Vermilion Energy Inc.
VET.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | CA$2,074,250 | CA$1,929,435 | CA$3,721,228 | CA$2,226,852 |
| % Growth | 7.5% | -48.2% | 67.1% | – |
| Cost of Goods Sold | CA$954,033 | CA$1,570,043 | CA$1,127,985 | CA$904,901 |
| Gross Profit | CA$1,120,217 | CA$359,392 | CA$2,593,243 | CA$1,321,951 |
| % Margin | 54% | 18.6% | 69.7% | 59.4% |
| R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 |
| G&A Expenses | CA$129,433 | CA$80,716 | CA$180,963 | CA$171,603 |
| SG&A Expenses | CA$129,433 | CA$123,472 | CA$180,963 | CA$171,603 |
| Sales & Mktg Exp. | CA$0 | CA$42,756 | CA$0 | CA$0 |
| Other Operating Expenses | CA$741,387 | CA$0 | CA$547,204 | CA$456,565 |
| Operating Expenses | CA$870,820 | CA$123,472 | CA$728,167 | CA$628,168 |
| Operating Income | CA$249,397 | CA$235,920 | CA$1,876,225 | CA$715,205 |
| % Margin | 12% | 12.2% | 50.4% | 32.1% |
| Other Income/Exp. Net | -CA$255,983 | -CA$514,202 | -CA$449,281 | CA$72,870 |
| Pre-Tax Income | -CA$6,586 | -CA$278,282 | CA$2,051,099 | CA$1,381,893 |
| Tax Expense | CA$40,153 | -CA$40,695 | CA$738,037 | CA$233,197 |
| Net Income | -CA$46,739 | -CA$237,587 | CA$1,313,062 | CA$1,148,696 |
| % 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 | 158,068 | 163,719 | 163,489 | 161,172 |
| Weighted Avg Shares Out Dil | 158,068 | 163,719 | 168,426 | 164,765 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$0 | CA$0 | CA$0 | CA$0 |
| Interest Expense | CA$84,606 | CA$85,212 | CA$82,858 | CA$73,075 |
| Depreciation & Amortization | CA$757,781 | CA$712,619 | CA$635,304 | CA$615,240 |
| EBITDA | CA$835,801 | CA$519,549 | CA$2,546,402 | CA$2,070,208 |
| % Margin | 40.3% | 26.9% | 68.4% | 93% |