Company: VIST
Filing Date: 2025-04-16
Form Type: 6-K
Source: 0001193125-25-082223
Chunk: 56

Company: Vista Energy, S.A.B. de C.V.
Filing Date: 2025-04-16
Form: 6-K
Chunk 56
---

|                                                 |     |     |   Year ended 
 December 31, 
         2024 |   |     |     |   Pro forma 
 adjustments 
        2024 |     |     | Year ended 
   December 
   31, 2024 
   Proforma |   |
|:------------------------------------------------|:----|:----|-------------:|:--|:----|:----|------------:|:----|:----|-----------:|:--|
| Operating income                                |     |     |      625,390 |   |     |     |     404,652 |     |     |  1,030,042 |   |
| Depreciation, depletion and amortization        |     |     |      437,699 |   |     |     |     262,081 |     |     |    699,780 |   |
| Other non-cash costs related to the transfer of 
 conventional assets                             |     |     |      33, 570 |   |     |     |           — |     |     |     33,570 |   |
| Reversal of impairment of long-lived assets     |     |     |       (4,207 | ) |     |     |           — |     |     |     (4,207 | ) |
| Adjusted EBITDA                                 |     |     |    1,092,452 |   |     |     |     666,733 |     |     |  1,759,185 |   |

42

Consolidated statement of financial position as of December 31, 2024

|                                           |     |     |        As of 
 December 31, 
         2024 |   |     |     |   Pro forma 
 adjustments 
        2024 |   |     |     | Ref. |     |     | As of December 
       31, 2024 
       Proforma |   |
|:------------------------------------------|:----|:----|-------------:|:--|:----|:----|------------:|:--|:----|:----|:-----|:----|:----|---------------:|:--|
| Assets                                    |     |     |              |   |     |     |             |   |     |     |      |     |     |                |   |
| Non-current assets                        |     |     |              |   |     |