Vermilion
VET.TOVermilion Energy Inc. Price (VET.TO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
158,068,000
(3.4516)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Vermilion Energy Inc.Currency: CAD
| YEAR | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Revenue |
2,100,000.00
+0% |
9,300,000.00
+343% |
53,700,000.00
+477% |
55,700,000.00
+4% |
108,400,000.00
+95% |
234,653,000.00
+116% |
274,899,000.00
+17% |
287,540,000.00
+5% |
315,572,000.00
+10% |
354,525,000.00
+12% |
529,938,000.00
+49% |
618,072,000.00
+17% |
707,334,000.00
+14% |
1,001,905,000.00
+42% |
639,751,000.00
-36% |
727,805,000.00
+14% |
1,031,570,000.00
+42% |
1,083,103,000.00
+5% |
1,273,835,000.00
+18% |
1,419,628,000.00
+11% |
939,586,000.00
-34% |
882,791,000.00
-6% |
1,098,838,000.00
+24% |
1,678,117,000.00
+53% |
1,911,137,000.00
+14% |
1,247,398,000.00
-35% |
2,226,852,000.00
+79% |
3,721,228,000.00
+67% |
1,929,435,000.00
-48% |
2,074,250,000.00
+8% |
|
| Cost of Revenue | |||||||||||||||||||||||||||||||
| Cost of Revenue | 500,000.00 | 1,500,000.00 | 14,100,000.00 | 19,300,000.00 | 20,000,000.00 | 25,201,000.00 | 33,213,000.00 | 42,976,000.00 | 53,493,000.00 | 65,782,000.00 | 169,993,000.00 | 199,208,000.00 | 239,961,000.00 | 274,366,000.00 | 256,177,000.00 | 254,802,000.00 | 242,158,000.00 | 348,027,000.00 | 390,322,000.00 | 533,694,000.00 | 524,678,000.00 | 582,286,000.00 | 566,159,000.00 | 761,223,000.00 | 1,060,117,000.00 | 814,868,000.00 | 904,901,000.00 | 1,127,985,000.00 | 1,570,043,000.00 | 954,033,000.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||
| Gross Profit |
1,600,000.00
+0% |
7,800,000.00
+388% |
39,600,000.00
+408% |
36,400,000.00
-8% |
88,400,000.00
+143% |
209,452,000.00
+137% |
241,686,000.00
+15% |
244,564,000.00
+1% |
262,079,000.00
+7% |
288,743,000.00
+10% |
359,945,000.00
+25% |
418,864,000.00
+16% |
467,373,000.00
+12% |
727,539,000.00
+56% |
383,574,000.00
-47% |
473,003,000.00
+23% |
789,412,000.00
+67% |
735,076,000.00
-7% |
883,513,000.00
+20% |
885,934,000.00
+0% |
414,908,000.00
-53% |
300,505,000.00
-28% |
532,679,000.00
+77% |
916,894,000.00
+72% |
851,020,000.00
-7% |
432,530,000.00
-49% |
1,321,951,000.00
+206% |
2,593,243,000.00
+96% |
359,392,000.00
-86% |
1,120,217,000.00
+212% |
|
| Gross Profit Ratio | (0.76%) | (0.84%) | (0.74%) | (0.65%) | (0.82%) | (0.89%) | (0.88%) | (0.85%) | (0.83%) | (0.81%) | (0.68%) | (0.68%) | (0.66%) | (0.73%) | (0.60%) | (0.65%) | (0.77%) | (0.68%) | (0.69%) | (0.62%) | (0.44%) | (0.34%) | (0.48%) | (0.55%) | (0.45%) | (0.35%) | (0.59%) | (0.70%) | (0.19%) | (0.54%) | |
| Operating Expenses | |||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 49,388,000.00 | 71,012,000.00 | 83,250,000.00 | 114,990,000.00 | 139,679,000.00 | 171,890,000.00 | 170,476,000.00 | 161,575,000.00 | 159,400,000.00 | 164,562,000.00 | 195,655,000.00 | 171,457,000.00 | 171,603,000.00 | 180,963,000.00 | 80,716,000.00 | 129,433,000.00 | |
| Selling, General & Admin... | 300,000.00 | 700,000.00 | 3,300,000.00 | 4,500,000.00 | 5,100,000.00 | 6,617,000.00 | 7,295,000.00 | 9,392,000.00 | 11,931,000.00 | 13,410,000.00 | 27,241,000.00 | 40,222,000.00 | 32,711,000.00 | 66,770,000.00 | 49,388,000.00 | 71,012,000.00 | 83,250,000.00 | 114,990,000.00 | 139,679,000.00 | 171,890,000.00 | 170,476,000.00 | 161,575,000.00 | 159,400,000.00 | 164,562,000.00 | 195,655,000.00 | 171,457,000.00 | 171,603,000.00 | 180,963,000.00 | 123,472,000.00 | 129,433,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 42,756,000.00 | 0.00 | |
| Depreciation and Amortiz... | 600,000.00 | 1,800,000.00 | 7,400,000.00 | 13,500,000.00 | 20,300,000.00 | 31,797,000.00 | 53,932,000.00 | 95,450,000.00 | 95,988,000.00 | 104,988,000.00 | 126,816,000.00 | 162,254,000.00 | 211,397,000.00 | 255,473,000.00 | 248,726,000.00 | 271,556,000.00 | 236,708,000.00 | 295,943,000.00 | 322,386,000.00 | 425,694,000.00 | 458,758,000.00 | 552,785,000.00 | 518,654,000.00 | 640,275,000.00 | 707,844,000.00 | 615,779,000.00 | 615,240,000.00 | 635,304,000.00 | 712,619,000.00 | 683,240,000.00 | |
| Other Expenses | 600,000.00 | 1,800,000.00 | 7,400,000.00 | 13,500,000.00 | 20,300,000.00 | 31,797,000.00 | -64,705,000.00 | 95,588,000.00 | 96,159,000.00 | -129,894,000.00 | -19,870,000.00 | -12,648,000.00 | 5,626,000.00 | -49,894,000.00 | 196,285,000.00 | 271,556,000.00 | -21,889,000.00 | -8,751,000.00 | -457,000.00 | -760,000.00 | 31,663,000.00 | 3,896,000.00 | 37,000.00 | 82,000.00 | 472,745,000.00 | 452,569,000.00 | 456,565,000.00 | 547,204,000.00 | 0.00 | 990,784,000.00 | |
| Total Operating Expenses | 900,000.00 | 2,500,000.00 | 10,700,000.00 | 18,000,000.00 | 25,400,000.00 | 38,414,000.00 | 61,079,000.00 | 104,980,000.00 | 108,090,000.00 | 108,689,000.00 | 149,339,000.00 | 202,476,000.00 | 244,108,000.00 | 322,243,000.00 | 245,673,000.00 | 342,568,000.00 | 341,847,000.00 | 316,472,000.00 | 359,287,000.00 | 428,110,000.00 | 420,325,000.00 | 408,543,000.00 | 428,638,000.00 | 552,795,000.00 | 668,400,000.00 | 624,026,000.00 | 628,168,000.00 | 728,167,000.00 | 123,472,000.00 | 1,120,217,000.00 | |
| Cost and Exponses | 1,400,000.00 | 4,000,000.00 | 24,800,000.00 | 37,300,000.00 | 45,400,000.00 | 63,615,000.00 | 94,292,000.00 | 147,956,000.00 | 161,583,000.00 | 174,471,000.00 | 319,332,000.00 | 401,684,000.00 | 484,069,000.00 | 596,609,000.00 | 501,850,000.00 | 597,370,000.00 | 584,005,000.00 | 664,499,000.00 | 749,609,000.00 | 961,804,000.00 | 945,003,000.00 | 990,829,000.00 | 994,797,000.00 | 1,314,018,000.00 | 1,728,517,000.00 | 1,438,894,000.00 | 1,533,069,000.00 | 1,856,152,000.00 | 1,693,515,000.00 | 2,074,250,000.00 | |
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Income |
700,000.00
+0% |
5,300,000.00
+657% |
28,900,000.00
+445% |
18,400,000.00
-36% |
63,000,000.00
+242% |
171,038,000.00
+171% |
180,607,000.00
+6% |
139,584,000.00
-23% |
153,989,000.00
+10% |
180,054,000.00
+17% |
210,606,000.00
+17% |
216,388,000.00
+3% |
223,265,000.00
+3% |
405,296,000.00
+82% |
137,901,000.00
-66% |
130,435,000.00
-5% |
447,565,000.00
+243% |
418,604,000.00
-6% |
548,791,000.00
+31% |
457,824,000.00
-17% |
-5,417,000.00
-101% |
-108,038,000.00
+1,894% |
104,041,000.00
-196% |
364,099,000.00
+250% |
189,495,000.00
-48% |
-188,238,000.00
-199% |
715,205,000.00
-480% |
1,876,225,000.00
+162% |
235,920,000.00
-87% |
0.00
+0% |
|
| Operating Income Ratio | (0.33%) | (0.57%) | (0.54%) | (0.33%) | (0.58%) | (0.73%) | (0.66%) | (0.49%) | (0.49%) | (0.51%) | (0.40%) | (0.35%) | (0.32%) | (0.40%) | (0.22%) | (0.18%) | (0.43%) | (0.39%) | (0.43%) | (0.32%) | (-0.01%) | (-0.12%) | (0.09%) | (0.22%) | (0.10%) | (-0.15%) | (0.32%) | (0.50%) | (0.12%) | (0.00%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 81,377,000.00 | 75,077,000.00 | 73,075,000.00 | 82,858,000.00 | 0.00 | 0.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 16,331,000.00 | 13,268,000.00 | 13,370,000.00 | 24,967,000.00 | 27,586,000.00 | 38,183,000.00 | 49,655,000.00 | 59,852,000.00 | 56,957,000.00 | 57,313,000.00 | 72,759,000.00 | 81,377,000.00 | 75,077,000.00 | 73,075,000.00 | 82,858,000.00 | 85,212,000.00 | 84,606,000.00 | |
| Total Other Income/Exp... | -200,000.00 | -1,900,000.00 | -9,600,000.00 | -13,100,000.00 | -29,443,000.00 | -63,332,000.00 | -70,264,000.00 | -67,015,000.00 | -125,819,000.00 | -40,398,000.00 | -26,201,000.00 | -28,081,000.00 | -16,704,000.00 | -16,331,000.00 | -13,268,000.00 | 25,607,000.00 | -131,860,000.00 | -65,360,000.00 | -290,000,000.00 | -4,752,000.00 | -208,498,000.00 | -115,190,000.00 | 20,441,000.00 | -9,401,000.00 | -41,495,000.00 | -1,689,161,000.00 | 72,870,000.00 | -449,281,000.00 | -514,202,000.00 | -6,586,000.00 | |
| EBITDA | |||||||||||||||||||||||||||||||
| EBITDA | 1,300,000.00 | 7,100,000.00 | 36,300,000.00 | 31,900,000.00 | 83,300,000.00 | 202,835,000.00 | 234,539,000.00 | 235,034,000.00 | 249,977,000.00 | 285,042,000.00 | 337,422,000.00 | 378,642,000.00 | 434,662,000.00 | 660,769,000.00 | 386,627,000.00 | 370,935,000.00 | 684,273,000.00 | 699,813,000.00 | 966,311,000.00 | 952,334,000.00 | 304,695,000.00 | 386,514,000.00 | 626,354,000.00 | 1,067,732,000.00 | 917,256,000.00 | -1,186,542,999.00 | 2,070,208,000.00 | 2,546,402,000.00 | 519,549,000.00 | 761,260,000.00 | |
| EBITDA ratio | (0.62%) | (0.76%) | (0.68%) | (0.57%) | (0.77%) | (0.86%) | (0.85%) | (0.82%) | (0.79%) | (0.80%) | (0.64%) | (0.61%) | (0.61%) | (0.66%) | (0.60%) | (0.55%) | (0.66%) | (0.65%) | (0.66%) | (0.62%) | (0.52%) | (0.48%) | (0.54%) | (0.58%) | (0.45%) | (0.31%) | (0.58%) | (0.66%) | (0.27%) | (0.37%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||
| Income Before Tax | 500,000.00 | 3,400,000.00 | 19,300,000.00 | 5,200,000.00 | 33,600,000.00 | 107,706,000.00 | 110,343,000.00 | 72,569,000.00 | 38,309,000.00 | 47,074,000.00 | 184,405,000.00 | 188,307,000.00 | 206,561,000.00 | 339,071,000.00 | 124,633,000.00 | 136,822,000.00 | 315,705,000.00 | 353,244,000.00 | 581,177,000.00 | 453,072,000.00 | -213,915,000.00 | -223,228,000.00 | 124,482,000.00 | 354,698,000.00 | 141,125,000.00 | -1,877,399,000.00 | 1,381,893,000.00 | 2,051,099,000.00 | -278,282,000.00 | -6,586,000.00 | |
| Income Before Tax Ratio | (0.24%) | (0.37%) | (0.36%) | (0.09%) | (0.31%) | (0.46%) | (0.40%) | (0.25%) | (0.12%) | (0.13%) | (0.35%) | (0.30%) | (0.29%) | (0.34%) | (0.19%) | (0.19%) | (0.31%) | (0.33%) | (0.46%) | (0.32%) | (-0.23%) | (-0.25%) | (0.11%) | (0.21%) | (0.07%) | (-1.51%) | (0.62%) | (0.55%) | (-0.14%) | (0.00%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||
| Income Tax Expense | 300,000.00 | 1,500,000.00 | 7,900,000.00 | 1,800,000.00 | 13,600,000.00 | 46,257,000.00 | 44,137,000.00 | 31,247,000.00 | -18,433,000.00 | -3,925,000.00 | 12,957,000.00 | 26,527,000.00 | 24,708,000.00 | 87,807,000.00 | -1,534,000.00 | 17,318,000.00 | 172,884,000.00 | 162,622,000.00 | 253,536,000.00 | 183,746,000.00 | 3,387,000.00 | -63,177,000.00 | 62,224,000.00 | 83,048,000.00 | 108,326,000.00 | -359,972,000.00 | 233,197,000.00 | 738,037,000.00 | -40,695,000.00 | 40,153,000.00 | |
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | 200,000.00
+0% |
1,900,000.00
+850% |
11,400,000.00
+500% |
3,400,000.00
-70% |
20,000,000.00
+488% |
61,449,000.00
+207% |
65,743,000.00
+7% |
41,322,000.00
-37% |
56,742,000.00
+37% |
113,700,000.00
+100% |
158,471,000.00
+39% |
146,923,000.00
-7% |
164,286,000.00
+12% |
229,189,000.00
+40% |
185,498,000.00
-19% |
111,263,000.00
-40% |
142,821,000.00
+28% |
190,622,000.00
+33% |
327,641,000.00
+72% |
269,326,000.00
-18% |
-217,302,000.00
-181% |
-160,051,000.00
-26% |
62,258,000.00
-139% |
271,650,000.00
+336% |
32,799,000.00
-88% |
-1,517,427,000.00
-4,726% |
1,148,696,000.00
-176% |
1,313,062,000.00
+14% |
-237,587,000.00
-118% |
-46,739,000.00
-80% |
|
| Net Income Ratio | (0.10%) | (0.20%) | (0.21%) | (0.06%) | (0.18%) | (0.26%) | (0.24%) | (0.14%) | (0.18%) | (0.32%) | (0.30%) | (0.24%) | (0.23%) | (0.23%) | (0.29%) | (0.15%) | (0.14%) | (0.18%) | (0.26%) | (0.19%) | (-0.23%) | (-0.18%) | (0.06%) | (0.16%) | (0.02%) | (-1.22%) | (0.52%) | (0.35%) | (-0.12%) | (-0.02%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||
| Basic EPS | 0.02 | 0.09 | 0.30 | 0.07 | 0.40 | 1.17 | 1.21 | 0.74 | 0.78 | 2.12 | 2.57 | 2.30 | 2.48 | 3.30 | 2.56 | 0.53 | 1.57 | 1.94 | 3.24 | 2.55 | -1.98 | -1.38 | 0.52 | 1.93 | 0.21 | -9.61 | 7.13 | 8.03 | -1.45 | -0.30 | |
| Diluted EPS | 0.01 | 0.08 | 0.29 | 0.07 | 0.37 | 1.17 | 1.17 | 0.73 | 0.77 | 2.07 | 2.49 | 2.22 | 2.39 | 3.23 | 2.53 | 0.53 | 1.55 | 1.92 | 3.20 | 2.51 | -1.98 | -1.38 | 0.51 | 1.91 | 0.21 | -9.61 | 6.97 | 7.80 | -1.45 | -0.30 | |
| Share Outstanding | |||||||||||||||||||||||||||||||
| Basic Share Outstanding | 10,000,000.00 | 21,111,111.00 | 38,000,000.00 | 48,571,429.00 | 50,000,000.00 | 53,000,000.00 | 54,000,000.00 | 55,791,000.00 | 53,114,697.00 | 60,166,163.00 | 61,755,432.00 | 63,977,134.00 | 66,122,423.00 | 69,548,183.00 | 72,405,606.00 | 83,155,000.00 | 90,878,000.00 | 98,016,000.00 | 100,969,000.00 | 105,448,000.00 | 109,642,000.00 | 115,695,000.00 | 120,582,000.00 | 140,619,000.00 | 154,736,000.00 | 157,900,832.00 | 161,172,000.00 | 163,489,000.00 | 163,719,000.00 | 158,068,000.00 | |
| Diluted Share Outstanding | 20,000,000.00 | 23,750,000.00 | 39,310,345.00 | 48,571,429.00 | 54,054,054.00 | 53,000,000.00 | 56,000,000.00 | 56,847,000.00 | 59,093,044.00 | 66,375,229.00 | 69,395,074.00 | 73,059,877.00 | 75,782,723.00 | 78,018,769.00 | 80,569,607.00 | 83,155,000.00 | 92,272,000.00 | 99,294,000.00 | 102,467,000.00 | 107,187,000.00 | 109,642,000.00 | 115,695,000.00 | 122,408,000.00 | 142,335,000.00 | 156,095,000.00 | 157,908,000.00 | 164,765,000.00 | 168,426,000.00 | 163,719,000.00 | 158,068,000.00 | |