Saturday 17 October 2026 Export VET’s income statement to Excel — free account

Vermilion Energy Inc.

Vermilion Energy Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.3 billion, down 8.72% from fiscal 2024. In the quarter to June 2026, revenue grew 17.0%, EPS grew 158.7%, free cash flow grew 110.8% and total debt fell 32.4%, each against the same quarter a year earlier.

13.20 0.55 +4.35%

Follow VET

Alert me

Market cap: $1.9B
P/E: 0.0×
Fwd P/E: 21.3×
Dividend yield: 2.93%
F-score: 5/9
Altman Z: 0.28
Beneish M: −4.10
Dividend safety: 41/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 1.25%

Capital & Financial Ratios $m

Market Cap 1,930.00

Revenue 1,300.22

Net Income (317.97)

Free Cash Flow 589.15

Net Debt 919.76

Current Ratio 1.00

Debt/Equity 0.63

P/E ratio 0.00

Fwd P/E 21.30

P/S ratio 1.55

P/B ratio 1.29

Past 5Y EPS Growth —

This Y EPS Growth 118.43%

Next Y EPS Growth 104.08%

Next Y revenue growth 16.56%

Next 5Y EPS Growth 58.63%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 54.48%

10-year low 10-year high

P/B against its own 10 years 53.70%

10-year low 10-year high

EV/Sales against its own 10 years 43.75%

10-year low 10-year high

EV/FCF against its own 10 years 17.19%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate 0.39

Annual Dividend Yield 2.93%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	0.38	0.10 0.10 0.10
2025	0.37	0.09 0.10 0.09 0.09
2024	0.35	0.09 0.09 0.09 0.08
2023	0.30	0.07 0.08 0.07 0.08
2022	0.21	0.05 0.05 0.06 0.06
2021	Powerpack
2020	0.43	0.17 0.17 0.08
2019	2.08	0.17 0.17 0.17 0.17 0.17 0.18 0.17 0.17 0.17 0.18 0.17 0.18
2018	2.09	0.17 0.17 0.17 0.18 0.18 0.17 0.18 0.18 0.18 0.18 0.17 0.17
2017	2.15	0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.17 0.17 0.17 0.17 0.17 0.17
2016	2.11	0.15 0.16 0.17 0.17 0.16 0.16 0.17 0.17 0.17 0.16 0.16 0.16 0.16

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	105	96	14	59
Receivables	180	218	196	211
Inventory	42	30	33	41
Other	232	29	56	38
	610	425	334	413

	2023	2024	2025	Q'26
Payables	282	310	337	297
ST’ Debt	—	—	—	—
Other	13	52	43	94
	516	446	397	414

Compound Annual Growth %

	10y	5y	3y
Sales	6.32%	8.21%	(21.65%)
Cash Flow	6.85%	12.59%	(21.49%)
Earnings	0.00%	0.00%	0.00%
Book Value	0.88%	18.15%	(15.29%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	356	375	—	—	—
’25	373	320	317	253	1,263
’24	369	337	339	340	1,384
’23	395	344	369	380	1,487
’22	621	657	740	609	2,627
’21	297	322	417	593	1,628
’20	263	139	206	243	852

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	166	122	—	—	—
’25	195	109	284	87	675
’24	263	191	100	153	706
’23	287	131	89	252	759
’22	269	413	328	385	1,395
’21	94	209	161	202	666
’20	208	(12)	78	99	373

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	68	44	—	—	—
’25	68	21	528	(50)	567
’24	121	112	10	8	252
’23	307	7	(5)	158	468
’22	202	325	191	253	971
’21	28	143	111	85	367
’20	33	(37)	47	56	99

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.69)	0.62	—	—	—
’25	0.07	(1.09)	0.01	(2.05)	(3.04)
’24	0.01	(0.38)	0.24	(0.09)	(0.22)
’23	1.68	0.57	0.25	(3.61)	(1.07)
’22	1.33	1.68	1.23	1.78	6.00
’21	2.45	2.22	(0.72)	1.69	5.56
’20	(6.28)	(0.33)	(0.33)	(0.28)	(7.17)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	20.31	29.91	19.43	13.01	1.50	4.33	12.52	10.72	8.22	5.14	Analyst estimates 2026–2028 Powerpack
	High	44.95	43.81	40.59	27.48	16.89	13.93	30.17	17.41	12.79	10.49
People
People	Employees	503	505	698	790	747	716	740	740	743	636
	Revenue/emp, $m	1.24	1.56	1.69	1.67	1.14	2.27	3.55	2.01	1.86	1.99
Income, $m
Income, $m	Revenue	626	790	1,177	1,317	852	1,628	2,627	1,487	1,384	1,263
	Gross margin, %	68.41	72.11	73.20	58.01	46.28	68.77	76.20	61.19	59.94	60.06
	EBT	(169)	96	274	106	(1,401)	1,103	1,578	(206)	(5)	(232)
	EBT margin, %	(26.94)	12.15	23.24	8.08	(164.56)	67.72	60.06	(13.86)	(0.35)	(18.40)
	Net income	(121)	48	210	25	(1,133)	917	1,010	(176)	(34)	(468)
	Depreciation	399	379	470	509	433	456	444	528	499	532
Per share, $
Per share, $	Revenue	5.41	6.55	8.37	8.51	5.39	10.10	16.07	9.09	8.76	8.21
	Earnings	(1.04)	0.40	1.49	0.16	(7.17)	5.69	6.18	(1.07)	(0.22)	(3.04)
	Cash flow	3.33	3.80	4.48	4.01	2.36	4.13	8.54	4.64	4.47	4.39
	Capex	(2.23)	(2.23)	(4.36)	(2.55)	(1.74)	(1.86)	(2.60)	(1.78)	(2.88)	(0.70)
	Free cash flow	1.10	1.57	0.12	1.46	0.63	2.28	5.94	2.86	1.59	3.69
	Book value	10.30	9.87	15.46	11.95	4.37	10.23	16.00	13.72	12.98	10.34
	Shares, m	116	121	141	155	158	161	163	164	158	154
Valuation, ×
Valuation, ×	P/E	0.00	95.97	15.72	96.24	0.00	2.20	2.49	0.00	0.00	0.00
	P/S	7.86	5.71	2.52	1.92	0.83	1.25	0.95	1.32	1.07	1.02
	P/B	4.13	3.79	1.36	1.37	1.02	1.23	0.96	0.88	0.72	0.81
	EV/Sales	9.74	7.14	3.90	3.19	2.79	2.19	1.35	1.84	1.67	1.88
	EV/FCF	47.85	29.77	276.72	18.59	23.93	9.72	3.65	5.86	9.18	4.18
Cash, $m
Cash, $m	Operating cash flow	385	458	630	621	373	666	1,395	759	706	675
	Capex	(257)	(269)	(613)	(394)	(274)	(299)	(424)	(291)	(455)	(108)
	Free cash flow	127	190	17	226	99	367	971	468	252	567
Balance, $m
Balance, $m	Working capital	(49)	(78)	(103)	(52)	(128)	(219)	(137)	94	(21)	(62)
	Total debt	1,044	992	1,469	1,521	1,501	1,366	871	702	743	925
	Net debt	996	956	1,449	1,499	1,496	1,361	861	597	647	912
	Shareholders’ equity	1,192	1,190	2,174	1,849	691	1,649	2,616	2,246	2,051	1,590
Returns, %
Returns, %	ROA	(3.79)	1.56	5.30	0.53	(30.25)	23.56	20.02	(3.52)	(0.75)	(11.29)
	ROIC	(1.80)	2.94	5.26	3.03	(3.33)	12.22	26.59	6.39	5.48	4.28
	ROE	(9.13)	4.03	12.46	1.23	(89.21)	78.36	47.37	(7.24)	(1.59)	(25.69)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
TALO Talos Energy Inc.	$2.8B	— (loss-making)	— (loss-making)	+56.53% (above 0%: growing)	n/m	−1.84% (below 0%: shrinking)	100.00%	29.82%	Compare
NOG Northern Oil and Gas, Inc.	$2.7B	— (loss-making)	— (loss-making)	+5.44% (above 0%: growing)	+119.61% (above 0%: growing)	−266.95% (below 0%: shrinking)	76.81%	47.31%	Compare
BKV BKV Corporation	$2.4B	8.3×	12.6×	+1.57% (above 0%: growing)	−44.72% (below 0%: shrinking)	−1,530.03% (below 0%: shrinking)	60.28%	26.13%	Compare
KRP Kimbell Royalty	$2.1B	19.4×	17.3×	+29.96% (above 0%: growing)	+1,900.00% (above 0%: growing)	−66.72% (below 0%: shrinking)	100.00%	53.06%	Compare
VET Vermilion Energy Inc.	$1.9B	— (loss-making)	21.3×	+17.00% (above 0%: growing)	n/m	+110.78% (above 0%: growing)	67.53%	29.66%
MNR Mach Natural Resources LP	$1.8B	18.4×	13.1×	+40.70% (above 0%: growing)	−22.37% (below 0%: shrinking)	−13.11% (below 0%: shrinking)	61.56%	30.17%	Compare
KOS Kosmos Energy Ltd.	$1.6B	— (loss-making)	— (loss-making)	+56.80% (above 0%: growing)	n/m	+405.33% (above 0%: growing)	70.40%	47.75%	Compare
GFR Greenfire Resources Ltd.	$1.6B	— (loss-making)	—	+21.83% (above 0%: growing)	−38.00% (below 0%: shrinking)	−386.50% (below 0%: shrinking)	93.25%	38.51%	Compare
DMLP Dorchester Minerals, L.P.	$1.5B	17.3×	—	+73.10% (above 0%: growing)	+148.00% (above 0%: growing)	+110.38% (above 0%: growing)	100.00%	55.05%	Compare
Median of peers	$1.9B	17.8×	13.1×	+35.33%	+48.62%	−39.91%	85.03%	42.91%

All 73 Oil & Gas E&P stocks →

Vermilion Energy Inc. (VET) key facts

Concern: Vermilion Energy Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.3 billion, down 8.72% from fiscal 2024.
Concern: Vermilion Energy Inc. reported a net loss of $467.8 million, or a loss of $3.04 per share, for fiscal 2025.
Vermilion Energy Inc. (VET) is an Oil & Gas E&P company in the Energy sector, listed on the New York Stock Exchange.
As of October 16, 2026, VET traded at $13.20, a market capitalization of $1.9 billion.
Trailing earnings are negative, so a P/E ratio is not meaningful; the stock trades at 1.6× sales.
Vermilion Energy Inc. pays an annual dividend of $0.39 per share, a yield of 2.93%.
Return on equity was −25.7% and debt-to-equity 0.63.
Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 0.28 (distress zone) for fiscal 2025.