Vista Energy, S.A.B. de C.V. (VIST)
Every figure this model derived for VIST, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2024-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 1,052,530,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2024-12-31 |
| cash | 764,939,000 | CashAndCashEquivalents |
2024-12-31 |
| current assets | 1,052,271,000 | CurrentAssets |
2024-12-31 |
| current liabilities | 1,057,754,000 | CurrentLiabilities |
2024-12-31 |
| equity | 1,621,213,000 | Equity |
2024-12-31 |
| interest expense | 62,499,000 | InterestExpense |
2024-12-31 |
| ocf | 959,026,000 | CashFlowsFromUsedInOperatingActivities |
2024-12-31 |
| revenue | 1,647,768,000 | Revenue |
2024-12-31 |
| sbc | 34,923,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2024-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up VIST on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 66.64 |
| current ratio | 0.99 |
| current ratio reported | 0.99 |
| dilution pct | 3.87 |
| ebit yoy | -0.97 |
| ev ebit | 13.55 |
| ev owner earnings | -66.0 |
| ev sales | 5.14 |
| fcf margin | -5.67 |
| growth cv | 1.37 |
| interest cover | 10.01 |
| net debt ebitda | 0.64 |
| operating margin | 37.95 |
| owner earnings margin | -7.79 |
| revenue growth | 40.98 |
| revenue growth per share | 35.73 |
| roic | 21.44 |
| rule of 40 | 78.94 |
| sbc pct revenue | 2.12 |
Everything else this filing tags
285 more elements from VIST's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CapitalCommitments | 30,000,000,000 | 2024-12-31 | 3 | ARS |
Assets | 4,232,372,000 | 2024-12-31 | 14 | USD |
EquityAndLiabilities | 4,232,372,000 | 2024-12-31 | 14 | USD |
NoncurrentAssets | 3,180,101,000 | 2024-12-31 | 19 | USD |
PropertyPlantAndEquipment | 2,805,983,000 | 2024-12-31 | 14 | USD |
Liabilities | 2,611,159,000 | 2024-12-31 | 14 | USD |
NonderivativeFinancialLiabilitiesUndiscountedCashFlows | 2,031,413,000 | 2024-12-31 | 14 | USD |
RevenueFromSaleOfCrudeOil | 1,573,069,000 | 2024-12-31 | 20 | USD |
NoncurrentLiabilities | 1,553,405,000 | 2024-12-31 | 14 | USD |
BankBorrowingsUndiscountedCashFlows | 1,448,567,000 | 2024-12-31 | 13 | USD |
Borrowings | 1,448,567,000 | 2024-12-31 | 13 | USD |
LiabilitiesArisingFromFinancingActivities | 1,448,567,000 | 2024-12-31 | 17 | USD |
NoncurrentFinancialLiabilities | 1,439,981,000 | 2024-12-31 | 14 | USD |
LongtermBorrowings | 1,402,343,000 | 2024-12-31 | 13 | USD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 1,320,897,000 | 2024-12-31 | 17 | USD |
CashFlowsFromUsedInInvestingActivities | -1,051,876,000 | 2024-12-31 | 20 | USD |
RetainedEarnings | 1,018,877,000 | 2024-12-31 | 14 | USD |
GrossProfit | 817,743,000 | 2024-12-31 | 20 | USD |
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition | 755,610,000 | 2024-12-31 | 26 | USD |
ConsiderationPaidReceived | 708,136,000 | 2020-12-31 | 2 | USD |
CashFlowsFromUsedInFinancingActivities | 641,211,000 | 2024-12-31 | 19 | USD |
ProfitLossFromOperatingActivities | 625,390,000 | 2024-12-31 | 20 | USD |
CurrentFinancialLiabilities | 591,432,000 | 2024-12-31 | 13 | USD |
AccountingProfit | 590,827,000 | 2024-12-31 | 20 | USD |
ProfitLossBeforeTax | 590,827,000 | 2024-12-31 | 20 | USD |
TradeAndOtherPayablesUndiscountedCashFlows | 582,846,000 | 2024-12-31 | 14 | USD |
IncreaseDecreaseInCashAndCashEquivalents | 548,361,000 | 2024-12-31 | 20 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 548,361,000 | 2024-12-31 | 20 | USD |
BalancesWithBanks | 520,401,000 | 2024-12-31 | 14 | USD |
TradeAndOtherCurrentPayables | 487,186,000 | 2024-12-31 | 14 | USD |
ProfitLoss | 477,521,000 | 2024-12-31 | 20 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 477,521,000 | 2024-12-31 | 12 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 477,521,000 | 2024-12-31 | 12 | USD |
ComprehensiveIncome | 470,891,000 | 2024-12-31 | 20 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 470,351,000 | 2024-12-31 | 19 | USD |
DepreciationAndAmortisationExpense | 437,699,000 | 2024-12-31 | 20 | USD |
TradeAndOtherCurrentPayablesToTradeSuppliers | 435,768,000 | 2024-12-31 | 14 | USD |
AdjustmentsForDepreciationAndAmortisationExpense | 431,788,000 | 2024-12-31 | 20 | USD |
CurrentTaxExpenseIncome | 426,288,000 | 2024-12-31 | 20 | USD |
IssuedCapital | 398,064,000 | 2024-12-31 | 14 | USD |
ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiability | 385,033,000 | 2017-12-31 | 1 | USD |
CurrentTaxLiabilitiesCurrent | 382,041,000 | 2024-12-31 | 14 | USD |
TaxEffectOfForeignTaxRates | -372,379,000 | 2024-12-31 | 20 | USD |
CurrentFinancialAssets | 365,005,000 | 2024-12-31 | 14 | USD |
DeferredTaxExpenseIncome | -312,982,000 | 2024-12-31 | 20 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | -312,982,000 | 2024-12-31 | 9 | USD |
TradeAndOtherCurrentReceivables | 281,495,000 | 2024-12-31 | 14 | USD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -210,622,000 | 2024-12-31 | 20 | USD |
NoncurrentReceivables | 205,268,000 | 2024-12-31 | 14 | USD |
OtherCurrentReceivables | 204,144,000 | 2024-12-31 | 14 | USD |
RoyaltyExpense | 184,441,000 | 2024-12-31 | 20 | USD |
TaxExpenseIncomeAtApplicableTaxRate | 177,248,000 | 2024-12-31 | 20 | USD |
DepreciationPropertyPlantAndEquipment | 146,979,000 | 2019-12-31 | 7 | USD |
IssueOfEquity | 146,144,000 | 2019-12-31 | 5 | USD |
SellingExpense | 140,334,000 | 2024-12-31 | 20 | USD |
AcquisitiondateFairValueOfTotalConsiderationTransferred | 140,000,000 | 2022-01-17 | 1 | USD |
FinancialAssetsAtFairValueThroughProfitOrLoss | 124,065,000 | 2024-12-31 | 14 | USD |
SettlementOfLiabilitiesOnBehalfOfEntityByRelatedPartyRelatedPartyTransactions | 121,813,000 | 2024-12-31 | 4 | USD |
GainsLossesOnDisposalsOfPropertyPlantAndEquipment | 120,529,000 | 2023-12-31 | 2 | USD |
CurrentAccruedExpensesAndOtherCurrentLiabilities | 118,619,000 | 2020-12-31 | 6 | USD |
OperatingExpense | 116,526,000 | 2024-12-31 | 20 | USD |
IncomeTaxExpenseContinuingOperations | 113,306,000 | 2024-12-31 | 20 | USD |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 109,334,000 | 2024-12-31 | 20 | USD |
GeneralAndAdministrativeExpense | 108,954,000 | 2024-12-31 | 20 | USD |
RightofuseAssets | 105,333,000 | 2024-12-31 | 16 | USD |
AdjustedWeightedAverageShares | 103,077,629 | 2024-12-31 | 12 | shares |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 103,077,629 | 2024-12-31 | 2 | shares |
NumberOfSharesIssued | 100,000,000 | 2017-12-18 | 1 | shares |
PaymentsToAcquireOrRedeemEntitysShares | 99,846,000 | 2024-12-31 | 8 | USD |
WeightedAverageShares | 95,906,449 | 2024-12-31 | 20 | shares |
NumberOfSharesOutstanding | 95,285,453 | 2024-12-31 | 23 | shares |
CurrentValueAddedTaxReceivables | 90,704,000 | 2024-12-31 | 13 | USD |
ProceedsFromIssuingShares | 90,239,000 | 2018-12-31 | 2 | USD |
CashTransferred | 90,000,000 | 2022-01-17 | 3 | USD |
TravelExpense | 88,257,000 | 2024-12-31 | 20 | USD |
AdditionsToRightofuseAssets | 77,881,000 | 2024-12-31 | 10 | USD |
CurrentTradeReceivables | 77,351,000 | 2024-12-31 | 14 | USD |
FinancialAssets | 77,351,000 | 2024-12-31 | 6 | USD |
OtherAdjustmentsToReconcileProfitLoss | 72,044,000 | 2023-12-31 | 8 | USD |
RevenueFromSaleOfNaturalGas | 71,756,000 | 2024-12-31 | 20 | USD |
DeferredTaxLiabilities | 64,398,000 | 2024-12-31 | 14 | USD |
FinanceCosts | 62,499,000 | 2024-12-31 | 20 | USD |
InterestExpenseOnBorrowings | 62,499,000 | 2024-12-31 | 17 | USD |
ProfessionalFeesExpense | 62,006,000 | 2024-12-31 | 20 | USD |
TaxExpenseOtherThanIncomeTaxExpense | 59,509,000 | 2024-12-31 | 6 | USD |
CurrentLeaseLiabilities | 58,022,000 | 2024-12-31 | 11 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 56,641,000 | 2024-12-31 | 15 | USD |
MiscellaneousOtherOperatingIncome | 54,127,000 | 2024-12-31 | 20 | USD |
InterestPaidClassifiedAsFinancingActivities | 53,897,000 | 2024-12-31 | 20 | USD |
NoncurrentPayables | 50,159,000 | 2021-12-31 | 6 | USD |
TradeAndOtherCurrentPayablesToRelatedParties | 50,159,000 | 2021-12-31 | 3 | USD |
NoncurrentPayablesToTradeSuppliers | 50,159,000 | 2021-12-31 | 2 | USD |
LiabilitiesIncurred | 50,000,000 | 2022-01-17 | 1 | USD |
KeyManagementPersonnelCompensation | 49,637,000 | 2024-12-31 | 20 | USD |
OtherCurrentPayables | 47,715,000 | 2024-12-31 | 14 | USD |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 46,224,000 | 2024-12-31 | 13 | USD |
ReserveOfSharebasedPayments | 45,628,000 | 2024-12-31 | 13 | USD |
DepreciationRightofuseAssets | 44,800,000 | 2024-12-31 | 10 | USD |
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences | -39,695,000 | 2021-12-31 | 11 | USD |
CurrentAdvances | 37,651,000 | 2024-12-31 | 2 | USD |
NoncurrentLeaseLiabilities | 37,638,000 | 2024-12-31 | 11 | USD |
AdjustmentsForSharebasedPayments | 34,923,000 | 2024-12-31 | 17 | USD |
FinanceIncomeCost | -34,563,000 | 2024-12-31 | 20 | USD |
OtherAdjustmentsForNoncashItems | 33,570,000 | 2024-12-31 | 3 | USD |
OtherMaterialNoncashItems | 33,570,000 | 2024-12-31 | 6 | USD |
NoncurrentProvisions | 33,058,000 | 2024-12-31 | 14 | USD |
IncreaseDecreaseThroughExerciseOfWarrantsEquity | 32,144,000 | 2022-12-31 | 3 | USD |
OtherEquityInterest | 32,144,000 | 2024-12-31 | 5 | USD |
IncomeTaxesPaidClassifiedAsOperatingActivities | 29,319,000 | 2024-12-31 | 20 | USD |
KeyManagementPersonnelCompensationSharebasedPayment | 28,776,000 | 2024-12-31 | 17 | USD |
GoodwillRecognisedAsOfAcquisitionDate | 28,484,000 | 2018-04-04 | 2 | USD |
PurchaseOfInterestsInInvestmentsAccountedForUsingEquityMethod | 28,400,000 | 2023-01-27 | 2 | USD |
ShorttermEmployeeBenefitsExpense | 27,310,000 | 2024-12-31 | 20 | USD |
TradeAndOtherCurrentReceivablesDueFromRelatedParties | 26,720,000 | 2017-12-31 | 1 | USD |
ShareIssueRelatedCost | 26,199,000 | 2018-04-04 | 4 | USD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 25,000,000 | 2023-12-31 | 7 | USD |
NotionalAmount | 25,000,000 | 2022-01-14 | 4 | USD |
CashAndCashEquivalentsRecognisedAsOfAcquisitionDate | 24,648,000 | 2020-12-31 | 2 | USD |
ShorttermEmployeeBenefitsAccruals | 23,450,000 | 2024-12-31 | 14 | USD |
OtherFinanceIncomeCost | 23,401,000 | 2024-12-31 | 20 | USD |
AdjustmentsForIncreaseDecreaseInOtherOperatingPayables | -23,396,000 | 2024-12-31 | 20 | USD |
IncreaseDecreaseThroughTimeValueOfMoneyAdjustmentOtherProvisions | 23,325,000 | 2024-12-31 | 2 | USD |
Goodwill | 22,576,000 | 2024-12-31 | 14 | USD |
TaxEffectFromChangeInTaxRate | -21,491,000 | 2018-12-31 | 4 | USD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 20,861,000 | 2024-12-31 | 20 | USD |
IncreaseDecreaseThroughEffectOfChangesInForeignExchangeRatesLiabilitiesArisingFromFinancingActivities | 20,654,000 | 2024-12-31 | 11 | USD |
RestrictedCashAndCashEquivalents | 20,498,000 | 2019-12-31 | 4 | USD |
TaxEffectOfTaxLosses | 20,047,000 | 2024-12-31 | 17 | USD |
ReductionOfIssuedCapital | 19,965,000 | 2024-12-31 | 11 | USD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLoss | -17,599,000 | 2022-12-31 | 12 | USD |
ProceedsFromIssuingOtherEquityInstruments | 16,994,000 | 2019-12-31 | 1 | USD |
LiabilityAssetOfDefinedBenefitPlans | -15,968,000 | 2024-12-31 | 22 | USD |
NoncurrentRecognisedLiabilitiesDefinedBenefitPlan | 15,968,000 | 2024-12-31 | 14 | USD |
IntangibleAssetsOtherThanGoodwill | 15,443,000 | 2024-12-31 | 14 | USD |
AdjustmentsForFinanceCosts | -14,855,000 | 2024-12-31 | 6 | USD |
AdjustmentsForDecreaseIncreaseInFinancialAssetsHeldForTrading | -14,120,000 | 2024-12-31 | 20 | USD |
AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives | 14,120,000 | 2024-12-31 | 17 | USD |
AmountsPayableRelatedPartyTransactions | 13,200,000 | 2024-12-31 | 1 | USD |
IncomeTaxesPaidRefund | 13,087,000 | 2018-12-31 | 3 | USD |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 12,797,000 | 2024-12-31 | 20 | USD |
CurrentTaxAssetsNoncurrent | 11,995,000 | 2020-12-31 | 2 | USD |
InvestmentsInAssociates | 11,906,000 | 2024-12-31 | 7 | USD |
InvestmentAccountedForUsingEquityMethod | 11,906,000 | 2024-12-31 | 4 | USD |
NoncurrentPrepayments | 11,820,000 | 2024-12-31 | 14 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 11,328,000 | 2024-12-31 | 20 | USD |
AccumulatedOtherComprehensiveIncome | -11,057,000 | 2024-12-31 | 14 | USD |
NumberOfOutstandingShareOptions | 10,239,417 | 2024-12-31 | 18 | shares |
ActuarialGainsLossesArisingFromChangesInDemographicAssumptionsNetDefinedBenefitLiabilityAsset | -10,200,000 | 2024-12-31 | 16 | USD |
OtherComprehensiveIncomeBeforeTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | -10,200,000 | 2024-12-31 | 20 | USD |
BiologicalAssets | 10,027,000 | 2024-12-31 | 1 | USD |
GainsLossesOnDisposalsOfNoncurrentAssets | 9,999,000 | 2021-12-31 | 3 | USD |
CurrentPrepaidExpenses | 9,322,000 | 2024-12-31 | 14 | USD |
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 9,206,000 | 2024-12-31 | 14 | USD |
PurchaseOfAvailableforsaleFinancialAssets | 8,190,000 | 2018-04-03 | 3 | USD |
PaymentsForDebtIssueCosts | 7,631,000 | 2024-12-31 | 17 | USD |
StatutoryReserve | 7,523,000 | 2017-12-31 | 1 | USD |
PlanAssetsAtFairValue | 6,758,000 | 2022-12-31 | 10 | USD |
DividendsPaid | 6,733,000 | 2017-12-31 | 1 | USD |
DividendsPaidToEquityHoldersOfParentClassifiedAsFinancingActivities | 6,733,000 | 2017-12-31 | 1 | USD |
OtherComprehensiveIncome | -6,630,000 | 2024-12-31 | 20 | USD |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | -6,630,000 | 2024-12-31 | 20 | USD |
Inventories | 6,469,000 | 2024-12-31 | 14 | USD |
PurchaseOfExplorationAndEvaluationAssets | 6,174,000 | 2021-12-31 | 3 | USD |
AdjustmentsForAmortisationExpense | 5,911,000 | 2024-12-31 | 20 | USD |
Cash | 5,734,000 | 2025-03-31 | 11 | USD |
DebtInstrumentsAmountContributedToFairValueOfPlanAssets | 5,703,000 | 2022-12-31 | 7 | USD |
NumberOfOutstandingShareOptions | 5,668,825 | 2020-12-31 | 3 | ARS/USD |
GainRecognisedInBargainPurchaseTransaction | 4,839,000 | 2020-12-31 | 3 | USD |
ImpairmentLossOnFinancialAssets | -4,839,000 | 2020-12-31 | 3 | USD |
AdjustmentsForInterestIncome | 4,535,000 | 2024-12-31 | 17 | USD |
FinanceIncome | 4,535,000 | 2024-12-31 | 20 | USD |
InterestReceivedClassifiedAsInvestingActivities | 4,535,000 | 2024-12-31 | 20 | USD |
InterestRevenueCalculatedUsingEffectiveInterestMethod | 4,535,000 | 2024-12-31 | 17 | USD |
RevenueFromInterest | 4,535,000 | 2024-12-31 | 20 | USD |
CurrentCrudeOil | 4,384,000 | 2024-12-31 | 14 | USD |
RawMaterialsAndConsumablesUsed | 4,377,000 | 2024-12-31 | 20 | USD |
TransportationExpense | 4,221,000 | 2024-12-31 | 20 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | -4,207,000 | 2024-12-31 | 10 | USD |
ReversalOfImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 4,207,000 | 2024-12-31 | 13 | USD |
CurrentProvisions | 3,910,000 | 2024-12-31 | 14 | USD |
IntangibleAssetsAndGoodwill | 3,878,000 | 2021-12-31 | 9 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | -3,570,000 | 2024-12-31 | 20 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss | -3,570,000 | 2024-12-31 | 20 | USD |
DeferredTaxAssets | 3,565,000 | 2024-12-31 | 11 | USD |
AmortisationIntangibleAssetsOtherThanGoodwill | 3,455,000 | 2021-12-31 | 10 | USD |
PurchaseOfInterestsInAssociates | 3,287,000 | 2024-12-31 | 9 | USD |
DecreaseIncreaseThroughTaxOnSharebasedPaymentTransactions | 3,153,000 | 2024-12-31 | 17 | USD |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | 3,150,000 | 2024-12-31 | 17 | USD |
InterestExpenseOnLeaseLiabilities | 3,093,000 | 2024-12-31 | 15 | USD |
CurrentReceivablesFromTaxesOtherThanIncomeTax | 2,867,000 | 2024-12-31 | 13 | USD |
FinancialLiabilitiesAtFairValueThroughProfitOrLoss | 2,544,000 | 2021-12-31 | 8 | USD |
NoncurrentDerivativeFinancialLiabilities | 2,544,000 | 2021-12-31 | 8 | USD |
AmountsRecognisedForTransactionRecognisedSeparatelyFromAcquisitionOfAssetsAndAssumptionOfLiabilitiesInBusinessCombination | 2,380,000 | 2018-12-31 | 2 | USD |
AdvertisingExpense | 2,324,000 | 2024-12-31 | 17 | USD |
ChangesInOtherProvisions | -2,295,000 | 2024-12-31 | 20 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -2,267,000 | 2024-12-31 | 20 | USD |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 2,112,000 | 2021-12-31 | 3 | USD |
IncreaseDecreaseThroughBusinessCombinationsAndDisposalsNetDefinedBenefitLiabilityAsset | -1,771,000 | 2018-12-31 | 2 | USD |
AdjustmentsForDecreaseIncreaseInInventories | -1,720,000 | 2024-12-31 | 20 | USD |
NoncurrentFinancialAssets | 1,654,000 | 2024-12-31 | 14 | USD |
ExpenseDueToUnwindingOfDiscountOnProvisions | 1,312,000 | 2024-12-31 | 20 | USD |
NoncontrollingInterestInAcquireeRecognisedAtAcquisitionDate | 1,307,000 | 2018-12-31 | 2 | USD |
AdjustmentsForProvisions | 1,261,000 | 2024-12-31 | 20 | USD |
MiscellaneousOtherOperatingExpense | 1,261,000 | 2024-12-31 | 20 | USD |
KeyManagementPersonnelCompensationTerminationBenefits | 1,167,000 | 2017-12-31 | 1 | USD |
CashAndCashEquivalentsAmountContributedToFairValueOfPlanAssets | 1,055,000 | 2022-12-31 | 6 | USD |
AdjustmentsForFairValueGainsLosses | -933,000 | 2024-12-31 | 17 | USD |
OtherExpenseByNature | 726,000 | 2019-12-31 | 6 | USD |
ProvisionsForEmployeeBenefits | 681,000 | 2017-12-31 | 1 | USD |
OtherFinanceIncome | 679,000 | 2017-12-31 | 1 | USD |
TaxEffectOfRevenuesExemptFromTaxation2011 | 661,000 | 2017-12-31 | 1 | USD |
OtherCurrentFinancialAssets | 632,000 | 2024-12-31 | 14 | USD |
EmployeeBenefitsExpense | 489,000 | 2024-12-31 | 21 | USD |
InterestExpenseIncomeNetDefinedBenefitLiabilityAsset | 476,000 | 2024-12-31 | 20 | USD |
AdjustmentsForUnrealisedForeignExchangeLossesGains | 453,000 | 2024-12-31 | 20 | USD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -453,000 | 2024-12-31 | 20 | USD |
AdjustmentsForIncreaseDecreaseInEmployeeBenefitLiabilities | -424,000 | 2024-12-31 | 20 | USD |
ContributionsToPlanNetDefinedBenefitLiabilityAsset | 424,000 | 2024-12-31 | 16 | USD |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 394,201 | 2024-12-31 | 17 | shares |
GainsOnDisposalsOfPropertyPlantAndEquipment | 384,000 | 2017-12-31 | 1 | USD |
ProceedsFromDisposalOrMaturityOfAvailableforsaleFinancialAssets | 336,000 | 2022-12-31 | 11 | USD |
OtherIncome | 265,000 | 2021-12-31 | 6 | USD |
IncreaseDecreaseThroughChangesInForeignExchangeRatesNetDefinedBenefitLiabilityAsset | 257,000 | 2018-12-31 | 5 | USD |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 245,000 | 2018-04-03 | 3 | USD |
WritedownsReversalsOfInventories | 214,000 | 2024-12-31 | 6 | USD |
IncreaseDecreaseThroughOtherChangesNetDefinedBenefitLiabilityAsset | 177,000 | 2018-12-31 | 4 | USD |
NoncurrentReceivablesFromTaxesOtherThanIncomeTax | 164,000 | 2024-12-31 | 13 | USD |
ExpenseArisingFromExplorationForAndEvaluationOfMineralResources | 138,000 | 2024-12-31 | 20 | USD |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 121,000 | 2024-12-31 | 7 | USD |
DisposalsPropertyPlantAndEquipment | -91,000 | 2017-12-31 | 1 | USD |
ExpenseRelatingToLeasesOfLowvalueAssetsForWhichRecognitionExemptionHasBeenUsed | 69,000 | 2023-12-31 | 11 | USD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLossMandatorilyMeasuredAtFairValue | 69,000 | 2018-04-03 | 3 | USD |
ReturnOnPlanAssetsNetDefinedBenefitLiabilityAsset | 56,000 | 2018-04-03 | 3 | USD |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 40,540 | 2019-12-31 | 1 | shares |
NumberOfOtherEquityInstrumentsForfeitedInSharebasedPaymentArrangement | 20,029 | 2024-12-31 | 11 | shares |
OtherRevenue | 16,000 | 2017-12-31 | 1 | USD |
WeightedAverageFairValueAtMeasurementDateShareOptionsGranted | 15,070 | 2024-12-31 | 17 | USD |
LegalProceedingsProvision | 14,000 | 2024-12-31 | 22 | USD |
LiabilitiesForIncurredClaimsThatAriseFromContractsWithinScopeOfIFRS17 | 14,000 | 2024-12-31 | 14 | USD |
CurrentServiceCostNetDefinedBenefitLiabilityAsset | 13,000 | 2024-12-31 | 20 | USD |
CurrentValueAddedTaxPayables | 10,000 | 2022-12-31 | 8 | USD |
GainsLossesOnAvailableforsaleFinancialAssets | -10,000 | 2019-12-31 | 1 | USD |
OtherFinanceCost | 4,000 | 2019-12-31 | 8 | USD |
OtherNoncurrentPayables | 2,000 | 2017-12-31 | 1 | USD |
CashOnHand | 1,000 | 2017-12-31 | 1 | USD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 1,000 | 2024-12-31 | 12 | USD |
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement2019 | 30 | 2024-12-31 | 17 | USD/shares |
WeightedAverageSharePriceShareOptionsGranted2019 | 30 | 2024-12-31 | 17 | USD/shares |
DescriptionOfOptionLifeShareOptionsGranted | 10 | 2024-12-31 | 17 | shares |
WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement2019 | 10 | 2019-12-31 | 1 | USD/shares |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019 | 7 | 2024-12-31 | 21 | USD/shares |
WeightedAverageExercisePriceOfOtherEquityInstrumentsForfeitedInSharebasedPaymentArrangement2019 | 6 | 2024-12-31 | 14 | USD/shares |
BasicEarningsLossPerShare | 5 | 2024-12-31 | 12 | USD/shares |
DilutedEarningsLossPerShare | 5 | 2024-12-31 | 12 | USD/shares |
BasicAndDilutedEarningsLossPerShare | -1 | 2020-12-31 | 8 | USD/shares |
ProportionOfOwnershipInterestInJointOperation | 1 | 2023-12-31 | 1 | pure |
ProportionOfOwnershipInterestInSubsidiary | 0 | 2021-09-16 | 1 | pure |
DescriptionOfExpectedVolatilityShareOptionsGranted | 0 | 2024-12-31 | 17 | pure |
ApplicableTaxRate | 0 | 2024-12-31 | 28 | pure |
AverageEffectiveTaxRate | 0 | 2024-12-31 | 9 | pure |
DescriptionOfDiscountRatesAppliedToCashFlowProjections | 0 | 2019-12-31 | 4 | pure |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-01-01 | 1 | pure |
ActuarialAssumptionOfDiscountRates | 0 | 2024-12-31 | 14 | pure |
DescriptionOfRiskFreeInterestRateShareOptionsGranted | 0 | 2024-12-31 | 17 | pure |
BorrowingsInterestRate | 0 | 2022-01-14 | 1 | pure |
ActuarialAssumptionOfExpectedRatesOfSalaryIncreases | 0 | 2024-12-31 | 11 | pure |
AdjustmentsForCurrentTaxOfPriorPeriod | 0 | 2020-12-31 | 8 | USD |
AdjustmentsForGainLossOnDisposalsPropertyPlantAndEquipment | 0 | 2019-12-31 | 4 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 0 | 2019-12-31 | 2 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossTradeAndOtherReceivables | 0 | 2023-12-31 | 18 | USD |
CashAndCashEquivalentsInSubsidiaryOrBusinessesAcquiredOrDisposed2013 | 0 | 2022-12-31 | 5 | USD |
ExpectedDividendAsPercentageShareOptionsGranted | 0 | 2024-12-31 | 17 | pure |
ExpenseRecognisedDuringPeriodForBadAndDoubtfulDebtsForRelatedPartyTransaction | 0 | 2019-12-31 | 4 | USD |
ImpairmentLoss | 0 | 2022-12-31 | 7 | USD |
NoncurrentValueAddedTaxReceivables | 0 | 2024-12-31 | 9 | USD |
NumberOfOtherEquityInstrumentsForfeitedInSharebasedPaymentArrangement | 0 | 2021-12-31 | 3 | ARS/USD |
PaymentsInRespectOfSettlementsNetDefinedBenefitLiabilityAsset | 0 | 2023-12-31 | 7 | USD |
ProvisionOfGuaranteesOrCollateralByEntityRelatedPartyTransactions | 0 | 2020-12-31 | 4 | USD |
ProvisionOfGuaranteesOrCollateralToEntityRelatedPartyTransactions | 0 | 2020-12-31 | 4 | USD |
TradeAndOtherPayablesToRelatedParties | 0 | 2020-12-31 | 5 | USD |
ProceedsFromDisposalOfExplorationAndEvaluationAssets | 0 | 2022-12-31 | 4 | USD |
ProceedsFromDisposalOfOilAndGasAssets | 0 | 2023-12-31 | 7 | USD |
PurchaseOfOilAndGasAssets | 0 | 2022-12-31 | 4 | USD |
AmountsReceivableRelatedPartyTransactions | 0 | 2023-12-31 | 4 | USD |
GainsLossesArisingFromSettlementsNetDefinedBenefitLiabilityAsset | 0 | 2024-12-31 | 6 | USD |
What to be careful about
What this model itself distrusts about VIST's figures. Written by the derivation as it ran, not added afterwards.
- newest fact in the filing is 2025-03-31 (1y old); this company's data is not usable and the scores below should be ignored
- revenue is annual, not TTM
- operating income is annual, not TTM
- revenue period ends 2024-12-31 (670 days ago) - the tag chain found nothing recent, so treat this row as unscored
- forward EPS growth +267.8% is analyst consensus, not a filing: consensus 2027 EPS 214.87 against trailing 4.32, over 3 year(s), from 6 analysts (taken 2026-10-31)
- durability rests on 3 of 4 inputs; not tagged: contracted coverage