Vermilion Energy Inc. (VET)

Income Statement (Annual)

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

Year	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012 - 2003
Revenue	3,415.21	2,040.73	1,140.84	1,747.47	1,525.95	1,024.36	828.51	873.67	1,311.63	1,205.9	Upgrade
Revenue Growth (YoY)	67.35%	78.88%	-34.71%	14.52%	48.97%	23.64%	-5.17%	-33.39%	8.77%	16.96%	Upgrade
Cost of Revenue	812.76	637.27	612.82	733.8	408.9	285.72	261.7	267.6	274.67	223.97	Upgrade
Gross Profit	2,602.45	1,403.47	528.03	1,013.67	1,117.05	738.65	566.81	606.07	1,036.96	981.93	Upgrade
Selling, General & Admin	57.68	52.88	60.84	58.98	51.93	54.37	52.83	53.58	61.73	49.91	Upgrade
Other Operating Expenses	476.45	-667.24	2,337.77	811.26	700.94	580.2	632.89	800.86	518.17	360.85	Upgrade
Operating Expenses	534.13	-614.36	2,398.61	870.23	752.87	634.57	685.72	854.45	579.9	410.76	Upgrade
Operating Income	2,068.32	2,017.82	-1,870.58	143.44	364.18	104.08	-118.9	-248.38	457.06	571.17	Upgrade
Interest Expense / Income	82.86	73.08	75.08	81.38	72.76	57.31	56.96	59.85	49.66	38.18	Upgrade
Other Expense / Income	-65.64	562.86	-68.26	-79.06	-63.28	-77.72	47.37	-94.31	-45.66	-48.19	Upgrade
Pretax Income	2,051.1	1,381.89	-1,877.4	141.13	354.7	124.48	-223.23	-213.92	453.07	581.18	Upgrade
Income Tax	738.04	233.2	-359.97	108.33	83.05	62.22	-63.18	3.39	183.75	253.54	Upgrade
Net Income	1,313.06	1,148.7	-1,517.43	32.8	271.65	62.26	-160.05	-217.3	269.33	327.64	Upgrade
Net Income Growth	14.31%	-	-	-87.93%	336.33%	-	-	-	-17.80%	71.88%	Upgrade
Shares Outstanding (Basic)	163	161	158	155	141	121	116	110	105	101	Upgrade
Shares Outstanding (Diluted)	168	165	158	156	142	122	116	110	107	102	Upgrade
Shares Change	2.22%	4.34%	1.16%	9.67%	16.28%	5.80%	5.52%	2.29%	4.61%	3.20%	Upgrade
EPS (Basic)	8.03	7.13	-9.61	0.21	1.93	0.52	-1.38	-1.98	2.55	3.24	Upgrade
EPS (Diluted)	7.80	6.97	-9.61	0.21	1.91	0.51	-1.38	-1.98	2.51	3.20	Upgrade
EPS Growth	11.91%	-	-	-89.01%	274.51%	-	-	-	-21.56%	66.67%	Upgrade
Free Cash Flow Per Share	7.72	2.85	0.84	1.94	2.12	2.27	1.46	-0.65	-1.10	1.43	Upgrade
Dividend Per Share	0.212	-	0.575	2.533	2.093	1.991	1.949	2.020	2.330	2.521	Upgrade
Dividend Growth	-	-	-77.30%	21.02%	5.12%	2.15%	-3.51%	-13.30%	-7.58%	10.57%	Upgrade
Gross Margin	76.20%	68.77%	46.28%	58.01%	73.20%	72.11%	68.41%	69.37%	79.06%	81.43%	Upgrade
Operating Margin	60.56%	98.88%	-163.96%	8.21%	23.87%	10.16%	-14.35%	-28.43%	34.85%	47.36%	Upgrade
Profit Margin	38.45%	56.29%	-133.01%	1.88%	17.80%	6.08%	-19.32%	-24.87%	20.53%	27.17%	Upgrade
Free Cash Flow Margin	36.96%	22.52%	11.65%	17.18%	19.52%	26.69%	20.35%	-8.17%	-8.88%	11.98%	Upgrade
Effective Tax Rate	35.98%	16.88%	-	76.76%	23.41%	49.99%	-	-	40.56%	43.62%	Upgrade
EBITDA	2,769.26	2,070.21	-1,186.54	930.35	1,067.73	700.45	386.51	328.61	952.33	966.31	Upgrade
EBITDA Margin	81.09%	101.44%	-104.01%	53.24%	69.97%	68.38%	46.65%	37.61%	72.61%	80.13%	Upgrade
Depreciation & Amortization	635.3	615.24	615.78	707.84	640.28	518.65	552.79	482.67	449.61	346.95	Upgrade
EBIT	2,133.96	1,454.97	-1,802.32	222.5	427.46	181.8	-166.27	-154.06	502.73	619.36	Upgrade
EBIT Margin	62.48%	71.30%	-157.98%	12.73%	28.01%	17.75%	-20.07%	-17.63%	38.33%	51.36%	Upgrade

Source: Financials are provided by Nasdaq Data Link and sourced from audited reports submitted to the Securities and Exchange Commission (SEC).