Vista Energy, S.A.B. de C.V.
EnergyNYSE:VIST · New York Stock Exchange
-$1.24 today
Vol 0.49M · Avg 1.51M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$2.9B of revenue converted into $744.0M of net income for the selected period. Gross margin is 44.8% and net margin is 26.9%, showing how much revenue survives after costs and taxes. EPS is $6.83, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.5B +50.2% | $1.6B +41.0% | $1.2B +2.2% | $1.1B +75.4% | $652.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.3B +231.3% | $392.1M -32.1% | $577.5M +12.4% | $513.6M +33.2% | $385.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.2B -6.4% | $1.3B +112.4% | $591.2M -6.2% | $630.2M +136.4% | $266.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 47.5% -28.7pp | 76.2% +25.6pp | 50.6% -4.5pp | 55.1% +14.2pp | 40.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $305.7M +50.6% | $203.0M +81.1% | $112.1M +17.0% | $95.8M +9.7% | $87.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $346.6M -45.0% | $630.3M +1666.3% | -$40.2M -140.0% | $100.6M +79.4% | $56.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $738.9M +68.2% | $439.4M +58.9% | $276.4M +15.4% | $239.4M +22.9% | $194.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.0B +79.8% | $1.1B +28.9% | $851.2M +20.6% | $706.1M +75.0% | $403.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 79.8% +13.2pp | 66.6% -6.2pp | 72.8% +11.1pp | 61.7% -0.1pp | 61.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $828.4M +32.5% | $625.4M -1.0% | $631.5M +19.3% | $529.1M +151.3% | $210.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 33.5% -4.5pp | 38.0% -16.1pp | 54.0% +7.8pp | 46.3% +14.0pp | 32.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $10.6M -44.3% | $19.0M +1439.4% | $1.2M +52.7% | $809.0K -91.1% | $9.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $229.7M +241.5% | $67.2M +152.9% | $26.6M -19.9% | $33.2M -40.7% | $55.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $176.2M +609.9% | -$34.6M +59.9% | -$86.1M +9.9% | -$95.6M -65.5% | -$57.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.0B +70.0% | $590.8M +8.3% | $545.4M +25.8% | $433.5M +183.8% | $152.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 40.6% +4.7pp | 35.9% -10.8pp | 46.7% +8.8pp | 37.9% +14.5pp | 23.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $285.6M +152.1% | $113.3M -23.7% | $148.4M -9.5% | $164.0M +60.6% | $102.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $719.1M +50.6% | $477.5M +20.3% | $397.0M +47.3% | $269.5M +432.2% | $50.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 29.1% +0.1pp | 29.0% -5.0pp | 34.0% +10.4pp | 23.6% +15.8pp | 7.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $7 +41.0% | $5 +17.5% | $4 +38.1% | $3 +438.6% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $7 +44.9% | $5 +15.7% | $4 +44.9% | $3 +411.1% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $102.5M +6.9% | $95.9M +2.4% | $93.7M +6.6% | $87.9M -0.4% | $88.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $107.2M +4.0% | $103.1M +3.9% | $99.2M +1.4% | $97.8M +4.9% | $93.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
South Bow Corporation
NYSE:SOBO
$7.95B
Chord Energy Corporation
NASDAQ:CHRD
$7.62B
Weatherford International plc
NASDAQ:WFRD
$7.31B
Matador Resources Company
NYSE:MTDR
$6.72B
Ultrapar Participações S.A.
NYSE:UGP
$5.29B
California Resources Corporation
NYSE:CRC
$5.19B
Magnolia Oil & Gas Corporation
NYSE:MGY
$5.11B
Transportadora de Gas del Sur S.A.
NYSE:TGS
$4.98B
CNX Resources Corporation
NYSE:CNX
$4.68B
Comstock Resources, Inc.
NYSE:CRK
$3.94B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does VIST generate?
Vista Energy, S.A.B. de C.V. (VIST) reported $2.47B of revenue in fiscal 2025.
Is VIST profitable?
Vista Energy, S.A.B. de C.V. (VIST) reported $719.06M of net income, with a net margin of 29.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.