VET Income Statement

Annual Quarterly

* In Millions (except for per share items) of CAD
Developer Mode:
Millions Thousands Original
Period Ending: LTM
(Last Twelve Months) 		2023
12-31 		2022
12-31 		2021
12-31 		2020
12-31 		2019
12-31 		2018
12-31 		2017
12-31 		2016
12-31 		2015
12-31 		2014
12-31 		2013
12-31 		2012
12-31 		2011
12-31 		2010
12-31 		2009
12-31 		2008
12-31 		2007
12-31 		2006
12-31 		2005
12-31 		2004
12-31 		2003
12-31 		2002
12-31 		2001
12-31 		2000
12-31 		1999
12-31 		1998
12-31 		1997
12-31 		1996
12-31 		1995
12-31
Report Filing: 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2019-02-28 2018-03-01 2017-02-27 2016-03-04 2014-12-31 2013-12-31 2013-03-08 2012-03-12 2010-12-31 2010-03-24 2009-03-27 2007-12-31 2006-12-31 2005-12-31 2004-12-31 2003-12-31 2002-12-31 2001-12-31 2000-12-31 1999-12-31 1998-12-31 1997-12-31 1996-12-31 1995-12-31
Revenue 2199555000 3721228000 2226852000 1247398000 1911137000 1678117000 1098838000 882791000 939586000 1419628000 1273835000 1083103000 1031570000 727805000 639751000 1001905000 707334000 618072000 529938000 354525000 315572000 287540000 274899000 234653000 108400000 55700000 53700000 9300000 2100000
Cost of Revenue 1081313000 1127985000 904901000 814868000 1060117000 761223000 566159000 582286000 524678000 533694000 390322000 348027000 242158000 254802000 256177000 274366000 239961000 199208000 169993000 65782000 53493000 42976000 33213000 25201000 20000000 19300000 14100000 1500000 500000
Gross Profit 1118242000 2593243000 1321951000 432530000 851020000 916894000 532679000 300505000 414908000 885934000 883513000 735076000 789412000 473003000 383574000 727539000 467373000 418864000 359945000 288743000 262079000 244564000 241686000 209452000 88400000 36400000 39600000 7800000 1600000
Operating Expenses 804316000 717018000 606746000 620768000 661525000 552795000 428638000 408543000 420325000 428110000 334722000 316472000 341847000 342568000 245673000 322243000 244108000 202476000 149339000 108689000 108090000 104980000 61079000 38414000 25400000 18000000 10700000 2500000 900000
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
Selling, General and Administrative 123472000 102067000 171603000 171457000 195655000 164562000 159400000 161575000 170476000 171890000 139679000 114990000 83250000 71012000 49388000 66770000 32711000 40222000 27241000 13410000 11931000 9392000 7295000 6617000 5100000 4500000 3300000 700000 300000
Other Operating Expenses 680844000 614951000 435143000 449311000 465870000 388233000 269238000 246968000 249849000 256220000 195043000 201482000 258597000 271556000 196285000 255473000 211397000 162254000 122098000 95279000 96159000 95588000 53784000 31797000 20300000 13500000 7400000 1800000 600000
Operating Income 313926000 1876225000 715205000 -188238000 189495000 364099000 104041000 -108038000 -5417000 457824000 548791000 418604000 447565000 130435000 137901000 405296000 223265000 216388000 210606000 180054000 153989000 139584000 180607000 171038000 63000000 18400000 28900000 5300000 700000
Net Interest(Non Operating) -85212000 -82858000 -73075000 -75077000 -81377000 -72759000 -57313000 -56957000 -59852000 -49655000 -38183000 -27586000 -24967000 -13370000 -13268000 0 0 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
Interest Expense 85212000 82858000 73075000 75077000 81377000 72759000 57313000 56957000 59852000 49655000 38183000 27586000 24967000 13370000 13268000 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Equity & Other Income/(Expense) -506996000 257732000 739763000 -1614084000 33007000 63358000 77754000 -58233000 -148646000 44903000 70569000 -37774000 -106893000 19757000 0 -66225000 -16704000 -28081000 -26201000 -132980000 -115680000 -67015000 -70264000 -63332000 -29400000 -13200000 -9600000 -1900000 -200000
Income Before Tax -278282000 2051099000 1381893000 -1877399000 141125000 354698000 124482000 -223228000 -213915000 453072000 581177000 353244000 315705000 136822000 124633000 339071000 206561000 188307000 184405000 47074000 38309000 72569000 110343000 107706000 33600000 5200000 19300000 3400000 500000
Income Tax Expense -40695000 738037000 233197000 -359972000 108326000 83048000 62224000 -63177000 3387000 183746000 253536000 162622000 172884000 17318000 -1534000 87807000 24708000 26527000 12957000 -3925000 -18433000 31247000 44137000 46257000 13600000 1800000 7900000 1500000 300000
Income Attributable to Non-Controlling Interest 0 0 0 0 0 0 0 0 0 0 0 0 0 8241000 -59331000 22075000 17567000 14857000 12977000 -62701000 0 0 463000 0 0 0 0 0 0
Net Income -237587000 1313062000 1148696000 -1517427000 32799000 271650000 62258000 -160051000 -217302000 269326000 327641000 190622000 142821000 111263000 185498000 229189000 164286000 146923000 158471000 113700000 56742000 41322000 65743000 61449000 20000000 3400000 11400000 1900000 200000
Depreciation and Amortization 712619000 577134000 571688000 580461000 675177000 609056000 491683000 528002000 458758000 425694000 322386000 295943000 236708000 271556000 248726000 255473000 211397000 162254000 126816000 104988000 95988000 95450000 53932000 31797000 20300000 13500000 7400000 1800000 600000
EBITDA 1026545000 2453359000 1286893000 392223000 864672000 973155000 595724000 419964000 453341000 883518000 871177000 714547000 684273000 401991000 386627000 660769000 434662000 378642000 337422000 285042000 249977000 235034000 234539000 202835000 83300000 31900000 36300000 7100000 1300000
Earnings Per Share (EPS) -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 3.3 2.48 2.3 2.57 2.12 0.78 0.74 1.21 1.17 0.4 0.07 0.3 0.09 0.02
Diluted Earnings Per Share -1.45 7.8 6.97 -9.61 0.21 1.91 0.51 -1.38 -1.98 2.51 3.2 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 0.01
Weighted Average Shares Outstanding 163719000 163489000 161172000 157908000 154736000 140619000 120582000 115695000 109642000 105448000 100969000 98016000 90878000 83155000 72405606 69548183 66122423 63977134 61755432 60166163 53114697 55791000 54000000 53000000 50000000 48571429 38000000 21111111 10000000
Diluted Weighted Average Shares Outstanding 163719000 168426000 164765000 157908000 156095000 142335000 122408000 115695000 109642000 107187000 102467000 99294000 92272000 83155000 80569607 78018769 75782723 73059877 69395074 66375229 59093044 56847000 56000000 53000000 54054054 48571429 39310345 23750000 20000000

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.