Vista Energy, S.A.B. de C.V. (VIST)
NYSE: VIST · Real-Time Price · USD
50.04
+2.77 (5.86%)
At close: May 12, 2025, 4:00 PM
50.24
+0.20 (0.40%)
After-hours: May 12, 2025, 7:11 PM EDT
Vista Energy Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2017 - 2019 |
| Revenue | 1,769 | 1,648 | 1,169 | 1,188 | 652.19 | 273.94 | Upgrade
|
| Revenue Growth (YoY) | 51.32% | 40.98% | -1.59% | 82.10% | 138.08% | -34.15% | Upgrade
|
| Cost of Revenue | 350.6 | 333.03 | 251.87 | 279 | 194.52 | 123.2 | Upgrade
|
| Gross Profit | 1,418 | 1,315 | 916.9 | 908.66 | 457.67 | 150.73 | Upgrade
|
| Selling, General & Admin | 236.74 | 203.01 | 112.1 | 95.75 | 82.55 | 54.91 | Upgrade
|
| Other Operating Expenses | 62.48 | 52.02 | -13.97 | 65.47 | 2.85 | -0.43 | Upgrade
|
| Operating Expenses | 780.82 | 692.87 | 374.57 | 396.82 | 263.23 | 217.24 | Upgrade
|
| Operating Income | 637.46 | 621.87 | 542.33 | 511.84 | 194.44 | -66.51 | Upgrade
|
| Interest Expense | -84.92 | -65.59 | -24.77 | -30.81 | -51.74 | -49.56 | Upgrade
|
| Interest & Investment Income | 5.11 | 4.54 | 1.24 | 0.81 | 0.07 | 0.82 | Upgrade
|
| Currency Exchange Gain (Loss) | 24.58 | -0.45 | 18.46 | 33.26 | 14.33 | 3.07 | Upgrade
|
| Other Non Operating Income (Expenses) | 8.73 | 12.83 | -100.49 | -81.3 | -25.5 | 8.3 | Upgrade
|
| EBT Excluding Unusual Items | 590.95 | 573.19 | 436.76 | 433.81 | 131.59 | -103.88 | Upgrade
|
| Merger & Restructuring Charges | - | - | -0.28 | -0.53 | -2.28 | -4.89 | Upgrade
|
| Impairment of Goodwill | - | - | -0.17 | -0.13 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 31.75 | 14.12 | 46.09 | 2.4 | 14.11 | -5.48 | Upgrade
|
| Gain (Loss) on Sale of Assets | -2.48 | - | 87.61 | -1.65 | 10 | - | Upgrade
|
| Asset Writedown | 4.21 | 4.21 | -24.59 | - | - | - | Upgrade
|
| Legal Settlements | -0.69 | -0.69 | -0.07 | -0.38 | -0.65 | - | Upgrade
|
| Other Unusual Items | - | - | - | - | - | 1.38 | Upgrade
|
| Pretax Income | 623.75 | 590.83 | 545.36 | 433.51 | 152.76 | -112.86 | Upgrade
|
| Income Tax Expense | 142.08 | 113.31 | 148.4 | 163.98 | 102.11 | -10.11 | Upgrade
|
| Net Income | 481.66 | 477.52 | 396.96 | 269.54 | 50.65 | -102.75 | Upgrade
|
| Net Income to Common | 481.66 | 477.52 | 396.96 | 269.54 | 50.65 | -102.75 | Upgrade
|
| Net Income Growth | 38.86% | 20.30% | 47.27% | 432.15% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 96 | 96 | 94 | 88 | 88 | 87 | Upgrade
|
| Shares Outstanding (Diluted) | 103 | 103 | 99 | 98 | 93 | 87 | Upgrade
|
| Shares Change (YoY) | 3.91% | 3.87% | 1.43% | 4.88% | 6.63% | 9.25% | Upgrade
|
| EPS (Basic) | 5.02 | 4.98 | 4.24 | 3.07 | 0.57 | -1.17 | Upgrade
|
| EPS (Diluted) | 4.66 | 4.63 | 4.00 | 2.75 | 0.54 | -1.18 | Upgrade
|
| EPS Growth | 33.67% | 15.82% | 45.19% | 407.37% | - | - | Upgrade
|
| Free Cash Flow | -218.84 | -93.5 | 23.6 | 210.75 | 80.11 | -59.48 | Upgrade
|
| Free Cash Flow Per Share | -2.12 | -0.91 | 0.24 | 2.15 | 0.86 | -0.68 | Upgrade
|
| Gross Margin | 80.18% | 79.79% | 78.45% | 76.51% | 70.17% | 55.02% | Upgrade
|
| Operating Margin | 36.04% | 37.74% | 46.40% | 43.10% | 29.81% | -24.28% | Upgrade
|
| Profit Margin | 27.23% | 28.98% | 33.96% | 22.70% | 7.77% | -37.51% | Upgrade
|
| Free Cash Flow Margin | -12.37% | -5.67% | 2.02% | 17.75% | 12.28% | -21.71% | Upgrade
|
| EBITDA | 1,098 | 1,042 | 834.1 | 749.15 | 367.09 | 95.62 | Upgrade
|
| EBITDA Margin | 62.09% | 63.21% | 71.36% | 63.08% | 56.29% | 34.91% | Upgrade
|
| D&A For EBITDA | 460.75 | 419.63 | 291.77 | 237.31 | 172.65 | 162.13 | Upgrade
|
| EBIT | 637.46 | 621.87 | 542.33 | 511.84 | 194.44 | -66.51 | Upgrade
|
| EBIT Margin | 36.04% | 37.74% | 46.40% | 43.10% | 29.81% | -24.28% | Upgrade
|
| Effective Tax Rate | 22.78% | 19.18% | 27.21% | 37.83% | 66.84% | - | Upgrade
|
| Advertising Expenses | - | 2.32 | 2.17 | 2.07 | 2.24 | 1.22 | Upgrade
|
Updated Apr 9, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.