Revenue rebounded 9.9% in 2026Q2 to $519.1M, with gross margin recovering to 31.8% from a 6.6% trough in 2025Q4, but net income remains volatile due to impairments and windfall taxes.
Vermilion Energy Inc. (VET) annual income statement — 30-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Sales/Revenue | 1.86B | 1.76B | 2.07B | 2.2B | 3.72B | 2.23B | 1.25B | 1.53B | 1.68B | 1.1B | 882.79M | 939.59M | 1.42B | 1.27B | 1.08B | 1.03B | 727.8M | 639.75M | 1B | 707.33M | 618.07M | 529.94M | 354.52M | 315.57M | 287.54M | 274.9M | 234.65M | 108.4M | 55.7M | 53.7M | 9.3M |
| Revenue Growth % | -10.48% | -14.97% | -5.7% | -40.89% | 67.11% | 78.52% | -18.27% | -9.05% | 52.72% | 24.47% | -6.04% | -33.81% | 11.45% | 17.61% | 5% | 41.74% | 13.76% | -36.15% | 41.65% | 14.44% | 16.63% | 49.48% | 12.34% | 9.75% | 4.6% | 17.15% | 116.47% | 94.61% | 3.72% | 477.42% | 342.86% |
| Cost of Goods Sold | 1.29B | 1.47B | 954.03M | 1.08B | 1.13B | 904.9M | 814.87M | 512.52M | 761.22M | 566.16M | 582.29M | 524.68M | 533.69M | 390.32M | 348.03M | 242.16M | 254.8M | 256.18M | 274.37M | 239.96M | 199.21M | 169.99M | 65.78M | 53.49M | 42.98M | 33.21M | 25.2M | 20M | 19.3M | 14.1M | 1.5M |
| COGS % of Revenue | - | 83.51% | 45.99% | 49.16% | 30.31% | 40.64% | 65.33% | 33.58% | 45.36% | 51.52% | 65.96% | 55.84% | 37.59% | 30.64% | 32.13% | 23.47% | 35.01% | 40.04% | 27.38% | 33.92% | 32.23% | 32.08% | 18.55% | 16.95% | 14.95% | 12.08% | 10.74% | 18.45% | 34.65% | 26.26% | 16.13% |
| Gross Profit | 566.89M | 290.9M | 1.12B | 1.12B | 2.59B | 1.32B | 432.53M | 1.01B | 916.89M | 532.68M | 300.5M | 414.91M | 885.93M | 883.51M | 735.08M | 789.41M | 473M | 383.57M | 727.54M | 467.37M | 418.86M | 359.94M | 288.74M | 262.08M | 244.56M | 241.69M | 209.45M | 88.4M | 36.4M | 39.6M | 7.8M |
| Gross Margin % | 30.48% | 16.49% | 54.01% | 50.84% | 69.69% | 59.36% | 34.67% | 66.42% | 54.64% | 48.48% | 34.04% | 44.16% | 62.41% | 69.36% | 67.87% | 76.53% | 64.99% | 59.96% | 72.62% | 66.08% | 67.77% | 67.92% | 81.45% | 83.05% | 85.05% | 87.92% | 89.26% | 81.55% | 65.35% | 73.74% | 83.87% |
| Gross Profit Growth % | - | -74.03% | 0.18% | -56.88% | 96.17% | 205.63% | -57.33% | 10.56% | 72.13% | 77.26% | -27.57% | -53.17% | 0.27% | 20.19% | -6.88% | 66.89% | 23.31% | -47.28% | 55.67% | 11.58% | 16.37% | 24.66% | 10.17% | 7.16% | 1.19% | 15.39% | 136.94% | 142.86% | -8.08% | 407.69% | 387.5% |
| Operating Expenses | 110.15M | 123.52M | 870.82M | 803.9M | 728.17M | 628.17M | 432.53M | 123.21M | 552.79M | 428.64M | 408.54M | 420.32M | 428.11M | 359.29M | 316.47M | 341.85M | 342.57M | 245.67M | 322.24M | 244.11M | 202.48M | 149.34M | 108.69M | 108.09M | 104.98M | 61.08M | 38.41M | 25.4M | 18M | 10.7M | 2.5M |
| OpEx % of Revenue | - | 7% | 41.98% | 36.55% | 19.57% | 28.21% | 34.67% | 8.07% | 32.94% | 39.01% | 46.28% | 44.74% | 30.16% | 28.21% | 29.22% | 33.14% | 47.07% | 38.4% | 32.16% | 34.51% | 32.76% | 28.18% | 30.66% | 34.25% | 36.51% | 22.22% | 16.37% | 23.43% | 32.32% | 19.93% | 26.88% |
| Selling, General & Admin | 110.15M | 123.52M | 129.43M | 123.47M | 102.07M | 171.6M | 171.46M | 123.21M | 164.56M | 159.4M | 161.57M | 170.48M | 171.89M | 139.68M | 114.99M | 83.25M | 71.01M | 49.39M | 66.77M | 32.71M | 40.22M | 27.24M | 13.41M | 11.93M | 9.39M | 7.29M | 6.62M | 5.1M | 4.5M | 3.3M | 700K |
| SG&A % of Revenue | - | 7% | 6.24% | 5.61% | 2.74% | 7.71% | 13.75% | 8.07% | 9.81% | 14.51% | 18.3% | 18.14% | 12.11% | 10.97% | 10.62% | 8.07% | 9.76% | 7.72% | 6.66% | 4.62% | 6.51% | 5.14% | 3.78% | 3.78% | 3.27% | 2.65% | 2.82% | 4.7% | 8.08% | 6.15% | 7.53% |
| Research & Development | 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 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 741.39M | 680.42M | 626.1M | 456.56M | 261.07M | 0 | 82K | 37K | 3.9M | 31.66M | -760K | -457K | -8.75M | -21.89M | 0 | 0 | -49.89M | 5.63M | -12.65M | -19.87M | -129.89M | 0 | 0 | -64.7M | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 456.75M | 167.38M | 249.4M | 314.35M | 1.87B | 693.78M | 0 | 890.46M | 364.1M | 104.04M | -108.04M | -5.42M | 457.82M | 548.79M | 418.6M | 447.56M | 130.44M | 137.9M | 405.3M | 223.26M | 216.39M | 210.61M | 180.05M | 153.99M | 139.58M | 180.61M | 171.04M | 63M | 18.4M | 28.9M | 5.3M |
| Operating Margin % | 24.56% | 9.49% | 12.02% | 14.29% | 50.12% | 31.16% | - | 58.35% | 21.7% | 9.47% | -12.24% | -0.58% | 32.25% | 43.08% | 38.65% | 43.39% | 17.92% | 21.56% | 40.45% | 31.56% | 35.01% | 39.74% | 50.79% | 48.8% | 48.54% | 65.7% | 72.89% | 58.12% | 33.03% | 53.82% | 56.99% |
| Operating Income Growth % | - | -32.89% | -20.66% | -83.15% | 168.83% | - | -100% | 144.57% | 249.96% | 196.3% | -1894.42% | -101.18% | -16.58% | 31.1% | -6.47% | 243.13% | -5.41% | -65.98% | 81.53% | 3.18% | 2.75% | 16.97% | 16.93% | 10.32% | -22.71% | 5.59% | 171.49% | 242.39% | -36.33% | 445.28% | 657.14% |
| EBITDA | 1.25B | 935.84M | 932.64M | 1.03B | 2.44B | 1.27B | -1.22B | 1.6B | 1B | 622.7M | 444.75M | 453.34M | 883.52M | 871.18M | 714.55M | 684.27M | 401.99M | 386.63M | 660.77M | 434.66M | 378.64M | 337.42M | 285.04M | 249.98M | 235.03M | 234.54M | 202.84M | 83.3M | 31.9M | 36.3M | 7.1M |
| EBITDA Margin % | 67.03% | 53.06% | 44.96% | 46.69% | 65.63% | 56.83% | -97.95% | 104.72% | 59.85% | 56.67% | 50.38% | 48.25% | 62.24% | 68.39% | 65.97% | 66.33% | 55.23% | 60.43% | 65.95% | 61.45% | 61.26% | 63.67% | 80.4% | 79.21% | 81.74% | 85.32% | 86.44% | 76.84% | 57.27% | 67.6% | 76.34% |
| EBITDA Growth % | 25.07% | 0.34% | -9.19% | -57.95% | 92.99% | 203.57% | -176.45% | 59.13% | 61.29% | 40.01% | -1.9% | -48.69% | 1.42% | 21.92% | 4.42% | 70.22% | 3.97% | -41.49% | 52.02% | 14.79% | 12.22% | 18.38% | 14.03% | 6.36% | 0.21% | 15.63% | 143.5% | 161.13% | -12.12% | 411.27% | 446.15% |
| D&A (Non-Cash Add-back) | 790.06M | 768.46M | 683.24M | 712.62M | 577.13M | 571.69M | 580.46M | 707.84M | 640.27M | 518.65M | 552.78M | 458.76M | 425.69M | 322.39M | 295.94M | 236.71M | 271.56M | 248.73M | 255.47M | 211.4M | 162.25M | 126.82M | 104.99M | 95.99M | 95.45M | 53.93M | 31.8M | 20.3M | 13.5M | 7.4M | 1.8M |
| EBIT | -484.41M | -191.91M | 78.02M | -193.07M | 2.13B | 1.45B | -1.8B | 209.41M | 427.46M | 107.7M | -166.27M | -154.06M | 502.73M | 619.36M | 380.83M | 340.67M | 169.41M | 137.9M | 355.4M | 223.26M | 216.39M | 210.61M | 107.5M | 150.3M | 139.58M | 180.61M | 171.04M | 63.04M | 18.3M | 29M | 5.3M |
| Net Interest Income | -114.95M | -132.64M | -84.61M | -85.21M | -82.86M | -73.08M | -75.08M | -81.38M | -72.76M | -57.31M | -56.96M | -59.85M | -49.66M | -38.18M | -27.59M | -24.97M | -13.37M | -13.27M | -16.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 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 |
| Interest Expense | 114.95M | 132.64M | 84.61M | 85.21M | 82.86M | 73.08M | 75.08M | 81.38M | 72.76M | 57.31M | 56.96M | 59.85M | 49.66M | 38.18M | 27.59M | 24.97M | 13.37M | 13.27M | 16.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | -951.85M | -491.93M | -255.98M | -592.63M | 186.02M | 688.11M | -1.88B | -749.34M | -9.4M | 20.44M | -115.19M | -208.5M | -4.75M | -290M | -65.36M | -131.86M | 6.39M | 39.17M | -16.33M | -16.7M | -28.08M | -26.2M | -40.4M | -125.82M | -67.02M | -70.26M | -63.33M | -29.44M | -13.1M | -9.6M | -1.9M |
| Pretax Income | -495.11M | -324.55M | -6.59M | -278.28M | 2.05B | 1.38B | -1.88B | 141.13M | 354.7M | 124.48M | -223.23M | -213.91M | 453.07M | 581.18M | 353.24M | 315.7M | 136.82M | 124.63M | 339.07M | 206.56M | 188.31M | 184.41M | 47.07M | 38.31M | 72.57M | 110.34M | 107.71M | 33.6M | 5.2M | 19.3M | 3.4M |
| Pretax Margin % | -26.62% | -18.4% | -0.32% | -12.65% | 55.12% | 62.06% | -150.51% | 9.25% | 21.14% | 11.33% | -25.29% | -22.77% | 31.91% | 45.62% | 32.61% | 30.6% | 18.8% | 19.48% | 33.84% | 29.2% | 30.47% | 34.8% | 13.28% | 12.14% | 25.24% | 40.14% | 45.9% | 31% | 9.34% | 35.94% | 36.56% |
| Income Tax | -45.66M | 39.96M | 40.15M | -40.7M | 738.04M | 233.2M | -359.97M | 108.33M | 83.05M | 62.22M | -63.18M | 3.39M | 183.75M | 253.54M | 162.62M | 172.88M | 17.32M | -1.53M | 87.81M | 24.71M | 26.53M | 12.96M | -3.92M | -18.43M | 31.25M | 44.14M | 46.26M | 13.6M | 1.8M | 7.9M | 1.5M |
| Effective Tax Rate % | 9.22% | -12.31% | -609.67% | 14.62% | 35.98% | 16.88% | 19.17% | 76.76% | 23.41% | 49.99% | 28.3% | -1.58% | 40.56% | 43.62% | 46.04% | 54.76% | 12.66% | -1.23% | 25.9% | 11.96% | 14.09% | 7.03% | -8.34% | -48.12% | 43.06% | 40% | 42.95% | 40.48% | 34.62% | 40.93% | 44.12% |
| Net Income | -446.36M | -653.07M | -46.74M | -237.59M | 1.31B | 1.15B | -1.52B | 32.8M | 271.65M | 62.26M | -160.05M | -217.3M | 269.33M | 327.64M | 190.62M | 142.82M | 111.26M | 185.5M | 229.19M | 164.29M | 146.92M | 158.47M | 113.7M | 56.74M | 41.32M | 65.74M | 61.45M | 20M | 3.4M | 11.4M | 1.9M |
| Net Margin % | -24% | -37.03% | -2.25% | -10.8% | 35.29% | 51.58% | -121.65% | 2.15% | 16.19% | 5.67% | -18.13% | -23.13% | 18.97% | 25.72% | 17.6% | 13.84% | 15.29% | 29% | 22.88% | 23.23% | 23.77% | 29.9% | 32.07% | 17.98% | 14.37% | 23.92% | 26.19% | 18.45% | 6.1% | 21.23% | 20.43% |
| Net Income Growth % | -141.11% | -1297.27% | 80.33% | -118.09% | 14.31% | 175.7% | -4726.44% | -87.93% | 336.33% | 138.9% | 26.35% | -180.68% | -17.8% | 71.88% | 33.47% | 28.36% | -40.02% | -19.06% | 39.51% | 11.82% | -7.29% | 39.38% | 100.38% | 37.32% | -37.15% | 6.99% | 207.25% | 488.24% | -70.18% | 500% | 850% |
| Net Income (Continuing) | -449.45M | -364.51M | -46.74M | -237.59M | 1.31B | 1.15B | -1.52B | 32.8M | 271.65M | 62.26M | -160.05M | -217.3M | 269.33M | 327.64M | 190.62M | 142.82M | 44.4M | 185.5M | 251.72M | 164.29M | 146.92M | 158.47M | 66.01M | 42.7M | 41.32M | 65.74M | 61.45M | 20M | 3.4M | 11.4M | 1.9M |
| Discontinued Operations | 104.47K | -288.56M | 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 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.82M | 84.52M | 68.58M | 51.78M | 38.76M | 39.33M | 29.6M | 21.32M | 11.33M | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -2.86 | -4.24 | -0.30 | -1.45 | 7.80 | 6.97 | -9.61 | 0.21 | 1.91 | 0.51 | -1.38 | -1.98 | 2.51 | 3.20 | 1.92 | 1.55 | 0.53 | 2.53 | 3.23 | 2.39 | 2.22 | 2.49 | 2.07 | 0.77 | 0.73 | 1.17 | 1.17 | 0.37 | 0.07 | 0.29 | 0.08 |
| EPS Growth % | -146.97% | -1313.33% | 79.31% | -118.59% | 11.91% | 172.53% | -4676.19% | -89.01% | 274.51% | 136.96% | 30.3% | -178.88% | -21.56% | 66.67% | 23.87% | 192.45% | -79.05% | -21.67% | 35.15% | 7.66% | -10.84% | 20.29% | 168.83% | 5.48% | -37.61% | 0% | 216.22% | 428.57% | -75.86% | 262.5% | 700% |
| EPS (Basic) | - | -4.24 | -0.30 | -1.45 | 8.03 | 7.13 | -9.61 | 0.21 | 1.93 | 0.52 | -1.38 | -1.98 | 2.55 | 3.24 | 1.94 | 1.57 | 0.53 | 2.56 | 3.30 | 2.48 | 2.30 | 2.57 | 2.12 | 0.78 | 0.74 | 1.21 | 1.17 | 0.40 | 0.07 | 0.30 | 0.09 |
| Diluted Shares Outstanding | 155.94M | 153.86M | 158.07M | 163.72M | 168.43M | 164.76M | 157.91M | 156.09M | 142.34M | 122.41M | 115.69M | 109.64M | 107.19M | 102.47M | 99.29M | 92.27M | 83.16M | 80.57M | 78.02M | 75.78M | 73.06M | 69.4M | 66.38M | 59.09M | 56.85M | 56M | 53M | 54.05M | 48.57M | 39.31M | 23.75M |
| Basic Shares Outstanding | 153.1M | 153.86M | 158.07M | 163.72M | 163.49M | 161.17M | 157.91M | 154.74M | 140.62M | 120.58M | 115.69M | 109.64M | 105.45M | 100.97M | 98.02M | 90.88M | 83.16M | 72.41M | 69.55M | 66.12M | 63.98M | 61.76M | 60.17M | 53.11M | 55.79M | 54M | 53M | 50M | 48.57M | 38M | 21.11M |
| Dividend Payout Ratio | - | - | - | - | 2.49% | - | - | 1193.78% | 121.55% | 321.36% | - | - | 70.79% | 51.5% | 98.35% | 144.54% | 168.92% | 88.74% | 68.99% | 81.93% | 88.66% | 79.44% | 107.62% | 156.61% | - | - | - | - | - | - | - |
Quick answers to the most common questions about buying VET stock.
For fiscal year 2025, Vermilion Energy Inc. (VET) reported total revenue of $1.76B. This represents a 18864.5% increase compared to $9.3M in 1996.
Vermilion Energy Inc. (VET) reported a net loss of $653.1M for the fiscal year ending 2025.
Vermilion Energy Inc. (VET) reported an operating income of $167.4M, resulting in an operating profit margin of 9.5%. This margin reflects the operational efficiency of the business before interest and taxes.
Vermilion Energy Inc. (VET) generated $290.9M in gross profit for the year, representing a gross profit margin of 16.5%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
European regulatory and tax exposure
Revenue Momentum Fades on Price Normalization
Vermilion's revenue contracted 15% year-over-year in 2025Q3, reflecting lower commodity prices and production declines, though 2026Q2 showed a 9.9% rebound, suggesting a potential stabilization.
The revenue trajectory has been volatile, with a sharp decline from 2025Q1's $585.1M to 2025Q4's $429.7M, a 26.6% drop, before recovering to $519.1M in 2026Q2. This pattern suggests that the company is highly sensitive to commodity price swings, particularly European gas prices, which have normalized from earlier highs. The 2026Q2 growth of 9.9% may indicate a cyclical trough, but the sustainability is uncertain given the lack of production growth guidance and potential regulatory caps in the Netherlands.
Gross Margin Volatility Reflects Price and Tax Shocks
Gross margin swung from 58.9% in 2025Q3 to 6.6% in 2025Q4, driven by impairments and windfall taxes, but recovered to 31.8% in 2026Q2, indicating ongoing instability.
The gross margin profile is highly erratic, with a dramatic collapse in 2025Q4 to 6.6% from 58.9% the prior quarter, likely due to non-cash impairments and the European Solidarity Contribution. The recovery to 31.8% in 2026Q2 suggests some normalization, but the margin remains below the 50%+ levels seen in early 2025. This volatility underscores the company's exposure to one-time charges and regulatory levies, which may persist if European governments extend windfall taxes.
Operating Leverage Amplifies Earnings Swings
Operating income swung from $223.8M in 2025Q3 to -$3.6M in 2025Q4, demonstrating high fixed costs and sensitivity to revenue changes, with a recovery to $134.6M in 2026Q2.
The operating leverage is pronounced, as evidenced by the 2025Q4 operating loss despite only a 16.7% revenue decline from the prior year. This suggests a high fixed-cost base, typical of international E&P with aging assets, where maintenance and regulatory costs do not flex with commodity prices. The 2026Q2 operating margin of 25.9% indicates that when prices are favorable, the company can generate significant operating income, but the volatility poses risks for earnings stability.
Net Income Distorted by Non-Cash Charges
Net margin was -101.8% in 2025Q4 and -29.8% in 2026Q1, reflecting impairments and windfall taxes, while 2026Q2 turned positive at 25.9%, highlighting the impact of one-time items.
The reported net income is heavily influenced by non-cash impairments and tax charges, as seen in the massive losses in 2025Q4 and 2026Q1. The positive net income in 2026Q2 suggests that these charges may be non-recurring, but the lack of guidance makes it difficult to assess the durability. Investors should monitor the reconciliation of these charges to understand the underlying cash-generative ability of the assets.
Cost Structure Pressured by Regulatory and Operating Expenses
COGS as a percentage of revenue rose to 93.4% in 2025Q4 from 41.1% in 2025Q3, indicating significant cost pressures, though it moderated to 68.2% in 2026Q2.
The cost structure is dominated by COGS, which includes operating expenses, royalties, and taxes. The spike in COGS in 2025Q4 likely reflects impairments and windfall taxes, while the 2026Q2 level of 68.2% is still elevated compared to the 40-50% range seen in 2024. This suggests that the company's cost base is rising, possibly due to higher operating costs in mature fields and increased regulatory levies, which could compress margins if commodity prices weaken.
2025Q4 Marks a Turning Point in Profitability
The 2025Q4 quarter was a clear inflection, with gross margin collapsing to 6.6% and net margin to -101.8%, driven by impairments and windfall taxes, followed by a partial recovery in 2026.
The 2025Q4 results represent a significant operational inflection, as the company recorded its worst quarterly performance, likely due to a combination of lower commodity prices, impairments, and the full impact of European windfall taxes. The subsequent recovery in 2026Q2 suggests that the company may be stabilizing, but the lasting impact is a higher cost base and increased regulatory burden. This inflection highlights the vulnerability of the business model to external shocks and the importance of European gas prices for profitability.
What Could Invalidate the Base Case
The apparent recovery in 2026Q2 may be misleading, as the positive net income could reverse if European windfall taxes persist or if Corrib's decline accelerates, undermining the earnings quality.
Short-sellers might argue that the 2026Q2 profitability is a temporary reprieve, given the lack of guidance and the ongoing regulatory risks in the Netherlands and Ireland. The negative ROE of -26.0% and the sustained negative net margins in recent quarters suggest that the company's asset base may not generate sufficient returns to cover its cost of capital. Additionally, the full acquisition of Corrib increases decommissioning liabilities, which could weigh on future cash flows. If TTF prices weaken or if the Dutch production caps become permanent, the company's high-margin European segment could be structurally impaired, leading to a re-rating downward.