Vermilion Energy Inc.
TSX:VET.TO · Toronto Stock Exchange
-$0.69 today
Vol 0.41M · Avg 1.34M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
TSX:VET.TO · Revenue to Net Income
Key Ratios
Analysis
$1.8B of revenue converted into -$814.1M of net income for the selected period. Gross margin is 35.9% and net margin is -45.1%, showing how much revenue survives after costs and taxes. EPS is $-5.35, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.8B -14.9% | $2.1B +7.5% | $1.9B -48.2% | $3.7B +67.1% | $2.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.5B +54.5% | $954.0M -39.2% | $1.6B +39.2% | $1.1B +24.7% | $904.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $291.1M -74.0% | $1.1B +211.7% | $359.4M -86.1% | $2.6B +96.2% | $1.3B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 16.5% -37.5pp | 54.0% +35.4pp | 18.6% -51.1pp | 69.7% +10.3pp | 59.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $123.6M -4.5% | $129.4M +4.8% | $123.5M -31.8% | $181.0M +5.5% | $171.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $123.6M -85.8% | $870.8M +605.3% | $123.5M -83.0% | $728.2M +15.9% | $628.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $769.1M +1.5% | $757.8M +6.3% | $712.6M +12.2% | $635.3M +3.3% | $615.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $936.6M +12.1% | $835.8M +60.9% | $519.5M -79.6% | $2.5B +23.0% | $2.1B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 53.1% +12.8pp | 40.3% +13.4pp | 26.9% -41.5pp | 68.4% -24.5pp | 93.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $167.5M -32.8% | $249.4M +5.7% | $235.9M -87.4% | $1.9B +162.3% | $715.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.5% -2.5pp | 12.0% -0.2pp | 12.2% -38.2pp | 50.4% +18.3pp | 32.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $132.7M +56.9% | $84.6M -0.7% | $85.2M +2.8% | $82.9M +13.4% | $73.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$492.3M -92.3% | -$256.0M +50.2% | -$514.2M -14.4% | -$449.3M -716.6% | $72.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$324.8M -4831.9% | -$6.6M +97.6% | -$278.3M -113.6% | $2.1B +48.4% | $1.4B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -18.4% -18.1pp | -0.3% +14.1pp | -14.4% -69.5pp | 55.1% -6.9pp | 62.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $40.0M -0.4% | $40.2M +198.7% | -$40.7M -105.5% | $738.0M +216.5% | $233.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$653.6M -1298.4% | -$46.7M +80.3% | -$237.6M -118.1% | $1.3B +14.3% | $1.1B | $4.9B | $4.8B | $4.7B |
| Net Margin | -37.0% -34.8pp | -2.3% +10.1pp | -12.3% -47.6pp | 35.3% -16.3pp | 51.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$4 -1316.7% | -$0 +79.3% | -$1 -118.1% | $8 +12.6% | $7 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$4 -1316.7% | -$0 +79.3% | -$1 -118.6% | $8 +11.9% | $7 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $153.9M -2.7% | $158.1M -3.5% | $163.7M +0.1% | $163.5M +1.4% | $161.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $153.9M -2.7% | $158.1M -3.5% | $163.7M -2.8% | $168.4M +2.2% | $164.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Headwater Exploration Inc.
TSX:HWX.TO
$2.84B
Parex Resources Inc.
TSX:PXT.TO
$2.34B
Spartan Delta Corp.
TSX:SDE.TO
$2.11B
Cardinal Energy Ltd.
TSX:CJ.TO
$1.83B
Kelt Exploration Ltd.
TSX:KEL.TO
$1.77B
Birchcliff Energy Ltd.
TSX:BIR.TO
$1.70B
Advantage Energy Ltd.
TSX:AAV.TO
$1.64B
Meren Energy Inc.
TSX:MER.TO
$1.30B
Kiwetinohk Energy Corp.
KEC.TO
$1.10B
Surge Energy Inc.
TSX:SGY.TO
$918.11M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does VET.TO generate?
Vermilion Energy Inc. (VET.TO) reported $1.77B of revenue in fiscal 2025.
Is VET.TO profitable?
Vermilion Energy Inc. (VET.TO) reported -$653,601,000.00 of net income, with a net margin of -37.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.