VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
VET
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
VETVermilion Energy Inc.
$9.22$1.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksVETCash Flow

Vermilion Energy Inc. (VET) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion efficiency remains strained, evidenced by an OCF/NI ratio of -1.56 in 2026Q1 and a significant decline in cash reserves to a nominal $12.9 million.

VET Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations891.15M942.89M967.75M1.02B1.81B834.45M500.15M823.47M816.01M593.9M509.54M444.41M791.99M705.02M496.58M447.09M421.28M230.32M660.13M349.89M306.03M245.12M191.38M164.04M144.65M156.39M151.52M41.3M28.8M32M4.6M
Operating CF Margin %-53.46%46.66%46.58%48.75%37.47%40.1%53.96%48.63%54.05%57.72%47.3%55.79%55.35%45.85%43.34%57.88%36%65.89%49.47%49.51%46.25%53.98%51.98%50.3%56.89%64.57%38.1%51.71%59.59%49.46%
Operating CF Growth %86.19%-2.57%-5.54%-43.53%117.41%66.84%-39.26%0.91%37.4%16.56%14.66%-43.89%12.33%41.98%11.07%6.13%82.91%-65.11%88.67%14.33%24.85%28.08%16.67%13.41%-7.51%3.21%266.88%43.4%-10%595.65%206.67%
Net Income-814.11M-364.51M-46.74M-237.59M1.31B1.15B-1.52B32.8M271.65M62.26M-160.05M-217.3M269.33M327.64M190.62M142.82M111.26M185.5M229.19M164.29M146.92M158.47M108.92M56.74M41.32M65.74M61.45M20M3.4M11.4M1.9M
Depreciation & Amortization788.95M768.46M0712.62M577.13M-484.87M0721.43M609.06M491.68M528M458.76M425.69M322.39M295.94M236.71M271.56M248.73M255.47M211.4M162.25M126.82M104.99M95.99M95.45M53.93M31.8M20.3M13.5M7.4M1.8M
Stock-Based Compensation7.22M015.57M42.76M44.39M41.56M42.91M64.23M60.75M61.58M69.23M75.23M67.8M60.84M47.1M38.67M28.17M18.2M0000000000000
Deferred Taxes-166.65M-37.55M-37.99M-190.19M288.71M187.34M-374.31M56.1M39.47M30.12M-82.86M-47.73M26.41M35.18M-19.29M-46.21M-55.38M-30.96M4M-9.32M-16.35M-12.05M-21.03M-23.04M21.12M32.33M43.38M14.4M1.5M7.7M1.5M
Other Non-Cash Items1.1B580.59M1.22B758.05M-625.94M-1.39M2.34B14.05M-158.04M-52.41M146.84M235.84M-323K-90.44M29.61M79.28M1.02M-114.36M53.03M1.99M30.6M-948K-1.28M-2.03M-1.52M883K1.52M-100K10.4M5.5M-600K
Working Capital Changes-29.8M-4.1M-182.7M-61.12M216.87M-56.88M12.37M-65.15M-6.88M665K8.37M-60.39M3.08M49.42M-47.41M-4.17M64.66M-76.78M96.37M-31.96M-32.25M-32.1M22.48M14.93M-11.73M3.5M13.37M-14M000
Change in Receivables0000000000000000000000000000000
Change in Inventory000000000000000000-1.13M000000000000
Change in Payables0000000000000000000000000000000
Cash from Investing-172.16M-1.24B-634.87M-576.43M-1.06B-469.7M-401.43M-618.71M-739.03M-347.68M-353.23M-541.74M-1.07B-617.73M-739.92M-547.73M-359.06M-225.76M-255.74M-333.64M-309.41M-335.43M-28.07M-81.24M-224.34M-163.85M-142.07M-46.4M-150.8M-78.6M-27.4M
Capital Expenditures-588.64M-634.4M-635.71M-732.47M-551.82M-374.8M-367.2M-523.16M-794.52M-348.09M-340.93M-515.76M-908.45M-560.54M-558.72M-130.43M-438.84M-354.2M-233.3M-296.93M-163.37M-203.85M-140.24M0-23.43M-2.19M-36.78M-46.3M-149.8M-46M-12.2M
CapEx % of Revenue32.46%35.97%30.65%33.3%14.83%16.83%29.44%34.28%47.35%31.68%38.62%54.89%63.99%44%51.59%12.64%60.3%55.37%23.29%41.98%26.43%38.47%39.56%-8.15%0.8%15.67%42.71%268.94%85.66%131.18%
Acquisitions-9.29M-604.74M054.73M-510.31M-131.63M-25.81M-38.47M-276.31M0-48.38M0-176.18M-15.5M-197.79M000-1.76M0-124.6M-87.04M00-87.6M0-8.46M0000
Investments-------------------------------
Other Investing384.02M-40.33M10.21M122.91M26.12M36.72M-8.42M-57.07M55.49M407K-12.3M-25.98M12.37M-41.69M16.59M-417.3M14.88M-1.63M-10.56M-4.51M-9.01M-32.25M112.18M-81.24M-113.31M-158.14M-96.03M-100K-1M-32.6M-15.2M
Cash from Financing-726.57M180.75M-344.08M-320.34M-748.37M-363.45M-120.6M-203.01M-97.92M-263.69M-131.38M8.56M5.73M178.56M114.25M175.21M-4.42M38.51M-395.98M7.5M-14.3M95.04M-143.1M-57.9M104.25M-1.12M1.54M8.5M120.6M49.5M22.8M
Debt Issued (Net)-1.03B330.5M-133.1M-163.42M-644M-363.45M22.23M188.54M232.27M-63.61M-26.65M136.09M196.39M347.28M265.39M70.56M142.7M-37.05M-258.84M99.05M87.14M196.08M-60.54M-57.47M91.97M-566K-520K1.6M76.4M4.2M9.2M
Equity Issued (Net)-23.87M-35.72M-140.71M-94.84M-71.66M00000000036.34M311.08M40.82M240.18M20.98M43.04M30.36M25.42M39.7M88.16M12.41M-139K3.77M8.4M43.8M44.4M13.8M
Dividends Paid-100.53M-98.35M-73.03M-62.08M-32.71M0-118M-391.55M-330.19M-200.07M-104.72M-127.53M-190.66M-168.72M-187.48M-206.43M-187.94M-164.62M-158.13M-134.59M-130.26M-125.88M-122.37M-88.86M0000000
Share Repurchases-23.87M-35.72M-140.71M-94.84M-71.66M0000000000000-1.21M00000-717K-5M00000
Other Financing430.22M-15.69M2.76M000-25.1M0000000000000-1.53M-584K104K-557K-136K-417K-1.71M-1.5M-700K900K-200K
Net Change in Cash-5.1M-100.06M-9.73M127.62M7.81M-876K-22.12M2.22M-19.75M-16.21M21.1M-78.73M-269.15M287.43M-132.38M73.75M46.56M31.84M19.36M20.92M-15.83M-4.34M20.71M20.79M25.85M-9.14M11.29M3.2M-1.5M49.5M0
Free Cash Flow300.94M326.14M332.04M292.06M1.26B459.66M132.95M300.3M21.49M245.81M168.61M-71.35M-116.46M144.48M-62.14M316.66M-17.55M-123.89M426.83M52.96M142.66M41.27M51.13M164.04M121.21M154.19M114.74M-5M-121M-14M-7.6M
FCF Margin %16.6%18.49%16.01%13.28%33.92%20.64%10.66%19.68%1.28%22.37%19.1%-7.59%-8.2%11.34%-5.74%30.7%-2.41%-19.36%42.6%7.49%23.08%7.79%14.42%51.98%42.15%56.09%48.9%-4.61%-217.24%-26.07%-81.72%
FCF Growth %10.53%-1.78%13.69%-76.87%174.64%245.74%-55.73%1297.46%-91.26%45.79%336.31%38.74%-180.61%332.5%-119.62%1903.82%85.83%-129.02%706%-62.88%245.69%-19.29%-68.83%35.33%-21.39%34.38%2394.84%95.87%-764.29%-84.21%-58.33%
FCF per Share1.972.122.101.787.502.790.841.920.152.011.46-0.65-1.091.41-0.633.43-0.21-1.545.470.701.950.590.772.782.132.752.16-0.09-2.49-0.36-0.32
FCF Conversion (FCF/Net Income)-0.37x-1.44x-20.71x-4.31x1.38x0.73x-0.33x25.11x3.00x9.54x-3.18x-2.05x2.94x2.15x2.61x3.13x3.79x1.24x2.88x2.13x2.08x1.55x1.68x2.89x3.50x2.38x2.47x2.07x8.47x2.81x2.42x
Interest Paid71.62M085.65M84.47M75.04M71.37M74.13M73.78M70.05M49.72M062.91M50.8M37.56M30.79M18.91M13.59M12.3M0000000000000
Taxes Paid92.69M0263.05M306.91M144.81M13.21M15.22M84.22M45.23M29.27M092.91M166.99M192.87M190.61M242.25M56.77M84.69M0000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

European Regulatory Tax Exposure

Earnings Quality Masked by Impairments

As evidenced by the persistent divergence between net income and operating cash flow, with OCF/NI ratios frequently reaching extreme negative values like -1.56 in 2026Q1, Vermilion's reported earnings appear heavily distorted by non-cash charges that obscure the underlying cash-generative capacity of its international energy assets.

The consistent gap between accounting losses and positive operating cash flow suggests that headline net income is a poor proxy for the company's actual liquidity generation. Investors should monitor this disconnect, as it implies that the firm's cash-generating ability remains intact despite the significant impairment-driven volatility observed in the income statement.

FCF Volatility Driven by Cycles

Based on quarterly financial data, free cash flow has exhibited extreme swings, ranging from a peak of $340.6 million in 2023Q4 to a deficit of $60.4 million in 2025Q4, illustrating the high sensitivity of Vermilion's cash trajectory to commodity price fluctuations and regional tax impacts.

The erratic FCF margins suggest that the company's cash flow profile is highly susceptible to the timing of international liftings and regulatory levies. This instability warrants caution, as the ability to fund dividends and buybacks appears contingent on favorable price environments rather than consistent, predictable operational cash flow.

Capital Intensity Pressures Cash Flow

According to recent filings, the company's capital intensity remains elevated, with CapEx/Revenue ratios spiking as high as 121.8% in 2024Q4, which indicates that maintaining production in mature, high-margin basins requires significant and potentially lumpy reinvestment that periodically consumes the entirety of operating cash flow.

The high variability in capital expenditure suggests that management is forced to balance aggressive maintenance requirements with the need to offset natural production declines. This capital-intensive nature may limit the company's flexibility to navigate prolonged periods of lower commodity prices without impacting its balance sheet health.

Working Capital Swings Impact Liquidity

As reported in quarterly statements, working capital changes have been highly erratic, including a significant $149.0 million inflow in 2025Q3 followed by a $110.8 million outflow in 2025Q2, suggesting that the company's cash position is frequently influenced by the timing of receivables and inventory management.

These fluctuations appear to be a byproduct of the company's international operational footprint and the inherent lumpiness of offshore oil liftings. Analysts should interpret these movements as temporary timing differences rather than structural shifts in operational efficiency, though they do complicate short-term cash flow forecasting.

VET — Frequently Asked Questions

Quick answers to the most common questions about buying VET stock.

How much cash does Vermilion Energy Inc. (VET) generate from operations?

Vermilion Energy Inc. (VET) generated $942.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Vermilion Energy Inc.'s free cash flow?

Vermilion Energy Inc. (VET) generated $326.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Vermilion Energy Inc.'s capital expenditure (CapEx)?

Vermilion Energy Inc. (VET) spent $634.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Vermilion Energy Inc. distribute cash to shareholders?

In 2025, Vermilion Energy Inc. (VET) returned $98.3M to shareholders via cash dividends and spent $35.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.