Vermilion Energy Inc.
NYSE:VET
8.87 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 2,199.555 | 3,721.228 | 2,226.852 | 1,247.398 | 1,911.137 | 1,678.117 | 1,098.838 | 882.791 | 939.586 | 1,419.628 | 1,273.835 | 1,083.103 | 1,031.57 | 727.805 | 639.751 | 1,001.905 | 707.334 | 618.072 | 529.938 | 354.525 | 315.572 | 287.54 | 274.899 | 234.653 | 108.4 | 55.7 | 53.7 | 9.3 | 2.1 |
| Cost of Revenue
| 1,081.313 | 1,127.985 | 904.901 | 814.868 | 1,060.117 | 761.223 | 566.159 | 582.286 | 524.678 | 533.694 | 390.322 | 348.027 | 242.158 | 254.802 | 256.177 | 274.366 | 239.961 | 199.208 | 169.993 | 65.782 | 53.493 | 42.976 | 33.213 | 25.201 | 20 | 19.3 | 14.1 | 1.5 | 0.5 |
| Gross Profit
| 1,118.242 | 2,593.243 | 1,321.951 | 432.53 | 851.02 | 916.894 | 532.679 | 300.505 | 414.908 | 885.934 | 883.513 | 735.076 | 789.412 | 473.003 | 383.574 | 727.539 | 467.373 | 418.864 | 359.945 | 288.743 | 262.079 | 244.564 | 241.686 | 209.452 | 88.4 | 36.4 | 39.6 | 7.8 | 1.6 |
| Gross Profit Ratio
| 0.508 | 0.697 | 0.594 | 0.347 | 0.445 | 0.546 | 0.485 | 0.34 | 0.442 | 0.624 | 0.694 | 0.679 | 0.765 | 0.65 | 0.6 | 0.726 | 0.661 | 0.678 | 0.679 | 0.814 | 0.83 | 0.851 | 0.879 | 0.893 | 0.815 | 0.654 | 0.737 | 0.839 | 0.762 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 80.716 | 102.067 | 171.603 | 171.457 | 195.655 | 164.562 | 159.4 | 161.575 | 170.476 | 171.89 | 139.679 | 114.99 | 83.25 | 71.012 | 49.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 42.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 123.472 | 102.067 | 171.603 | 171.457 | 195.655 | 164.562 | 159.4 | 161.575 | 170.476 | 171.89 | 139.679 | 114.99 | 83.25 | 71.012 | 49.388 | 66.77 | 32.711 | 40.222 | 27.241 | 13.41 | 11.931 | 9.392 | 7.295 | 6.617 | 5.1 | 4.5 | 3.3 | 0.7 | 0.3 |
| Other Expenses
| 680.424 | 11.149 | 21.422 | 3.258 | 6.875 | 0.082 | 0.037 | 3.896 | 31.663 | -0.76 | -0.457 | -8.751 | -21.889 | 0 | 0 | -49.894 | 5.626 | -12.648 | -19.87 | -129.894 | 0 | 0 | -64.705 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 1,118.242 | 728.167 | 628.168 | 624.026 | 668.4 | 552.795 | 428.638 | 408.543 | 420.325 | 428.11 | 359.287 | 316.472 | 341.847 | 342.568 | 245.673 | 322.243 | 244.108 | 202.476 | 149.339 | 108.689 | 108.09 | 104.98 | 61.079 | 38.414 | 25.4 | 18 | 10.7 | 2.5 | 0.9 |
| Operating Income
| 314.346 | 1,876.225 | 715.205 | -188.238 | 189.495 | 364.099 | 104.041 | -108.038 | -5.417 | 457.824 | 548.791 | 418.604 | 447.565 | 130.435 | 137.901 | 405.296 | 223.265 | 216.388 | 210.606 | 180.054 | 153.989 | 139.584 | 180.607 | 171.038 | 63 | 18.4 | 28.9 | 5.3 | 0.7 |
| Operating Income Ratio
| 0.143 | 0.504 | 0.321 | -0.151 | 0.099 | 0.217 | 0.095 | -0.122 | -0.006 | 0.322 | 0.431 | 0.386 | 0.434 | 0.179 | 0.216 | 0.405 | 0.316 | 0.35 | 0.397 | 0.508 | 0.488 | 0.485 | 0.657 | 0.729 | 0.581 | 0.33 | 0.538 | 0.57 | 0.333 |
| Total Other Income Expenses Net
| -592.628 | -449.281 | 72.87 | -2,301.682 | -41.495 | -9.401 | 20.441 | -115.19 | -208.498 | -4.752 | -290 | -65.36 | -131.86 | 6.387 | 39.173 | -16.331 | -16.704 | -28.081 | -26.201 | -40.398 | -125.819 | -67.015 | -70.264 | -63.332 | -29.443 | -13.1 | -9.6 | -1.9 | -0.2 |
| Income Before Tax
| -278.282 | 2,051.099 | 1,381.893 | -1,877.399 | 141.125 | 354.698 | 124.482 | -223.228 | -213.915 | 453.072 | 581.177 | 353.244 | 315.705 | 136.822 | 124.633 | 339.071 | 206.561 | 188.307 | 184.405 | 47.074 | 38.309 | 72.569 | 110.343 | 107.706 | 33.6 | 5.2 | 19.3 | 3.4 | 0.5 |
| Income Before Tax Ratio
| -0.127 | 0.551 | 0.621 | -1.505 | 0.074 | 0.211 | 0.113 | -0.253 | -0.228 | 0.319 | 0.456 | 0.326 | 0.306 | 0.188 | 0.195 | 0.338 | 0.292 | 0.305 | 0.348 | 0.133 | 0.121 | 0.252 | 0.401 | 0.459 | 0.31 | 0.093 | 0.359 | 0.366 | 0.238 |
| Income Tax Expense
| -40.695 | 738.037 | 233.197 | -359.972 | 108.326 | 83.048 | 62.224 | -63.177 | 3.387 | 183.746 | 253.536 | 162.622 | 172.884 | 17.318 | -1.534 | 87.807 | 24.708 | 26.527 | 12.957 | -3.925 | -18.433 | 31.247 | 44.137 | 46.257 | 13.6 | 1.8 | 7.9 | 1.5 | 0.3 |
| Net Income
| -237.587 | 1,313.062 | 1,148.696 | -1,517.427 | 32.799 | 271.65 | 62.258 | -160.051 | -217.302 | 269.326 | 327.641 | 190.622 | 142.821 | 111.263 | 185.498 | 229.189 | 164.286 | 146.923 | 158.471 | 113.7 | 56.742 | 41.322 | 65.743 | 61.449 | 20 | 3.4 | 11.4 | 1.9 | 0.2 |
| Net Income Ratio
| -0.108 | 0.353 | 0.516 | -1.216 | 0.017 | 0.162 | 0.057 | -0.181 | -0.231 | 0.19 | 0.257 | 0.176 | 0.138 | 0.153 | 0.29 | 0.229 | 0.232 | 0.238 | 0.299 | 0.321 | 0.18 | 0.144 | 0.239 | 0.262 | 0.185 | 0.061 | 0.212 | 0.204 | 0.095 |
| EPS
| -1.45 | 8.03 | 7.13 | -9.61 | 0.21 | 1.93 | 0.52 | -1.38 | -1.98 | 2.55 | 3.24 | 1.94 | 1.57 | 0.53 | 2.56 | 3.3 | 2.48 | 2.3 | 2.57 | 2.12 | 0.78 | 0.74 | 1.21 | 1.17 | 0.4 | 0.07 | 0.3 | 0.09 | 0.02 |
| EPS Diluted
| -1.45 | 7.8 | 6.97 | -9.61 | 0.21 | 1.91 | 0.51 | -1.38 | -1.98 | 2.51 | 3.2 | 1.92 | 1.55 | 0.53 | 2.53 | 3.23 | 2.39 | 2.22 | 2.49 | 2.07 | 0.77 | 0.73 | 1.17 | 1.17 | 0.37 | 0.07 | 0.29 | 0.08 | 0.01 |
| EBITDA
| 519.549 | 2,453.359 | 1,286.893 | 392.223 | 917.256 | 1,036.513 | 626.354 | 361.731 | 304.695 | 928.421 | 941.746 | 705.796 | 684.273 | 353.032 | 386.627 | 660.769 | 434.662 | 378.642 | 337.422 | 285.042 | 249.977 | 235.034 | 234.539 | 202.835 | 83.3 | 31.9 | 36.3 | 7.1 | 1.3 |
| EBITDA Ratio
| 0.236 | 0.659 | 0.578 | 0.314 | 0.452 | 0.58 | 0.542 | 0.48 | 0.516 | 0.622 | 0.664 | 0.652 | 0.663 | 0.552 | 0.604 | 0.66 | 0.615 | 0.613 | 0.637 | 0.804 | 0.792 | 0.817 | 0.853 | 0.864 | 0.768 | 0.573 | 0.676 | 0.763 | 0.619 |