Vermilion Energy Inc. (VET) — Financial statements
Income statement, balance sheet, and cash flow for Vermilion Energy Inc. — annual and quarterly history with growth and margin analysis.
| Metric (CAD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 1,764↓15.0% | 2,074↓5.7% | 2,200↓40.9% | 3,721↑67.1% | 2,227 | |
| Cost of Revenue | 1,473↑54.4% | 954↓11.8% | 1,081↓4.1% | 1,128↑24.7% | 905 | |
| Gross Profit | 291↓74.0% | 1,120↑0.2% | 1,118↓56.9% | 2,593↑96.2% | 1,322 | |
| Operating Expenses | ||||||
| R&D Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General & Administrative Expenses | 0.00↓100.0% | 129↑4.8% | 123↑21.0% | 102↓40.5% | 172 | |
| Selling & Marketing Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| SG&A Expenses | 124↓4.6% | 129↑4.8% | 123↑21.0% | 102↓40.5% | 172 | |
| Other Expenses | 0.00↓100.0% | 741↑9.0% | 680↑8.7% | 626↑37.1% | 457 | |
| Operating Expenses | 124↓85.8% | 871↑8.3% | 804↑10.4% | 728↑15.9% | 628 | |
| Total Costs & Expenses | 1,596↓12.5% | 1,825↓3.2% | 1,885↑1.6% | 1,856↑21.1% | 1,533 | |
| Operating Results | ||||||
| Operating Income | 167↓32.9% | 249↓20.7% | 314↓83.1% | 1,865↑168.8% | 694 | |
| Depreciation & Amortization | 768↑12.5% | 683↓4.1% | 713↑23.5% | 577↑1.0% | 572 | |
| EBITDA | 936↑22.9% | 761↑46.5% | 520↓80.8% | 2,711↑33.8% | 2,027 | |
| EBIT | 167↑114.5% | 78↑140.4% | -193↓109.0% | 2,134↑46.7% | 1,455 | |
| Interest & Other Income | ||||||
| Net Interest Income | -133↓56.8% | -85↑0.7% | -85↓2.8% | -83↓13.4% | -73 | |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest Expense | 133↑56.8% | 85↓0.7% | 85↑2.8% | 83↑13.4% | 73 | |
| Non-Operating Income | 0.00↓100.0% | 171↓66.2% | 507↑288.7% | -269↑64.7% | -761 | |
| Other Income / Expenses | -492↓92.2% | -256↑56.8% | -593↓418.6% | 186↓73.0% | 688 | |
| Income Before Tax | -325↓4827.9% | -7↑97.6% | -278↓113.6% | 2,051↑48.4% | 1,382 | |
| Income Tax Expense | 40↓0.5% | 40↑198.7% | -41↓105.5% | 738↑216.5% | 233 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | -365↓679.9% | -47↑80.3% | -238↓118.1% | 1,313↑14.3% | 1,149 | |
| Net Income from Discontinued Operations | -289 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | -653↓1297.3% | -47↑80.3% | -238↓118.1% | 1,313↑14.3% | 1,149 | |
| Bottom-Line Net Income | -653↓1297.3% | -47↑80.3% | -238↓118.1% | 1,313↑14.3% | 1,149 | |
| EPS (Basic) | -4.24↓1313.3% | -0.30↑79.3% | -1.45↓118.1% | 8.03↑12.6% | 7.13 | |
| EPS (Diluted) | -4.24↓1313.3% | -0.30↑79.3% | -1.45↓118.6% | 7.80↑11.9% | 6.97 | |
| Weighted Average Shares | 154↓2.7% | 158↓3.5% | 164↑0.1% | 163↑1.4% | 161 | |
| Weighted Average Diluted Shares | 154↓2.7% | 158↓3.5% | 164↓2.8% | 168↑2.2% | 165 | |
* All figures in Millions of CAD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.