Vermilion Energy Inc. (VET)
7.73
-0.77 (-9.06%)
At close: Mar 03, 2025, 3:59 PM
7.73
0.00%
Pre-market: Mar 04, 2025, 05:43 AM EST
Vermilion Energy Income Statement
| Year | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 |
| Revenue | 2.2B | 3.72B | 2.23B | 1.25B | 1.91B | 1.68B | 1.1B | 882.79M | 939.59M | 1.42B | 1.27B | 1.08B | 1.03B | 727.8M | 639.75M | 1B | 707.33M | 618.07M | 529.94M | 354.52M | 315.57M | 287.54M | 274.9M | 234.65M | 108.4M | 55.7M | 53.7M | 9.3M | 2.1M |
| Cost of Revenue | 1.08B | 1.13B | 904.9M | 814.87M | 1.06B | 761.22M | 566.16M | 582.29M | 524.68M | 533.69M | 390.32M | 348.03M | 242.16M | 254.8M | 256.18M | 274.37M | 239.96M | 199.21M | 169.99M | 65.78M | 53.49M | 42.98M | 33.21M | 25.2M | 20M | 19.3M | 14.1M | 1.5M | 500K |
| Gross Profit | 1.12B | 2.59B | 1.32B | 432.53M | 851.02M | 916.89M | 532.68M | 300.5M | 414.91M | 885.93M | 883.51M | 735.08M | 789.41M | 473M | 383.57M | 727.54M | 467.37M | 418.86M | 359.94M | 288.74M | 262.08M | 244.56M | 241.69M | 209.45M | 88.4M | 36.4M | 39.6M | 7.8M | 1.6M |
| Operating Income | 314.35M | 1.88B | 715.21M | -188.24M | 189.5M | 364.1M | 104.04M | -108.04M | -5.42M | 457.82M | 548.79M | 418.6M | 447.56M | 130.44M | 137.9M | 405.3M | 223.26M | 216.39M | 210.61M | 180.05M | 153.99M | 139.58M | 180.61M | 171.04M | 63M | 18.4M | 28.9M | 5.3M | 700K |
| Interest Income | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Pretax Income | -278.28M | 2.05B | 1.38B | -1.88B | 141.13M | 354.7M | 124.48M | -223.23M | -213.91M | 453.07M | 581.18M | 353.24M | 315.7M | 136.82M | 124.63M | 339.07M | 206.56M | 188.31M | 184.41M | 47.07M | 38.31M | 72.57M | 110.34M | 107.71M | 33.6M | 5.2M | 19.3M | 3.4M | 500K |
| Net Income | -237.59M | 1.31B | 1.15B | -1.52B | 32.8M | 271.65M | 62.26M | -160.05M | -217.3M | 269.33M | 327.64M | 190.62M | 142.82M | 111.26M | 185.5M | 229.19M | 164.29M | 146.92M | 158.47M | 113.7M | 56.74M | 41.32M | 65.74M | 61.45M | 20M | 3.4M | 11.4M | 1.9M | 200K |
| Selling & General & Admin | 123.47M | 102.07M | 171.6M | 171.46M | 195.66M | 164.56M | 159.4M | 161.57M | 170.48M | 171.89M | 139.68M | 114.99M | 83.25M | 71.01M | 49.39M | 66.77M | 32.71M | 40.22M | 27.24M | 13.41M | 11.93M | 9.39M | 7.29M | 6.62M | 5.1M | 4.5M | 3.3M | 700K | 300K |
| Research & Development | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Other Expenses | 680.42M | 11.15M | 21.42M | 3.26M | 6.88M | 82K | 37K | 3.9M | 31.66M | -760K | -457K | -8.75M | -21.89M | n/a | n/a | -49.89M | 5.63M | -12.65M | -19.87M | -129.89M | n/a | n/a | -64.7M | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating Expenses | 1.12B | 728.17M | 628.17M | 624.03M | 668.4M | 552.79M | 428.64M | 408.54M | 420.32M | 428.11M | 359.29M | 316.47M | 341.85M | 342.57M | 245.67M | 322.24M | 244.11M | 202.48M | 149.34M | 108.69M | 108.09M | 104.98M | 61.08M | 38.41M | 25.4M | 18M | 10.7M | 2.5M | 900K |
| Interest Expense | 85.21M | 82.86M | 73.08M | 75.08M | 81.38M | 72.76M | 57.31M | 56.96M | 59.85M | 49.66M | 38.18M | 27.59M | 24.97M | 13.37M | 13.27M | 16.33M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Selling & Marketing Expenses | 42.76M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 1.89B | 1.86B | 1.53B | 1.44B | 1.73B | 1.31B | 994.8M | 990.83M | 945M | 961.8M | 749.61M | 664.5M | 584M | 597.37M | 501.85M | 596.61M | 484.07M | 401.68M | 319.33M | 174.47M | 161.58M | 147.96M | 94.29M | 63.62M | 45.4M | 37.3M | 24.8M | 4M | 1.4M |
| Income Tax | -40.7M | 738.04M | 233.2M | -359.97M | 108.33M | 83.05M | 62.22M | -63.18M | 3.39M | 183.75M | 253.54M | 162.62M | 172.88M | 17.32M | -1.53M | 87.81M | 24.71M | 26.53M | 12.96M | -3.92M | -18.43M | 31.25M | 44.14M | 46.26M | 13.6M | 1.8M | 7.9M | 1.5M | 300K |
| Shares Outstanding (Basic) | 163.72M | 163.49M | 161.17M | 157.91M | 154.74M | 140.62M | 120.58M | 115.69M | 109.64M | 105.45M | 100.97M | 98.02M | 90.88M | 83.16M | 72.41M | 69.55M | 66.12M | 63.98M | 61.76M | 60.17M | 53.11M | 55.79M | 54M | 53M | 50M | 48.57M | 38M | 21.11M | 10M |
| Shares Outstanding (Diluted) | 163.72M | 168.43M | 164.76M | 157.91M | 156.09M | 142.34M | 122.41M | 115.69M | 109.64M | 107.19M | 102.47M | 99.29M | 92.27M | 83.16M | 80.57M | 78.02M | 75.78M | 73.06M | 69.4M | 66.38M | 59.09M | 56.85M | 56M | 53M | 54.05M | 48.57M | 39.31M | 23.75M | 20M |
| EPS (Basic) | -1.45 | 8.03 | 7.13 | -9.61 | 0.21 | 1.93 | 0.52 | -1.38 | -1.98 | 2.55 | 3.24 | 1.94 | 1.57 | 0.53 | 2.56 | 3.30 | 2.48 | 2.30 | 2.57 | 2.12 | 0.78 | 0.74 | 1.21 | 1.17 | 0.40 | 0.07 | 0.30 | 0.09 | 0.02 |
| EPS (Diluted) | -1.45 | 7.80 | 6.97 | -9.61 | 0.21 | 1.91 | 0.51 | -1.38 | -1.98 | 2.51 | 3.20 | 1.92 | 1.55 | 0.53 | 2.53 | 3.23 | 2.39 | 2.22 | 2.49 | 2.07 | 0.77 | 0.73 | 1.17 | 1.17 | 0.37 | 0.07 | 0.29 | 0.08 | 0.01 |
| EBITDA | 519.55M | 2.45B | 1.29B | 392.22M | 917.26M | 1.04B | 626.35M | 361.73M | 304.69M | 928.42M | 941.75M | 705.8M | 684.27M | 353.03M | 386.63M | 660.77M | 434.66M | 378.64M | 337.42M | 285.04M | 249.98M | 235.03M | 234.54M | 202.84M | 83.3M | 31.9M | 36.3M | 7.1M | 1.3M |
| Depreciation & Amortization | 712.62M | 635.3M | 615.24M | 615.78M | 707.84M | 640.27M | 518.65M | 552.78M | 458.76M | 425.69M | 322.39M | 295.94M | 236.71M | 271.56M | 248.73M | 255.47M | 211.4M | 162.25M | 126.82M | 104.99M | 95.99M | 95.45M | 53.93M | 31.8M | 20.3M | 13.5M | 7.4M | 1.8M | 600K |