US-listed companies
Vital Energy, Inc.

Vital Energy, Inc.VTLE

Market cap

$668.54M

P/E ratio

Income statement Balance sheet Cash flow

	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022
Cash and cash equivalents	-	-	-	-	-	-	-	41	49	57	44
Accounts receivable, net	84	77	127	88	87	101	94	85	64	152	163
Derivatives	5	16	195	199	21	7	40	52	8	4	25
Other current assets	3	13	14	15	14	16	13	22	16	23	13
Total current assets	137	308	365	332	155	235	193	200	137	236	246
Evaluated properties	2,993	3,277	4,447	5,104	5,489	6,071	6,753	7,422	7,875	8,969	9,555
Unevaluated properties not being depleted	160	208	343	140	221	176	131	142	70	170	46
Less: accumulated depletion and impairment	-	-	-	-	-	-	-	5,725	6,818	7,020	7,318
Oil and natural gas properties, net	-	-	-	1,025	1,196	1,589	2,030	1,839	1,127	2,119	2,283
Midstream service assets, net	-	-	-	-	-	-	130	129	113	97	85
Other fixed assets, net	-	-	-	44	45	41	40	33	32	35	43
Property and equipment, net	2,114	2,204	3,354	1,200	1,367	1,768	2,200	2,000	1,272	2,250	2,411
Derivatives	2	80	118	77	9	3	11	23	-	33	24
Operating lease right-of-use assets	-	-	-	-	-	-	-	28	18	12	23
Other Assets, Noncurrent	6	0	9	11	8	16	17	12	16	21	22
Total assets	2,338	2,624	3,933	1,813	1,782	2,023	2,420	2,264	1,443	2,552	2,726
Accounts payable and accrued liabilities	-	-	-	-	-	58	70	41	38	71	103
Accrued capital expenditures	-	-	-	-	-	-	30	36	28	51	48
Undistributed revenue and royalties	-	-	-	-	-	-	49	33	25	118	160
Derivatives	1	11	0	-	21	23	7	8	32	180	6
Operating lease liabilities	-	-	-	-	-	-	-	14	12	8	15
Other current liabilities	18	56	98	106	94	76	45	39	63	99	83
Total current liabilities	262	254	425	217	188	277	200	171	198	527	415
Long-term debt, net	1,217	1,052	1,801	1,416	1,354	792	984	1,170	1,179	1,426	1,113
Asset retirement obligations	21	21	31	45	51	54	53	61	65	69	70
Operating lease liabilities	-	-	-	-	-	-	-	17	9	6	9
Other noncurrent liabilities	3	6	6	4	4	134	9	3	1	10	7
Total liabilities	1,507	1,352	2,369	1,682	1,602	1,258	1,246	1,423	1,464	2,038	1,615
Preferred Stock, Value, Issued	-	-	-	-	-	-	-	-	-	-	-
Common Stock, Value, Issued	1	1	1	2	2	2	2	2	0	0	0
Additional paid-in capital	-	-	1,309	2,087	2,396	2,432	2,375	2,385	2,398	2,789	2,754
Accumulated deficit	-131	-13	253	-1,957	-2,218	-1,669	-1,203	-1,546	-2,420	-2,275	-1,644
Total stockholders' equity	832	1,272	1,563	131	181	766	1,174	842	-21	514	1,111
Total liabilities and stockholders' equity	2,338	2,624	3,933	1,813	1,782	2,023	2,420	2,264	1,443	2,552	2,726