Vista Energy, S.A.B. de C.V. (VIST) income statement
NYSE · Energy · Oil & Gas Exploration & Production · 584 employees · CEO Miguel Matias Galuccio
- Price
- $70.45 -1.58%
- Market cap
- $7.35B
- Enterprise value
- $11.3B
- Last report
- Q3 '26 filed 2026-10-28
- Next report
- 2027-02-24 EPS est. $3.69
Vista Energy, S.A.B. de C.V. (VIST) reported revenue of $1.29B for Q3 '26 (+83.4% year on year), operating income of $568M (43.9% of revenue) and net income of $298M. Over the last four quarters revenue was $4.11B.
Income statement
| Income statement | Trend | Q4 '23 | Q1 '24 | Q2 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 | Q3 '26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $345M | $317M | $397M | $462M | $471M | $438M | $611M | $706M | $719M | $865M | $1.23B | $1.29B | |
| Cost of revenue | $190M | $157M | $189M | $230M | $115M | $227M | $325M | $490M | $378M | $393M | $527M | $586M | |
| Gross profit | $155M | $160M | $208M | $232M | $356M | $212M | $285M | $216M | $341M | $472M | $708M | $709M | |
| Sales & marketing | $13.3M | $11.1M | $12.3M | $27.9M | $59.6M | $38.6M | $26.9M | $48.8M | $72.1M | $56M | $104M | $85.2M | |
| General & administrative | $16.9M | $21.4M | $22.4M | $28.4M | $35.3M | $28M | $29.7M | $37.3M | $37.8M | $37.1M | $39.8M | $51.1M | |
| Other operating expenses | -$51.7M | -$868K | -$2.75M | -$11.2M | $132M | $3.13M | -$132M | -$406M | $17M | $163M | $18.2M | $4.75M | |
| Operating expenses | -$21.4M | $31.6M | $32M | $45.1M | $227M | $69.8M | -$75.3M | -$319M | $127M | $256M | $162M | $141M | |
| Operating income | $177M | $129M | $176M | $187M | $129M | $142M | $360M | $535M | $214M | $216M | $546M | $568M | |
| Interest income | $433K | $481K | $1.32M | $1.36M | $13.1M | $1.06M | $274K | $7.6M | $1.66M | $3.18M | $5M | $3.32M | |
| Interest expense | $6.96M | $6.07M | $17.8M | $11.9M | $26.8M | $25.6M | $56M | $48.9M | $106M | $57.9M | $66.8M | $66.4M | |
| Other non-operating income (gains on investments, FX ...) | $2.11M | $21M | -$3.8M | -$29.3M | $4.21M | -$18.3M | $19.4M | $49M | -$30.5M | $14.7M | $26.7M | -$16.1M | |
| Total non-operating income | -$9.07M | -$27M | -$6.23M | $7.24M | -$4.73M | -$7.23M | -$66.7M | -$97.9M | -$75.5M | -$72.6M | -$93.4M | -$50.3M | |
| Income before tax | $167M | $102M | $170M | $195M | $125M | $135M | $294M | $438M | $138M | $144M | $453M | $518M | |
| Income tax | $34.5M | $23.4M | $29.9M | $29.1M | $30.9M | $52.2M | $58.5M | $122M | $52.7M | $35.8M | $120M | $219M | |
| Net income | $133M | $78.7M | $140M | $165M | $93.8M | $82.8M | $235M | $315M | $85.7M | $108M | $333M | $298M | |
| EPS (basic) | $1.40 | $0.82 | $1.44 | $1.73 | $0.98 | $0.86 | $2.26 | $3.02 | $0.82 | $1.03 | $3.06 | $2.65 | |
| EPS (diluted) | $1.32 | $0.79 | $1.39 | $1.66 | $0.91 | $0.82 | $2.16 | $2.90 | $0.79 | $0.98 | $2.90 | $2.52 | |
| Shares (basic, weighted) | 95.2M | 96M | 96.7M | 95.7M | 95.2M | 96.5M | 104M | 104M | 104M | 105M | 109M | 111M | |
| Shares (diluted, weighted) | 101M | 99.3M | 100M | 99.6M | 103M | 101M | 109M | 109M | 109M | 110M | 114M | 117M | |
| Depreciation & amortization | $79M | $82.4M | $101M | $115M | $140M | $126M | $177M | $211M | $225M | $230M | $273M | $293M | |
| EBITDA | $253M | $190M | $281M | $331M | $265M | $286M | $518M | $697M | $469M | $431M | $793M | $877M |
| Income statement | Trend | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $198M | $331M | $416M | $274M | $652M | $1.14B | $1.17B | $1.65B | $2.47B | |
| Cost of revenue | $174M | $213M | $328M | $272M | $386M | $514M | $578M | $392M | $1.3B | |
| Gross profit | $23.7M | $119M | $87.8M | $2.43M | $267M | $630M | $591M | $1.26B | $1.18B | |
| Sales & marketing | $4.16M | $21.6M | $28.3M | $16.2M | $45M | $35.9M | $45.7M | $106M | $173M | |
| General & administrative | $4.68M | $25.6M | $39.5M | $32M | $42.3M | $59.9M | $66.4M | $96.9M | $133M | |
| Other operating expenses | -$1.71M | $2.95M | $5.41M | $24.3M | -$31.2M | $4.77M | -$152M | $427M | $40.9M | |
| Operating expenses | $7.08M | $50.2M | $73.2M | $72.4M | $56.1M | $101M | -$40.2M | $630M | $347M | |
| Operating income | $20.6M | $54.2M | $14.6M | -$70M | $211M | $529M | $631M | $625M | $828M | |
| Interest income | $166K | $2.53M | $3.77M | $822K | $9.12M | $809K | $1.24M | $19M | $10.6M | |
| Interest expense | $18K | $16.1M | $37.8M | $52.4M | $55.9M | $33.2M | $26.6M | $67.2M | $230M | |
| Other non-operating income (gains on investments, FX ...) | $270K | $20.5M | -$4.62M | -$9.52M | $1.89M | $62.5M | $59.5M | -$32.7M | -$406M | |
| Total non-operating income | -$288K | -$36.6M | -$31.1M | -$42.9M | -$57.8M | -$95.6M | -$86.1M | -$34.6M | $176M | |
| Income before tax | $20.3M | $17.6M | -$16.5M | -$113M | $153M | $434M | $545M | $591M | $1B | |
| Income tax | $6.36M | $47.4M | $16.2M | -$10.1M | $102M | $164M | $148M | $113M | $286M | |
| Net income | $13.9M | -$29.9M | -$32.7M | -$103M | $50.7M | $270M | $397M | $478M | $719M | |
| EPS (basic) | $0.15 | -$0.53 | -$0.41 | -$1.17 | $0.57 | $3.07 | $4.24 | $4.98 | $7.02 | |
| EPS (diluted) | $0.15 | -$0.53 | -$0.41 | -$1.17 | $0.54 | $2.76 | $4.00 | $4.63 | $6.71 | |
| Shares (basic, weighted) | 95.4M | 56.6M | 80.1M | 87.5M | 88.2M | 87.9M | 93.7M | 95.9M | 102M | |
| Shares (diluted, weighted) | 95.4M | 56.6M | 80.1M | 87.5M | 93.3M | 97.8M | 99.2M | 103M | 107M | |
| Depreciation & amortization | $63.3M | $74.8M | $153M | $148M | $191M | $235M | $276M | $438M | $739M | |
| EBITDA | $83.6M | $108M | $172M | $87.2M | $400M | $702M | $848M | $1.1B | $1.97B |
Standardised from the company's filings; outflows and costs keep the sign the provider reports. Hover a period for its end date. Amounts in USD.
Revenue, operating income and growth
quarterlyMargins
quarterlyCosts as % of revenue
quarterlyThe other statements
Sources
Statements, segment revenue, metrics and estimates are standardised from the company's filings.
Data as of 2026-11-02