Vermilion Energy Inc. (VET)
NYSE: VET · Real-Time Price · USD
11.23
-0.07 (-0.62%)
At close: Aug 13, 2026, 4:00 PM EDT
11.27
+0.04 (0.37%)
Pre-market: Aug 14, 2026, 4:00 AM EDT
Vermilion Energy Income Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,009 | 1,884 | 1,639 | 2,200 | 3,721 | 2,227 | |
Revenue Growth | 12.79% | 14.94% | -25.47% | -40.89% | 67.11% | 78.52% |
Cost of Revenue | 845.91 | 824.04 | 718.18 | 970.93 | 1,119 | 823.39 |
Gross Profit | 1,163 | 1,060 | 921.16 | 1,229 | 2,602 | 1,403 |
Selling, General & Admin | 110.1 | 123.62 | 103.94 | 123.47 | 102.07 | 94.44 |
Depreciation & Amortization Expenses | 789.69 | 769.09 | 630.16 | 790.81 | 635.3 | 615.24 |
Other Operating Expenses | - | 572.16 | - | 1,368 | -192.09 | -1,303 |
Total Operating Expenses | 899.79 | 1,465 | 734.1 | 2,283 | 545.28 | -592.94 |
Operating Income | 263.48 | -404.64 | 187.06 | -1,054 | 2,057 | 1,996 |
Interest Expense | -114.89 | -132.75 | -84.61 | -85.21 | -82.86 | -73.08 |
Other Non-Operating Income (Expense) | -71.4 | 212.58 | -172.37 | 861.05 | 76.79 | -541.43 |
Total Non-Operating Income (Expense) | -186.29 | 79.83 | -256.98 | 775.83 | -6.07 | -614.51 |
Pretax Income | -494.97 | -324.82 | -69.92 | -278.28 | 2,051 | 1,382 |
Provision for Income Taxes | -45.47 | 39.99 | 26.25 | -40.7 | 738.04 | 233.2 |
Net Income | -449.5 | -364.81 | -96.17 | -237.59 | 1,313 | 1,149 |
Earnings From Discontinued Operations | 3.1 | -288.8 | 49.43 | - | - | - |
Net Income to Common | -446.4 | -653.6 | -46.74 | -237.59 | 1,313 | 1,149 |
Net Income Growth | - | - | - | - | 14.31% | - |
Shares Outstanding (Basic) | 153 | 154 | 158 | 164 | 163 | 161 |
Shares Outstanding (Diluted) | 155 | 154 | 158 | 164 | 168 | 165 |
Shares Change | -0.56% | -2.66% | -3.45% | -2.79% | 2.22% | 4.34% |
EPS (Basic) | -2.91 | -4.25 | -0.30 | -1.45 | 8.03 | 7.13 |
EPS (Diluted) | -2.93 | -4.25 | -0.30 | -1.45 | 7.80 | 6.97 |
EPS Growth | - | - | - | - | 11.91% | - |
Free Cash Flow | 339.49 | 308.74 | 344.77 | 434.34 | 1,262 | 459.66 |
Free Cash Flow Growth | 128.69% | -10.45% | -20.62% | -65.59% | 174.64% | 245.74% |
Free Cash Flow Per Share | 2.18 | 2.01 | 2.18 | 2.65 | 7.50 | 2.79 |
Dividends Per Share | 0.530 | 0.520 | 0.480 | 0.400 | 0.280 | - |
Dividend Growth | 6.00% | 8.33% | 20.00% | 42.86% | -51.30% | - |
Gross Margin | 57.90% | 56.27% | 56.19% | 55.86% | 69.94% | 63.02% |
Operating Margin | 13.11% | -21.47% | 11.41% | -47.92% | 55.28% | 89.65% |
Profit Margin | -22.37% | -19.36% | -5.87% | -10.80% | 35.29% | 51.58% |
FCF Margin | 16.90% | 16.39% | 21.03% | 19.75% | 33.92% | 20.64% |
EBITDA | 1,058 | 414.61 | 944.84 | -263.31 | 2,692 | 2,612 |
EBITDA Margin | 52.64% | 22.00% | 57.64% | -11.97% | 72.35% | 117.28% |
EBIT | 263.48 | -404.64 | 187.06 | -1,054 | 2,057 | 1,996 |
EBIT Margin | 13.11% | -21.47% | 11.41% | -47.92% | 55.28% | 89.65% |
Effective Tax Rate | 9.19% | -12.31% | -37.54% | 14.62% | 35.98% | 16.88% |