Also trades as: VET.TO (TSX) · $vol 14M
VET NYSE
Vermilion Energy Inc.
1W: +1.5%
1M: +18.1%
3M: +25.9%
YTD: +59.4%
1Y: +81.5%
3Y: -2.5%
5Y: +44.6%
$13.61
-0.49 (-3.48%)
Weekly Expected Move ±3.9%
$13
$13
$14
$14
$15
Credit Risk of going bust: higher than 61% of companies Debt: 31.7% of company value Bonds: $69.1M held by 73 funds, 276 bp over Treasuries → details ▾
If the stock fell to about $0.54 (down 96%), Vermilion Energy Inc. would be worth roughly what it owes.
Total debt $965.5M against a stock market value of $2.08B.
Distance to default 4.17 (Merton model): prices to 2026-10-27, balance sheet 2026-06-30, debt counted $466.1M (short-term plus half of long-term), stock volatility 48.2%; Altman Z'' -1.12. A ranking and a back-test, not a forecast.
Bond figures are fund-reported marks (SEC N-PORT) as of Jul 2026. How these are computed.
Total debt $965.5M against a stock market value of $2.08B.
Distance to default 4.17 (Merton model): prices to 2026-10-27, balance sheet 2026-06-30, debt counted $466.1M (short-term plus half of long-term), stock volatility 48.2%; Altman Z'' -1.12. A ranking and a back-test, not a forecast.
Bond figures are fund-reported marks (SEC N-PORT) as of Jul 2026. How these are computed.
Overview
Chart
Smart Money
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ESG
Institutions
ETF Exposure
Dark Pool
Short Interest
Balance Sheet Trends
Total Assets
$5.3B
-12.7% ▼
5Y CAGR: +5.4%
Total Liabilities
$3.1B
-5.6% ▼
5Y CAGR: -0.4%
Shareholders Equity
$2.2B
-21.0% ▼
5Y CAGR: +19.1%
Cash & Investments
$19M
-85.5% ▼
5Y CAGR: +22.5%
Total Debt
$1.3B
+27.7% ▲
5Y CAGR: -8.3%
Net Debt
$1.3B
+44.6% ▲
Assets vs Liabilities & Equity
Year-over-Year Growth
View Full Balance Sheet
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| — Assets — | |||||
| Cash | $6M | $14M | $141M | $132M | $19M |
| Short-Term Investments | $0 | $0 | $0 | $0 | $0 |
| Cash & ST Investments | $6M | $14M | $141M | $132M | $19M |
| Net Receivables | $329M | $374M | $243M | $298M | $273M |
| Inventory | $20M | $20M | $57M | $41M | $47M |
| Other Current Assets | $19M | $163M | $314M | $40M | $79M |
| Total Current Assets | $473M | $714M | $824M | $582M | $467M |
| Property, Plant & Equip. | $5.1B | $6.0B | $5.1B | $5.2B | $4.5B |
| Goodwill & Intangibles | $0 | $0 | $0 | $0 | $0 |
| Long-Term Investments | $0 | $56M | $73M | $79M | $69M |
| Other Non-Current Assets | $0 | $133M | $76M | $14M | $284M |
| Total Non-Current Assets | $5.4B | $6.3B | $5.4B | $5.5B | $4.9B |
| Total Assets | $5.9B | $7.0B | $6.2B | $6.1B | $5.3B |
| — Liabilities — | |||||
| Accounts Payable | $441M | $481M | $380M | $425M | $461M |
| Short-Term Debt | $0 | $0 | $0 | $0 | $9M |
| Deferred Revenue | $0 | $0 | $0 | $0 | $0 |
| Other Current Liabilities | $269M | $56M | $732K | $53M | $61M |
| Total Current Liabilities | $747M | $892M | $696M | $611M | $554M |
| Long-Term Debt | $1.7B | $1.1B | $914M | $963M | $1.2B |
| Other Non-Current Liab. | $1.1B | $1.1B | $1.2B | $1.3B | $957M |
| Total Non-Current Liabilities | $3.1B | $2.7B | $2.5B | $2.7B | $2.6B |
| Total Liabilities | $3.8B | $3.6B | $3.2B | $3.3B | $3.1B |
| — Equity — | |||||
| Common Stock | $4.2B | $4.2B | $4.1B | $3.9B | $3.9B |
| Retained Earnings | -$2.3B | -$1.0B | -$1.3B | -$1.3B | -$2.0B |
| Accumulated OCI | $28M | $124M | $109M | $136M | $284M |
| Total Stockholders Equity | $2.1B | $3.4B | $3.0B | $2.8B | $2.2B |
| Total Liabilities & Equity | $5.9B | $7.0B | $6.2B | $6.1B | $5.3B |
| — Key Metrics — | |||||
| Total Debt | $1.7B | $1.1B | $947M | $1.0B | $1.3B |
| Net Debt | $1.7B | $1.1B | $806M | $887M | $1.3B |
| Total Investments | $0 | $56M | $73M | $79M | $69M |