Exhibit 1

 

LOGO

VISTA ENERGY, S.A.B. DE C.V.

Unaudited interim condensed consolidated financial statements as of June 30, 2026 and

December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025


VISTA ENERGY, S.A.B. DE C.V.

Unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

 

TABLE OF CONTENTS

 

   

Unaudited interim condensed consolidated statements of profit or loss and other comprehensive income for the six-month periods ended June 30, 2026 and 2025

 

   

Unaudited interim condensed consolidated statements of financial position as of June 30, 2026 and December 31, 2025

 

   

Unaudited interim condensed consolidated statements of changes in equity for the six-month periods ended June 30, 2026 and 2025

 

   

Unaudited interim condensed consolidated statements of cash flows for the six-month periods ended June 30, 2026 and 2025

 

   

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

 

2


VISTA ENERGY, S.A.B. DE C.V.

Unaudited interim condensed consolidated statements of profit or loss and other comprehensive income for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars)

 

 

     Notes    Period from
January 1,
through June

30, 2026
    Period from
January 1,
through June

30, 2025
    Period from
April 1,
through June

30, 2026
    Period from
April 1,
through June

30, 2025
 

Revenue from contracts with customers

   4      2,099,914       1,048,998       1,234,902       610,542  

Cost of sales:

           

Operating costs

   5.1      (117,108     (84,354     (64,789     (50,290

Crude oil stock fluctuation

   5.2      10,258       2,826       10,445       (6,206

Royalties and others

   5.3      (286,176     (152,545     (190,319     (84,291

Purchases of crude oil

        (15,371     —        (5,802     —   

Depreciation, depletion and amortization

   11/12/13      (502,909     (302,917     (273,183     (176,940

Other non-cash costs related to the transfer of conventional assets

   15      (7,921     (14,859     (2,924     (7,619
     

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

        1,180,687       497,149       708,330       285,196  
     

 

 

   

 

 

   

 

 

   

 

 

 

Selling expenses

   6      (188,270     (87,473     (122,113     (40,705

General and administrative expenses

   7      (85,783     (57,743     (44,457     (29,712

Exploration expenses

        —        (344     —        (164

Other operating income

   8.1      3,323       214,482       512       208,073  

Other operating expenses

   8.2      (3,679     (25,161     (2,294     (23,969

Commodity risk management contracts

   2.4.3      (145,114     —        5,598       —   

Impairment of long-lived assets

   2.4.1      —        (38,252     —        (38,252
     

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit

        761,164       502,658       545,576       360,467  
     

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from investments in associates

   17      368       (979     4,069       (979

Interest income

   9.1      8,181       1,330       5,001       274  

Interest expense

   9.2      (119,380     (64,387     (64,495     (40,106

Other financial income (expense)

   9.3      (53,880     (9,849     (37,227     (25,841
     

 

 

   

 

 

   

 

 

   

 

 

 

Financial income (expense), net

        (165,079     (72,906     (96,721     (65,673
     

 

 

   

 

 

   

 

 

   

 

 

 

Profit before income tax

        596,453       428,773       452,924       293,815  
     

 

 

   

 

 

   

 

 

   

 

 

 

Current income tax (expense)

   14      (241,384     (146,608     (185,878     (80,286

Deferred income tax benefit

   14      85,630       35,917       65,940       21,760  
     

 

 

   

 

 

   

 

 

   

 

 

 

Income tax (expense)

        (155,754     (110,691     (119,938     (58,526
     

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the period, net

        440,699       318,082       332,986       235,289  
     

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income

           

Other comprehensive income that shall not be reclassified to profit (loss) in subsequent periods

           

- (Loss) from actuarial remeasurement related to employee benefits

   25      (4,432     (1,854     (4,419     (1,832

-Deferred income tax benefit

   14      1,552       649       1,547       642  
     

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income for the period

        (2,880     (1,205     (2,872     (1,190
     

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive profit for the period

        437,819       316,877       330,114       234,099  
     

 

 

   

 

 

   

 

 

   

 

 

 

 

3


VISTA ENERGY, S.A.B. DE C.V.

Unaudited interim condensed consolidated statements of profit or loss and other comprehensive income for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars)

 

 

     Notes      Period from
January 1,
through June

30, 2026
     Period from
January 1,
through June

30, 2025
     Period from
April 1,
through June

30, 2026
     Period from
April 1,
through June

30, 2025
 

Profit for the period, net attributable to:

              

Shareholders of the parent company

     1.2.1        429,448        318,082        321,735        235,289  

Non-controlling interests

     1.2.1        11,251        —         11,251        —   

Total comprehensive income for the period attributable to:

              

Shareholders of the parent company

     1.2.1        426,568        316,877        318,863        234,099  

Non-controlling interests

     1.2.1        11,251        —         11,251        —   

Earnings per share

              

Basic (in US Dollars per share)

     10.1        4.127        3.169        3.057        2.257  

Diluted (in US Dollars per share)

     10.2        3.925        3.032        2.903        2.164  

Notes 1 through 31 are an integral part of these unaudited interim condensed consolidated financial statements.

 

4


VISTA ENERGY, S.A.B. DE C.V.

Unaudited interim condensed consolidated statements of financial position as of June 30, 2026 and December 31, 2025

(Amounts expressed in thousands of US Dollars)

 

 

     Notes      As of June 30,
2026
    As of December 31,
2025
 

Assets

       

Noncurrent assets

       

Property, plant and equipment

     11        7,406,581       5,543,032  

Goodwill

     12        22,576       22,576  

Other intangible assets

     12        16,406       18,485  

Right-of-use assets

     13        112,171       153,283  

Biological assets

        18,343       15,855  

Investments in associates

     17        74,934       54,542  

Trade and other receivables

     15        466,887       373,026  

Deferred income tax assets

        77,542       36,514  
     

 

 

   

 

 

 

Total noncurrent assets

        8,195,440       6,217,313  
     

 

 

   

 

 

 

Current assets

       

Inventories

     18        22,779       9,457  

Trade and other receivables

     15        487,349       347,681  

Cash, bank balances and other short-term investments

     19        604,657       538,402  
     

 

 

   

 

 

 

Total current assets

        1,114,785       895,540  
     

 

 

   

 

 

 

Total assets

        9,310,225       7,112,853  
     

 

 

   

 

 

 

Equity and liabilities

       

Equity

       

Capital stock

     20.1        816,166       491,165  

Other equity instruments

        32,144       32,144  

Other equity accounts

     20.3        72,909       —   

Legal reserve

     20.2        10,560       8,233  

Share-based payments

        (33,485     (32,765

Share repurchase reserve

     20.2        329,324       179,324  

Other accumulated comprehensive income (losses)

        (13,914     (11,034

Accumulated profit (losses)

        2,121,648       1,844,527  
     

 

 

   

 

 

 

Equity attributable to shareholders of the parent company

        3,335,352       2,511,594  
     

 

 

   

 

 

 

Equity attributable to non-controlling interests

        189,990       —   
     

 

 

   

 

 

 

Total equity

        3,525,342       2,511,594  
     

 

 

   

 

 

 

Liabilities

       

Noncurrent liabilities

       

Deferred income tax liabilities

        445,963       298,664  

Lease liabilities

     13        57,003       88,451  

Provisions

     21        64,539       51,513  

Borrowings

     16.1        2,965,648       2,803,982  

Employee benefits

     25        20,824       16,226  

Income tax liability

        13,314       13,964  

Trade and other payables

     24        606,358       292,236  
     

 

 

   

 

 

 

Total noncurrent liabilities

        4,173,649       3,565,036  
     

 

 

   

 

 

 

 

5


VISTA ENERGY, S.A.B. DE C.V.

Unaudited interim condensed consolidated statements of financial position as of June 30, 2026 and December 31, 2025

(Amounts expressed in thousands of US Dollars)

 

 

     Notes      As of June 30,
2026
     As of December 31,
2025
 

Current liabilities

        

Provisions

     21        2,148        10,800  

Lease liabilities

     13        36,158        55,452  

Borrowings

     16.1        695,760        350,095  

Salaries and payroll taxes

     22        14,368        35,891  

Income tax liability

        209,805        120,910  

Other taxes and royalties

     23        68,761        43,945  

Trade and other payables

     24        584,234        419,130  
     

 

 

    

 

 

 

Total current liabilities

        1,611,234        1,036,223  
     

 

 

    

 

 

 

Total liabilities

        5,784,883        4,601,259  
     

 

 

    

 

 

 

Total equity and liabilities

        9,310,225        7,112,853  
     

 

 

    

 

 

 

Notes 1 through 31 are an integral part of these unaudited interim condensed consolidated financial statements.

 

6


VISTA ENERGY, S.A.B. DE C.V.

Unaudited interim condensed consolidated statement of changes in equity for the six-month period ended June 30, 2026

(Amounts expressed in thousands of US Dollars)

 

    Capital
stock
    Other
equity
instruments
    Other
equity
accounts
(1)
    Legal
reserve
    Share-
based
payments
    Share
repurchase
reserve
    Other
accumulated
comprehensive
income (losses)
    Accumulated
profit
(losses)
    Equity
attributable
to
shareholders
of the
parent
company
    Equity
attributable
to non-
controlling
interests
    Total
equity
 

Amounts as of December 31, 2025

    491,165       32,144       —        8,233       (32,765     179,324       (11,034     1,844,527       2,511,594       —        2,511,594  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the period, net

    —        —        —        —        —        —        —        429,448       429,448       11,251       440,699  

Other comprehensive income for the period

    —        —        —        —        —        —        (2,880     —        (2,880     —        (2,880
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income

    —        —        —        —        —        —        (2,880     429,448       426,568       11,251       437,819  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ordinary and General Shareholder’s meeting on April 28, 2026 (2):

                     

Creation of legal reserve

    —        —        —        2,327       —        —        —        (2,327     —        —        —   

Creation of reserve for share repurchase

    —        —        —        —        —        150,000       —        (150,000     —        —        —   

Board of Directors’ Meeting on May 7, 2026:

                     

Issuance of Series A shares (3)

    325,000       —        84,488       —        —        —        —        —        409,488       —        409,488  

Transactions with non-controlling interest (1)

    —        —        (11,579     —        —        —        —        —        (11,579     178,739       167,160  

Share-based payments

    1       —        —        —        (720 )(4)      —        —        —        (719     —        (719
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amounts as of June 30, 2026

    816,166       32,144       72,909       10,560       (33,485     329,324       (13,914     2,121,648       3,335,352       189,990       3,525,342  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

See Note 20.3.

(2) 

See Note 20.2.

(3) 

See Note 20.1 and 1.2.1

(4) 

Including 37,890 of expenses (Note 7).

Notes 1 through 31 are an integral part of these unaudited interim condensed consolidated financial statements.

 

7


VISTA ENERGY, S.A.B. DE C.V.

Unaudited interim condensed consolidated statement of changes in equity for the six-month period ended June 30, 2025

(Amounts expressed in thousands of US Dollars)

 

     Capital
stock
     Other equity
instruments
     Legal
reserve
     Share-based
payments
    Share
repurchase
reserve
     Other
accumulated
comprehensive
income (losses)
    Accumulated
profit (losses)
    Total equity  

Amounts as of December 31, 2024

     398,064        32,144        8,233        45,628       129,324        (11,057     1,018,877       1,621,213  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Profit for the period, net

     —         —         —         —        —         —        318,082       318,082  

Other comprehensive income for the period

     —         —         —         —        —         (1,205     —        (1,205
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total comprehensive income

     —         —         —         —        —         (1,205     318,082       316,877  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Ordinary and General Shareholder’s meeting on April 9, 2025:

                    

Creation of share repurchase reserve (1)

     —         —         —         —        50,000        —        (50,000     —   

Board of Directors’ Meeting on April 11, 2025:

                    

Issuance of Serie A shares (2) (3)

     299,687        —         —         —        —         —        —        299,687  

Share-based payments

     1        —         —         (113,219 )(4)      —         —        —        (113,218
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Amounts as of June 30, 2025

     697,752        32,144        8,233        (67,591     179,324        (12,262     1,286,959       2,124,559  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

(1)

See Note 20.2.

(2)

See Note 20.1.

(3) 

See Note 1.2.2 and 32 to the annual consolidated financial statements as of December 31, 2025.

(4)

Including 19,517 of expenses (Note 7).

Notes 1 through 31 are an integral part of these unaudited interim condensed consolidated financial statements.

 

8


VISTA ENERGY, S.A.B. DE C.V.

Unaudited interim condensed consolidated statements of cash flows for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars)

 

     Notes      Period from
January 1,
through June
30, 2026
    Period from
January 1,
through June
30, 2025
    Period from
April 1,
through June
30, 2026
    Period from
April 1,
through June
30, 2025
 

Cash flows from operating activities:

           

Profit for the period, net

        440,699       318,082       332,986       235,289  

Adjustments to reconcile net cash flows

           

Items related to operating activities:

           

Allowance for expected credit losses

     6        26       —        —        —   

Share-based payments

     7        37,890       19,517       19,104       9,302  

Net increase in provisions

     8.2        2,359       1,418       1,503       226  

Net changes in foreign exchange rate

     9.3        10,288       (36,408     5,870       (23,664

Discount of assets and liabilities at present value

     9.3        20,840       3,348       12,345       2,194  

Discount for well plugging and abandonment

     9.3        1,882       836       1,074       410  

Income tax expense

     14        155,754       110,691       119,938       58,526  

Other non-cash costs related to the transfer of conventional assets

     15        7,921       14,859       2,924       7,619  

Employee benefits

     25        408       396       203       198  

Items related to investing activities:

           

Gain from Business Combination

     8.1        —        (202,474     —        (202,474

Interest income

     9.1        (8,181     (1,330     (5,001     (274

Changes in the fair value of financial assets

     9.3        (7,278     (16,049     (3,789     (7,051

Depreciation and depletion

     11/13        497,732       298,667       270,447       174,837  

Amortization of intangible assets

     12        5,177       4,250       2,736       2,103  

Impairment of long-lived assets

     2.4.1        —        38,252       —        38,252  

Income (loss) from investment in associates

     17        (368     979       (4,069     979  

Items related to financing activities:

           

Interest expense

     9.2        119,380       64,387       64,495       40,106  

Amortized cost

     9.3        2,695       6,683       1,424       6,216  

Interest expense on lease liabilities

     9.3        1,708       1,708       840       902  

Other taxes interest

     9.3        1,618       38,687       748       38,687  

Other financial income (expense)

     9.3        22,127       11,044       18,715       8,147  

Changes in working capital:

           

Trade and other receivables

        (127,288     (115,390     211,672       (95,519

Inventories

     5.2        (10,258     (2,826     (10,445     6,206  

Trade and other payables

        75,045       (79,824     6,328       (7,452

Payments of employee benefits

     25        (242     (276     (122     (137

Salaries and payroll taxes

        (39,212     (127,680     1,604       (50,235

Other taxes and royalties

        (10,523     (73,750     (470     (37,791

Provisions

     8.2        (5,531     (638     (3,446     —   

Income tax payment

        (121,794     (220,155     (60,413     (215,004
     

 

 

   

 

 

   

 

 

   

 

 

 

Net cash flows provided by (used in) operating activities

        1,072,874       57,004       987,201       (9,402
     

 

 

   

 

 

   

 

 

   

 

 

 

 

9


VISTA ENERGY, S.A.B. DE C.V.

Unaudited interim condensed consolidated statements of cash flows for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars)

 

     Notes      Period from
January 1,
through June
30, 2026
    Period from
January 1,
through June
30, 2025
    Period from
April 1,
through June
30, 2026
    Period from
April 1,
through June
30, 2025
 

Cash flows from investing activities:

           

Payments for acquisitions of property, plant and equipment and biological assets

        (837,576     (782,080     (499,335     (495,925

Payment for Business Combination, net of cash acquired

     1.2.1/29        (666,404     (841,555     (586,662     (841,555

Proceeds from BSP and Bajo del Toro Sale

     1.2.1        203,907       —        203,907       —   

Payments for acquisitions of other intangible assets

     12        (3,098     (2,476     (3,098     (601

Proceeds from the transfer of conventional assets

     15        —        5,734       —        —   

Payments for acquisition of investments in associates

     17        (20,025     (37,631     (7,750     (8,980

Interest received

     9.1        8,181       1,330       5,001       274  
     

 

 

   

 

 

   

 

 

   

 

 

 

Net cash flows (used in) investing activities

        (1,315,015     (1,656,678     (887,937     (1,346,787
     

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

           

Proceeds from borrowings

     16.2        1,445,217       1,719,917       855,717       1,378,570  

Payment of borrowings principal

     16.2        (939,243     (612,747     (809,705     (514,153

Payment of borrowings interest

     16.2        (114,738     (54,234     (87,870     (43,668

Payment of borrowings cost

     16.2        (5,903     (10,225     (4,899     (9,617

Payments of other taxes interest

     9.3        (1,618     (10,256     (748     (10,256

Payments of other financial income (expense)

     9.3        (13,409     (4,869     (9,997     (8,147

Payment of lease

     13        (44,616     (46,784     (25,901     (23,710
     

 

 

   

 

 

   

 

 

   

 

 

 

Net cash flow provided by (used in) financing activities

        325,690       980,802       (83,403     769,019  
     

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

        83,549       (618,872     15,861       (587,170

Cash and cash equivalents at beginning of period

     19        526,184       755,610       586,304       733,403  

Effect of exposure to changes in the foreign currency rate and other financial results of cash and cash equivalents

        (12,711     10,262       (5,143     767  

Net increase (decrease) in cash and cash equivalents

        83,549       (618,872     15,861       (587,170
     

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

     19        597,022       147,000       597,022       147,000  
     

 

 

   

 

 

   

 

 

   

 

 

 

Significant transactions that generated no cash flows

           

Business Combination transactions through the issuance of Serie A shares and an increase in trade and other payables

     1.2.1 /29        717,409       506,754       717,409       506,754  

BSP and Bajo del Toro Sale through an increase in trade and other receivables

     1.2.1        62,267       —        62,267       —   

Acquisition of property, plant and equipment through increase in trade and other payables

        319,719       156,422       319,719       156,422  

Acquisition of property, plant and equipment through increase in trade and other payables related to the Farmout Agreement

        —        109,538       —        109,538  

Changes in well plugging and abandonment with an impact in property, plant and equipment

     11        8,328       (8,881     4,406       (4,166

Notes 1 through 31 are an integral part of these unaudited interim condensed consolidated financial statements.

 

10


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Note 1. Group information

1.1 Company general information

Vista Energy, S.A.B. de C.V. (“VISTA”, the “Company” or the “Group”), was organized as a variable-capital stock company on March 22, 2017, under the laws of the United Mexican States (“Mexico”). The Company adopted the public corporation or “Sociedad Anónima Bursátil de Capital Variable (S.A.B. de C.V.) on July 28, 2017.

It is listed on the New York Stock Exchange (“NYSE”) under ticker symbol “VIST” as from July 26, 2019.

Its main office is located in City of Mexico, Mexico, at Mapfre Tower, Paseo de la Reforma Avenue 243, 18th floor, Colonia Cuauhtémoc, Alcaldía Cuauhtémoc, zip code 06500.

As of June 30, 2026, and December 31, 2025, the Company´s main activity, through its subsidiaries, is the exploration and production of crude oil and natural gas (“Upstream”).

Except as mentioned in Notes 1.2, there were no significant changes in the Group’s structure and activities as from the date of issuance of the annual consolidated financial statements as of December 31, 2025.

1.2 Significant transactions for the period

1.2.1 Acquisition of Equinor Argentina S.A.U. (“Equinor” currently Bandurria Sur Participaciones S.A. “BSP”) and Bajo del Toro block

On February 2, 2026, the Company and its subsidiary Vista Argentina signed several agreements including the following transactions:

(i) the acquisition of 100% of Equinor’s capital stock, which holds a 30% interest in the Bandurria Sur block; and the acquisition of a 50% interest in the Bajo del Toro block from Equinor Argentina B.V. Sucursal Argentina (the “BSP and Bajo del Toro Acquisition”);

(ii) the sale of a 16.3% interest in Equinor’s capital stock, including, indirectly, the assignment of a 4.9% interest in Bandurria Sur, and the assignment of a 15% interest in the Bajo del Toro block to YPF S.A. (“YPF”) (the “BSP and Bajo del Toro Sale”).

As from this corporate restructuring, Vista holds: (i) a 30% non-operated interest in the Bandurria Sur unconventional hydrocarbon concession (25.1% attributable to the shareholders of the parent company and 4.9% attributable to the non-controlling interest) ; (ii) a 35% non-operated interest in Bajo del Toro block; and (iii) certain midstream transport agreements.

Under the terms of the BSP and Bajo del Toro Acquisition, the total consideration amounted to 1,439,606, broken down as follows:

(i) 722,197 paid in cash, comprising 550,000 attributable to the purchase price and 172,197 for purchase price adjustments related to changes in cash, debt, working capital, capital contributions, leakage and other adjustments;

(ii) 409,488 through the transfer of 6,223,220 American Depositary Shares (“ADSs”) representing an equivalent number of subscribed Series A shares, subject to lock-up restrictions, and

(iii) a contingent consideration liability assumed of 307,921, calculated as follows: (a) the price per barrel equal to the average Brent crude oil price for the previous year less USD 65/bbl, subject to a floor of USD 0/bbl where the average Brent price is equal to or less than USD 65/bbl, and a cap of USD 15/bbl where the average Brent is equal to or greater than USD 80/bbl, multiplied by (b) the annual production attributable to the Company’s interest in the assets. This contingent price will be calculated annually and payable during a five-year period as from the closing date, accruing no interest.

Under the terms of the BSP and Bajo del Toro Sale, as mentioned above, the Company received cash of 203,907 and recognized a contingent consideration receivable of 62,267.

This transaction closed on May 7, 2026. Since that date, the Company consolidates 100% of BSP’s assets, liabilities, and results, recognizing a 16.3% non-controlling interest in consolidated equity in accordance with International Financial Reporting Standards (“IFRS”) 10 – “Consolidated Financial Statements”.

For additional information, see Note 29.2.

 

11


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

1.2.2 Assignment of the non-operated interest in the Acambuco conventional exploitation concession

On April 7, 2026, the Company, through its subsidiary Vista Argentina, entered into an agreement with Pan American Energy, S.L. Sucursal Argentina (“Pan American”) to assign its 1.5% non-operated interest in the Acambuco conventional exploitation concession. The assignment is subject to the fulfillment of certain conditions precedent (the “Closing Date”), and the total consideration price amounts to 600 payable by Pan American within the 10 business days following the closing date of such assignment.

As of the date of issuance of these unaudited interim condensed consolidated financial statements, this agreement has not reached a final closing.

1.2.3 Assignment of the interest in the conventional areas to Tango Energy Argentina S.A. (“Tango Energy”)

On May 8, 2026, through Provincial Decree No. 509/2026, the Province of Río Negro approved the assignment of 100% of Vista Argentina’s interests to Tango Energy related to:

(i) the conventional exploitation concessions of the Entre Lomas, Jarilla Quemada, Jagüel de los Machos, 25 de mayo-Medanito SE and Charco del Palenque areas; and

(ii) the Entre Lomas and Jarilla Quemada gas transportation concessions, and the 25 de mayo-Medanito SE crude oil transportation concession.

The decree also approved the conversion of the exploitation concessions into unconventional hydrocarbon exploitation concessions (CENCH, by its Spanish acronym) with a term of 35 years, for:

(i) the entire Charco del Palenque and Jarilla Quemada areas, and

(ii) a portion of the Entre Lomas area, while the remaining surface area remains under the existing exploitation concession.

Consequently, as of the date of issuance of these unaudited interim condensed consolidated financial statements, Tango Energy holds and operates all these areas, notwithstanding the outstanding payment obligations under the Offer FOA No. 1/2025 of August 28, 2025.

See Note 30 for information on subsequent events.

Note 2. Basis of preparation and material accounting policies

2.1 Basis of preparation and presentation

These unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025, and for the six-month periods ended June 30, 2026 and 2025 were prepared in accordance with the International Accounting Standard (“IAS”) 34 – “Interim Financial Reporting”, issued by the International Accounting Standards Board (“IASB”). The Company prepared its interim financial statements on a condensed basis pursuant to IAS 34. Certain explanatory notes are included to describe the events and transactions that are relevant to understand the changes in the financial position as of June 30, 2026, and the results of operations for the six-month period ended June 30, 2026. Therefore, these unaudited interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements and should be read together with the annual consolidated financial statements as of December 31, 2025.

These unaudited interim condensed consolidated financial statements were prepared using the same accounting policies as used in preparing the Company’s annual consolidated financial statements as of December 31, 2025, except for the income tax expense that is recognized in each interim period based on the best estimate of the weighted average annual income tax rate expected for the full financial year.

They were prepared on a historical cost basis, except for certain financial assets and liabilities that were measured at fair value. The figures contained herein are stated in US Dollars (“USD”) and are rounded to the nearest thousand, unless otherwise stated.

These unaudited interim condensed consolidated financial statements were approved for publication by the Board of Directors on July 16, 2026 and the subsequent events through that date are considered (Note 30).

 

12


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

2.2 New effective accounting standards, amendments and interpretations issued by the IASB adopted by the Company

The Group has not early adopted any standard, interpretation or amendment that has been issued but is not yet effective.

None of the accounting pronouncements applicable after December 31, 2025, and as of the date of these unaudited interim condensed consolidated financial statements had a material effect on the Company’s financial condition or result of its operations.

2.3 Basis of consolidation

These unaudited interim condensed consolidated financial statements contain the financial statements of the Company and its subsidiaries. Except as mentioned in Notes 1.2, there were no other significant changes in interest in Company subsidiaries during the six-month period ended June 30, 2026.

2.4 Summary of material accounting policies

2.4.1 Impairment of goodwill and property, plant and equipment, right-of-use assets and other intangible assets (“long-lived assets”) other than goodwill

Long-lived assets are tested for impairment at the lowest level in which there are separately identifiable cash flows largely independent of the cash flows of other Cash Generating Units (“CGUs”).

The Company conducts its impairment test of long-lived assets when there is an indication that the carrying amount may be impaired. Moreover, Goodwill is tested every December. The Company bases the impairment test on the calculation of value in use and reviews the relationship between the recoverable amount and the carrying amount of its assets.

As of June 30, 2026, the Company did not identify trigger events related to goodwill and long-lived assets other than goodwill.

However, as of June 30, 2025, the Company identified impairment indicators related to the CGU in Mexico. Consequently, the Company performed an impairment test and recorded a full impairment of the assets amounting to 38,252, which includes 38,229 related to “Property, plant and equipment” and 23 related to “Other intangible assets”.

See Note 3.2.2 to the annual consolidated financial statements as of December 31, 2025.

2.4.2 Business combination

The acquisition method is used to book business combinations, regardless of whether equity instruments or other assets are acquired. The consideration transferred for these acquisitions comprises:

 

(i)

The fair value of transferred assets;

 

(ii)

The liabilities incurred to former owners of the acquired business;

 

(iii)

The equity interests issued by the Company;

 

(iv)

The fair value of any asset or liability from a contingent consideration arrangement; and

 

(v)

The fair value of any previously held equity interest in the subsidiary.

Identifiable assets acquired and liabilities assumed in a business combination are initially measured at fair values at the date acquisition.

The costs related to the acquisition are booked as incurred expenses. Goodwill is an excess of:

 

(i)

The consideration transferred; and

 

(ii)

The fair value of net identifiable assets acquired.

If the fair value of the acquiree’s net identifiable assets exceeds these amounts, before recognizing profit, the Company reassesses whether it has correctly identified all assets acquired and liabilities assumed, reviewing the procedures employed to measure the amounts to be recognized at the acquisition date. If the assessment still results in excess of the fair value of net assets acquired in relation to the total consideration transferred, gain from a bargain purchase is recognized directly in the consolidated statements of profit or loss and other comprehensive income, under “Gain from Business Combination” within “Other operating income”.

 

13


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

When the settlement of any cash consideration is deferred, the future amounts payable is discounted at their present value at the exchange date. The discount rate used is the entity’s incremental borrowing rate, being the rate at which a similar borrowing could be obtained under comparable terms and conditions.

Contingent consideration will be recognized at its fair value at the acquisition date. Contingent consideration is classified as equity or as a financial liability. The amounts classified as a financial liability are remeasured at fair value with changes in fair value through the consolidated statements of profit or loss and other comprehensive income. Contingent consideration classified as equity is not remeasured and its subsequent settlement is accounted for within equity.

When the Company acquires a business, it assesses the financial assets acquired and liabilities incurred in relation to its adequate classification and designation according to contractual terms, economic circumstances and relevant conditions as of the acquisition date.

Oil reserves and resources acquired that may be measured reliably are recognized separately at fair value upon the acquisition.

Other potential reserves, resources and rights, which fair values cannot be measured reliability, are not recognized separately but are considered part of goodwill.

If the business combination is performed in stages, the previously held equity interest in the acquiree is measured at acquisition-date fair value. Profit or loss from such remeasurement is recognized in the consolidated statements of profit or loss and other comprehensive income.

The Company has a maximum period of 12 months from the date of acquisition to finalize the acquisition accounting. When it is incomplete as of the end of the year in which the business combination takes place, the Company reports provisional amounts.

During the six-month period ended June 30, 2026 and 2025, the Company recorded the BSP and Bajo del Toro Acquisition and Vista Energy Lach S.A. (“Vista Lach”), respectively, as a Business Combination (“Business Combination”) (See Notes 1.2.1 and 29 of these condensed consolidated interim financial statements and Notes 1.2.2 and 32 to the annual consolidated financial statements as of December 31, 2025).

2.4.3 Commodity risk management contracts

The Company has entered into derivative financial instruments to manage its exposure to oil price fluctuation, only for the short term, on a quarterly basis. During the six-month period ended June 30, 2026, these instruments consisted primarily of ICE Brent futures and fixed-price swaps. The derivatives were executed through international brokers, including exchange-cleared accounts and bilateral agreements under ISDA Master Agreements with financial institutions.

The Company’s derivatives are accounted for as non-hedge derivatives and therefore all changes in the fair values of its derivative contracts are recognized as gains or losses in the results of the periods in which they occur.

For the six-month period ended June 30, 2026, the Company recorded a loss of 145,114 related to the commodity risk management contracts.

2.5 Regulatory framework

A- Argentina

2.5.1 Regulatory framework for oil and gas activity

(i) Decree No. 105/2026

On February 19, 2026, Decree No. 105/2026 was published in the Official Bulletin, establishing a one-year extension as from July 8, 2026, to join the Incentive Regime for Large Investments (the “RIGI” by Spanish acronym). The decree includes onshore upstream crude oil and natural gas development projects as eligible promoted activities.

The minimum investment amount is set at 600,000. Qualifying projects must be located in areas with no significant development and must ensure segregation and traceability through a separate measurement system in cases where qualifying and non-qualifying activities coexist. As of the date of issuance of these unaudited interim condensed consolidated financial statements, the Company is assessing whether this regulation applies to its projects.

 

14


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Other than mentioned above, there have been no significant changes in Argentina’s regulatory framework during the six-month period ended June 30, 2026 (See Note 2.5 to the annual consolidated financial statements as of December 31, 2025).

B- Mexico

2.5.2 Exploration and production activities regulatory framework

There have been no significant changes in Mexico’s regulatory framework during the six-month period ended June 30, 2026 (See Note 2.5 to the annual consolidated financial statements as of December 31, 2025).

Note 3. Segment information

The Chief Operating Decision Maker (the “Committee” or “CODM”) is in charge of allocating resources and assessing the performance of the operating segment. It supervises operating profit (loss), and the performance of the indicators related to its oil and gas properties on an aggregate basis to make decisions regarding the location of resources, negotiate with international suppliers and determine the method for managing contracts with customers.

The CODM considers as a single segment the exploration and production of crude oil, natural gas and Liquefied Petroleum Gas (“LPG”) (including Exploration and Production commercial activities), through its own activities, subsidiaries and interests in joint operations and based on the nature of the business, customer portfolio and risks involved. The Company aggregated no segment as it has only one.

The accounting criteria used by the subsidiaries to measure profit or loss, assets and liabilities of the segments are consistent with those used in these unaudited interim condensed consolidated financial statements.

Note 4. Revenue from contracts with customers

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Goods and services sold

     2,099,914        1,048,998        1,234,902        610,542  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue from contracts with customers (1)

     2,099,914        1,048,998        1,234,902        610,542  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) 

For the six-month period ended June 30, 2026 including 98% recognized at a point in time.

4.1 Information broken down by revenue from contracts with customers

 

Type of products

   Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Revenues from crude oil sales and other services

     2,044,134        1,007,231        1,198,951        584,261  

Revenues from natural gas sales

     52,323        38,427        34,055        24,808  

Revenues from LPG sales

     3,457        3,340        1,896        1,473  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue from contracts with customers

     2,099,914        1,048,998        1,234,902        610,542  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Distribution channels

   Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Exports of crude oil and other services (1)

     1,483,698        596,497        860,800        359,798  

Local crude oil

     560,436        410,734        338,151        224,463  

Local natural gas

     47,037        32,404        31,303        22,043  

Exports of natural gas

     5,286        6,023        2,752        2,765  

LPG sales

     3,457        3,340        1,896        1,473  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue from contracts with customers

     2,099,914        1,048,998        1,234,902        610,542  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

For the six-month period ended June 30, 2026 including 51,952 of sea freight services.

 

15


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Note 5. Cost of sales

5.1 Operating costs

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Fees and compensation for services

     72,178        51,240        40,462        33,272  

Salaries and payroll taxes

     21,851        14,994        12,133        7,761  

Employee benefits

     6,665        6,040        3,426        3,026  

Consumption of materials and spare parts

     5,352        1,953        2,882        768  

Transport

     4,053        1,792        2,302        1,116  

Easements and fees

     3,705        3,693        1,741        1,606  

Other

     3,304        4,642        1,843        2,741  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating costs

     117,108        84,354        64,789        50,290  
  

 

 

    

 

 

    

 

 

    

 

 

 

5.2 Crude oil stock fluctuation

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Crude oil stock at beginning of the period (Note 18)

     6,881        4,384        6,694        13,416  

Increase from Business Combination (Note 29.2)

     2,054        1,451        2,054        1,451  

Less: Crude oil stock at end of the period (Note 18)

     (19,193      (8,661      (19,193      (8,661
  

 

 

    

 

 

    

 

 

    

 

 

 

Total crude oil stock fluctuation

     (10,258      (2,826      (10,445      6,206  
  

 

 

    

 

 

    

 

 

    

 

 

 

5.3 Royalties and others

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Royalties

     210,449        117,347        138,370        66,718  

Export duties

     75,727        35,198        51,949        17,573  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total royalties and others

     286,176        152,545        190,319        84,291  
  

 

 

    

 

 

    

 

 

    

 

 

 

Note 6. Selling expenses

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Sea freight

     83,092        —         63,137        —   

Transport

     63,980        55,780        36,205        22,296  

Taxes, rates and contributions

     19,130        12,679        11,596        6,652  

Fees and compensation for services

     11,754        9,739        3,954        4,620  

Tax on bank account transactions

     10,288        9,275        7,221        7,137  

Allowances for expected credit losses

     26        —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total selling expenses

     188,270        87,473        122,113        40,705  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

16


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Note 7. General and administrative expenses

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Share-based payments

     37,890        19,517        19,104        9,302  

Salaries and payroll taxes

     15,853        21,371        7,390        11,121  

Fees and compensation for services

     15,842        10,497        9,137        5,295  

Personal assets tax

     7,265        (1,104      4,028        (1,104

Employee benefits

     3,280        3,111        1,896        1,590  

Institutional promotion and advertising

     1,082        1,105        647        590  

Other

     4,571        3,246        2,255        2,918  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total general and administrative expenses

     85,783        57,743        44,457        29,712  
  

 

 

    

 

 

    

 

 

    

 

 

 

Note 8. Other operating income and expenses

8.1 Other operating income

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Gain from Business Combination (1)

     —         202,474        —         202,474  

Gain from Exports Increase Program

     —         4,961        —         —   

Other income

     3,323        7,047        512        5,599  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other operating income

     3,323        214,482        512        208,073  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) 

See Note 29.1.

8.2 Other operating expenses

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Restructuring expenses (1)

     (1,320      (23,743      (791      (23,743

(Provision for) contingencies (2)

     (338      (677      (60      (11

(Provision for) materials and spare parts obsolescence (2)

     (1,987      (625      (1,397      (126

(Provision for) environmental remediation (2)

     (34      (116      (46      (89
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other operating expenses

     (3,679      (25,161      (2,294      (23,969
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

The Company booked restructuring expenses including payments, fees and transaction costs related to the changes in the Group´s structure.

(2)

These transactions did not generate cash flows. For the six-month period ended June 30, 2026 and 2025, including 5,531 and 638 related to payments of contingencies, respectively.

Note 9. Financial income (expense), net

9.1 Interest income

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Financial interest

     8,181        1,330        5,001        274  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total interest income

     8,181        1,330        5,001        274  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

17


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

9.2 Interest expense

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Borrowings interest (Note 16.2)

     (119,380      (64,387      (64,495      (40,106
  

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     (119,380      (64,387      (64,495      (40,106
  

 

 

    

 

 

    

 

 

    

 

 

 

9.3 Other financial income (expense)

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Amortized cost (Note 16.2)

     (2,695      (6,683      (1,424      (6,216

Net changes in foreign exchange rate

     (10,288      36,408        (5,870      23,664  

Discount of assets and liabilities at present value

     (20,840      (3,348      (12,345      (2,194

Changes in the fair value of financial assets

     7,278        16,049        3,789        7,051  

Interest expense on lease liabilities (Note 13)

     (1,708      (1,708      (840      (902

Discount for well plugging and abandonment

     (1,882      (836      (1,074      (410

Other taxes interest (1)

     (1,618      (38,687      (748      (38,687

Other (2)

     (22,127      (11,044      (18,715      (8,147
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other financial income (expense)

     (53,880      (9,849      (37,227      (25,841
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) 

For the six-month period ended June 30, 2025, including a non-cash transaction of 28,431.

(2) 

For the six-month period ended June 30, 2026, and 2025, including a loss of 8,718 and 6,175 that is non-cash transactions.

Note 10. Earnings per share

10.1 Basic

Basic earnings per share is calculated by dividing the Company’s profit by the weighted average number of ordinary shares outstanding during the period.

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Profit for the period, net

     440,699        318,082        332,986        235,289  

Weighted average number of ordinary shares

     106,774,535        100,381,546        108,909,959        104,263,344  
  

 

 

    

 

 

    

 

 

    

 

 

 

Basic earnings per share

     4.127        3.169        3.057        2.257  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

18


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

10.2 Diluted

Diluted earnings per share are calculated by dividing the Company’s profit by the weighted average number of ordinary shares outstanding during the period, plus the weighted average of dilutive potential ordinary shares.

Potential ordinary shares will be considered dilutive when their conversion to ordinary shares may reduce earnings per share or increase losses per share. They will be considered antidilutive when their conversion to ordinary shares may result in an increase in earnings per share or a reduction in loss per share.

The calculation of diluted earnings per share does not involve a conversion; the exercise or other issue of shares that may have an antidilutive effect on loss per share, or when the exercise price is higher than the average price of ordinary shares during the period, no dilution effect is booked, as diluted earnings per share is equal to basic earnings per share.

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Profit for the period, net

     440,699        318,082        332,986        235,289  

Weighted average number of ordinary shares (1)

     112,278,341        104,903,939        114,499,217        108,744,460  
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted earnings per share

     3.925        3.032        2.903        2.164  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

As of June 30, 2026, the Company has 111,442,404 outstanding shares that cannot exceed 112,301,755 shares.

Likewise, in accordance with IFRS accounting standards the average number of ordinary shares with a potential dilutive effect amounts to 112,037,041.

 

19


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Note 11. Property, plant and equipment

The changes in property, plant and equipment for the six-month period ended June 30, 2026 are as follows:

 

     Land and
buildings
    Vehicles, machinery,
facilities, computer
hardware and
furniture and fixtures
    Oil and gas
properties
    Production
wells and
facilities
    Works in
progress
    Materials
and spare
parts
    Total  

Cost

              

Amounts as of December 31, 2025

     8,342       58,912       1,080,000       5,628,605       596,810       136,198       7,508,867  

Additions

     —        18       2,462       8,328 (1)      792,301       65,447       868,556  

Incorporation through Business Combination (2)

     —        —        694,316       571,251       211,287       11,919       1,488,773  

Transfers

     1       22,592       —        709,332       (655,005     (76,920     —   

Disposals

     —        (124     —        —        —        —        (124
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amounts as of June 30, 2026

     8,343       81,398       1,776,778       6,917,516       945,393       136,644       9,866,072  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated depreciation

              

Amounts as of December 31, 2025

     (232     (28,198     (171,219     (1,766,186     —        —        (1,965,835

Depreciation

     —        (4,668     (56,038     (433,074     —        —        (493,780

Disposals

     —        124       —        —        —        —        124  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amounts as of June 30, 2026

     (232     (32,742     (227,257     (2,199,260     —        —        (2,459,491
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net value

              
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amounts as of June 30, 2026

     8,111       48,656       1,549,521       4,718,256       945,393       136,644       7,406,581  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amounts as of December 31, 2025

     8,110       30,714       908,781       3,862,419       596,810       136,198       5,543,032  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Related to the re-estimation of well plugging and abandonment. This transaction did not generate cash flows.

(2)

See Note 1.2.1 and 29.2.

 

20


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Note 12. Goodwill and other intangible assets

Below are the changes in goodwill and other intangible assets for the six-month period ended June 30, 2026:

 

     Goodwill      Other intangible assets  

Cost

     

Amounts as of December 31, 2025

     22,576        47,079  

Additions

     —         3,098  
  

 

 

    

 

 

 

Amounts as of June 30, 2026

     22,576        50,177  
  

 

 

    

 

 

 

Accumulated amortization

     

Amounts as of December 31, 2025

     —         (28,594

Amortization

     —         (5,177
  

 

 

    

 

 

 

Amounts as of June 30, 2026

     —         (33,771
  

 

 

    

 

 

 

Net value

     
     

 

 

 

Amounts as of June 30, 2026

     22,576        16,406  
  

 

 

    

 

 

 

Amounts as of December 31, 2025

     22,576        18,485  
  

 

 

    

 

 

 

Note 13. Right-of-use assets and lease liabilities

The carrying amount of the Company’s right-of-use assets and lease liabilities, as well as the changes for the six-month period ended June 30, 2026, are detailed below:

 

     Right-of-use assets      Total lease
liabilities
 
     Land and
Buildings
     Facilities and
machinery
     Total  

Amounts as of December 31, 2025

     16,042        137,241        153,283        (143,903

Additions, net

     1,228        (13,389      (12,161      12,243  

Depreciation (1)

     (472      (28,479      (28,951      —   

Payments

     —         —         —         44,616  

Interest expense (2)

     —         —         —         (6,117
  

 

 

    

 

 

    

 

 

    

 

 

 

Amounts as of June 30, 2026

     16,798        95,373        112,171        (93,161
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Including the depreciation of drilling services capitalized as “Works in progress” for 24,999.

(2)

Including drilling agreements capitalized as “Works in progress” for 4,409.

Short-term and low-value lease agreements were recognized under “General and administrative expenses” in the statements of profit or loss and other comprehensive income for 164 and 63 for the six-month periods ended June 30, 2026 and 2025, respectively.

 

21


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Note 14. Income tax

The most significant components of the income tax expense in the statements of profit or loss and other comprehensive income of these unaudited interim condensed consolidated financial statements are as follows:

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Income tax

           

Current income tax

     (241,384      (146,608      (185,878      (80,286

Deferred income tax

     85,630        35,917        65,940        21,760  
  

 

 

    

 

 

    

 

 

    

 

 

 

Income tax (expense) charged to statement of profit or loss

     (155,754      (110,691      (119,938      (58,526
  

 

 

    

 

 

    

 

 

    

 

 

 

Deferred income tax charged to other comprehensive income

     1,552        649        1,547        642  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total income tax (expense)

     (154,202      (110,042      (118,391      (57,884
  

 

 

    

 

 

    

 

 

    

 

 

 

For the six-month periods ended June 30, 2026 and 2025, the Company’s effective rate was 26%.

The differences between the effective and statutory rate mainly include: (i) the application of the tax adjustment for inflation in Argentina; (ii) fluctuations in Argentine peso (“ARS”) with respect to the USD affecting the Company’s tax deductions of nonmonetary assets; (iii) the accumulative tax losses not recognized in the period; and (iv) the gain from Business Combination (Note 8.1).

See Note 30 to the annual consolidated financial statements as of December 31, 2025.

Note 15. Trade and other receivables

 

     As of June 30, 2026      As of December 31, 2025  

Noncurrent

     

Other receivables:

     

Prepayments, tax receivables and other:

     

Advance payments for transportation services (Note 27)

     354,718        311,087  

Receivables related to the transfer of conventional assets (1)

     28,526        40,945  

Prepaid expenses and other receivables

     19,511        19,409  

Income tax

     785        785  

Turnover tax

     826        670  
  

 

 

    

 

 

 
     404,366        372,896  
  

 

 

    

 

 

 

Financial assets:

     

Other financial receivables (2)

     62,267        —   

Loans to employees

     254        130  
  

 

 

    

 

 

 
     62,521        130  
  

 

 

    

 

 

 

Total noncurrent trade and other receivables

     466,887        373,026  
  

 

 

    

 

 

 

Current

     

Trade:

     

Oil and gas accounts receivable (net of allowance for expected credit losses)

     305,543        186,403  
  

 

 

    

 

 

 
     305,543        186,403  
  

 

 

    

 

 

 

Other receivables:

     

Prepayments, tax credits and other:

     

Value added tax

     80,803        77,160  

Advance payments for transportation services (Note 27)

     29,210        26,098  

Receivables related to the transfer of conventional assets (1)

     19,288        23,984  

Income tax

     10,363        9,283  

Prepaid expenses and other receivables

     8,751        7,253  

Turnover tax

     3,481        3,047  
  

 

 

    

 

 

 
     151,896        146,825  
  

 

 

    

 

 

 

 

22


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

     As of June 30, 2026      As of December 31, 2025  

Financial assets:

     

Accounts receivable from third parties

     16,089        9,404  

Receivables from joint operations

     8,749        1,368  

Gas IV Plan

     2,915        2,316  

Other

     2,157        1,365  
  

 

 

    

 

 

 
     29,910        14,453  
  

 

 

    

 

 

 

Other receivables

     181,806        161,278  
  

 

 

    

 

 

 

Total current trade and other receivables

     487,349        347,681  
  

 

 

    

 

 

 

 

(1)

Related to the agreement signed with Tango Energy Argentina S.A. connected with the transfer of conventional assets (“transfer of conventional assets”). For the six-month periods ended June 30, 2026 and 2025, the Company recognized 7,921 and 14,859, respectively, mainly related to the amortization of the account receivable, in the unaudited interim condensed consolidated statement of profit or loss under “Other non-cash costs related to the transfer of conventional assets”. Additionally, for the period ended June 30, 2025 the Company received 5,734, related to the transaction (See Note 3.2.8 to the annual consolidated financial statements as of December 31, 2025).

(2)

Related to the contingent consideration arising from the BSP and Bajo del Toro Sale (Note 1.2.1)

Due to the short-term nature of current trade and other receivables, it carrying amount is considered similar to its fair value. The fair values of noncurrent trade and other receivables do not differ significantly from it carrying amounts either.

As of June 30, 2026, in general, accounts receivable has a 15-day term for sales of crude oil and a 38-day term for sales of natural gas and LPG.

The Company sets up a provision for trade receivables when there is information showing that the debtor is facing severe financial difficulties and that there is no realistic probability of recovery, for example, when the debtor goes into liquidation or files for bankruptcy proceedings. Trade receivables that are derecognized are not subject to compliance activities. The Company recognized an allowance for expected credit losses against all trade receivables that are 90 days past due because based on its history these receivables are generally not recovered.

As of June 30, 2026, and December 31, 2025, the provision for expected credit losses was recorded for 96 and 70 respectively.

As of the date of these unaudited interim condensed consolidated financial statements, maximum exposure to credit risk is related to the carrying amount of each class of accounts receivable.

Note 16. Financial assets and liabilities

16.1 Borrowings

 

     As of June 30, 2026      As of December 31, 2025  

Noncurrent

     

Corporate bond (“ON”)

     2,485,250        2,257,997  

Financial loans

     394,289        446,730  

Exports pre-financing

     86,109        99,255  
  

 

 

    

 

 

 

Total noncurrent

     2,965,648        2,803,982  
  

 

 

    

 

 

 

Current

     

ON

     335,546        182,347  

Financial loans

     110,864        72,738  

Exports pre-financing

     249,350        95,010  
  

 

 

    

 

 

 

Total current

     695,760        350,095  
  

 

 

    

 

 

 

Total Borrowings

     3,661,408        3,154,077  
  

 

 

    

 

 

 

 

23


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Below are the maturity dates of Company borrowings (excluding lease liabilities) and their exposure to interest rates:

 

     As of June 30, 2026      As of December 31, 2025  

Fixed interest

     

Less than 1 year

     640,990        322,766  

From 1 to 2 years

     123,572        348,369  

From 2 to 5 years

     441,801        392,044  

Over 5 years

     2,055,820        1,666,879  
  

 

 

    

 

 

 

Total

     3,262,183        2,730,058  
  

 

 

    

 

 

 

Variable interest

     

Less than 1 year

     54,770        27,329  

From 1 to 2 years

     105,543        105,677  

From 2 to 5 years

     238,912        291,013  

Over 5 years

     —         —   
  

 

 

    

 

 

 

Total

     399,225        424,019  
  

 

 

    

 

 

 

Total Borrowings

     3,661,408        3,154,077  
  

 

 

    

 

 

 

See Note 16.4 for information on the fair value of the borrowings.

Vista Argentina issued ON, under the name “Programa de Notas” approved by CNV. The following chart shows the details and carrying amount of ON as of June 30, 2026 and December 31, 2025:

 

Instrument

 

Execution

date

 

Currency

  Principal    

Interest

  Annual
rate
   

Maturity

date

  As of
June 30,
2026
    As of
December

31, 2025
 

ON XII

  August, 2021   USD-linked (1)     100,769     Fixed     5.85   August, 2031     82,075       87,233  

ON XVI

  December, 2022   USD-linked (1)     104,236     Fixed     0.00   June, 2026     —        104,151  

ON XVII

  December, 2022   USD-linked (1)     39,118     Fixed     0.00   December, 2026     39,093       39,064  

ON XVIII

  March, 2023   USD-linked (1)     118,542     Fixed     0.00   March, 2027     118,422       118,319  

ON XIX

  March, 2023   USD-linked (1)     16,458     Fixed     1.00   March, 2028     16,440       16,432  

ON XXI

  August, 2023   USD-linked (1)     70,000     Fixed     0.99   August, 2028     69,936       69,899  

ON XXII

  December, 2023   USD     14,669     Fixed     5.00   June, 2026     —        14,726  

ON XXIII

  March, 2024   USD     92,203     Fixed     6.50   March, 2027     73,553 (2)      73,463 (2) 

ON XXIV

  May, 2024   USD     46,562     Fixed     8.00   May, 2029     46,982       46,942  

ON XXV

  July, 2024   USD-linked (1)     53,195     Fixed     3.00   July, 2028     53,298       53,239  

ON XXVI

  October, 2024   USD     150,000     Fixed     7.65   October, 2031     151,802       151,747  

ON XXVII

  December, 2024   USD     600,000     Fixed     7.63   December, 2035     598,129       597,954  

ON XXVIII

  March, 2025   USD     92,414     Fixed     7.50   March, 2030     94,189       94,038  

ON XXIX

  June, 2025   USD     900,000     Fixed     8.50   June, 2033     898,785       899,341  

ON XXX

  October, 2025   USD     73,256     Fixed     6.00   April, 2027     73,921       73,796  

ON XXXI

  April, 2026   USD     500,000     Fixed     7.88   April, 3038     504,171       —   
             

 

 

   

 

 

 
            Total ON     2,820,796       2,440,344  
             

 

 

   

 

 

 

 

(1)

Subscribed in USD, payable in ARS at the exchange rate applicable on maturity date.

(2)

As of June 30, 2026 and December 31, 2025, the carrying amount of ON XXIII include 20,000 ON repurchased by the Company.

Certain borrowings includes the Company’s obligation to comply with certain financial ratios and debt service coverage requirements (the “covenants”). Non-compliance with these covenants could restrict the ability of the Company and its subsidiaries to, among other things, pay dividends, provide guarantees, incur additional indebtedness, or dispose of material assets, among others.

 

24


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

As of June 30, 2026, the Company was in compliance with all financial covenants and other commitments associated with such borrowings.

See Note 30 for information on subsequent events.

On March 20, 2026, Vista Argentina increased the amount of the Programa de Notas, approved by CNV for a total principal

up to 4,000,000 or its equivalent in other currencies.

16.2 Changes in liabilities from financing activities

Changes in the borrowings were as follows:

 

     As of June 30,
2026
     As of December 31,
2025
 

Amounts at beginning of period

     3,154,077        1,448,567  

Proceeds from borrowings

     1,445,217        2,838,173  

Proceeds from borrowings of Business Combination

     —         50,505  

Payment of borrowings principal

     (939,243      (1,173,623

Payment of borrowings interest

     (114,738      (148,310

Payment of borrowings cost

     (5,903      (17,935

Borrowings interest (1) (Note 9.2)

     119,380        163,356  

Amortized cost (1) (Note 9.3)

     2,695        7,880  

Changes in foreign exchange rate (1)

     (77      (14,536
  

 

 

    

 

 

 

Amounts at end of period

     3,661,408        3,154,077  
  

 

 

    

 

 

 

 

(1) 

These transactions did not generate cash flows.

16.3 Financial instruments by category

The following chart includes the financial instruments broken down by category:

 

As of June 30, 2026

   Financial assets
/ liabilities at

amortized cost
     Financial assets
/
liabilities at fair

value
     Total financial
assets /liabilities
 

Assets

        

Trade and other receivables (Note 15)

     254        62,267        62,521  
  

 

 

    

 

 

    

 

 

 

Total noncurrent financial assets

     254        62,267        62,521  
  

 

 

    

 

 

    

 

 

 

Short-term investments (Note 19)

     390,571        96,017        486,588  

Trade and other receivables (Note 15)

     335,453               335,453  
  

 

 

    

 

 

    

 

 

 

Total current financial assets

     726,024        96,017        822,041  
  

 

 

    

 

 

    

 

 

 

Liabilities

        

Borrowings (Note 16.1)

     2,965,648        —         2,965,648  

Trade and other payables (Note 24)

     298,437        307,921        606,358  

Lease liabilities (Note 13)

     57,003        —         57,003  
  

 

 

    

 

 

    

 

 

 

Total noncurrent financial liabilities

     3,321,088        307,921        3,629,009  
  

 

 

    

 

 

    

 

 

 

Borrowings (Note 16.1)

     695,760        —         695,760  

Trade and other payables (Note 24)

     584,234        —         584,234  

Lease liabilities (Note 13)

     36,158        —         36,158  
  

 

 

    

 

 

    

 

 

 

Total current financial liabilities

     1,316,152        —         1,316,152  
  

 

 

    

 

 

    

 

 

 

 

25


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

As of December 31, 2025

   Financial assets /
liabilities at
amortized cost
     Financial assets /
liabilities at fair
value
     Total financial
assets /liabilities
 

Assets

        

Plan assets (Note 25)

     —         1,865        1,865  

Trade and other receivables (Note 15)

     130        —         130  
  

 

 

    

 

 

    

 

 

 

Total noncurrent financial assets

     130        1,865        1,995  
  

 

 

    

 

 

    

 

 

 

Short-term investments (Note 19)

     90,414        109,433        199,847  

Trade and other receivables (Note 15)

     200,856        —         200,856  
  

 

 

    

 

 

    

 

 

 

Total current financial assets

     291,270        109,433        400,703  
  

 

 

    

 

 

    

 

 

 

Liabilities

        

Borrowings (Note 16.1)

     2,803,982        —         2,803,982  

Trade and other payables (Note 24)

     292,236        —         292,236  

Lease liabilities (Note 13)

     88,451        —         88,451  
  

 

 

    

 

 

    

 

 

 

Total noncurrent financial liabilities

     3,184,669        —         3,184,669  
  

 

 

    

 

 

    

 

 

 

Borrowings (Note 16.1)

     350,095        —         350,095  

Trade and other payables (Note 24)

     419,130        —         419,130  

Lease liabilities (Note 13)

     55,452        —         55,452  
  

 

 

    

 

 

    

 

 

 

Total current financial liabilities

     824,677        —         824,677  
  

 

 

    

 

 

    

 

 

 

Below are income, expenses, profit, or loss from each category of financial instrument:

For the six-month period ended June 30, 2026:

 

     Financial
assets/liabilities
at amortized cost
     Financial
assets/liabilities
at fair value
     Total financial
assets /liabilities
 

Interest income (Note 9.1)

     8,181        —         8,181  

Interest expense (Note 9.2)

     (119,380      —         (119,380

Amortized cost (Note 9.3)

     (2,695      —         (2,695

Net changes in foreign exchange rate (Note 9.3)

     (10,288      —         (10,288

Discount of assets and liabilities at present value (Note 9.3)

     (20,840      —         (20,840

Changes in the fair value of financial assets (Note 9.3)

     —         7,278        7,278  

Interest expense on lease liabilities (Note 9.3)

     (1,708      —         (1,708

Discount for well plugging and abandonment (Note 9.3)

     (1,882      —         (1,882

Other taxes interest (Note 9.3)

     (1,618      —         (1,618

Other (Note 9.3)

     (22,127      —         (22,127
  

 

 

    

 

 

    

 

 

 

Total

     (172,357      7,278        (165,079
  

 

 

    

 

 

    

 

 

 

For the six-month period ended June 30, 2025:

 

     Financial
assets/liabilities
at amortized cost
     Financial
assets/liabilities
at fair value
     Total financial
assets /liabilities
 

Interest income (Note 9.1)

     1,330        —         1,330  

Interest expense (Note 9.2)

     (64,387      —         (64,387

Amortized cost (Note 9.3)

     (6,683      —         (6,683

Net changes in foreign exchange rate (Note 9.3)

     36,408        —         36,408  

Discount of assets and liabilities at present value (Note 9.3)

     (3,348      —         (3,348

Changes in the fair value of financial assets (Note 9.3)

     —         16,049        16,049  

Interest expense on lease liabilities (Note 9.3)

     (1,708      —         (1,708

Discount for well plugging and abandonment (Note 9.3)

     (836      —         (836

Other taxes interest (Note 9.3)

     (38,687         (38,687

Other (Note 9.3)

     (11,044      —         (11,044
  

 

 

    

 

 

    

 

 

 

Total

     (88,955      16,049        (72,906
  

 

 

    

 

 

    

 

 

 

 

26


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

16.4 Fair value

This note includes information on the Company’s method for assessing the fair value of its financial assets and liabilities.

16.4.1 Fair value of the Company’s financial assets and liabilities measured at fair value on a recurring basis

The Company classifies the measurements at fair value of financial instruments using a fair value hierarchy, which shows the relevance of the variables applied to carry out these measurements. The fair value hierarchy has the following levels:

 

   

Level 1: quoted (unadjusted) prices in active markets for identical assets or liabilities.

 

   

Level 2: data other than the quoted prices included in Level 1 that are observable for assets or liabilities, either directly (that is prices) or indirectly (that is derived from prices).

 

   

Level 3: data on the asset or liability that are based on information that cannot be observed in the market (that is, non-observable data).

The following chart shows the Company’s financial assets measured at fair value as of June 30, 2026 and December 31, 2025:

 

As of June 30, 2026

   Level 1      Level 2      Level 3      Total  

Assets

           

Financial assets at fair value through profit or loss

           

Trade and other receivables

     —         —         62,267        62,267  

Short-term investments

     96,017        —         —         96,017  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

     96,017        —         62,267        158,284  
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

Financial liabilities at fair value through profit or loss

           

Trade and other payables

     —         —         307,921        307,921  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

     —         —         307,921        307,921  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

As of December 31, 2025

   Level 1      Level 2      Level 3      Total  

Assets

           

Financial assets at fair value through profit or loss

           

Plan assets

     1,865        —         —         1,865  

Short-term investments

     109,433        —         —         109,433  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

     111,298        —         —         111,298  
  

 

 

    

 

 

    

 

 

    

 

 

 

The value of financial instruments traded in active markets is based on quoted market prices as of the date of these accompanying unaudited interim condensed consolidated financial statements. A market is considered active when quoted prices are available regularly through a stock exchange, a broker, a specific sector entity or regulatory agency, and these prices reflect regular and current market transactions between parties at arm’s length. The quoted market price used for financial assets held by the Company is the current offer price. These instruments are included in Level 1.

For financial instruments not traded in an active market, the fair value is determined using appropriate valuation techniques. These valuation techniques maximize the use of observable market data, when available, and minimize the use of Company’s specific estimates. Should all significant variables used to establish the fair value of a financial instrument be observable, the instrument is included in Level 2.

Should one or more variables used in determining the fair value not be observable in the market, the financial instrument is included in Level 3.

There were no transfers between Level 1, Level 2 and Level 3 from December 31, 2025, through June 30, 2026.

 

27


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

16.4.2 Fair value of financial assets and liabilities that are not measured at fair value (but require fair value disclosures)

Except for the information included in the following chart, the Company considers that the carrying amounts of financial assets and liabilities recognized in the unaudited interim condensed consolidated financial statements approximate to its fair values, as explained in the related notes.

 

As of June 30, 2026

   Carrying amount      Fair value      Level  

Liabilities

        

Borrowings

     3,661,408        3,796,950        2  
  

 

 

    

 

 

    

Total liabilities

     3,661,408        3,796,950     
  

 

 

    

 

 

    

16.5 Risk management objectives and policies concerning financial instruments

16.5.1 Financial risk factors

The Company’s activities are exposed to several financial risks: market risk (including exchange rate risk, interest rate risk and price risk), credit risk and liquidity risk.

Financial risk management is included in the Company’s global policies, and it adopts a comprehensive risk management policy focused on tracking risks affecting the entire Company. This strategy aims at striking a balance between profitability targets and risk exposure levels. Financial risks are derived from the financial instruments to which the Company is exposed during each period or as of every period-end.

The Company’s financial department, controls financial risk by identifying, assessing and covering financial risks. The risk management systems and policies are reviewed regularly to show the changes in market conditions and the Company’s activities.

The Company reviewed its exposure to financial risk factors and identified no significant changes in the risk analysis included in its annual consolidated financial statements as of December 31, 2025, except for the following:

16.5.1.1 Market risk

Exchange rate risk

The Company’s financial position and results of operations are sensitive to exchange rate changes between USD and ARS. As of December 31, 2025, the Company performed foreign exchange currency transactions, and the impact in the results of the period is recognized in the consolidated statement of profit or loss in “Other financial income (expense)”.

Most Company revenues are denominated in USD, or the changes in sales follow the changes in USD listed price.

During the six-month period ended June 30, 2026, and for the year ended December 31, 2025, ARS depreciated by about 2% and 41%, respectively.

The following chart shows the sensitivity to a modification in the exchange rate of ARS to USD while maintaining the remainder variables constant. Impact on profit before taxes is related to changes in the fair value of monetary assets and liabilities denominated in currencies other than the USD, the Company’s functional currency. The Company’s exposure to changes in foreign exchange rates for the remainder currencies is immaterial.

 

     As of June 30, 2026      As of December 31, 2025  

Changes in exchange rate:

     +/- 10%        +/- 10%  

Effect on profit or loss before income taxes

     28,898 / (28,898)        8,169 / (8,169)  

Effect on equity before income taxes

     28,898 / (28,898)        8,169 / (8,169)  

 

28


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Interest rate risk

The purpose of interest rate risk management is to minimize finance costs and limit the Company’s exposure to interest rate increases.

Variable-rate indebtedness exposes the Company’s cash flows to interest rate risk due to potential volatility. Fixed-rate indebtedness exposes the Company to interest rate risk on the fair value of its liabilities as they could be considerably higher than variable rates. As of June 30, 2026 and December 31, 2025, about 11% and 13% of indebtedness was subject to variable interest rates, respectively.

For the six-month periods ended June 30, 2025, the average interest rate for borrowings in ARS was 38.08%.

For the six-month periods ended June 30, 2026, and 2025, the variable interest rate of borrowings denominated in USD stood at 6.77% and 6.42%, respectively.

The Company expects to lessen its interest rate exposure by analyzing and assessing (i) the different sources of liquidity available in domestic and international financial and capital markets (if available); (ii) alternative (fixed or variable) interest rates, currencies and contractual terms available for companies in a sector, industry and risk similar to the Company’s; and (iii) the availability, access and cost of interest rate hedge contracts. Hence, the Company assesses the impact on profit or loss of each strategy on the obligations that represent the main positions to the main interest-bearing positions.

The Company considers that the risk of an increase in interest rates is low; therefore, it does not expect substantial debt risk.

For the six-month period ended June 30, 2026, and for the year ended December 31, 2025, the Company did not use derivative financial instruments to mitigate interest rate risks.

Note 17. Investments in associates

As of June 30, 2026, and December 31, 2025, the Company holds the following interests in associates:

 

Company    Equity interest           Income (loss) from
investments in associates
          

Investments in

associates

        
   As of
June 30,
2026
    As of
December 31,
2025
    Period from
January 1, through
June 30, 2026
     Period
from
January 1,
through
June 30,
2025
    As of
June 30,
2026
     As of
December 31,
2025
     Main activity  

VMOS S.A.

     10.20     10.20     368        (979     49,520        30,702        Midstream  

Other

     —        —        —         —        25,414        23,840        —   
      

 

 

    

 

 

   

 

 

    

 

 

    

Total investments in associates

 

    368        (979     74,934        54,542     
 

 

 

    

 

 

   

 

 

    

 

 

    

For the six-month period ended June 30, 2026 and 2025, the Company made payments related to investment in associates for 20,025 and 37,631, respectively.

See Note 30 for information on subsequent events.

Note 18. Inventories

 

     As of June 30, 2026      As of December 31, 2025  

Crude oil stock (Note 5.2)

     19,193        6,881  

Materials and spare parts

     3,386        2,575  

Assigned crude oil stock

     200        1  
  

 

 

    

 

 

 

Total inventories

     22,779        9,457  
  

 

 

    

 

 

 

 

29


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Note 19. Cash, bank balances and other short-term investments

 

     As of June 30, 2026      As of December 31, 2025  

Money market funds

     389,266        90,414  

Cash in banks

     118,069        333,002  

Mutual funds

     89,687        102,768  

Argentine government bonds

     6,330        6,665  

Other investments

     1,305        5,553  
  

 

 

    

 

 

 

Total cash, banks balances and other short-term investments

     604,657        538,402  
  

 

 

    

 

 

 

Cash and cash equivalents include cash on hand and at bank and investments maturing within 3 months. For the consolidated statement of cash flows purposes below is the reconciliation between cash, bank and short-term investments and cash and cash equivalents:

 

     As of June 30, 2026      As of December 31, 2025  

Cash, bank balances and other short-term investments

     604,657        538,402  

Less

     

Argentine government bonds

     (6,330      (6,665

Other investments

     (1,305      (5,553
  

 

 

    

 

 

 

Cash and cash equivalents

     597,022        526,184  
  

 

 

    

 

 

 

Note 20. Equity

20.1 Capital stock

As of June 30, 2026, and December 31, 2025, the Company’s variable capital stock amounted to 816,166 and 491,165, represented by 111,442,404 and 104,299,705, respectively, of which: (i) 111,442,402 and 104,299,703 respectively, are fully subscribed and paid Series A shares with no face value, each entitled to one vote; and (ii) 2 are Series C shares for both periods.

On May 7, 2026, pursuant to the transaction mentioned in Notes 1.2.1, the Board of Directors approved an increase in the variable portion of the Company’s capital stock by 325,000 and the issuance of 6,223,220 Series A shares.

During the six-month period ended June 30, 2026, 919,479 Series A shares were issued as part of the LTIP granted to Company employees.

On April 11, 2025, through the Board of Directors’ Meeting, the Company approved an increase in the variable portion of its capital stock, as part of the consideration paid for the Transaction (See Note 1.2.2 and Note 29 to the annual consolidated financial statements as of December 31, 2025), through the issuance of 7,297,507 Serie A shares, for a total amount of 299,687.

As of June 30, 2026, and December 31, 2025, the Company’s authorized capital includes 17,349,837 and 24,492,536 Series A ordinary shares, respectively, held in Treasury.

20.2. Legal reserve and reserve for share repurchase

(i) Legal reserve:

As of June 30, 2026, and December 31, 2025, the legal reserve amounts to 10,560 and 8,233, respectively.

On April 28, 2026, through an Ordinary General Shareholders’ Meeting, the Company’s shareholders approved an increase in the legal reserve for a total amount of 2,327, based on the Company’s unconsolidated financial statements.

(ii) Reserve for share repurchase:

On April 28, 2026, and April 9, 2025, through an Ordinary General Shareholders’ Meeting, the Company’s shareholders approved an increase in the reserve for the repurchase of treasury shares for a total amount of 150,000 and 50,000, respectively, based on the Company’s unconsolidated financial statements.

 

30


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

On April 9, 2025, through the Ordinary General Shareholders’ Meeting, the Company’s shareholders approved an increase of a fund to acquire own shares for 50,000, based on the Company’s nonconsolidated financial statements.

As of June 30, 2026, and December 31, 2025, the total amount of the reserve for share repurchase amount to 329,324 and 179,324, respectively.

20.3. Other equity accounts

As of June 30, 2026, Other equity accounts include: (i) an increase of 84,488 resulting from the adjustment to reflect the fair value of the shares issued as consideration for the BSP and Bajo del Toro Acquisition at the acquisition date; and (ii) a decrease of 11,579 resulting from the difference between amount by which the non-controlling interest was stated and the fair value of the consideration received, which amounted to 167,160.

For further information see Note 21 to the annual consolidated financial statements as of December 31, 2025.

Note 21. Provisions

 

     As of June 30, 2026      As of December 31, 2025  

Noncurrent

     

Well plugging and abandonment

     64,461        51,279  

Environmental remediation

     78        234  
  

 

 

    

 

 

 

Total noncurrent provisions

     64,539        51,513  
  

 

 

    

 

 

 

Current

     

Well plugging and abandonment

     1,541        3,178  

Contingencies

     499        5,244  

Environmental remediation

     108        2,378  
  

 

 

    

 

 

 

Total current provisions

     2,148        10,800  
  

 

 

    

 

 

 

Note 22. Salaries and payroll taxes

 

     As of June 30, 2026      As of December 31, 2025  

Current

     

Provision for bonuses and incentives

     8,529        25,658  

Salaries and social security contributions

     5,839        10,233  
  

 

 

    

 

 

 

Total current salaries and payroll taxes

     14,368        35,891  
  

 

 

    

 

 

 

Note 23. Other taxes and royalties

 

     As of June 30, 2026      As of December 31, 2025  

Current

     

Royalties and others

     50,992        28,662  

Personal assets tax

     6,707        11,122  

Tax withholdings

     5,401        2,936  

Value added tax

     4,217        —   

Other

     1,444        1,225  
  

 

 

    

 

 

 

Total current other taxes and royalties

     68,761        43,945  
  

 

 

    

 

 

 

Note 24. Trade and other payables

 

     As of June 30, 2026      As of December 31, 2025  

Noncurrent

     

Payables to third parties (1) (2) (3)

     606,358        292,236  
  

 

 

    

 

 

 

Total other noncurrent accounts payables

     606,358        292,236  
  

 

 

    

 

 

 

Total noncurrent accounts payables

     606,358        292,236  
  

 

 

    

 

 

 

 

31


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

     As of June 30, 2026      As of December 31, 2025  

Current

     

Accounts payables:

     

Suppliers

     560,235        399,373  
  

 

 

    

 

 

 

Total current accounts payables

     560,235        399,373  
  

 

 

    

 

 

 

Other accounts payables:

     

Payables to third parties (2)

     23,104        19,236  

Payables to partners of joint operations

     660        96  

Extraordinary fee for Gas IV Plan

     235        425  
  

 

 

    

 

 

 

Total other current accounts payables

     23,999        19,757  
  

 

 

    

 

 

 

Total current trade and other payables

     584,234        419,130  
  

 

 

    

 

 

 

 

(1)

As of June 30, 2026 and December 31, 2025, mainly includes 239,716 and 222,749, respectively, in connection with the liability assumed for the acquisition of Vista Lach (See Note 1.2.2 and 29 to the annual consolidated financial statements as of December 31, 2025).

(2)

As of June 30, 2026, includes 58,721 and 23,104 noncurrent and current payables to third parties, respectively, related to the Farmout Agreement. Likewise, as of December 31, 2025, includes 68,298 and 19,236 noncurrent and current payables to third parties, respectively, related to the Farmout Agreement (See Note 1.2.1 to the annual consolidated financial statements as of December 31, 2025).

(3)

As of June 30, 2026, includes 307,921 related to the contingent consideration arising from the BSP and Bajo del Toro Acquisition (See Note 1.2.1).

Other than mentioned above, due to the short-term nature of current trade and other payables, their carrying amount is deemed to be the same as its fair value. The carrying amount of noncurrent trade and other payable does not differ considerably from its fair value.

Note 25. Employee benefits

The following chart summarizes net expense components and the changes in the liability for long-term employee benefits in the unaudited interim condensed consolidated financial statements:

 

     Period from
January 1,
through June 30,
2026
     Period from
January 1,
through June 30,
2025
     Period from
April 1,
through
June 30,
2026
     Period from
April 1,
through June 30,
2025
 

Cost of interest

     (408      (392      (203      (196

Cost of services

     —         (4      —         (2
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     (408      (396      (203      (198
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     As of June 30, 2026  
     Present value of
the obligation
     Plan assets      Net liabilities  

Amounts at beginning of period

     (19,519      3,293        (16,226

Items classified as loss or profit

        

Cost of interest

     (471      63        (408

Items classified in other comprehensive income

        

Actuarial remeasurement

     (4,358      (74      (4,432

Payment of contributions

     984        (742      242  
  

 

 

    

 

 

    

 

 

 

Amounts at end of period

     (23,364      2,540        (20,824
  

 

 

    

 

 

    

 

 

 

The fair value of plan assets as of every period is as follows:

 

     As of June 30, 2026      As of December 31, 2025  

Cash and cash equivalents

     2,540        1,428  

US government bonds

     —         1,865  
  

 

 

    

 

 

 

Total

     2,540        3,293  
  

 

 

    

 

 

 

See Note 23 to the annual consolidated financial statements as of December 31, 2025.

 

32


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Note 26. Related parties’ transactions and balances

There were no significant changes in related parties and relevant transactions during the three-month period ended June 30, 2026 (See Note 27 to the annual consolidated financial statements as of December 31, 2025).

Note 2.3 to the annual consolidated financial statements as of December 31, 2025, provides information on the Company’s structure.

Note 27. Commitments and contingencies

27.1 Commitments

27.1.1 Transport services commitments

The Company, through its subsidiaries Vista Argentina, Vista Lach and BSP, entered into transportation services commitments under the following projects: (i) the Duplicar Plus Project implemented by Oleoductos del Valle S.A. (“Duplicar”); (ii) the project to expand the Puerto Rosales maritime terminal and pumping station implemented by Oiltanking Ebytem S.A. (“Oiltanking Project”); (iii) the Transportation Service Agreement for Vaca Muerta Centro Pipeline (“VMOC” by Spanish acronym); and (iv) the Transportation Service Agreement for Vaca Muerta Norte Pipeline (“VMON” by Spanish acronym).

As of June 30, 2026 advance payments for transportation services amounted to 383,928 as follows: (i) 229,953 related to Duplicar; (ii) 61,471 related to the Oiltanking Project; (iii) 62,512 related to VMOC; and (iv) 29,992 related to VMON.

As of December 31, 2025 advance payments for transportation services amounted to 337,185 as follows: (i) 206,358 related to the Duplicar; (ii) 53,266 related to Oiltanking Project; (iii) 45,301 related to VMOC; and (iv) 32,260 related to VMON.

See Notes 28.1 to the annual consolidated financial statements as of December 31, 2025 for more information about the commitments.

27.2 Contingencies

(i) Asociación de Superficiarios de la Patagonia (“ASSUPA” by its Spanish acronym)

On July 1, 2004, Vista Argentina was served with notice of a lawsuit filed by ASSUPA against various concession-holding companies operating in the Neuquén Basin. The claim sought, among other remedies, the remediation of an alleged collective environmental damage and the establishment of an environmental restoration fund.

On May 21, 2026, the Supreme Court of Justice of Argentina issued a final judgment in the case, dismissing the claim on the grounds that the plaintiff failed to demonstrate that the reported activities had effectively caused degradation or contamination of environmental resources.

Except for the aforementioned, there were no significant changes in commitments and contingencies for the six-month period ended June 30, 2026 (See Notes 28 to the annual consolidated financial statements as of December 31, 2025).

Note 28. Tax regulations

There were no significant changes in Argentina’s and Mexico’s tax regulations during the six-month period ended June 30, 2026 (See Note 30 to the annual consolidated financial statements as of December 31, 2025).

Note 29. Business Combination

29.1. Vista Lach Acquisition

On April 15, 2025, the Company acquired 100% of Vista Lach’s capital stock (“Vista Lach Acquisition”), which was accounted for as a business combination using the acquisition method, effective from the date when the Company obtained control of the acquiree.

 

33


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

Under the terms of the Vista Lach Acquisition, the total consideration amounted to 1,406,441 according to the following breakdown: (i) 899,687 paid in cash; (ii) 299,687 paid by transferring 7,297,507 ADSs, and (iii) a liability assumed for a nominal value of 300,000 payable in cash, with 50% due on April 15, 2029, and the remaining 50% on April 15, 2030, without accruing interest. As of the date of the Vista Lach Acquisition, the present value of the liabilities assumed amounted to 207,067.

Due to the difference between the consideration paid and the net identifiable assets, for the six-month period ended June 30, 2025 the Company recognized a gain of 202,474, booked in “Gain from Business Combination” within “Other operating income” (Note 8.1). As of June 30, 2025, the purchase price allocation and the resulting gain recognized from the business combination are preliminary.

See Note 1.2.2 and 32 of the annual consolidated financial statements as of December 31, 2025.

29.2. BSP and Bajo del Toro Acquisition

As mentioned in Note 1.2.1, on February 2, 2026, the Company signed several agreements which were booked as a business combination using the acquisition method, effective from May 7, 2026, which was the date when the Company obtained control of the acquiree.

Under the terms of the BSP and Bajo del Toro Acquisition, the total consideration amounted to 1,439,606, broken down as follows: (i) 722,197 paid in cash; (ii) 409,488 paid through the transfer of 6,223,220 ADSs, and (iii) contingent consideration liability assumed amounting to 307,921, payable annually over a five-year period and calculated based on future Brent crude oil prices and the production attributable to the acquired interests

The fair value of identifiable assets and liabilities as of the acquisition date was preliminarily determined in accordance with IFRS 3 as follow:

 

     As of April 30, 2026  

Property, plant and equipment

     1,488,773  

Trade and other receivables

     158,990  

Inventories

     2,054  

Assets held for sale

     107,767  

Cash, bank balances and other short-term investments

     55,793  
  

 

 

 

Total assets acquired

     1,813,377  
  

 

 

 

Provisions

     6,518  

Deferred income tax liabilities

     193,452  

Income tax liability

     47,896  

Other taxes and royalties

     11,122  

Trade and other payables

     106,030  

Liabilities directly associated with assets held for sale

     8,753  
  

 

 

 

Total liabilities assumed

     373,771  
  

 

 

 

Total net assets measured at fair value

     1,439,606  
  

 

 

 

 

     As of April 30, 2026  

Cash consideration

     722,197  

Cash and cash equivalent acquired

     (55,793
  

 

 

 

Payment for Business Combination, net of cash acquired

     666,404  
  

 

 

 

The Company considered the identifiable assets and liabilities as of April 30, 2026. There would have been no material differences had the purchase price been allocated as from May 7, 2026.

This purchase price allocation is preliminary, as the assessment of the current value is underway. This process will be finalized in 2026.

 

34


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

As from the acquisition date, BSP and Bajo del Toro contributed revenue of 141,024 and net profit before income tax of 90,237 to the Company. Had the business combination occurred as from January 1, 2026, the Company’s revenue from continuing operations would have amounted to 2,311,031 and its net profit before income tax from continuing operations would have amounted to 695,411.

Note 30. Subsequent events

The Company assessed events subsequent to June 30, 2026, to determine the need of a potential recognition or disclosure in these unaudited interim condensed consolidated financial statements. The Company assessed such events through July 16, 2026, date in which these financial statements were made available for issue:

 

 

On July 3, 2026, the Company, through its subsidiary Vista Argentina, assigned to Unconventional Resources S.A. (“URSA”) a 50% interest in the unconventional exploitation rights relating to Charco del Palenque, Jarilla Quemada areas and Entre Lomas area.

 

 

On July 16, 2026, Vista Argentina issued ON XXXII and ON XXXIII, each for an amount of 75,000, at annual interest rates of 3.75% and 5.00% with maturing dates in January 2028 and July 2029, respectively.

 

 

On July 16, 2026, Vista Argentina made payments related to VMOS’s investment for an amount of 5,091.

 

 

On July 16, 2026, Vista Energy International S.A. (“VEISA”) signed a loan agreement with Bladex, for an amount of 10,000, at an annual interest rate of SOFR plus 1.90% and an expiration date in July 2026.

 

 

During July 2026, Vista Argentina paid interest for an amount of 2,175, corresponding to exports pre-financing.

 

 

During July 2026, Vista Argentina paid interest for an amount of 1,494, corresponding to ON.

 

 

During July 2026, Vista Argentina paid principal and interest for an amount of 9,525, corresponding to financial loans.

There are no other events or transactions between the closing date and the date of issuance of these unaudited interim condensed consolidated financial statements that could significantly affect the Company’s financial position or profit or loss.

Note 31. Supplementary pro forma financial information (unaudited)

As mentioned in Note 1.2.1, the Company, through its subsidiary Vista Argentina signed several agreements including the following transactions: (i) the acquisition of 100% of Equinor’s capital stock, which holds a 30% interest in the Bandurria Sur block; and the acquisition of a 50% interest in the Bajo del Toro block from Equinor Argentina B.V. Sucursal Argentina; (ii) the sale of a 16.3% interest in Equinor’s capital stock, including, indirectly, the assignment of a 4.9% interest in Bandurria Sur, and the assignment of a 15% interest in the Bajo del Toro block to YPF.

The Company has prepared this financial information to comply with the regulatory requirements established by the Comisión Nacional Bancaria y de Valores (“CNBV” by its Spanish Acronym), which has been prepared in accordance with IFRS issued by the IASB. These were prepared on a historical cost basis, except for certain financial assets and liabilities that were measured at fair value.

This pro forma financial information should not be considered a statement, guarantee or suggestion about past or future performance. No person should rely on the usefulness or accuracy of this pro forma financial information, which is disclosed exclusively to comply with the CNBV. To the maximum extent allowed by applicable law, Vista Energy S.A.B. de C.V. and its directors, Board members, employees, affiliates and subsidiaries are released from all liability related to such pro forma information.

This pro forma information has been prepared using most reliable information at the date of these financial statements, that do not differ materially from the financial information, or pro-forma financial information, previously included in the Folleto Informativo.

 

35


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

31.1 Pro forma consolidated statement of profit or loss and other comprehensive income for the six month period ended June 30, 2025 (unaudited)

 

     Period from
January 1,
through June 30,
2025
    Pro forma
adjustments
    Period from
January 1,
through June 30,
2025

Pro forma
    Period from
April 1,
through June 30,
2025
    Pro forma
adjustments
    Period from
April 1,
through June 30,
2025

Pro forma
 

Revenue from contracts with customers

     1,048,998       78,327       1,127,325       610,542       78,327       688,869  

Cost of sales:

            

Operating costs

     (84,354     (7,451     (91,805     (50,290     (7,451     (57,741

Crude oil stock fluctuation

     2,826       —        2,826       (6,206     —        (6,206

Royalties and others

     (152,545     (13,371     (165,916     (84,291     (13,371     (97,662

Depreciation, depletion and amortization

     (302,917     (21,514     (324,431     (176,940     (21,514     (198,454

Other non-cash costs related to the transfer of conventional assets

     (14,859     —        (14,859     (7,619     —        (7,619
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     497,149       35,991       533,140       285,196       35,991       321,187  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling expenses

     (87,473     (4,263     (91,736     (40,705     (4,263     (44,968

General and administrative expenses

     (57,743     (1     (57,744     (29,712     (1     (29,713

Exploration expenses

     (344     —        (344     (164           (164

Other operating income

     214,482       231       214,713       208,073       231       208,304  

Other operating expenses

     (25,161     (955     (26,116     (23,969     (955     (24,924

Impairment of long-lived assets

     (38,252           (38,252     (38,252           (38,252
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit

     502,658       31,003       533,661       360,467       31,003       391,470  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from investments in associates

     (979     —        (979     (979     —        (979

Interest income

     1,330       —        1,330       274       —        274  

Interest expense

     (64,387     —        (64,387     (40,106     —        (40,106

Other financial income (expense)

     (9,849     2,924       (6,925     (25,841     2,924       (22,917
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financial income (expense), net

     (72,906     2,924       (69,982     (65,673     2,924       (62,749
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit before income tax

     428,773       33,927       462,700       293,815       33,927       327,742  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Current income tax (expense)

     (146,608     (20,113     (166,721     (80,286     (20,113     (100,399

Deferred income tax benefit (expense)

     35,917       (833     35,084       21,760       (833     20,927  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax (expense)

     (110,691     (20,946     (131,637     (58,526     (20,946     (79,472
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the period, net

     318,082       12,981       331,063       235,289       12,981       248,270  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income

            

Other comprehensive income that shall not be reclassified to profit (loss) in subsequent periods

            

- (Loss) from actuarial remeasurement related to employee benefits

     (1,854     —        (1,854     (1,832     —        (1,832

- Deferred income tax benefit

     649       —        649       642       —        642  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income for the period

     (1,205     —        (1,205     (1,190     —        (1,190
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive profit for the period

     316,877       12,981       329,858       234,099       12,981       247,080  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

36


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

31.1 Pro forma consolidated statement of profit or loss and other comprehensive income for the six month period ended June 30, 2025 (unaudited)

 

     Period from
January 1,
through June 30,
2025
     Pro forma
adjustments
     Period from
January 1,
through June 30,
2025

Pro forma
     Period from
April 1,
through June 30,
2025
     Pro forma
adjustments
     Period from
April 1,
through June 30,
2025

Pro forma
 

Net profit for the period attributable to:

                 

Shareholders of the parent company

     318,082        —         318,082        235,289        —         235,289  

Non-controlling interests

     —         12,981        12,981        —         12,981        12,981  

Total comprehensive income for the period attributable to:

                 

Shareholders of the parent company

     316,877        —         316,877        234,099        —         234,099  

Non-controlling interests

     —         12,981        12,981        —         12,981        12,981  

 

37


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

31.2 Pro forma consolidated statement of financial position as of June 30, 2025 (unaudited)

 

     As of June 30,
2025
     Pro forma
adjustments
     As of June 30,
2025

Pro forma
 

Assets

        

Noncurrent assets

        

Property, plant and equipment

     4,792,465        1,727,882        6,520,347  

Goodwill

     22,576        —         22,576  

Other intangible assets

     13,646        —         13,646  

Right-of-use assets

     92,941        —         92,941  

Biological assets

     13,472        —         13,472  

Investments in associates

     48,558        —         48,558  

Trade and other receivables

     366,855        82,978        449,833  

Deferred income tax assets

     71,560        —         71,560  
  

 

 

    

 

 

    

 

 

 

Total noncurrent assets

     5,422,073        1,810,860        7,232,933  
  

 

 

    

 

 

    

 

 

 

Current assets

        

Inventories

     12,244        3,013        15,257  

Trade and other receivables

     476,920        134,602        611,522  

Cash, bank balances and other short-term investments

     153,823        (496,755      (342,932
  

 

 

    

 

 

    

 

 

 

Total current assets

     642,987        (359,140      283,847  
  

 

 

    

 

 

    

 

 

 

Total assets

     6,065,060        1,451,720        7,516,780  
  

 

 

    

 

 

    

 

 

 

Equity and liabilities

        

Equity

        

Capital stock

     697,752        325,000        1,022,752  

Other equity instruments

     32,144        —         32,144  

Other equity accounts

     —         72,909        72,909  

Legal reserve

     8,233        —         8,233  

Share-based payments

     (67,591      —         (67,591

Share repurchase reserve

     179,324        —         179,324  

Other accumulated comprehensive income (losses)

     (12,262      —         (12,262

Accumulated profit (losses)

     1,286,959        (11,445      1,275,514  
  

 

 

    

 

 

    

 

 

 

Equity attributable to shareholders of the parent company

     2,124,559        386,464        2,511,023  
  

 

 

    

 

 

    

 

 

 

Equity attributable to non-controlling interests

     —         178,740        178,740  
  

 

 

    

 

 

    

 

 

 

Total equity

     2,124,559        565,204        2,689,763  
  

 

 

    

 

 

    

 

 

 

Liabilities

        

Noncurrent liabilities

        

Deferred income tax liabilities

     91,672        398,588        490,260  

Lease liabilities

     47,388        —         47,388  

Provisions

     36,060        6,220        42,280  

Borrowings

     1,900,236        —         1,900,236  

Employee benefits

     17,942        —         17,942  

Income tax liability

     14,170        —         14,170  

Trade and other payables

     281,352        307,921        589,273  
  

 

 

    

 

 

    

 

 

 

Total noncurrent liabilities

     2,388,820        712,729        3,101,549  
  

 

 

    

 

 

    

 

 

 

 

38


VISTA ENERGY, S.A.B. DE C.V.

Notes to the unaudited interim condensed consolidated financial statements as of June 30, 2026 and December 31, 2025 and for the six-month periods ended June 30, 2026 and 2025

(Amounts expressed in thousands of US Dollars, except otherwise indicated)

 

     As of June 30,
2025
     Pro forma
adjustments
     As of June 30,
2025

Pro forma
 

Current liabilities

        

Provisions

     16,315        —         16,315  

Lease liabilities

     27,627        —         27,627  

Borrowings

     698,360        —         698,360  

Salaries and payroll taxes

     17,388        —         17,388  

Income tax liability

     328,414        60,338        388,752  

Other taxes and royalties

     33,235        5,157        38,392  

Trade and other payables

     430,342        108,292        538,634  
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     1,551,681        173,787        1,725,468  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     3,940,501        886,516        4,827,017  
  

 

 

    

 

 

    

 

 

 

Total equity and liabilities

     6,065,060        1,451,720        7,516,780  
  

 

 

    

 

 

    

 

 

 

 

39