Vista Energy, S.A.B. de C.V. (VIST) — Financial statements
Income statement, balance sheet, and cash flow for Vista Energy, S.A.B. de C.V. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 2,474↑50.2% | 1,648↑41.0% | 1,169↑2.2% | 1,144↑75.4% | 652 | |
| Cost of Revenue | 1,299↑231.3% | 392↓32.1% | 578↑12.4% | 514↑33.2% | 386 | |
| Gross Profit | 1,175↓6.4% | 1,256↑112.4% | 591↓6.2% | 630↑136.4% | 267 | |
| Operating Expenses | ||||||
| R&D Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General & Administrative Expenses | 133↑37.0% | 97↑45.9% | 66↑10.9% | 60↑41.6% | 42 | |
| Selling & Marketing Expenses | 173↑63.0% | 106↑132.2% | 46↑27.3% | 36↓20.2% | 45 | |
| SG&A Expenses | 306↑50.6% | 203↑81.1% | 112↑17.0% | 96↑9.7% | 87 | |
| Other Expenses | 41↓90.4% | 427↑380.5% | -152↓3294.9% | 5↑115.3% | -31 | |
| Operating Expenses | 347↓45.0% | 630↑1666.3% | -40↓140.0% | 101↑79.4% | 56 | |
| Total Costs & Expenses | 1,646↑61.0% | 1,022↑90.3% | 537↓12.5% | 614↑39.1% | 442 | |
| Operating Results | ||||||
| Operating Income | 828↑32.5% | 625↓1.0% | 631↑19.3% | 529↑151.3% | 211 | |
| Depreciation & Amortization | 739↑68.2% | 439↑58.9% | 276↑15.4% | 239↑22.9% | 195 | |
| EBITDA | 1,973↑79.8% | 1,097↑28.9% | 851↑20.6% | 706↑75.0% | 404 | |
| EBIT | 1,234↑87.6% | 658↑15.1% | 572↑22.6% | 467↑123.7% | 209 | |
| Interest & Other Income | ||||||
| Net Interest Income | -219↓354.2% | -48↓90.3% | -25↑21.7% | -32↑30.8% | -47 | |
| Interest Income | 11↓44.3% | 19↑1439.4% | 1↑52.7% | 0.81↓91.1% | 9 | |
| Interest Expense | 230↑241.5% | 67↑152.9% | 27↓19.9% | 33↓40.7% | 56 | |
| Non-Operating Income | -406↓1142.1% | -33↓154.9% | 60↓4.7% | 62↑3211.6% | 2 | |
| Other Income / Expenses | 176↑609.9% | -35↑59.9% | -86↑9.9% | -96↓65.5% | -58 | |
| Income Before Tax | 1,005↑70.0% | 591↑8.3% | 545↑25.8% | 434↑183.8% | 153 | |
| Income Tax Expense | 286↑152.1% | 113↓23.7% | 148↓9.5% | 164↑60.6% | 102 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | 719↑50.6% | 478↑20.3% | 397↑47.3% | 270↑432.2% | 51 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | 719↑50.6% | 478↑20.3% | 397↑47.3% | 270↑432.2% | 51 | |
| Bottom-Line Net Income | 719↑50.6% | 478↑20.3% | 397↑47.3% | 270↑432.2% | 51 | |
| EPS (Basic) | 7.02↑41.0% | 4.98↑17.5% | 4.24↑38.1% | 3.07↑438.6% | 0.57 | |
| EPS (Diluted) | 6.71↑44.9% | 4.63↑15.7% | 4.00↑44.9% | 2.76↑411.1% | 0.54 | |
| Weighted Average Shares | 102↑6.9% | 96↑2.4% | 94↑6.6% | 88↓0.4% | 88 | |
| Weighted Average Diluted Shares | 107↑4.0% | 103↑3.9% | 99↑1.4% | 98↑4.9% | 93 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.