Vital 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
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
Revenue	18.73	18.86	12.09	15.38	13.49	4.19
Revenue Growth (YoY)	16.71%	55.98%	-21.37%	14.01%	221.80%	-32.10%
Cost of Revenue	5.55	5.15	4.17	4.16	2.68	2.21
Gross Profit	13.18	13.71	7.92	11.22	10.81	1.98
Selling, General & Admin	1.18	1.11	0.98	0.85	0.88	0.7
Depreciation & Amortization Expenses	7.7	6.69	5.36	4.03	2.39	2.06
Other Operating Expenses	0.11	0.6	6.92	1.74	-1.6	6.61
Total Operating Expenses	8.98	8.4	13.26	6.62	1.67	9.38
Operating Income	4.19	5.32	-5.34	4.6	9.13	-7.39
Interest Income	0.06	0.04	0.01	0.04	0.01	0.01
Interest Expense	-1.8	-1.36	-0.08	-0.01	-0.43	-0.26
Other Non-Operating Income (Expense)	0.17	0.04	0.04	0.08	0.23	0.08
Total Non-Operating Income (Expense)	-1.57	-1.27	-0.03	0.11	-0.19	-0.17
Pretax Income	2.06	4	-5.37	4.71	8.95	-7.56
Net Income	2.06	4	-5.37	4.71	8.95	-7.56
Net Income to Common	2.06	4	-5.37	4.71	8.95	-7.56
Net Income Growth	-	-	-	-47.40%	-	-
Shares Outstanding (Basic)	73	80	90	78	81	82
Shares Outstanding (Diluted)	73	80	90	78	81	82
Shares Change (YoY)	-13.29%	-10.69%	14.23%	-3.57%	-1.12%	-
EPS (Basic)	0.03	0.05	-0.06	0.06	0.11	-0.09
EPS (Diluted)	0.03	0.05	-0.06	0.06	0.11	-0.09
EPS Growth	-	-	-	-45.45%	-	-
Shares Outstanding	82.7	82.7	82.7	82.7	82.25	82.25
Free Cash Flow	6.46	-6.82	-6.06	5.11	4.79	-2.18
Free Cash Flow Growth	-	-	-	6.72%	-	-
Free Cash Flow Per Share	0.09	-0.09	-0.07	0.07	0.06	-0.03
Gross Margin	70.35%	72.71%	65.49%	72.94%	80.12%	47.27%
Operating Margin	22.38%	28.18%	-44.18%	29.89%	67.72%	-176.40%
Profit Margin	10.99%	21.21%	-44.45%	30.60%	66.32%	-180.47%
FCF Margin	34.51%	-36.15%	-50.12%	33.22%	35.48%	-52.07%
EBITDA	11.88	12.01	0.01	8.62	11.53	-5.33
EBITDA Margin	63.45%	63.66%	0.11%	56.07%	85.46%	-127.19%
EBIT	4.19	5.32	-5.34	4.6	9.13	-7.39
EBIT Margin	22.38%	28.18%	-44.18%	29.89%	67.72%	-176.40%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.