Vista Energy, S.A.B. de C.V. (VIST)
NYSE: VIST · Real-Time Price · USD
64.29
-2.32 (-3.48%)
At close: Jul 28, 2026, 4:00 PM EDT
66.70
+2.41 (3.75%)
After-hours: Jul 28, 2026, 7:49 PM EDT
Vista Energy Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
| 1,235 | 865.01 | 719.06 | 706.14 | 610.54 | 438.46 | 471.32 | 462.38 | 396.72 | 317.35 | 309.2 | 302.76 | 239.63 | 317.19 | 308.11 | 333.57 | 294.29 | 207.92 | 196 | 175.01 | |
Revenue Growth (YoY) | 102.26% | 97.29% | 52.56% | 52.72% | 53.90% | 38.16% | 52.43% | 52.72% | 65.55% | 0.05% | 0.35% | -9.24% | -18.57% | 52.55% | 57.19% | 90.61% | 78.06% | 79.39% | 146.43% | 150.50% |
Cost of Revenue | 253.39 | 162.93 | 153.28 | 158.05 | 148.41 | 100.53 | 115.06 | 115.3 | 87.67 | 74.3 | 75.09 | 77.96 | 52.32 | 95.72 | 70.8 | 78.5 | 72.11 | 57.36 | 57.53 | 49.16 |
Gross Profit | 981.51 | 702.08 | 565.79 | 548.08 | 462.14 | 337.93 | 356.26 | 347.08 | 309.05 | 243.06 | 234.1 | 224.8 | 178.65 | 230.12 | 237.3 | 255.08 | 222.18 | 150.56 | 138.47 | 125.84 |
Selling, General & Admin | 166.57 | 107.48 | 134.4 | 86.16 | 70.42 | 74.8 | 97.73 | 66.08 | 44.53 | 40.95 | 37.84 | 32.7 | 35.01 | 33.73 | 38.46 | 29.91 | 30.33 | 25.03 | 26.63 | 23.65 |
Depreciation & Amortization Expenses | 273.18 | 229.73 | 225.1 | 210.89 | 176.94 | 125.98 | 139.62 | 114.7 | 101.01 | 82.37 | 79.01 | 70.6 | 62.45 | 64.37 | 63.15 | 66.91 | 57.98 | 46.82 | 46.89 | 48.68 |
Exploration Expenses | - | - | 0.09 | 0.14 | 0.16 | 0.18 | 0.1 | 0 | 0 | 0.03 | -0.35 | -0.15 | 0.29 | 0.22 | 0.17 | 0.18 | 0.19 | 0.21 | 0.12 | 0.15 |
Other Operating Expenses | -3.82 | 149.29 | -6.56 | -284.53 | -145.85 | -5.22 | -10.61 | -21 | -16.08 | -9.38 | -58.91 | -24 | -2.26 | -94.35 | -3 | -8.68 | -10.17 | -1.51 | -17.2 | -10.74 |
Total Operating Expenses | 435.94 | 486.5 | 353.03 | 12.67 | 101.67 | 195.74 | 226.84 | 159.78 | 129.46 | 113.97 | 57.58 | 79.15 | 95.49 | 3.97 | 98.78 | 88.32 | 78.33 | 70.55 | 56.44 | 61.75 |
Operating Income | 545.58 | 215.59 | 212.76 | 535.41 | 360.47 | 142.19 | 129.41 | 187.3 | 179.59 | 129.09 | 176.52 | 145.65 | 83.17 | 226.15 | 138.53 | 166.76 | 143.85 | 80.01 | 82.04 | 64.09 |
Interest Income | 9.07 | -0.52 | 0.19 | 4.84 | -0.71 | 1.06 | 1.38 | 1.36 | 1.32 | 0.48 | 0.43 | 0.3 | 0.22 | 0.29 | 0.43 | 0.29 | 0.07 | 0.02 | 0.02 | 0.03 |
Interest Expense | -64.5 | -54.89 | -50.1 | -48.87 | -40.11 | -24.28 | -25.36 | -21.02 | -11.22 | -4.9 | -5.67 | -4.84 | -5.23 | -6.14 | -6.55 | -6.74 | -7.37 | -8.23 | -9.33 | -12.17 |
Other Non-Operating Income (Expense) | -37.23 | -16.65 | -24.46 | -53.87 | -25.84 | 15.99 | 19.26 | 26.9 | -0.13 | -22.63 | -3.83 | -27.38 | -19.97 | -14.32 | -23.73 | -29.45 | 14.58 | -28.95 | -1.01 | -11.93 |
Total Non-Operating Income (Expense) | -92.65 | -72.06 | -74.37 | -97.91 | -66.65 | -7.23 | -4.73 | 7.24 | -10.03 | -27.05 | -9.07 | -31.92 | -24.98 | -20.17 | -29.85 | -35.9 | 7.28 | -37.17 | -10.32 | -24.07 |
Pretax Income | 452.92 | 143.53 | 138.39 | 437.5 | 293.82 | 134.96 | 124.69 | 194.54 | 169.56 | 102.04 | 167.45 | 113.73 | 58.19 | 205.98 | 108.68 | 130.86 | 151.14 | 42.84 | 71.72 | 40.02 |
Provision for Income Taxes | 119.94 | 35.82 | 52.7 | 122.22 | 58.53 | 52.17 | 30.92 | 29.08 | 29.92 | 23.39 | 34.52 | 30.63 | 6.01 | 77.25 | 33.17 | 54.2 | 49.3 | 27.31 | 36.16 | 35.29 |
Net Income | 332.99 | 107.71 | 85.7 | 315.29 | 235.29 | 82.79 | 93.77 | 165.46 | 139.64 | 78.65 | 132.94 | 83.1 | 52.18 | 128.73 | 75.5 | 76.66 | 101.84 | 15.53 | 35.56 | 4.73 |
Minority Interest in Earnings | 11.25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | 332.99 | 107.71 | 85.7 | 315.29 | 235.29 | 82.79 | 93.77 | 165.46 | 139.64 | 78.65 | 132.94 | 83.1 | 52.18 | 128.73 | 75.5 | 76.66 | 101.84 | 15.53 | 35.56 | 4.73 |
Net Income Growth (YoY) | 41.52% | 30.10% | -8.61% | 90.55% | 68.50% | 5.27% | -29.46% | 99.10% | 167.61% | -38.90% | 76.07% | 8.40% | -48.76% | 728.72% | 112.36% | 1520.06% | 1749.88% | 219.76% | - | - |
Shares Outstanding (Basic) | 109 | 105 | 104 | 105 | 104 | 96 | 95 | 96 | 97 | 96 | 95 | 95 | 94 | 90 | 88 | 87 | 88 | 89 | 88 | 88 |
Shares Outstanding (Diluted) | 114 | 110 | 109 | 108 | 109 | 101 | 103 | 100 | 100 | 99 | 101 | 101 | 100 | 96 | 99 | 102 | 96 | 89 | 95 | 95 |
Shares Change (YoY) | 5.29% | 9.31% | 5.99% | 8.89% | 8.25% | 1.59% | 1.74% | -1.60% | -0.00% | 3.71% | 1.84% | -0.95% | 4.64% | 7.80% | 4.16% | 7.76% | 3.36% | -3.65% | 8.53% | 8.19% |
EPS (Basic) | 3.06 | 1.03 | 0.82 | 3.01 | 2.26 | 0.86 | 0.98 | 1.73 | 1.44 | 0.82 | 1.40 | 0.87 | 0.55 | 1.41 | 0.86 | 0.89 | 1.15 | 0.17 | 0.40 | 0.05 |
EPS (Diluted) | 2.90 | 0.98 | 0.79 | 2.91 | 2.16 | 0.82 | 0.91 | 1.66 | 1.39 | 0.79 | 1.32 | 0.82 | 0.52 | 1.32 | 0.76 | 0.75 | 1.06 | 0.17 | 0.37 | 0.05 |
EPS Growth (YoY) | 34.15% | 19.00% | -13.80% | 74.97% | 55.68% | 3.66% | -30.68% | 102.44% | 167.82% | -40.23% | 72.84% | 9.47% | -51.08% | 657.55% | 103.74% | 1400.00% | 1698.30% | 230.01% | - | - |
Free Cash Flow | 487.87 | -252.57 | 96.13 | -30.28 | -505.33 | -219.75 | 63 | -71.31 | 9.21 | -94.41 | 117.8 | -45.48 | -72.52 | 25.82 | 66.76 | 43.27 | 65.71 | 34.68 | 59.19 | 33.08 |
Free Cash Flow Growth (YoY) | - | - | 52.60% | - | - | - | -46.52% | - | - | - | 76.45% | - | - | -25.55% | 12.78% | 30.80% | 111.35% | - | - | - |
Free Cash Flow Per Share | 4.26 | -2.29 | 0.88 | -0.28 | -4.65 | -2.18 | 0.61 | -0.72 | 0.09 | -0.95 | 1.17 | -0.45 | -0.72 | 0.27 | 0.67 | 0.42 | 0.68 | 0.39 | 0.62 | 0.35 |
Gross Margin | 79.48% | 81.16% | 78.68% | 77.62% | 75.69% | 77.07% | 75.59% | 75.06% | 77.90% | 76.59% | 75.71% | 74.25% | 74.55% | 72.55% | 77.02% | 76.47% | 75.50% | 72.41% | 70.65% | 71.91% |
Operating Margin | 44.18% | 24.92% | 29.59% | 75.82% | 59.04% | 32.43% | 27.46% | 40.51% | 45.27% | 40.68% | 57.09% | 48.11% | 34.71% | 71.30% | 44.96% | 49.99% | 48.88% | 38.48% | 41.86% | 36.62% |
Profit Margin | 26.96% | 12.45% | 11.92% | 44.65% | 38.54% | 18.88% | 19.90% | 35.78% | 35.20% | 24.78% | 42.99% | 27.45% | 21.78% | 40.59% | 24.51% | 22.98% | 34.60% | 7.47% | 18.14% | 2.70% |
FCF Margin | 39.51% | -29.20% | 13.37% | -4.29% | -82.77% | -50.12% | 13.37% | -15.42% | 2.32% | -29.75% | 38.10% | -15.02% | -30.27% | 8.14% | 21.67% | 12.97% | 22.33% | 16.68% | 30.20% | 18.90% |
EBITDA | 818.76 | 445.31 | 437.85 | 746.3 | 537.41 | 268.17 | 269.03 | 302 | 280.6 | 211.46 | 255.53 | 216.25 | 145.62 | 290.52 | 201.67 | 233.67 | 201.83 | 126.83 | 128.92 | 112.77 |
EBITDA Margin | 66.30% | 51.48% | 60.89% | 105.69% | 88.02% | 61.16% | 57.08% | 65.31% | 70.73% | 66.63% | 82.64% | 71.43% | 60.77% | 91.59% | 65.46% | 70.05% | 68.58% | 61.00% | 65.78% | 64.44% |
EBIT | 545.58 | 215.59 | 212.76 | 535.41 | 360.47 | 142.19 | 129.41 | 187.3 | 179.59 | 129.09 | 176.52 | 145.65 | 83.17 | 226.15 | 138.53 | 166.76 | 143.85 | 80.01 | 82.04 | 64.09 |
EBIT Margin | 44.18% | 24.92% | 29.59% | 75.82% | 59.04% | 32.43% | 27.46% | 40.51% | 45.27% | 40.68% | 57.09% | 48.11% | 34.71% | 71.30% | 44.96% | 49.99% | 48.88% | 38.48% | 41.86% | 36.62% |
Effective Tax Rate | 26.48% | 24.95% | 38.08% | 27.94% | 19.92% | 38.65% | 24.79% | 14.95% | 17.65% | 22.92% | 20.61% | 26.93% | 10.33% | 37.50% | 30.52% | 41.42% | 32.62% | 63.74% | 50.42% | 88.18% |