Operating cash flow swung from $987M in 2026Q2 to $86M in 2026Q1, and cumulative FCF over ten quarters is negative at -$0.69B, highlighting persistent cash burn despite strong earnings.
Vista Energy, S.A.B. de C.V. (VIST) cash flow statement — 9-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 |
|---|
| Cash from Operations | 1.65B | 638.48M | 959.03M | 712.03M | 689.77M | 401.39M | 93.78M | 134.26M | 122.78M | 45.87M |
| Operating CF Margin % | - | 25.81% | 58.2% | 60.92% | 60.3% | 61.55% | 34.23% | 32.28% | 37.05% | 23.16% |
| Operating CF Growth % | 10623.27% | -33.42% | 34.69% | 3.23% | 71.84% | 328.02% | -30.15% | 9.35% | 167.68% | - |
| Net Income | 841.68M | 721.38M | 477.52M | 396.95M | 269.54M | 50.65M | -102.75M | -32.72M | -29.85M | 13.9M |
| Depreciation & Amortization | 943.92M | 743.93M | 437.7M | 279.3M | 234.86M | 191.31M | 147.67M | 153M | 74.77M | 63.28M |
| Stock-Based Compensation | 18.37M | 0 | 34.92M | 23.13M | 16.58M | 10.59M | 10.49M | 10.65M | 4.02M | 0 |
| Deferred Taxes | 89.16M | 44.09M | 113.31M | 148.4M | 163.98M | 102.11M | -10.11M | 16.23M | 47.42M | 6.36M |
| Other Non-Cash Items | -124.33M | -471.68M | 35.93M | -46.48M | 17.82M | 27.43M | 51.34M | 6.18M | 44.43M | 649K |
| Working Capital Changes | -116.76M | -399.24M | -140.36M | -89.28M | -13M | 19.29M | -2.87M | -19.08M | 5.66M | -15.64M |
| Change in Receivables | -233.74M | -221.85M | -210.62M | -81.26M | -46.27M | 7.47M | -735K | -2.07M | -32.97M | -15.74M |
| Change in Inventory | -8.48M | -1.05M | -1.72M | 2.06M | 500K | 908K | -2.86M | -609K | -10.95M | 8.22M |
| Change in Payables | 115.57M | -39.3M | 112.38M | 61.23M | 40.18M | 16.21M | 2.4M | -22.11M | 34.16M | -4.04M |
| Cash from Investing | -2.03B | -2.37B | -1.05B | -699.31M | -582.71M | -295.46M | -156.1M | -235.01M | -838.25M | -46.57M |
| Capital Expenditures | -1.53B | -1.47B | -1.05B | -688.44M | -485.39M | -322.9M | -156.92M | -240.31M | -149.32M | -31.66M |
| CapEx % of Revenue | 43.33% | 59.49% | 63.88% | 58.9% | 42.44% | 49.51% | 57.28% | 57.77% | 45.07% | 15.98% |
| Acquisitions | -441.85M | -838.51M | -3.29M | -25M | -3.47M | 3.23M | 0 | 0 | -708.14M | 239K |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 495K | 0 | 3.94M | 14.12M | -90.72M | 24.21M | 822K | -455K | -28.95M | 1.61M |
| Cash from Financing | 847.61M | 1.5B | 641.21M | 19.56M | -143.2M | 6.53M | 30.89M | 266.3M | 141.57M | -6.73M |
| Debt Issued (Net) | 1.05B | 1.57B | 793.9M | 69.89M | -135.95M | 64.49M | 93.9M | 136.88M | 300M | 0 |
| Equity Issued (Net) | -50.16M | -50.16M | -99.85M | 0 | -29.3M | 0 | 0 | 146.14M | -204.59M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.73M |
| Share Repurchases | -50.16M | -50.16M | -99.85M | 0 | -29.3M | 0 | 0 | 0 | -204.59M | 0 |
| Other Financing | -155.12M | -20.9M | -52.85M | -50.33M | 22.05M | -57.96M | -63.01M | -16.72M | 46.16M | 0 |
| Net Change in Cash | 450.03M | -229.36M | 546.09M | -32.44M | -69.26M | 109.9M | -32.92M | 168.18M | -589.18M | -5.21M |
| Free Cash Flow | 138.13M | -821.62M | -104.83M | 16.3M | 204.38M | 78.5M | -63.14M | -110.28M | -26.55M | 14.21M |
| FCF Margin % | 3.92% | -33.21% | -6.36% | 1.39% | 17.87% | 12.04% | -23.05% | -26.51% | -8.01% | 7.17% |
| FCF Growth % | 118.7% | -683.75% | -743.02% | -92.02% | 160.37% | 224.32% | 42.74% | -315.42% | -286.86% | - |
| FCF per Share | 1.21 | -7.66 | -1.02 | 0.16 | 2.09 | 0.84 | -0.72 | -1.38 | -0.47 | 0.15 |
| FCF Conversion (FCF/Net Income) | 0.16x | 0.89x | 2.01x | 1.79x | 2.56x | 7.92x | -0.91x | -4.10x | -4.11x | 3.30x |
| Interest Paid | 0 | 0 | 53.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying VIST stock.
Vista Energy, S.A.B. de C.V. (VIST) generated $638.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Vista Energy, S.A.B. de C.V. (VIST) reported negative free cash flow of $821.6M in 2025, indicating capital requirements exceeded cash from operations.
Vista Energy, S.A.B. de C.V. (VIST) spent $1.47B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Vista Energy, S.A.B. de C.V. (VIST) spent $50.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
CapEx intensity and working capital swings
Earnings Quality Masked by Working Capital
Vista's operating cash flow swung from $987M in 2026Q2 to $86M in 2026Q1, with OCF/NI ranging from 0.80 to 3.24, per reported figures, indicating volatile earnings conversion.
The wide quarterly swings in OCF/NI, from 0.80 in 2026Q1 to 3.24 in 2025Q4, suggest that net income is not a reliable proxy for cash generation. Working capital changes, particularly a $323M outflow in 2026Q1 and a $205M inflow in 2026Q2, appear to drive much of the volatility, implying that earnings quality is heavily influenced by timing of collections and payments. Investors should monitor whether these swings reflect operational seasonality or structural inefficiencies in cash conversion.
Free Cash Flow Remains Elusive
Vista's free cash flow was negative in six of the last ten quarters, with 2026Q2 FCF of $485M offset by a -$506M quarter in 2025Q2, based on reported data, highlighting persistent cash burn.
Despite strong revenue growth and net income, free cash flow has been consistently negative, with FCF margins ranging from -82.9% in 2025Q2 to 39.3% in 2026Q2. The positive FCF in 2026Q2 appears to be an outlier, driven by a large working capital inflow, rather than a sustainable trend. This suggests that the company's growth is consuming cash, and investors should question whether the capital-intensive expansion will eventually translate into consistent positive FCF.
Capital Intensity Strains Cash Generation
CapEx averaged over 50% of revenue in the last ten quarters, peaking at 81.2% in 2025Q2, as per financial statements, indicating heavy reinvestment that may limit near-term cash returns.
The consistently high CapEx/Revenue ratio, ranging from 39.1% to 81.2%, suggests that Vista is in a significant growth phase, likely investing in production capacity. While this may support future revenue growth, it also means that operating cash flow is being largely reinvested, leaving little for shareholders. The elevated capital intensity relative to peers, such as YPF's 5.7% FCF margin, underscores the cash drain, and investors should assess whether these investments are generating adequate returns.
Working Capital Volatility Drives Cash Flow
Working capital changes swung from -$323M in 2026Q1 to +$205M in 2026Q2, as reported, causing significant quarterly cash flow variability and obscuring underlying operational performance.
The large swings in working capital, particularly in 2026Q1 and 2026Q2, appear to be a primary driver of the erratic operating cash flow. These fluctuations may indicate aggressive collection efforts or inventory build-up, but the pattern suggests that cash flow is not yet stable. Investors should monitor whether these swings are due to project timing or indicate a structural issue in managing receivables and payables, as the negative working capital changes in several quarters have contributed to negative FCF.
Acquisitions and Buybacks Shape Cash Use
Vista deployed $850M on acquisitions in 2025Q2 and repurchased shares in several quarters, while paying no dividends, based on reported cash flow data, indicating a growth-focused capital allocation.
The cash flow statement reveals significant outflows for acquisitions, notably $850.5M in 2025Q2, and modest buybacks in 2025Q3 and 2024Q2/Q3, with no dividends paid. This suggests that management is prioritizing expansion and shareholder returns via buybacks over income distribution. However, the large acquisition outlay may have strained cash reserves, as evidenced by the negative FCF in that quarter, and investors should evaluate whether these investments are accretive to long-term value.
Cumulative Earnings Outpace Cash Generation
Over the last ten quarters, cumulative net income of $1.64B exceeds cumulative operating cash flow of $2.67B, but cumulative FCF is negative at -$0.69B, per reported data, highlighting a cash conversion gap.
While cumulative operating cash flow exceeds net income, the cumulative free cash flow is negative, indicating that heavy capital spending is consuming all operating cash flow and more. This divergence suggests that reported earnings are not translating into distributable cash, and the company is reliant on external financing or cash reserves to fund its growth. The gap between net income and FCF warrants close attention, as it may signal that the company's growth is not yet self-funding.
What Could Invalidate the Base Case
The negative SBC in 2025Q4 and the reliance on working capital inflows for positive FCF, as per reported data, may obscure underlying cash generation and warrant scrutiny.
The cash flow statement shows a negative stock-based compensation of -$37.9M in 2025Q4, which is unusual and may indicate a reversal or adjustment that could distort operating cash flow. Additionally, the positive FCF in 2026Q2 appears heavily dependent on a $205M working capital inflow, which may not be repeatable. Investors should monitor whether these items are one-off or signal deeper issues in cash flow quality, as they could invalidate the assumption of improving cash generation.