Vista Energy, S.A.B. de C.V. (VIST)
NYSE: VIST · Real-Time Price · USD
69.50
+0.44 (0.64%)
Jul 24, 2026, 4:00 PM EDT - Market closed
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 | 665.31 | |
Revenue Growth (YoY) | 77.79% | 50.15% | 40.98% | -1.59% | 78.51% | 142.87% |
Cost of Revenue | 727.65 | 560.26 | 392.33 | 301.1 | 322.56 | 207.39 |
Gross Profit | 2,797 | 1,914 | 1,255 | 867.68 | 865.1 | 457.92 |
Selling, General & Admin | 494.62 | 365.78 | 249.29 | 139.28 | 123.73 | 88.61 |
Depreciation & Amortization Expenses | 938.9 | 738.9 | 437.7 | 276.43 | 234.86 | 191.31 |
Exploration Expenses | 0.23 | 0.58 | 0.14 | 0.02 | 0.74 | 0.56 |
Other Operating Expenses | -145.62 | -442.16 | -57.07 | -179.53 | -23.38 | -33.12 |
Total Operating Expenses | 1,288 | 663.1 | 630.05 | 236.19 | 335.95 | 247.37 |
Operating Income | 1,509 | 1,251 | 625.39 | 631.49 | 529.15 | 210.55 |
Interest Income | 13.58 | 5.38 | 4.54 | 1.24 | 0.81 | 0.07 |
Interest Expense | -218.35 | -163.36 | -62.5 | -21.88 | -28.89 | -50.66 |
Other Non-Operating Income (Expense) | -132.21 | -88.18 | 23.4 | -65.48 | -67.56 | -7.19 |
Total Non-Operating Income (Expense) | -336.99 | -246.16 | -34.56 | -86.13 | -95.63 | -57.79 |
Pretax Income | 1,172 | 1,005 | 590.83 | 545.36 | 433.51 | 152.76 |
Provision for Income Taxes | 330.67 | 285.61 | 113.31 | 148.4 | 163.98 | 102.11 |
Net Income | 841.68 | 719.06 | 477.52 | 396.96 | 269.54 | 50.65 |
Minority Interest in Earnings | 11.25 | - | - | - | - | - |
Net Income to Common | 841.68 | 719.06 | 477.52 | 396.96 | 269.54 | 50.65 |
Net Income Growth | 45.79% | 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) | 7.32% | 4.01% | 3.87% | 1.43% | 4.88% | 6.63% |
EPS (Basic) | 7.92 | 7.01 | 4.98 | 4.24 | 3.07 | 0.57 |
EPS (Diluted) | 7.58 | 6.71 | 4.63 | 4.00 | 2.75 | 0.54 |
EPS Growth | 36.24% | 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 Growth | - | - | - | -88.80% | 163.08% | - |
Free Cash Flow Per Share | 2.73 | -6.15 | -0.91 | 0.24 | 2.15 | 0.86 |
Gross Margin | 79.36% | 77.36% | 76.19% | 74.24% | 72.84% | 68.83% |
Operating Margin | 42.82% | 50.56% | 37.95% | 54.03% | 44.55% | 31.65% |
Profit Margin | 23.88% | 29.06% | 28.98% | 33.96% | 22.69% | 7.61% |
FCF Margin | 8.54% | -26.64% | -5.67% | 2.02% | 17.74% | 12.04% |
EBITDA | 2,448 | 1,990 | 1,063 | 907.92 | 764.01 | 401.87 |
EBITDA Margin | 69.45% | 80.42% | 64.52% | 77.68% | 64.33% | 60.40% |
EBIT | 1,509 | 1,251 | 625.39 | 631.49 | 529.15 | 210.55 |
EBIT Margin | 42.82% | 50.56% | 37.95% | 54.03% | 44.55% | 31.65% |
Effective Tax Rate | 28.21% | 28.43% | 19.18% | 27.21% | 37.83% | 66.84% |