Watchlist Manager

Watchlist

Price: 15.72 CAD -7.96% Market Closed

Market Cap: CA$2.4B

	Vermilion Energy Inc TSX:VET	CA
A	Archit Organosys Ltd BSE:524640	IN
H	Hunan Nucien Pharmaceutical Co Ltd SSE:688189	CN
	PG&E Corp NYSE:PCG	US
	Good Will Instrument Co Ltd TWSE:2423	TW
S	Seaboard Corp AMEX:SEB	US
	Rushnet Inc OTC:RSHN	US
	China Mengniu Dairy Co Ltd HKEX:2319	HK

Income Statement

Currency: CAD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	6	5	6	6	7	8	9	9	8	7	5	3	3	3	5	6	8	10	12	17	19	20	22	22	24	24	21	16	12	8	12	13	15	17	14	13	16	19	22	25	26	26	26	28	30	33	36	38	41	44	47	50	51	54	56	60	61	60	59	57	57	59	58	57	58	59	66	73	78	83	83	81	80	77	74	75	74	75	77	73	69	71	77	83	90	89	85	85	82	83	84	85	99	116	129	133
Revenue	199 N/A	196 -1%	207 +6%	226 +9%	242 +7%	249 +3%	248 0%	239 -3%	231 -3%	241 +4%	267 +11%	291 +9%	326 +12%	352 +8%	396 +12%	442 +12%	471 +7%	501 +6%	522 +4%	526 +1%	533 +1%	552 +3%	564 +2%	610 +8%	672 +10%	812 +21%	865 +6%	871 +1%	803 -8%	663 -17%	579 -13%	542 -6%	574 +6%	589 +3%	625 +6%	684 +9%	744 +9%	850 +14%	923 +9%	977 +6%	1 057 +8%	1 024 -3%	1 062 +4%	1 031 -3%	1 029 0%	1 092 +6%	1 128 +3%	1 206 +7%	1 269 +5%	1 332 +5%	1 339 +1%	1 312 -2%	1 134 -14%	1 024 -10%	936 -9%	874 -7%	858 -2%	810 -6%	802 -1%	829 +3%	911 +10%	964 +6%	976 +1%	1 024 +5%	1 074 +5%	1 184 +10%	1 407 +19%	1 526 +8%	1 698 +11%	1 800 +6%	1 738 -3%	1 748 +1%	1 634 -7%	1 361 -17%	1 244 -9%	1 141 -8%	1 163 +2%	1 366 +17%	1 616 +18%	2 041 +26%	2 452 +20%	2 895 +18%	3 336 +15%	3 415 +2%	3 163 -7%	2 787 -12%	2 316 -17%	2 008 -13%	1 971 -2%	1 970 0%	1 937 -2%	1 546 -20%	1 934 +25%	1 916 -1%	1 892 -1%	1 765 -7%
Gross Profit
Cost of Revenue	(34)	(38)	(39)	(43)	(46)	(48)	(50)	(51)	(51)	(52)	(55)	(56)	(60)	(65)	(68)	(73)	(78)	(80)	(88)	(97)	(103)	(110)	(114)	(120)	(126)	(131)	(136)	(144)	(144)	(146)	(144)	(140)	(142)	(140)	(142)	(145)	(146)	(154)	(161)	(162)	(172)	(172)	(175)	(178)	(183)	(191)	(191)	(195)	(200)	(211)	(221)	(232)	(218)	(219)	(220)	(226)	(238)	(231)	(228)	(222)	(219)	(230)	(237)	(242)	(258)	(274)	(310)	(357)	(441)	(540)	(588)	(661)	(687)	(625)	(592)	(545)	(508)	(522)	(548)	(560)	(580)	(628)	(698)	(734)	(760)	(757)	(721)	(690)	(692)	(686)	(665)	(539)	(631)	(614)	(614)	(572)
Gross Profit	165 N/A	159 -4%	168 +6%	183 +9%	196 +7%	201 +3%	197 -2%	188 -5%	180 -4%	189 +5%	213 +13%	235 +11%	267 +14%	287 +8%	327 +14%	369 +13%	394 +7%	421 +7%	435 +3%	429 -1%	430 +0%	442 +3%	450 +2%	490 +9%	546 +11%	681 +25%	728 +7%	728 0%	658 -9%	517 -21%	435 -16%	403 -7%	432 +7%	449 +4%	483 +7%	539 +12%	598 +11%	695 +16%	761 +9%	815 +7%	885 +9%	853 -4%	887 +4%	853 -4%	845 -1%	900 +7%	937 +4%	1 011 +8%	1 069 +6%	1 121 +5%	1 119 0%	1 079 -4%	916 -15%	805 -12%	716 -11%	648 -9%	620 -4%	579 -7%	574 -1%	606 +6%	692 +14%	734 +6%	739 +1%	782 +6%	816 +4%	910 +11%	1 097 +21%	1 169 +7%	1 257 +8%	1 261 +0%	1 149 -9%	1 086 -5%	947 -13%	736 -22%	652 -11%	596 -9%	655 +10%	844 +29%	1 068 +27%	1 481 +39%	1 872 +26%	2 267 +21%	2 638 +16%	2 681 +2%	2 403 -10%	2 030 -16%	1 595 -21%	1 317 -17%	1 279 -3%	1 284 +0%	1 272 -1%	1 007 -21%	1 303 +29%	1 303 0%	1 278 -2%	1 193 -7%
Operating Income
Operating Expenses	(71)	(84)	(98)	(104)	(110)	(115)	(117)	(122)	(129)	(130)	(127)	(128)	(128)	(133)	(146)	(158)	(167)	(179)	(195)	(212)	(226)	(245)	(257)	(266)	(282)	(298)	(315)	(328)	(330)	(325)	(315)	(309)	(304)	(296)	(290)	(308)	(318)	(338)	(360)	(369)	(400)	(422)	(440)	(443)	(450)	(452)	(459)	(487)	(463)	(509)	(545)	(622)	(583)	(585)	(628)	(622)	(691)	(708)	(699)	(710)	(697)	(692)	(668)	(678)	(688)	(705)	(756)	(805)	(734)	(790)	(807)	(897)	(880)	(794)	(775)	(784)	(726)	(771)	(773)	(765)	(808)	(802)	(767)	(805)	(837)	(858)	(909)	(1 004)	(1 020)	(1 047)	(1 073)	(833)	(1 032)	(1 039)	(1 035)	(1 031)
Selling, General & Administrative	(8)	(9)	(9)	(9)	(13)	(17)	(23)	(29)	(38)	(39)	(32)	(30)	(26)	(26)	(34)	(36)	(37)	(41)	(44)	(51)	(56)	(58)	(61)	(56)	(57)	(59)	(61)	(67)	(66)	(65)	(65)	(68)	(82)	(87)	(94)	(104)	(101)	(104)	(105)	(109)	(109)	(113)	(115)	(115)	(123)	(124)	(128)	(140)	(145)	(164)	(175)	(172)	(173)	(169)	(168)	(171)	(173)	(169)	(165)	(162)	(158)	(158)	(156)	(159)	(159)	(158)	(162)	(165)	(176)	(190)	(199)	(196)	(187)	(178)	(168)	(172)	(173)	(175)	(175)	(172)	(183)	(183)	(183)	(181)	(191)	(194)	(203)	(212)	(198)	(213)	(220)	(190)	(248)	(250)	(255)	(256)
Depreciation & Amortization	(63)	(75)	(89)	(95)	(97)	(97)	(93)	(92)	(90)	(91)	(95)	(98)	(102)	(107)	(113)	(122)	(131)	(138)	(151)	(162)	(173)	(190)	(198)	(211)	(228)	(241)	(251)	(256)	(256)	(256)	(256)	(249)	(225)	(201)	(180)	(184)	(196)	(215)	(232)	(237)	(261)	(278)	(294)	(296)	(301)	(303)	(305)	(322)	(340)	(367)	(392)	(426)	(417)	(424)	(468)	(459)	(494)	(514)	(509)	(528)	(518)	(512)	(489)	(492)	(501)	(518)	(564)	(609)	(661)	(702)	(710)	(675)	(656)	(579)	(572)	(581)	(529)	(572)	(572)	(572)	(600)	(591)	(553)	(577)	(591)	(605)	(626)	(713)	(743)	(750)	(779)	(564)	(681)	(686)	(680)	(697)
Other Operating Expenses	0	0	0	0	(0)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	1	2	2	1	1	3	2	(3)	(5)	(9)	(3)	6	8	3	(9)	(16)	(20)	(21)	(19)	(23)	(23)	(30)	(31)	(30)	(32)	(24)	(24)	(25)	(25)	22	23	23	(25)	7	7	7	8	(24)	(25)	(25)	(21)	(21)	(22)	(22)	(27)	(28)	(29)	(30)	(31)	103	103	102	(26)	(38)	(37)	(35)	(32)	(24)	(25)	(26)	(22)	(25)	(29)	(30)	(47)	(56)	(59)	(81)	(79)	(79)	(83)	(74)	(79)	(102)	(103)	(100)	(77)
Operating Income	94 N/A	75 -20%	70 -6%	79 +13%	87 +10%	87 N/A	81 -7%	66 -18%	52 -22%	59 +14%	85 +45%	108 +26%	139 +29%	154 +11%	181 +17%	211 +16%	226 +7%	242 +7%	239 -1%	218 -9%	204 -6%	197 -3%	193 -2%	224 +16%	264 +17%	384 +46%	414 +8%	400 -3%	328 -18%	192 -41%	120 -38%	94 -22%	128 +37%	153 +20%	193 +26%	231 +20%	280 +21%	358 +28%	401 +12%	446 +11%	485 +9%	431 -11%	447 +4%	410 -8%	396 -3%	449 +13%	479 +7%	524 +9%	606 +16%	613 +1%	574 -6%	457 -20%	333 -27%	220 -34%	87 -60%	26 -70%	(71) N/A	(129) -81%	(126) +2%	(104) +17%	(6) +95%	42 N/A	71 +69%	104 +46%	128 +23%	205 +60%	341 +66%	364 +7%	523 +44%	471 -10%	343 -27%	190 -45%	67 -65%	(57) N/A	(124) -116%	(188) -52%	(71) +62%	73 N/A	295 +307%	715 +143%	1 064 +49%	1 464 +38%	1 871 +28%	1 876 +0%	1 566 -17%	1 172 -25%	685 -42%	314 -54%	259 -18%	237 -8%	199 -16%	174 -13%	272 +56%	264 -3%	243 -8%	162 -33%
Pre-Tax Income
Interest Income Expense	(6)	(5)	(6)	(6)	(6)	(9)	(9)	(12)	(25)	(32)	(50)	(40)	(46)	(35)	(20)	(14)	(6)	(13)	(10)	(29)	(34)	(19)	(22)	(18)	(46)	(69)	(37)	(61)	(23)	2	(20)	31	7	(10)	(8)	(55)	(77)	(59)	(56)	(66)	(39)	(57)	(94)	(36)	(36)	1	11	10	41	(24)	(16)	(4)	(48)	(18)	32	35	87	26	(12)	(126)	(89)	30	(11)	20	(47)	(266)	(389)	(138)	(136)	33	173	(2)	39	66	45	(7)	(115)	(302)	(658)	(653)	(922)	(731)	(501)	(17)	387	451	595	337	266	73	112	(244)	(306)	(124)	(151)	85
Non-Reccuring Items	0	0	0	0	(26)	(26)	(26)	(26)	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	(20)	(20)	(20)	(20)	(64)	(85)	(85)	(85)	(21)	0	0	0	47	0	0	0	0	0	0	(143)	(275)	(289)	(289)	(146)	7	22	22	22	0	0	0	0	128	0	0	0	(46)	(1 611)	(1 681)	(1 729)	(1 682)	545	1 226	1 296	1 320	849	238	216	192	433	445	445	(577)	(1 009)	(1 022)	(1 022)	0	0	0	0	(572)
Gain/Loss on Disposition of Assets	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	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	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	(227)	(227)	(227)	(352)	(126)	(126)	(126)	0	0	0	0	0
Pre-Tax Income	87 N/A	70 -20%	64 -8%	74 +15%	55 -26%	52 -5%	46 -11%	28 -39%	27 -5%	26 -1%	35 +33%	67 +92%	93 +38%	119 +29%	162 +36%	196 +21%	220 +12%	229 +4%	229 0%	188 -18%	170 -10%	178 +5%	171 -4%	207 +21%	217 +5%	315 +45%	377 +20%	339 -10%	305 -10%	194 -36%	101 -48%	125 +24%	135 +8%	143 +6%	185 +29%	156 -16%	183 +17%	279 +53%	325 +16%	316 -3%	361 +14%	289 -20%	268 -7%	353 +32%	360 +2%	449 +25%	490 +9%	581 +19%	647 +11%	589 -9%	558 -5%	453 -19%	285 -37%	202 -29%	(24) N/A	(214) -803%	(274) -28%	(392) -43%	(284) +28%	(223) +21%	(72) +68%	94 N/A	83 -12%	125 +51%	81 -35%	(61) N/A	(48) +22%	355 N/A	387 +9%	504 +30%	516 +2%	141 -73%	(1 506) N/A	(1 672) -11%	(1 807) -8%	(1 877) -4%	360 N/A	996 +177%	933 -6%	1 382 +48%	991 -28%	972 -2%	1 586 +63%	2 051 +29%	2 158 +5%	1 842 -15%	1 499 -19%	(278) N/A	(611) -119%	(838) -37%	(836) +0%	(70) +92%	(34) +51%	140 N/A	92 -34%	(325) N/A
Net Income
Tax Provision	(35)	(30)	(29)	(32)	(25)	(0)	8	19	29	14	21	4	(1)	(8)	(22)	(25)	(31)	(32)	(34)	(27)	(18)	(24)	(16)	(25)	(41)	(73)	(93)	(88)	(59)	(33)	(14)	2	(21)	(19)	(33)	(81)	(90)	(144)	(174)	(173)	(180)	(152)	(165)	(163)	(182)	(203)	(207)	(254)	(268)	(263)	(246)	(184)	(117)	(81)	7	(3)	(31)	26	(14)	63	42	(20)	(33)	(62)	(39)	(6)	5	(83)	(101)	(154)	(161)	(108)	180	273	348	360	(59)	(173)	(186)	(233)	(58)	(128)	(324)	(738)	(749)	(667)	(538)	41	(5)	12	5	(26)	(0)	(17)	(26)	(40)
Income from Continuing Operations	52	40	35	42	30	52	55	47	56	41	56	71	92	111	140	171	189	197	195	162	152	154	156	182	176	242	284	251	246	161	87	126	113	125	152	76	93	135	151	143	181	137	104	191	178	246	283	328	378	326	312	269	168	121	(17)	(217)	(304)	(367)	(298)	(160)	(30)	74	50	62	42	(67)	(43)	272	286	350	355	33	(1 325)	(1 399)	(1 458)	(1 517)	301	824	747	1 149	933	844	1 262	1 313	1 409	1 175	961	(238)	(616)	(826)	(832)	(96)	(34)	123	66	(365)
Income to Minority Interest	0	0	0	(0)	0	(0)	(0)	(4)	(1)	(2)	(4)	(5)	(5)	(7)	(10)	(13)	(16)	(16)	(17)	(15)	(14)	(15)	(16)	(17)	(16)	(22)	(26)	(23)	(22)	(15)	(8)	(18)	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	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	0	0	0	0	0	0
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(1)	(2)	(1)	(1)	0	1	1	(1)	(1)	(3)	77	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	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	0	0	0	0	0	0
Net Income (Common)	53 N/A	40 -25%	35 -11%	41 +17%	29 -30%	50 +74%	52 +4%	41 -21%	55 +32%	97 +79%	112 +15%	128 +14%	147 +15%	106 -28%	132 +25%	159 +21%	173 +9%	181 +4%	179 -1%	147 -18%	137 -6%	138 +1%	139 +0%	164 +19%	159 -3%	220 +38%	259 +17%	229 -11%	223 -3%	146 -35%	76 -47%	186 +143%	157 -15%	182 +16%	189 +4%	44 -77%	80 +80%	111 +40%	151 +36%	143 -6%	181 +27%	137 -24%	104 -25%	191 +84%	178 -7%	246 +39%	283 +15%	328 +16%	378 +15%	326 -14%	312 -4%	269 -14%	168 -38%	121 -28%	(17) N/A	(217) -1 209%	(304) -40%	(367) -21%	(298) +19%	(160) +46%	(30) +81%	74 N/A	50 -33%	62 +26%	42 -32%	(67) N/A	(43) +36%	272 N/A	286 +5%	350 +22%	355 +1%	33 -91%	(1 325) N/A	(1 399) -6%	(1 458) -4%	(1 517) -4%	301 N/A	824 +174%	747 -9%	1 149 +54%	933 -19%	844 -10%	1 262 +50%	1 313 +4%	1 409 +7%	1 175 -17%	961 -18%	(238) N/A	(616) -159%	(826) -34%	(832) -1%	(47) +94%	(34) +27%	(185) -443%	(234) -27%	(654) -179%
EPS (Diluted)	0.93 N/A	0.69 -26%	0.62 -10%	0.73 +18%	0.52 -29%	0.87 +67%	0.89 +2%	0.69 -22%	0.83 +20%	1.47 +77%	1.64 +12%	1.92 +17%	2.17 +13%	1.55 -29%	1.89 +22%	2.28 +21%	2.43 +7%	2.49 +2%	2.45 -2%	2 -18%	1.85 -7%	1.83 -1%	1.83 N/A	2.16 +18%	2.06 -5%	2.82 +37%	3.29 +17%	2.93 -11%	2.85 -3%	1.83 -36%	0.96 -48%	2.3 +140%	1.97 -14%	2.05 +4%	2.26 +10%	0.53 -77%	0.9 +70%	1.23 +37%	1.64 +33%	1.55 -5%	1.84 +19%	1.37 -26%	1.03 -25%	1.92 +86%	1.77 -8%	2.4 +36%	2.75 +15%	3.2 +16%	3.63 +13%	3.03 -17%	2.88 -5%	2.51 -13%	1.55 -38%	1.08 -30%	-0.15 N/A	-1.98 -1 220%	-2.7 -36%	-3.17 -17%	-2.55 +20%	-1.38 +46%	-0.26 +81%	0.61 N/A	0.41 -33%	0.51 +24%	0.34 -33%	-0.51 N/A	-0.29 +43%	1.91 N/A	1.85 -3%	2.23 +21%	2.28 +2%	0.21 -91%	-8.47 N/A	-8.84 -4%	-9.21 -4%	-9.61 -4%	1.85 N/A	4.99 +170%	4.6 -8%	6.97 +52%	5.56 -20%	4.97 -11%	7.49 +51%	7.8 +4%	8.38 +7%	7 -16%	5.77 -18%	-1.45 N/A	-3.76 -159%	-5.17 -38%	-5.27 -2%	-0.29 +94%	-0.21 +28%	-1.19 -467%	-1.52 -28%	-4.24 -179%

Income Statement Balance Sheet Cash Flow Statement

Vermilion Energy Inc
TSX:VET

Income Statement

Earnings Waterfall
Vermilion Energy Inc

Income Statement
Vermilion Energy Inc

See Also

Company

Help

Tools

Stocks

Vermilion Energy Inc TSX:VET

Income Statement

Earnings Waterfall Vermilion Energy Inc

Income Statement Vermilion Energy Inc

See Also

Company

Help

Tools

Stocks

Vermilion Energy Inc
TSX:VET

Earnings Waterfall
Vermilion Energy Inc

Income Statement
Vermilion Energy Inc