SunOpta Inc. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2027 (estimated)	€837.59M +10.9%	N/A	N/A	N/A	N/A
2026 (estimated)	€755.20M +8.2%	€30.73M +40.3%	4.1% +0.0093 pp	€28.72M +26.6%	3.8% +0.0055 pp
2025 (estimated)	€697.82M +11.8%	€21.90M -246.0%	3.1% +0.055 pp	€22.69M -67.9%	3.3% -0.081 pp
2024	€624.28M +14.8%	-€15.00M -90.3%	-2.4% +0.26 pp	€70.70M +34.4%	11.3% +0.017 pp
2023	€543.69M -32.6%	-€154.22M +1,778.4%	-28.4% -0.27 pp	€52.59M -67.8%	9.7% -0.11 pp
2022	€806.23M +15.0%	-€8.21M +129.7%	-1.0% -0.0051 pp	€163.20M +205.5%	20.2% +0.13 pp
2021	€700.96M +3.0%	-€3.57M -91.2%	-0.5% +0.055 pp	€53.43M -46.8%	7.6% -0.071 pp
2020	€680.77M -33.7%	-€40.80M +7,731.5%	-6.0% -0.059 pp	€100.45M +173.5%	14.8% +0.11 pp
2019	€1.03B -5.6%	-€521.00K -99.4%	-0.1% +0.086 pp	€36.72M +108.1%	3.6% +0.020 pp
2018	€1.09B -1.5%	-€94.20M -19.3%	-8.7% +0.019 pp	€17.65M -71.8%	1.6% -0.041 pp
2017	€1.10B -5.0%	-€116.73M +164.4%	-10.6% -0.068 pp	€62.63M +202.0%	5.7% +0.039 pp
2016	€1.16B +17.6%	-€44.15M +127.8%	-3.8% -0.018 pp	€20.74M -61.5%	1.8% -0.037 pp
2015	€987.78M -7.8%	-€19.38M -271.5%	-2.0% -0.030 pp	€53.85M +39.5%	5.5% +0.019 pp
2014	€1.07B +5.1%	€11.30M -253.7%	1.1% +0.018 pp	€38.59M -30.3%	3.6% -0.018 pp
2013	€1.02B +8.3%	-€7.35M -135.2%	-0.7% -0.029 pp	€55.35M +15.9%	5.4% +0.0036 pp
2012	€941.14M +0.8%	€20.90M +357.4%	2.2% +0.017 pp	€47.75M +369.1%	5.1% +0.040 pp
2011	€933.39M +20.4%	€4.57M -91.3%	0.5% -0.063 pp	€10.18M -45.5%	1.1% -0.013 pp
2010	€775.41M -9.1%	€52.67M -1,002.9%	6.8% +0.075 pp	€18.69M -63.0%	2.4% -0.035 pp
2009	€853.21M -6.3%	-€5.83M -38.2%	-0.7% +0.0035 pp	€50.46M +32.9%	5.9% +0.017 pp
2008	€910.18M +31.2%	-€9.43M -2,787.0%	-1.0% -0.011 pp	€37.96M -1,327.2%	4.2% +0.046 pp
2007	€693.95M +34.5%	€351.07K -96.3%	0.1% -0.018 pp	-€3.09M -117.6%	-0.4% -0.039 pp
2006	€515.85M +40.3%	€9.45M -19.2%	1.8% -0.013 pp	€17.61M +207.5%	3.4% +0.019 pp
2005	€367.55M +39.1%	€11.69M +23.1%	3.2% -0.0042 pp	€5.73M -78.3%	1.6% -0.084 pp
2004	€264.17M +53.8%	€9.50M +26.7%	3.6% -0.0077 pp	€26.37M +237.2%	10.0% +0.054 pp
2003	€171.74M +64.7%	€7.50M +130.9%	4.4% +0.013 pp	€7.82M +99.8%	4.6% +0.0080 pp
2002	€104.29M +34.5%	€3.25M +19,721.1%	3.1% +0.031 pp	€3.91M +7.3%	3.8% -0.0095 pp
2001	€77.53M +32.6%	€16.39K -99.2%	0.0% -0.033 pp	€3.65M +17.3%	4.7% -0.0061 pp
2000	€58.47M +107.3%	€1.94M +113.7%	3.3% +0.00099 pp	€3.11M -15.1%	5.3% -0.077 pp
1999	€28.20M +128.7%	€908.31K +110.6%	3.2% -0.0028 pp	€3.66M +749.2%	13.0% +0.095 pp
1998	€12.34M +21.2%	€431.29K +400.0%	3.5% +0.026 pp	€431.29K -37.5%	3.5% -0.033 pp
1997	€10.18M +0.9%	€86.26K -150.0%	0.8% +0.026 pp	€690.07K +60.0%	6.8% +0.025 pp
1996	€10.09M +46.2%	-€172.52K -122.2%	-1.7% -0.13 pp	€431.29K -64.3%	4.3% -0.13 pp
1995	€6.90M +7,900.0%	€776.33K -228.6%	11.3% +7.1 pp	€1.21M -300.0%	17.5% +7.2 pp
1994	€86.26K -75.0%	-€603.81K -46.2%	-700.0% -3.8 pp	-€603.81K -22.2%	-700.0% -4.8 pp
1993	€345.04K -83.3%	-€1.12M -750.0%	-325.0% -3.3 pp	-€776.33K -1,000.0%	-225.0% -2.3 pp
1992	€2.07M +4.3%	€172.52K +∞%	8.3% +0.083 pp	€86.26K +0.0%	4.2% -0.0018 pp
1991	€1.98M +64.3%	€0.00 -100.0%	0.0% +0.57 pp	€86.26K -114.3%	4.3% +0.54 pp
1990	€1.21M +75.0%	-€690.07K -27.3%	-57.1% +0.80 pp	-€603.81K -200.0%	-50.0% -1.4 pp
1989	€690.07K +166.7%	-€948.85K -38.9%	-137.5% +4.6 pp	€603.81K -138.9%	87.5% +6.9 pp
1988	€258.78K -81.3%	-€1.55M -1,900.0%	-600.0% -6.1 pp	-€1.55M -∞%	-600.0% -6.0 pp
1986	€1.38M	€86.26K	6.3%	€0.00	0.0%