NuVista Energy Ltd. (TSX: NVA)

NuVista Energy Income Statement

Financials in millions CAD. Fiscal year is January - December.

Year	2023	2022	2021	2020	2019
Revenue	1,253	1,746	885.29	424.64	561.1
Revenue Growth (YoY)	-28.21%	97.22%	108.48%	-24.32%	0.94%
Cost of Revenue	716	409.79	65.96	376.29	247.14
Gross Profit	537.47	1,336	819.33	48.35	313.95
Selling, General & Admin	33.18	35.39	133.54	101.56	79.39
Other Operating Expenses	3.06	426.98	214.65	186.3	184.01
Operating Expenses	33.18	462.37	348.18	287.87	263.4
Operating Income	504.29	880.64	471.15	-239.52	50.55
Interest Income	0	7.19	1.25	43.74	33.02
Interest Expense	39.04	39.4	48.09	43.74	33.02
Other Expense / Income	-10.98	34.03	79.43	14.86	153.63
Pretax Income	476.23	814.39	344.88	-254.38	-103.07
Income Tax	108.56	183.35	80.21	-56.5	-39.24
Net Income	367.68	631.05	264.67	-197.88	-63.83
Net Income Growth	-41.74%	138.43%	-	-	-
Shares Outstanding (Basic)	216	227	226	226	225
Shares Outstanding (Diluted)	222	236	233	226	225
Shares Change	-5.82%	1.31%	3.26%	0.11%	17.88%
EPS (Basic)	1.70	2.78	1.17	-0.88	-0.28
EPS (Diluted)	1.65	2.67	1.14	-0.88	-0.28
EPS Growth	-38.20%	134.21%	-	-	-
Free Cash Flow	160.14	428.65	50.74	-32.91	-53.19
Free Cash Flow Per Share	0.72	1.82	0.22	-0.15	-0.24
Gross Margin	42.88%	76.53%	92.55%	11.39%	55.95%
Operating Margin	40.23%	50.44%	53.22%	-56.41%	9.01%
Profit Margin	29.33%	36.14%	29.90%	-46.60%	-11.38%
Free Cash Flow Margin	12.78%	24.55%	5.73%	-7.75%	-9.48%
Effective Tax Rate	22.79%	22.51%	23.26%	-	-
EBITDA	761.78	1,092	472.01	119.84	270.03
EBITDA Margin	60.77%	62.53%	53.32%	28.22%	48.13%
Depreciation & Amortization	257.49	211.12	-40.15	401.14	357.46
EBIT	504.29	880.64	512.16	-281.3	-87.43
EBIT Margin	40.23%	50.44%	57.85%	-66.24%	-15.58%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.