Vermilion Energy Inc. (TSX: VET)

Vermilion Energy Income Statement

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

Year	2023	2022	2021	2020	2019
Revenue	1,929	3,721	2,227	1,247	1,911
Revenue Growth (YoY)	-48.15%	67.11%	78.52%	-34.73%	13.89%
Cost of Revenue	1,570	1,128	904.9	814.87	1,060
Gross Profit	359.39	2,593	1,322	432.53	851.02
Selling, General & Admin	123.47	180.96	171.6	171.46	195.66
Other Operating Expenses	-0.42	547.2	456.57	452.57	472.75
Operating Expenses	123.47	728.17	628.17	624.03	668.4
Operating Income	235.92	1,876	715.21	-188.24	189.5
Interest Income	0	82.86	73.08	75.08	81.38
Interest Expense	85.21	82.86	73.08	75.08	81.38
Other Expense / Income	507.42	-174.87	-666.69	1,689	48.37
Pretax Income	-356.71	2,051	1,382	-1,877.4	141.13
Income Tax	-119.12	738.04	233.2	-359.97	108.33
Net Income	-237.59	1,313	1,149	-1,517.43	32.8
Net Income Growth	-	14.31%	-	-	-87.93%
Shares Outstanding (Basic)	164	163	161	158	155
Shares Outstanding (Diluted)	164	168	165	158	156
Shares Change	-2.79%	2.22%	4.34%	1.16%	9.67%
EPS (Basic)	-1.45	8.03	7.13	-9.61	0.21
EPS (Diluted)	-1.45	7.80	6.97	-9.61	0.21
EPS Growth	-	11.91%	-	-	-89.01%
Free Cash Flow	292.06	1,262	459.66	132.95	300.3
Free Cash Flow Per Share	1.78	7.50	2.79	0.84	1.92
Gross Margin	18.63%	69.69%	59.36%	34.67%	44.53%
Operating Margin	12.23%	50.42%	32.12%	-15.09%	9.92%
Profit Margin	-12.31%	35.29%	51.58%	-121.65%	1.72%
Free Cash Flow Margin	15.14%	33.92%	20.64%	10.66%	15.71%
Effective Tax Rate	-	35.98%	16.88%	-	76.76%
EBITDA	1,027	2,453	1,287	392.22	864.67
EBITDA Margin	53.21%	65.93%	57.79%	31.44%	45.24%
Depreciation & Amortization	790.81	577.13	-484.87	2,315	721.44
EBIT	235.92	1,876	1,772	-1,922.53	143.24
EBIT Margin	12.23%	50.42%	79.56%	-154.12%	7.49%

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