Vermilion Energy Inc.
VET.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | CA$2,074 | CA$1,929 | CA$3,721 | CA$2,227 |
| % Growth | 7.5% | -48.2% | 67.1% | – |
| Cost of Goods Sold | CA$954 | CA$1,570 | CA$1,128 | CA$905 |
| Gross Profit | CA$1,120 | CA$359 | CA$2,593 | CA$1,322 |
| % Margin | 54% | 18.6% | 69.7% | 59.4% |
| R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| G&A Expenses | CA$129 | CA$81 | CA$181 | CA$172 |
| SG&A Expenses | CA$129 | CA$123 | CA$181 | CA$172 |
| Sales & Mktg Exp. | CA$0 | CA$43 | CA$0 | CA$0 |
| Other Operating Expenses | CA$741 | CA$0 | CA$547 | CA$457 |
| Operating Expenses | CA$871 | CA$123 | CA$728 | CA$628 |
| Operating Income | CA$249 | CA$236 | CA$1,876 | CA$715 |
| % Margin | 12% | 12.2% | 50.4% | 32.1% |
| Other Income/Exp. Net | -CA$256 | -CA$514 | -CA$449 | CA$73 |
| Pre-Tax Income | -CA$7 | -CA$278 | CA$2,051 | CA$1,382 |
| Tax Expense | CA$40 | -CA$41 | CA$738 | CA$233 |
| Net Income | -CA$47 | -CA$238 | CA$1,313 | CA$1,149 |
| % Margin | -2.3% | -12.3% | 35.3% | 51.6% |
| EPS | -0.3 | -1.45 | 8.03 | 7.13 |
| % Growth | 79.3% | -118.1% | 12.6% | – |
| EPS Diluted | -0.3 | -1.45 | 7.8 | 6.97 |
| Weighted Avg Shares Out | 158 | 164 | 163 | 161 |
| Weighted Avg Shares Out Dil | 158 | 164 | 168 | 165 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$0 | CA$0 | CA$0 | CA$0 |
| Interest Expense | CA$85 | CA$85 | CA$83 | CA$73 |
| Depreciation & Amortization | CA$758 | CA$713 | CA$635 | CA$615 |
| EBITDA | CA$836 | CA$520 | CA$2,546 | CA$2,070 |
| % Margin | 40.3% | 26.9% | 68.4% | 93% |