I know that you do not have a report ... but you are using it as a basis ...
(More likely) the reason behind +0.01 vs -0.11 EPS:
- SunT (historically) built-in a minor dilution for the future ... more likely they used 271.8M for 2018 - the 0.12 EPS decrease is equal with $32.6M additional "Loss"
No ... the report came out after Q2 CC ...
We do not know the exact % of the tail payment, but KOWA fee for 2018 will be $40M (assuming 200M Net revenue, 80% Gross Margin and 20% as fee) ... the difference ($0.12 EPS) could be (more likey) an accounting difference only ... cash-flow remain the same as in previous analysis / forecast.
Best, G
ps.:
We do not have the report, since Sam could not get it (these) anymore ... as he posted months ago ...