Vermilion Energy Inc. (TSX:VET)
Canada
· Delayed Price · Currency is CAD 12.52
-0.12 (-0.95%)
At close: Dec 5, 2025
Vermilion Energy Income Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 2,013 | 1,803 | 1,831 | 3,170 | 1,894 | 1,013 | Upgrade
|
| Revenue Growth (YoY) | 30.48% | -1.50% | -42.25% | 67.42% | 86.94% | -33.63% | Upgrade
|
| Cost of Revenue | 735.91 | 666.85 | 602.24 | 567.93 | 490.17 | 484.96 | Upgrade
|
| Gross Profit | 1,278 | 1,137 | 1,229 | 2,602 | 1,403 | 528.03 | Upgrade
|
| Selling, General & Admin | 118.89 | 99.5 | 80.72 | 57.68 | 52.88 | 60.84 | Upgrade
|
| Other Operating Expenses | 3.36 | 182.08 | -335.89 | -76.74 | 552.03 | 27.18 | Upgrade
|
| Operating Expenses | 887.07 | 994.75 | 1,516 | 410.37 | -84.46 | 711.39 | Upgrade
|
| Operating Income | 390.46 | 141.86 | -287.68 | 2,192 | 1,488 | -183.36 | Upgrade
|
| Interest Expense | -129.04 | -84.61 | -85.21 | -82.86 | -73.08 | -75.08 | Upgrade
|
| Earnings From Equity Investments | -3.94 | -1.57 | - | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -96.03 | -50.74 | 7.91 | -69.27 | -71.58 | 60.12 | Upgrade
|
| Other Non Operating Income (Expenses) | -22.56 | -11.53 | -0.42 | 11.15 | 21.42 | 3.26 | Upgrade
|
| EBT Excluding Unusual Items | 138.88 | -6.59 | -365.4 | 2,051 | 1,365 | -195.06 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | -352.37 | - | - | - | Upgrade
|
| Asset Writedown | - | - | - | - | - | -1,682 | Upgrade
|
| Other Unusual Items | - | - | 439.49 | - | 17.2 | - | Upgrade
|
| Pretax Income | 138.88 | -6.59 | -278.28 | 2,051 | 1,382 | -1,877 | Upgrade
|
| Income Tax Expense | 34.66 | 40.15 | -40.7 | 738.04 | 233.2 | -359.97 | Upgrade
|
| Net Income | -234.26 | -46.74 | -237.59 | 1,313 | 1,149 | -1,517 | Upgrade
|
| Net Income to Common | -234.26 | -46.74 | -237.59 | 1,313 | 1,149 | -1,517 | Upgrade
|
| Net Income Growth | - | - | - | 14.31% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 154 | 158 | 164 | 163 | 161 | 158 | Upgrade
|
| Shares Outstanding (Diluted) | 154 | 158 | 164 | 168 | 165 | 158 | Upgrade
|
| Shares Change (YoY) | -3.67% | -3.45% | -2.79% | 2.22% | 4.34% | 1.16% | Upgrade
|
| EPS (Basic) | -1.52 | -0.30 | -1.45 | 8.03 | 7.13 | -9.61 | Upgrade
|
| EPS (Diluted) | -1.52 | -0.30 | -1.45 | 7.80 | 6.97 | -9.61 | Upgrade
|
| EPS Growth | - | - | - | 11.91% | - | - | Upgrade
|
| Free Cash Flow | -713.31 | 332.04 | 292.06 | 752.09 | 328.03 | 107.14 | Upgrade
|
| Free Cash Flow Per Share | -4.62 | 2.10 | 1.78 | 4.46 | 1.99 | 0.68 | Upgrade
|
| Dividend Per Share | 0.510 | 0.480 | 0.400 | 0.280 | - | 0.575 | Upgrade
|
| Dividend Growth | 10.87% | 20.00% | 42.86% | - | - | -79.17% | Upgrade
|
| Gross Margin | 63.45% | 63.02% | 67.11% | 82.09% | 74.11% | 52.13% | Upgrade
|
| Operating Margin | 19.39% | 7.87% | -15.71% | 69.14% | 78.57% | -18.10% | Upgrade
|
| Profit Margin | -11.63% | -2.59% | -12.98% | 41.42% | 60.66% | -149.80% | Upgrade
|
| Free Cash Flow Margin | -35.43% | 18.41% | 15.95% | 23.72% | 17.32% | 10.58% | Upgrade
|
| EBITDA | 1,164 | 899.64 | 1,519 | 2,635 | 2,115 | 432.42 | Upgrade
|
| EBITDA Margin | 57.83% | 49.88% | 82.98% | 83.12% | 111.69% | 42.69% | Upgrade
|
| D&A For EBITDA | 773.98 | 757.78 | 1,807 | 443.21 | 627.13 | 615.78 | Upgrade
|
| EBIT | 390.46 | 141.86 | -287.68 | 2,192 | 1,488 | -183.36 | Upgrade
|
| EBIT Margin | 19.39% | 7.87% | -15.71% | 69.14% | 78.57% | -18.10% | Upgrade
|
| Effective Tax Rate | 24.96% | - | - | 35.98% | 16.88% | - | Upgrade
|
| Revenue as Reported | 2,085 | 1,896 | 2,008 | 3,415 | 2,041 | 1,141 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.