Company: VIST
Filing Date: 2025-04-16
Form Type: 6-K
Source: 0001193125-25-082220
Chunk: 4

Company: Vista Energy, S.A.B. de C.V.
Filing Date: 2025-04-16
Form: 6-K
Chunk 4
---
 second largest oil producer In Vaca Muerta, and the third largest oil producer of Argentina. Vista constitutes a unique pure play public investment opportunity in Vaca Muerta.

Unaudited pro forma consolidated statement of profit or loss and other comprehensive income for the year ended December 31, 2024 (US$ thousand):

|                                                 |     |     |   Year ended 
 December 31, 
         2024 |   |     |     |   Pro forma 
 adjustments 
        2024 |   |     |     |    Year ended 
  December 31, 
 2024 Proforma |   |
|:------------------------------------------------|:----|:----|-------------:|:--|:----|:----|------------:|:--|:----|:----|--------------:|:--|
| Revenues from sales to clients                  |     |     |    1,647,768 |   |     |     |     908,923 |   |     |     |     2,556,691 |   |
| Cost of sales:                                  |     |     |              |   |     |     |             |   |     |     |               |   |
| Operating costs                                 |     |     |     (116,526 | ) |     |     |     (55,119 | ) |     |     |      (171,645 | ) |
| Fluctuation in crude oil inventory              |     |     |        1,720 |   |     |     |        (422 | ) |     |     |         1,298 |   |
| Royalties and other                             |     |     |     (243,950 | ) |     |     |    (104,245 | ) |     |     |      (348,195 | ) |
| Depreciation, depletion and amortization        |     |     |     (437,699 | ) |     |     |    (262,081 | ) |     |     |      (699,780 | ) |
| Other non-cash costs related to the disposal of 
 conventional assets                             |     |     |      (33,570 | ) |     |     |           — |   |     |     |       (33,570 | ) |
| Gross profit                                    |     |     |      817,743 |   |     |     |     487,056 |   |     |     |     1,304,799 |