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%)
After Hours: $13.46 (-0.14, -1.07%)
Weekly Expected Move ±3.9%
$13
$13
$14
$14
$15
Credit Risk of going bust: higher than 60% of companies Debt: 31.0% 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 $967.7M against a stock market value of $2.15B.
Distance to default 4.22 (Merton model): prices to 2026-10-26, balance sheet 2026-06-30, debt counted $467.1M (short-term plus half of long-term), stock volatility 48.1%; 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 $967.7M against a stock market value of $2.15B.
Distance to default 4.22 (Merton model): prices to 2026-10-26, balance sheet 2026-06-30, debt counted $467.1M (short-term plus half of long-term), stock volatility 48.1%; 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
Income Trends
Revenue
$1.8B
-15.0% ▼
5Y CAGR: +7.2%
Gross Profit
$291M
-74.0% ▼
5Y CAGR: -7.6%
Operating Income
$167M
-32.9% ▼
Net Income
-$653M
-1297.3% ▼
EPS (Diluted)
$-4.24
-1313.3% ▼
EBITDA
$936M
+22.9% ▲
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $2.2B | $3.7B | $2.2B | $2.1B | $1.8B |
| YoY Growth | +78.5% | +67.1% | -40.9% | -5.7% | -15.0% |
| Cost of Revenue | $905M | $1.1B | $1.1B | $954M | $1.5B |
| Gross Profit | $1.3B | $2.6B | $1.1B | $1.1B | $291M |
| Gross Margin | 59.4% | 69.7% | 50.8% | 54.0% | 16.5% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $172M | $102M | $123M | $129M | $124M |
| Operating Expenses | $628M | $728M | $804M | $871M | $124M |
| Operating Income | $694M | $1.9B | $314M | $249M | $167M |
| Operating Margin | 31.2% | 50.1% | 14.3% | 12.0% | 9.5% |
| Interest Expense | $73M | $83M | $85M | $85M | $133M |
| Income Before Tax | $1.4B | $2.1B | -$278M | -$7M | -$325M |
| Tax Expense | $233M | $738M | -$41M | $40M | $40M |
| Net Income | $1.1B | $1.3B | -$238M | -$47M | -$653M |
| Net Margin | 51.6% | 35.3% | -10.8% | -2.3% | -37.0% |
| EPS (Diluted) | $6.97 | $7.80 | $-1.45 | $-0.30 | $-4.24 |
| EBITDA | $2.0B | $2.7B | $520M | $761M | $936M |
| Shares Outstanding | 165M | 168M | 164M | 158M | 154M |