Vista Energy, S.A.B. de C.V.
VIST · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,648 | $1,169 | $1,144 | $652 |
| % Growth | 41% | 2.2% | 75.4% | – |
| Cost of Goods Sold | $392 | $578 | $514 | $386 |
| Gross Profit | $1,256 | $591 | $630 | $267 |
| % Margin | 76.2% | 50.6% | 55.1% | 40.9% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $97 | $66 | $60 | $42 |
| SG&A Expenses | $203 | $112 | $96 | $87 |
| Sales & Mktg Exp. | $106 | $46 | $36 | $45 |
| Other Operating Expenses | $427 | -$152 | $5 | -$31 |
| Operating Expenses | $630 | -$40 | $101 | $56 |
| Operating Income | $625 | $631 | $529 | $211 |
| % Margin | 38% | 54% | 46.3% | 32.3% |
| Other Income/Exp. Net | -$35 | -$86 | -$96 | -$58 |
| Pre-Tax Income | $591 | $545 | $434 | $153 |
| Tax Expense | $113 | $148 | $164 | $102 |
| Net Income | $478 | $397 | $270 | $51 |
| % Margin | 29% | 34% | 23.6% | 7.8% |
| EPS | 4.98 | 4.24 | 3.07 | 0.57 |
| % Growth | 17.5% | 38.1% | 438.6% | – |
| EPS Diluted | 4.63 | 4 | 2.76 | 0.54 |
| Weighted Avg Shares Out | 96 | 94 | 88 | 88 |
| Weighted Avg Shares Out Dil | 103 | 99 | 98 | 93 |
| Supplemental Information | – | – | – | – |
| Interest Income | $19 | $1 | $1 | $9 |
| Interest Expense | $67 | $27 | $33 | $56 |
| Depreciation & Amortization | $439 | $276 | $239 | $195 |
| EBITDA | $1,097 | $851 | $706 | $404 |
| % Margin | 66.6% | 72.8% | 61.7% | 61.9% |