Vista Energy, S.A.B. de C.V. (BMV:VISTA.A)
Mexico · Delayed Price · Currency is MXN 1,165.00
+26.41 (2.32%)
At close: Jul 22, 2026
Vista Energy Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 3,525 | 2,474 | 1,648 | 1,169 | 1,188 | 652.19 | |
Revenue Growth (YoY) | 77.79% | 50.15% | 40.98% | -1.59% | 82.10% | 138.08% |
Cost of Revenue | 616.37 | 488.15 | 333.03 | 251.87 | 279 | 194.52 |
Gross Profit | 2,909 | 1,986 | 1,315 | 916.9 | 908.66 | 457.67 |
Selling, General & Admin | 467.97 | 346.59 | 237.65 | 128.89 | 95.75 | 82.55 |
Other Operating Expenses | 272.08 | 70.81 | 17.38 | -30.76 | 65.47 | 2.85 |
Operating Expenses | 1,679 | 1,157 | 692.87 | 374.57 | 396.82 | 263.23 |
Operating Income | 1,230 | 829.16 | 621.87 | 542.33 | 511.84 | 194.44 |
Interest Expense | -276.77 | -221.78 | -65.59 | -24.77 | -30.81 | -51.74 |
Interest & Investment Income | 17.45 | 10.59 | 4.54 | 1.24 | 0.81 | 0.07 |
Earnings From Equity Investments | -3.87 | -5.21 | - | - | - | - |
Currency Exchange Gain (Loss) | -46.84 | -0.14 | -0.45 | 18.46 | 33.26 | 14.33 |
Other Non Operating Income (Expenses) | -36.65 | -48.09 | 12.83 | -100.49 | -81.3 | -25.5 |
EBT Excluding Unusual Items | 882.88 | 564.53 | 573.19 | 436.76 | 433.81 | 131.59 |
Merger & Restructuring Charges | -7.45 | -29.88 | - | -0.28 | -0.53 | -2.28 |
Impairment of Goodwill | - | - | - | -0.17 | -0.13 | - |
Gain (Loss) on Sale of Investments | 9.7 | 18.47 | 14.12 | 46.09 | 2.4 | 14.11 |
Gain (Loss) on Sale of Assets | -202.57 | - | - | 87.61 | -1.65 | 10 |
Asset Writedown | - | -38.25 | 4.21 | -24.59 | - | - |
Legal Settlements | -0.74 | -0.74 | -0.69 | -0.07 | -0.38 | -0.65 |
Other Unusual Items | 490.53 | 490.53 | - | - | - | - |
Pretax Income | 1,172 | 1,005 | 590.83 | 545.36 | 433.51 | 152.76 |
Income Tax Expense | 330.67 | 285.61 | 113.31 | 148.4 | 163.98 | 102.11 |
Net Income | 830.43 | 719.06 | 477.52 | 396.96 | 269.54 | 50.65 |
Net Income to Common | 830.43 | 719.06 | 477.52 | 396.96 | 269.54 | 50.65 |
Net Income Growth | 43.84% | 50.58% | 20.30% | 47.27% | 432.15% | - |
Shares Outstanding (Basic) | 106 | 102 | 96 | 94 | 88 | 88 |
Shares Outstanding (Diluted) | 111 | 107 | 103 | 99 | 98 | 93 |
Shares Change (YoY) | 5.09% | 4.01% | 3.87% | 1.43% | 4.88% | 6.63% |
EPS (Basic) | 7.86 | 7.02 | 4.98 | 4.24 | 3.07 | 0.57 |
EPS (Diluted) | 7.49 | 6.71 | 4.63 | 4.00 | 2.75 | 0.54 |
EPS Growth | 36.88% | 44.77% | 15.82% | 45.19% | 407.37% | - |
Free Cash Flow | 301.15 | -659.22 | -93.5 | 23.6 | 210.75 | 80.11 |
Free Cash Flow Per Share | 2.72 | -6.15 | -0.91 | 0.24 | 2.15 | 0.86 |
Gross Margin | 82.52% | 80.27% | 79.79% | 78.45% | 76.51% | 70.17% |
Operating Margin | 34.88% | 33.51% | 37.74% | 46.40% | 43.10% | 29.81% |
Profit Margin | 23.56% | 29.06% | 28.98% | 33.96% | 22.70% | 7.77% |
Free Cash Flow Margin | 8.54% | -26.64% | -5.67% | 2.02% | 17.75% | 12.28% |
EBITDA | 2,148 | 1,589 | 1,042 | 841.67 | 749.15 | 367.09 |
EBITDA Margin | 60.93% | 64.20% | 63.21% | 72.01% | 63.08% | 56.29% |
D&A For EBITDA | 918.18 | 759.34 | 419.63 | 299.34 | 237.31 | 172.65 |
EBIT | 1,230 | 829.16 | 621.87 | 542.33 | 511.84 | 194.44 |
EBIT Margin | 34.88% | 33.51% | 37.74% | 46.40% | 43.10% | 29.81% |
Effective Tax Rate | 28.21% | 28.43% | 19.18% | 27.21% | 37.83% | 66.84% |
Advertising Expenses | - | 2.35 | 2.32 | 2.17 | 2.07 | 2.24 |