Symbols / VIST $71.04 -0.81% Vista Energy, S.A.B. de C.V.
VIST Chart
About
Vista Energy, S.A.B. de C.V., through its subsidiaries, engages in the exploration and production of oil and gas in Latin America. The company's principal assets located in the Vaca Muerta play, Neuquina basin, Argentina. It owns producing assets in Argentina and Mexico. In addition, the company involved in drilling and workover activities situated in Argentina. The company was formerly known as Vista Oil & Gas, S.A.B. de C.V. and changed its name to Vista Energy, S.A.B. de C.V. in April 2022. Vista Energy, S.A.B. de C.V. was incorporated in 2017 and is based in Mexico City, Mexico.
Fundamentals
Scroll to Statements| Sector | Energy | Industry | Oil & Gas E&P | Market Cap | 7.54B |
| Enterprise Value | 10.23B | Income | 719.06M | Sales | 2.47B |
| Book/sh | 24.08 | Cash/sh | 5.16 | Dividend Yield | — |
| Payout | 0.00% | Employees | — | IPO | — |
| P/E | 10.60 | Forward P/E | 11.60 | PEG | — |
| P/S | 3.05 | P/B | 2.95 | P/C | — |
| EV/EBITDA | 4.88 | EV/Sales | 4.13 | Quick Ratio | 0.85 |
| Current Ratio | 0.86 | Debt/Eq | 131.31 | LT Debt/Eq | — |
| EPS (ttm) | 6.70 | EPS next Y | 6.12 | EPS Growth | -13.80% |
| Revenue Growth | 52.60% | Earnings | 2026-04-29 | ROA | 14.53% |
| ROE | 34.80% | ROIC | — | Gross Margin | 77.29% |
| Oper. Margin | 29.75% | Profit Margin | 29.06% | Shs Outstand | 104.30M |
| Shs Float | 89.42M | Short Float | 3.01% | Short Ratio | 1.44 |
| Short Interest | — | 52W High | 79.20 | 52W Low | 31.63 |
| Beta | -0.45 | Avg Volume | 1.71M | Volume | 1.15M |
| Target Price | $82.47 | Recom | Strong_buy | Prev Close | $71.62 |
| Price | $71.04 | Change | -0.81% |
Valuation Models
Price estimates from analyst targets and simple models.
Ratings
Latest analyst rating changes
| Date | Action | Analyst | Rating Change | Price Target |
|---|---|---|---|---|
| 2026-01-12 | up | UBS | Neutral → Buy | $65 |
| 2025-11-18 | main | B of A Securities | Buy → Buy | $90 |
| 2025-11-13 | main | JP Morgan | Overweight → Overweight | $68 |
| 2025-10-17 | main | JP Morgan | Overweight → Overweight | $50 |
| 2025-05-16 | main | UBS | Neutral → Neutral | $57 |
| 2025-02-13 | up | Citigroup | Neutral → Buy | $66 |
| 2025-01-10 | main | JP Morgan | Overweight → Overweight | $72 |
| 2025-01-03 | down | UBS | Buy → Neutral | $64 |
| 2024-08-20 | init | JP Morgan | — → Overweight | $68 |
| 2024-05-01 | main | UBS | Neutral → Neutral | $50 |
| 2024-04-17 | down | Citigroup | Buy → Neutral | $50 |
| 2024-04-16 | main | Jefferies | Buy → Buy | $53 |
| 2024-03-28 | down | UBS | Buy → Neutral | $47 |
| 2023-09-21 | init | Jefferies | — → Buy | $40 |
| 2023-03-27 | main | Morgan Stanley | — → Overweight | $30 |
| 2021-07-21 | up | Morgan Stanley | Equal-Weight → Overweight | $9 |
- Vista Energy, SAB de CV - Sponsored ADR (VIST) soars 5.2%: Is further upside left in the stock? - MSN Mon, 06 Apr 2026 12
- Vista Energy (NYSE:VIST) Shares Gap Up - Should You Buy? - MarketBeat hu, 02 Apr 2026 15
- Vista Energy’s Argentine Unit Prices $500 Million in 2038 New York-Law Notes - The Globe and Mail hu, 02 Apr 2026 22
- Vista Energy, S.A.B. de C.V. - Sponsored ADR (VIST) Is Up 2.98% in One Week: What You Should Know - Yahoo Finance Wed, 01 Apr 2026 16
- Vista Energy: Strong Operational Performance And Consolidating As Top Vaca Muerta Exporter - Seeking Alpha Wed, 01 Apr 2026 11
- Vista Energy (NYSE: VIST) prices $500M 7.875% 2038 senior notes - Stock Titan Wed, 01 Apr 2026 21
- Vista Energy Stock Takes a Surprise Turn Lower - TipRanks Wed, 01 Apr 2026 14
- Vista Energy Shares Skyrocket as Goldman Sachs Revises Price Target - stockstotrade.com Sun, 15 Mar 2026 07
- Vista Energy (NYSE:VIST) Shares Down 5.8% - Should You Sell? - MarketBeat Wed, 01 Apr 2026 17
- Vista Energy (NYSE: VIST) director details initial ADS and RSU holdings - Stock Titan Wed, 18 Mar 2026 07
- Here’s What UBS Thinks About Vista Energy (VIST) - Yahoo Finance Mon, 26 Jan 2026 08
- Vista Energy (NYSE:VIST) Stock Price Down 5.8% - What's Next? - MarketBeat Mon, 23 Mar 2026 07
- Vista Energy (VIST) COO details Series A shares, options, RSUs and PSUs - Stock Titan Wed, 18 Mar 2026 07
- Earnings Estimates Moving Higher for Vista Energy, S.A.B. de C.V. - Sponsored ADR (VIST): Time to Buy? - Yahoo Finance Wed, 01 Apr 2026 16
- Vista Energy, S.A.B. de C.V. - Sponsored ADR $VIST Stock Position Lifted by Carrhae Capital LLP - MarketBeat Wed, 18 Mar 2026 07
Insider Transactions
No recent insider transactions.
Financials
| Line Item | Trend | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Total Revenue |
|
1,647.77
+40.98%
|
1,168.77
-1.59%
|
1,187.66
+78.51%
|
665.31
|
| Operating Revenue |
|
1,647.77
+40.98%
|
1,168.77
-1.59%
|
1,187.66
+78.51%
|
665.31
|
| Cost Of Revenue |
|
830.02
+43.72%
|
577.52
+3.61%
|
557.42
+39.81%
|
398.70
|
| Reconciled Cost Of Revenue |
|
830.02
+43.72%
|
577.52
+3.61%
|
557.42
+39.81%
|
398.70
|
| Gross Profit |
|
817.74
+38.31%
|
591.25
-6.19%
|
630.24
+136.39%
|
266.61
|
| Operating Expense |
|
196.56
+401.94%
|
-65.10
-164.74%
|
100.56
+29.23%
|
77.81
|
| Selling General And Administration |
|
203.00
+81.10%
|
112.09
+17.02%
|
95.79
+43.17%
|
66.91
|
| Selling And Marketing Expense |
|
106.06
+132.24%
|
45.67
+27.25%
|
35.89
+45.91%
|
24.60
|
| General And Administrative Expense |
|
96.94
+45.94%
|
66.42
+10.89%
|
59.90
+41.58%
|
42.31
|
| Salaries And Wages |
|
78.53
+53.65%
|
51.11
+8.48%
|
47.11
+42.95%
|
32.96
|
| Other Gand A |
|
18.41
+20.24%
|
15.31
+19.76%
|
12.79
+36.73%
|
9.35
|
| Other Operating Expenses |
|
-52.73
+74.20%
|
-204.37
-781.99%
|
-23.17
-114.65%
|
-10.79
|
| Total Expenses |
|
1,026.59
+100.34%
|
512.43
-22.12%
|
657.98
+38.08%
|
476.52
|
| Operating Income |
|
621.18
-5.36%
|
656.35
+23.91%
|
529.68
+180.56%
|
188.79
|
| Total Operating Income As Reported |
|
625.39
-0.97%
|
631.49
+19.34%
|
529.15
+151.31%
|
210.55
|
| EBITDA |
|
1,095.77
+29.16%
|
848.37
+20.93%
|
701.55
+75.40%
|
399.98
|
| Normalized EBITDA |
|
1,077.89
+29.04%
|
835.34
+16.54%
|
716.77
+98.54%
|
361.01
|
| Reconciled Depreciation |
|
437.70
+58.34%
|
276.43
+17.70%
|
234.86
+22.76%
|
191.31
|
| EBIT |
|
658.07
+15.06%
|
571.94
+22.55%
|
466.69
+123.65%
|
208.67
|
| Total Unusual Items |
|
17.87
+37.13%
|
13.03
+185.65%
|
-15.22
-139.05%
|
38.97
|
| Total Unusual Items Excluding Goodwill |
|
17.87
+37.13%
|
13.03
+185.65%
|
-15.22
-139.05%
|
38.97
|
| Special Income Charges |
|
4.21
+116.92%
|
-24.86
-4581.92%
|
-0.53
-102.44%
|
21.76
|
| Other Special Charges |
|
0.69
+897.10%
|
0.07
-81.79%
|
0.38
-41.87%
|
0.65
|
| Impairment Of Capital Assets |
|
-4.21
-117.11%
|
24.59
|
0.00
+100.00%
|
-14.04
|
| Restructuring And Mergern Acquisition |
|
0.00
-100.00%
|
0.28
-48.02%
|
0.53
-76.75%
|
2.28
|
| Write Off |
|
—
|
—
|
0.00
|
0.00
|
| Net Income |
|
477.52
+20.30%
|
396.95
+47.27%
|
269.54
+432.15%
|
50.65
|
| Pretax Income |
|
590.83
+8.34%
|
545.36
+25.80%
|
433.51
+183.78%
|
152.76
|
| Net Non Operating Interest Income Expense |
|
-48.23
+61.11%
|
-124.02
-53.22%
|
-80.95
-7.94%
|
-75.00
|
| Interest Expense Non Operating |
|
67.24
+152.95%
|
26.58
-19.87%
|
33.18
-40.65%
|
55.90
|
| Net Interest Income |
|
-48.23
+61.11%
|
-124.02
-53.22%
|
-80.95
-7.94%
|
-75.00
|
| Interest Expense |
|
67.24
+152.95%
|
26.58
-19.87%
|
33.18
-40.65%
|
55.90
|
| Interest Income Non Operating |
|
4.54
+267.21%
|
1.24
+52.66%
|
0.81
+1144.62%
|
0.07
|
| Interest Income |
|
4.54
+267.21%
|
1.24
+52.66%
|
0.81
+1144.62%
|
0.07
|
| Other Income Expense |
|
17.87
+37.13%
|
13.03
+185.65%
|
-15.22
-139.05%
|
38.97
|
| Gain On Sale Of Security |
|
13.67
-63.93%
|
37.90
+358.03%
|
-14.69
-185.35%
|
17.21
|
| Tax Provision |
|
113.31
-23.65%
|
148.40
-9.50%
|
163.98
+60.58%
|
102.11
|
| Tax Rate For Calcs |
|
0.00
-29.63%
|
0.00
-28.95%
|
0.00
+26.67%
|
0.00
|
| Tax Effect Of Unusual Items |
|
3.40
-3.50%
|
3.52
+160.86%
|
-5.78
-149.47%
|
11.69
|
| Net Income Including Noncontrolling Interests |
|
477.52
+20.30%
|
396.95
+47.27%
|
269.54
+432.15%
|
50.65
|
| Net Income From Continuing Operation Net Minority Interest |
|
477.52
+20.30%
|
396.95
+47.27%
|
269.54
+432.15%
|
50.65
|
| Net Income From Continuing And Discontinued Operation |
|
477.52
+20.30%
|
396.95
+47.27%
|
269.54
+432.15%
|
50.65
|
| Net Income Continuous Operations |
|
477.52
+20.30%
|
396.95
+47.27%
|
269.54
+432.15%
|
50.65
|
| Normalized Income |
|
463.04
+19.51%
|
387.44
+38.88%
|
278.97
+1093.51%
|
23.37
|
| Net Income Common Stockholders |
|
477.52
+20.30%
|
396.95
+47.27%
|
269.54
+432.15%
|
50.65
|
| Diluted EPS |
|
4.63
+15.83%
|
4.00
+45.19%
|
2.75
|
—
|
| Basic EPS |
|
4.98
+17.51%
|
4.24
+38.10%
|
3.07
|
—
|
| Basic Average Shares |
|
95.91
+2.38%
|
93.68
+6.62%
|
87.86
|
—
|
| Diluted Average Shares |
|
103.08
+3.87%
|
99.23
+1.43%
|
97.83
|
—
|
| Diluted NI Availto Com Stockholders |
|
477.52
+20.30%
|
396.95
+47.27%
|
269.54
+432.15%
|
50.65
|
| Gain On Sale Of PPE |
|
—
|
0.00
|
0.00
-100.00%
|
10.00
|
| Other Taxes |
|
46.28
+70.28%
|
27.18
-2.85%
|
27.98
+31.39%
|
21.29
|
| Provision For Doubtful Accounts |
|
0.00
|
0.00
+100.00%
|
-0.04
-108.87%
|
0.41
|
| Total Other Finance Cost |
|
-14.48
-114.67%
|
98.67
+103.12%
|
48.58
+153.58%
|
19.16
|
| Line Item | Trend | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Total Assets |
|
4,232.37
+62.91%
|
2,598.00
+27.48%
|
2,037.98
+21.04%
|
1,683.76
|
| Current Assets |
|
1,052.27
+147.07%
|
425.90
+22.50%
|
347.69
-7.30%
|
375.07
|
| Cash Cash Equivalents And Short Term Investments |
|
767.31
+257.73%
|
214.50
-13.56%
|
248.16
-21.73%
|
317.04
|
| Cash And Cash Equivalents |
|
520.40
+2287.38%
|
21.80
-8.83%
|
23.91
-69.38%
|
78.10
|
| Cash Equivalents |
|
—
|
—
|
—
|
233.12
|
| Cash Financial |
|
520.40
+2287.38%
|
21.80
-8.83%
|
23.91
-69.38%
|
78.10
|
| Other Short Term Investments |
|
246.91
+28.13%
|
192.70
-14.07%
|
224.25
-6.15%
|
238.94
|
| Receivables |
|
266.69
+30.82%
|
203.86
+135.31%
|
86.63
+96.56%
|
44.07
|
| Accounts Receivable |
|
106.39
+57.40%
|
67.59
+64.26%
|
41.15
+51.01%
|
27.25
|
| Other Receivables |
|
55.97
-41.46%
|
95.62
+550.84%
|
14.69
+265.93%
|
4.01
|
| Taxes Receivable |
|
98.00
+192.48%
|
33.51
+26.47%
|
26.49
+164.07%
|
10.03
|
| Loans Receivable |
|
0.74
+33.21%
|
0.56
+25.45%
|
0.44
-9.57%
|
0.49
|
| Inventory |
|
6.47
-14.31%
|
7.55
-41.48%
|
12.90
-7.61%
|
13.96
|
| Raw Materials |
|
4.38
+64.56%
|
2.66
-43.58%
|
4.72
-45.97%
|
8.74
|
| Finished Goods |
|
2.08
-57.32%
|
4.88
-40.26%
|
8.18
+56.59%
|
5.22
|
| Prepaid Assets |
|
11.79
|
0.00
-100.00%
|
13.86
+281.61%
|
3.63
|
| Total Non Current Assets |
|
3,180.10
+46.41%
|
2,172.10
+28.50%
|
1,690.29
+29.16%
|
1,308.69
|
| Net PPE |
|
2,911.32
+46.39%
|
1,988.78
+21.82%
|
1,632.57
+30.56%
|
1,250.44
|
| Gross PPE |
|
4,165.65
+47.69%
|
2,820.44
+17.64%
|
2,397.51
+33.77%
|
1,792.26
|
| Accumulated Depreciation |
|
-1,254.33
-50.82%
|
-831.66
-8.72%
|
-764.94
-41.18%
|
-541.83
|
| Properties |
|
—
|
—
|
—
|
1,620.99
|
| Land And Improvements |
|
8.26
-34.28%
|
12.57
+16.49%
|
10.79
+298.45%
|
2.71
|
| Buildings And Improvements |
|
—
|
0.39
-60.65%
|
0.99
-18.58%
|
1.21
|
| Machinery Furniture Equipment |
|
143.85
+38.10%
|
104.16
+51.48%
|
68.76
+42.33%
|
48.31
|
| Construction In Progress |
|
191.21
+55.43%
|
123.02
-20.09%
|
153.95
+68.72%
|
91.25
|
| Other Properties |
|
89.08
+98.16%
|
44.95
+7.14%
|
41.96
+50.95%
|
27.80
|
| Leases |
|
15.55
+3907.99%
|
0.39
|
—
|
—
|
| Goodwill And Other Intangible Assets |
|
38.02
+16.62%
|
32.60
-7.06%
|
35.08
+8.63%
|
32.29
|
| Goodwill |
|
22.58
+0.00%
|
22.58
-20.19%
|
28.29
-0.45%
|
28.42
|
| Other Intangible Assets |
|
15.44
+54.03%
|
10.03
+47.61%
|
6.79
+75.14%
|
3.88
|
| Investments And Advances |
|
11.91
+38.14%
|
8.62
+33.77%
|
6.44
+116.43%
|
2.98
|
| Long Term Equity Investment |
|
11.91
+38.14%
|
8.62
+33.77%
|
6.44
+116.43%
|
2.98
|
| Non Current Accounts Receivable |
|
58.60
-20.73%
|
73.93
+5059.04%
|
1.43
-69.99%
|
4.78
|
| Non Current Deferred Assets |
|
3.56
-37.92%
|
5.74
+1614.33%
|
0.34
-87.91%
|
2.77
|
| Non Current Deferred Taxes Assets |
|
3.56
-37.92%
|
5.74
+1614.33%
|
0.34
-87.91%
|
2.77
|
| Non Current Prepaid Assets |
|
146.26
+135.62%
|
62.07
+355.42%
|
13.63
-10.54%
|
15.24
|
| Other Non Current Assets |
|
10.03
|
—
|
—
|
—
|
| Total Liabilities Net Minority Interest |
|
2,611.16
+93.28%
|
1,350.99
+13.16%
|
1,193.92
+6.74%
|
1,118.50
|
| Current Liabilities |
|
1,057.75
+194.32%
|
359.39
-11.99%
|
408.34
+5.86%
|
385.74
|
| Payables And Accrued Expenses |
|
926.15
+275.71%
|
246.50
-19.87%
|
307.62
+45.12%
|
211.97
|
| Payables |
|
916.94
+279.52%
|
241.61
-19.49%
|
300.10
+54.31%
|
194.48
|
| Accounts Payable |
|
473.42
+131.28%
|
204.70
+4.18%
|
196.48
+64.76%
|
119.25
|
| Other Payable |
|
0.57
+57.94%
|
0.36
-98.53%
|
24.37
+26.74%
|
19.23
|
| Current Accrued Expenses |
|
9.21
+87.95%
|
4.90
-34.88%
|
7.52
-57.00%
|
17.49
|
| Employee Benefits |
|
15.97
+179.99%
|
5.70
-53.45%
|
12.25
+56.62%
|
7.82
|
| Pensionand Other Post Retirement Benefit Plans Current |
|
23.45
+85.27%
|
12.66
-28.08%
|
17.60
|
—
|
| Total Tax Payable |
|
429.76
+1075.74%
|
36.55
-53.78%
|
79.08
+41.23%
|
56.00
|
| Income Tax Payable |
|
382.04
+12734600.00%
|
0.00
-99.99%
|
58.77
+31.70%
|
44.62
|
| Current Debt And Capital Lease Obligation |
|
104.25
+8.49%
|
96.09
+19.69%
|
80.28
-53.02%
|
170.89
|
| Current Debt |
|
46.22
-24.50%
|
61.22
-14.65%
|
71.73
-56.05%
|
163.22
|
| Other Current Borrowings |
|
46.22
-24.50%
|
61.22
-14.65%
|
71.73
-56.05%
|
163.22
|
| Current Capital Lease Obligation |
|
58.02
+66.40%
|
34.87
+307.81%
|
8.55
+11.53%
|
7.67
|
| Total Non Current Liabilities Net Minority Interest |
|
1,553.40
+56.66%
|
991.60
+26.23%
|
785.58
+7.21%
|
732.76
|
| Long Term Debt And Capital Lease Obligation |
|
1,439.98
+143.89%
|
590.43
+18.50%
|
498.25
+6.65%
|
467.16
|
| Long Term Debt |
|
1,402.34
+152.75%
|
554.83
+16.17%
|
477.60
+6.67%
|
447.75
|
| Long Term Capital Lease Obligation |
|
37.64
+5.72%
|
35.60
+72.45%
|
20.64
+6.37%
|
19.41
|
| Long Term Provisions |
|
33.06
+167.91%
|
12.34
-61.04%
|
31.67
+6.78%
|
29.66
|
| Tradeand Other Payables Non Current |
|
—
|
—
|
0.00
|
0.00
|
| Non Current Deferred Liabilities |
|
64.40
-83.19%
|
383.13
+57.40%
|
243.41
+38.76%
|
175.42
|
| Non Current Deferred Taxes Liabilities |
|
64.40
-83.19%
|
383.13
+57.40%
|
243.41
+38.76%
|
175.42
|
| Stockholders Equity |
|
1,621.21
+30.01%
|
1,247.02
+47.74%
|
844.06
+49.32%
|
565.26
|
| Common Stock Equity |
|
1,621.21
+30.01%
|
1,247.02
+47.74%
|
844.06
+49.32%
|
565.26
|
| Capital Stock |
|
398.06
-23.13%
|
517.87
+0.00%
|
517.87
-11.73%
|
586.71
|
| Common Stock |
|
398.06
-23.13%
|
517.87
+0.00%
|
517.87
-11.73%
|
586.71
|
| Share Issued |
|
128.79
+0.00%
|
128.79
+0.00%
|
128.79
+0.00%
|
128.79
|
| Ordinary Shares Number |
|
95.29
-0.07%
|
95.36
+7.86%
|
88.41
-0.25%
|
88.63
|
| Treasury Shares Number |
|
33.51
+0.21%
|
33.44
-17.21%
|
40.39
+0.56%
|
40.16
|
| Retained Earnings |
|
1,018.88
+78.32%
|
571.39
+172.19%
|
209.93
+545.97%
|
-47.07
|
| Gains Losses Not Affecting Retained Earnings |
|
-2.82
-174.20%
|
3.81
+162.49%
|
-6.09
-1.92%
|
-5.98
|
| Other Equity Adjustments |
|
-2.82
-174.20%
|
3.81
+162.49%
|
-6.09
-1.92%
|
-5.98
|
| Total Equity Gross Minority Interest |
|
1,621.21
+30.01%
|
1,247.02
+47.74%
|
844.06
+49.32%
|
565.26
|
| Total Capitalization |
|
3,023.56
+67.80%
|
1,801.85
+36.33%
|
1,321.66
+30.47%
|
1,013.01
|
| Working Capital |
|
-5.48
-108.24%
|
66.52
+209.67%
|
-60.65
-468.56%
|
-10.67
|
| Invested Capital |
|
3,069.78
+64.77%
|
1,863.07
+33.71%
|
1,393.39
+18.46%
|
1,176.23
|
| Total Debt |
|
1,544.23
+124.93%
|
686.52
+18.67%
|
578.53
-9.33%
|
638.05
|
| Net Debt |
|
928.17
+56.19%
|
594.26
+13.10%
|
525.42
-1.40%
|
532.88
|
| Capital Lease Obligations |
|
95.66
+35.75%
|
70.47
+141.38%
|
29.19
+7.83%
|
27.07
|
| Net Tangible Assets |
|
1,583.19
+30.37%
|
1,214.41
+50.12%
|
808.98
+51.79%
|
532.97
|
| Tangible Book Value |
|
1,583.19
+30.37%
|
1,214.41
+50.12%
|
808.98
+51.79%
|
532.97
|
| Current Provisions |
|
3.91
-5.40%
|
4.13
+45.12%
|
2.85
-1.11%
|
2.88
|
| Derivative Product Liabilities |
|
—
|
—
|
0.00
-100.00%
|
2.54
|
| Duefrom Related Parties Current |
|
5.59
-15.12%
|
6.58
+70.76%
|
3.85
+68.59%
|
2.29
|
| Duefrom Related Parties Non Current |
|
1.24
-57.66%
|
2.94
|
0.00
|
—
|
| Dueto Related Parties Current |
|
13.20
|
0.00
-100.00%
|
0.16
-99.15%
|
19.01
|
| Dueto Related Parties Non Current |
|
—
|
—
|
0.00
-100.00%
|
50.16
|
| Investmentsin Associatesat Cost |
|
11.91
+38.14%
|
8.62
+33.77%
|
6.44
+116.43%
|
2.98
|
| Non Current Note Receivables |
|
0.41
+18.10%
|
0.35
-56.55%
|
0.80
+302.51%
|
0.20
|
| Other Equity Interest |
|
207.10
+34.53%
|
153.94
+25.82%
|
122.35
+287.18%
|
31.60
|
| Line Item | Trend | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow |
|
959.03
+34.69%
|
712.03
+3.23%
|
689.77
+71.84%
|
401.39
|
| Cash Flow From Continuing Operating Activities |
|
959.03
+34.69%
|
712.03
+3.23%
|
689.77
+71.84%
|
401.39
|
| Net Income From Continuing Operations |
|
477.52
+20.30%
|
396.95
+47.27%
|
269.54
+432.15%
|
50.65
|
| Depreciation Amortization Depletion |
|
437.70
+58.34%
|
276.43
+17.70%
|
234.86
+22.76%
|
191.31
|
| Depreciation |
|
431.79
+58.53%
|
272.37
+17.53%
|
231.75
+23.36%
|
187.86
|
| Amortization Cash Flow |
|
5.91
+45.63%
|
4.06
+30.26%
|
3.12
-9.81%
|
3.46
|
| Depreciation And Amortization |
|
437.70
+58.34%
|
276.43
+17.70%
|
234.86
+22.76%
|
191.31
|
| Amortization Of Intangibles |
|
5.91
+45.63%
|
4.06
+30.26%
|
3.12
-9.81%
|
3.46
|
| Other Non Cash Items |
|
81.38
-35.85%
|
126.85
+103.04%
|
62.48
-4.69%
|
65.55
|
| Pension And Employee Benefit Expense |
|
0.49
+63.00%
|
0.30
-40.24%
|
0.50
+103.24%
|
0.25
|
| Stock Based Compensation |
|
34.92
+50.97%
|
23.13
+39.56%
|
16.58
+56.50%
|
10.59
|
| Provisionand Write Offof Assets |
|
1.26
+318.17%
|
-0.58
-120.99%
|
2.75
+17.89%
|
2.34
|
| Asset Impairment Charge |
|
-4.21
-117.11%
|
24.59
|
0.00
+100.00%
|
-14.04
|
| Deferred Tax |
|
113.31
-23.65%
|
148.40
-9.50%
|
163.98
+60.58%
|
102.11
|
| Deferred Income Tax |
|
113.31
-23.65%
|
148.40
-9.50%
|
163.98
+60.58%
|
102.11
|
| Operating Gains Losses |
|
0.94
+100.87%
|
-107.82
-4371.88%
|
-2.41
+88.99%
|
-21.90
|
| Gain Loss On Investment Securities |
|
—
|
—
|
30.35
+1290.93%
|
2.18
|
| Unrealized Gain Loss On Investment Securities |
|
-14.12
+27.36%
|
-19.44
-210.44%
|
17.60
+447.74%
|
-5.06
|
| Net Foreign Currency Exchange Gain Loss |
|
0.45
+102.45%
|
-18.46
+44.51%
|
-33.26
-132.15%
|
-14.33
|
| Change In Working Capital |
|
-140.36
-57.21%
|
-89.28
-7076.77%
|
-1.24
-105.15%
|
24.14
|
| Change In Receivables |
|
-210.62
-159.20%
|
-81.26
-135.43%
|
-34.52
-380.02%
|
12.33
|
| Changes In Account Receivables |
|
-210.62
-159.20%
|
-81.26
-135.43%
|
-34.52
-380.02%
|
12.33
|
| Change In Inventory |
|
-1.72
-183.58%
|
2.06
+311.60%
|
0.50
-44.75%
|
0.91
|
| Change In Payables And Accrued Expense |
|
69.69
+899.39%
|
-8.72
-124.88%
|
35.04
+173.14%
|
12.83
|
| Change In Payable |
|
69.69
+899.39%
|
-8.72
-124.88%
|
35.04
+173.14%
|
12.83
|
| Change In Account Payable |
|
109.33
+78.56%
|
61.23
+52.38%
|
40.18
+147.91%
|
16.21
|
| Change In Other Working Capital |
|
2.29
+268.87%
|
-1.36
+40.00%
|
-2.27
-18.09%
|
-1.92
|
| Investing Cash Flow |
|
-1,051.88
-50.42%
|
-699.31
-20.01%
|
-582.71
-97.22%
|
-295.46
|
| Cash Flow From Continuing Investing Activities |
|
-1,051.88
-50.42%
|
-699.31
-20.01%
|
-582.71
-97.22%
|
-295.46
|
| Net PPE Purchase And Sale |
|
-1,052.53
-52.89%
|
-688.44
-43.72%
|
-479.02
-55.97%
|
-307.14
|
| Purchase Of PPE |
|
-1,052.53
-52.89%
|
-688.44
-43.72%
|
-479.02
-49.10%
|
-321.29
|
| Sale Of PPE |
|
—
|
0.00
|
0.00
-100.00%
|
14.15
|
| Capital Expenditure |
|
-1,063.86
-52.91%
|
-695.73
-43.43%
|
-485.06
-50.22%
|
-322.90
|
| Net Investment Purchase And Sale |
|
—
|
—
|
0.34
|
0.00
|
| Sale Of Investment |
|
—
|
—
|
0.34
|
0.00
|
| Net Business Purchase And Sale |
|
-3.29
-51.06%
|
-2.18
+37.22%
|
-3.47
-207.44%
|
3.23
|
| Purchase Of Business |
|
-3.29
-51.06%
|
-2.18
+37.22%
|
-3.47
-16.43%
|
-2.98
|
| Net Intangibles Purchase And Sale |
|
-11.33
-55.33%
|
-7.29
-20.95%
|
-6.03
-274.30%
|
-1.61
|
| Purchase Of Intangibles |
|
-11.33
-55.33%
|
-7.29
-20.95%
|
-6.03
-274.30%
|
-1.61
|
| Net Other Investing Changes |
|
10.73
+506.28%
|
-2.64
+97.22%
|
-95.00
-1050.00%
|
10.00
|
| Financing Cash Flow |
|
641.21
+3178.85%
|
19.56
+113.66%
|
-143.20
-2294.65%
|
6.53
|
| Cash Flow From Continuing Financing Activities |
|
641.21
+3178.85%
|
19.56
+113.66%
|
-143.20
-2294.65%
|
6.53
|
| Net Issuance Payments Of Debt |
|
793.90
+1035.94%
|
69.89
+189.84%
|
-77.80
-220.64%
|
64.49
|
| Issuance Of Debt |
|
1,320.90
+315.16%
|
318.17
+147.05%
|
128.79
-64.04%
|
358.09
|
| Repayment Of Debt |
|
-526.99
-112.26%
|
-248.28
-20.18%
|
-206.59
+29.64%
|
-293.61
|
| Long Term Debt Issuance |
|
1,320.90
+315.16%
|
318.17
+147.05%
|
128.79
-64.04%
|
358.09
|
| Long Term Debt Payments |
|
-526.99
-112.26%
|
-248.28
-20.18%
|
-206.59
+29.64%
|
-293.61
|
| Net Long Term Debt Issuance |
|
793.90
+1035.94%
|
69.89
+189.84%
|
-77.80
-220.64%
|
64.49
|
| Net Common Stock Issuance |
|
-99.85
|
0.00
+100.00%
|
-29.30
|
0.00
|
| Common Stock Payments |
|
-99.85
|
0.00
+100.00%
|
-29.30
|
0.00
|
| Cash Dividends Paid |
|
0.00
|
0.00
|
0.00
|
0.00
|
| Repurchase Of Capital Stock |
|
-99.85
|
0.00
+100.00%
|
-29.30
|
0.00
|
| Net Other Financing Charges |
|
1.05
+103.84%
|
-27.34
-1537.19%
|
-1.67
+49.79%
|
-3.33
|
| Changes In Cash |
|
548.36
+1598.97%
|
32.28
+189.30%
|
-36.14
-132.14%
|
112.46
|
| Effect Of Exchange Rate Changes |
|
-2.27
+96.50%
|
-64.72
-95.40%
|
-33.12
-1194.22%
|
-2.56
|
| Beginning Cash Position |
|
209.52
-13.41%
|
241.96
-22.25%
|
311.22
+54.59%
|
201.31
|
| End Cash Position |
|
755.61
+260.65%
|
209.52
-13.41%
|
241.96
-22.25%
|
311.22
|
| Free Cash Flow |
|
-104.83
-743.02%
|
16.30
-92.04%
|
204.72
+160.80%
|
78.50
|
| Change In Income Tax Payable |
|
-39.64
+43.33%
|
-69.95
-1259.01%
|
-5.15
-52.19%
|
-3.38
|
| Change In Tax Payable |
|
-39.64
+43.33%
|
-69.95
-1259.01%
|
-5.15
-52.19%
|
-3.38
|
| Common Stock Issuance |
|
—
|
—
|
—
|
0.00
|
| Interest Paid CFF |
|
-53.90
-134.41%
|
-22.99
+33.22%
|
-34.43
+36.98%
|
-54.64
|
| Interest Received CFI |
|
4.54
+267.21%
|
1.24
+52.66%
|
0.81
+1144.62%
|
0.07
|
| Issuance Of Capital Stock |
|
—
|
—
|
—
|
0.00
|
| Sale Of Business |
|
—
|
0.00
|
0.00
-100.00%
|
6.20
|
| Taxes Refund Paid |
|
-29.32
+56.38%
|
-67.21
+9.60%
|
-74.35
-1630.77%
|
-4.30
|
SEC Filings
No SEC filings found for this symbol (may be non-US or ticker not in SEC index).
Trades
| Date | User | Broker | Pattern | Type | Position Size | Entry Price | Trade P&L | Status |
|---|
Posts
| Published | Title | Author | Category |
|---|