6-K 1 d74463d6k.htm 6-K 6-K
 
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER SECURITIES EXCHANGE ACT OF 1934

For the month of June 2025

Commission File No. 001-39000

 

 

Vista Energy, S.A.B. de C.V.

(Exact Name of the Registrant as Specified in the Charter)

 

 

N.A.

(Translation of Registrant’s Name into English)

Torre Mapfre,

243 Paseo de la Reforma Avenue, 18th Floor

Colonia Renacimiento, Alcaldía Cuauhtémoc

06600, Mexico City

Mexico

(Address of Principal Executive Office)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F ☒   Form 40-F ☐

 

 
 


LOGO

Vista announces 143 MMboe of estimated P1 reserves in La Amarga Chica and provides operational and financial update

Mexico City, June 2, 2025 – Vista Energy, S.A.B. de C.V. (“Vista” or the “Company”) (NYSE: VIST; BMV: VISTA) announced today an estimation of 143 MMboe of proved (“P1”) reserves corresponding to its 50% working interest in La Amarga Chica and provided an operational and financial update.

As previously announced, on April 15, 2025, Vista Energy Argentina S.A.U. (“Vista Argentina”) and Vista consummated the acquisition of 100% of Vista Energy LACH S.A. (formerly known as Petronas E&P Argentina S.A.) (“PEPASA”)’s capital stock (the “PEPASA Acquisition”). PEPASA owns a 50% non-operated working interest in the La Amarga Chica concession, which is located in Argentina.

PEPASA Reserves

The table below includes PEPASA’s estimates of the proved reserves in La Amarga Chica as of December 31, 2024 (calculated at 50% working interest held by PEPASA). PEPASA has 188 net proved well locations booked at its 50% working interest, of which 122 are booked as proved developed and 66 as proved undeveloped.

 

     Oil and NGL
(MMbbl)
     Gas
(MMboe)
     Total
(MMboe)
 

Net proved developed

     54.7        4.4        59.1  

Net proved undeveloped

     75.8        8.4        84.2  
  

 

 

    

 

 

    

 

 

 

Total net proved

     130.5        12.8        143.3  
  

 

 

    

 

 

    

 

 

 

P1 reserves valuation

The estimated future net cash flows attributable to PEPASA’s interests in the P1 reserves as of December 31, 2024, discounted at 10% per annum, amounted to 2,037 $MM.

Future net cash flows were calculated by applying prices of oil, NGL (Natural Gas Liquids) and gas (calculated as the unweighted arithmetic average of the first-day-of-the-month price for each month within the 12-month period prior to the end of the reporting period, unless prices were defined by contractual agreements) to estimated future production of proved oil, NGL and gas reserves as of the date reported, less the estimated future expenditures (based on current costs) to be incurred in developing and producing the proved reserves. Future net cash flows were then discounted using a factor of 10% per annum.

 

1


The proved reserves as of December 31, 2024, were calculated using a price of 69.4 $/bbl for oil, 25.7 $/boe for LPG and 4.1 $/mcf for natural gas. Such prices are consistent with SEC regulations.

The estimated certified future net cash flows attributable to PEPASA’s interests in the P1 reserves as of December 31, 2024, are summarized below:

 

Future net cash flows (Cumulative $MM)

   Undiscounted      Discounted at 10% p.a.  

Proved developed

     1,678        1,107  

Proved undeveloped

     1,916        930  
  

 

 

    

 

 

 

Total proved

     3,594        2,037  
  

 

 

    

 

 

 

Vista Pro Forma Reserves

Vista’s total net proved reserves on a pro forma basis giving effect to the PEPASA Acquisition (as if such transaction had occurred on January 1, 2024) were 518.5 MMboe as of December 31, 2024.

The estimate of future net cash flows attributable to Vista’s interests on a pro forma basis giving effect to the PEPASA Acquisition, discounted at 10% per annum, amounted to 6,069 $MM as of December 31, 2024.

 

     Vista
(without PEPASA)
     PEPASA      Total net proved  

Net proved reserves (MMboe)

     375.2        143.3        518.5  

Future net cash flows, discounted at 10% p.a. (Cumulative $MM)

     4,032        2,037        6,069  

PEPASA Production

The following table sets forth the oil and natural gas historical production volumes, calculated at PEPASA’s working interest percentage of 50% in La Amarga Chica, as filed with the Argentine Secretary of Energy.

 

     Q1-25      Q1-24      2024      2023      Q1-25 p g/g     2024 p g/g  

Oil (bbl/d)

     29,837        28,937        32,769        27,755        3     18

Natural Gas (boe/d)

     3,787        3,651        3,937        3,173        4     24

Total (boe/d)

     33,623        32,588        36,705        30,927        3     19

 

2


Summary Pro Forma Financial Data in U.S. Dollars of Vista Energy Argentina S.A.U.

The tables below include unaudited pro forma financial information as of and for the three-month period ended March 31, 2025 and for the year ended December 31, 2024, giving effect to the PEPASA Acquisition on Vista Argentina. The unaudited pro forma statement of financial position as of March 31, 2025 was prepared as if the PEPASA Acquisition had occurred on March 31, 2025. The unaudited pro forma statements of profit or loss for the three-month period ended March 31, 2025 and for the year ended December 31, 2024 have been prepared to give pro forma effect to the PEPASA Acquisition as if such transaction had occurred on January 1, 2024.

 

3


Pro Forma Statements of Profit or Loss and Other Comprehensive Income

(Amounts expressed in thousands of U.S. dollars)

 

     For the three-month period ended March 31, 2025  
     Vista Argentina     PEPASA     PEPASA Pro forma
adjustments
    Vista Argentina +
PEPASA Pro forma
Consolidated
 

Revenue from contracts with customers

     436,156       216,235       —        652,391  

Cost of sales

        

Operating costs

     (32,518     (17,360     —        (49,878

Crude oil stock fluctuation

     9,032       (112     —        8,920  

Royalties and others

     (67,047     (22,716     —        (89,763

Depreciation, depletion and amortization

     (123,643     (69,816     —        (193,459

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

     (7,240     —        —        (7,240
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     214,740       106,231       —        320,971  
  

 

 

   

 

 

   

 

 

   

 

 

 

Selling expenses

     (46,594     (12,572     —        (59,166

Administrative expenses

     (8,422     (7,201     —        (15,623

Other operating income

     5,947       (609     —        5,338  

Other operating expenses

     (1,192           —        (1,192

Profit (loss) from investments in associates

     (24           —        (24
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit

     164,455       85,849       —        250,304  
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest income

     3,196             —        3,196  

Interest expense

     (24,281     (10,328     (1,819     (36,428

Other financial income (expense)

     15,481       40,560       (5,808     50,232  
  

 

 

   

 

 

   

 

 

   

 

 

 

Financial income (expense), net

     (5,604     30,232       (7,627     17,001  
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit before income tax

     158,851       116,081       (7,627     267,305  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax (expense)

     (49,838     (36,034     6,029       (79,843
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the period

     109,013       80,047       (1,598     187,462  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income

        

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

        

Profit (loss) from actuarial remediation related to defined benefit plan

     (22     —        —        (22

Deferred income tax (expense) benefit

     7       —        —        7  

Other comprehensive income

     (15     —        —        (15
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive profit for the period

     108,998       80,047       (1,598     187,447  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     295,362       155,665       —        451,027  

Adjusted EBITDA Margin

     67     72     —        69

Adjusted Net Income

     99,769       85,710       (1,598     183,881  

Leverage Ratio

     1.49       0.07       —        1.12  

Net Leverage Ratio

     0.97       (0.01     —        1.09  

 

4


     For the year ended December 31, 2024  
     Vista Argentina
+ AFBN (1)
    PEPASA (2)     PEPASA Pro forma
adjustments
    Vista Argentina +
AFBN + PEPASA Pro
forma Consolidated
 

Revenue from contracts with customers

     1,635,012       908,776       —        2,543,788  

Cost of sales

        

Operating costs

     (130,703     (62,836     —        (193,536

Crude oil stock fluctuation

     1,722       —        —        1,722  

Royalties and others

     (237,021     (104,245     —        (341,266

Depreciation, depletion and amortization

     (430,717     (262,081     —        (692,798

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

     (33,570     —        —        (33,570
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     804,723       479,614       —        1,284,337  
  

 

 

   

 

 

   

 

 

   

 

 

 

Selling expenses

     (139,867     (45,758     —        (185,625

Administrative expenses

     (102,917     (28,778     —        (131,697

Other operating income

     53,767       3,533       202,474       259,774  

Other operating expenses

     (747     —        —        (748

Profit (loss) from investments in associates

     (30     —        —        (30
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit

     614,929       408,611       202,474       1,226,014  
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest income

     12,582       81,582       —        94,164  

Interest expense

     (62,763     (141,415     (24,677     (228,855

Other financial income (expense)

     22,721       —        (23,233     (512
  

 

 

   

 

 

   

 

 

   

 

 

 

Financial income (expense), net

     (27,461     -59,833       (47,910     (135,204
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit before income tax

     587,468       348,778       154,564       1,090,810  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax (expense)

     (63,911     77,207       24,114       37,410  
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the period

     523,557       425,985       178,678       1,128,220  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income

        

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

        

Profit (loss) from actuarial remediation related to defined benefit plan

     (10,200     —        —        (10,200

Deferred income tax (expense) benefit

     3,570       —        —        3,570  

Other comprehensive income

     (6,630     —        —        (6,630
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive profit for the period

     516,927       425,985       178,678       1,121,590  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     1,079,246       670,692       —        1,749,938  

Adjusted EBITDA Margin

     64     74     —        68

Adjusted Net Income

     210,168       210,697       (31,928     388,937  

Leverage Ratio

     1.34       N/A       N/A       N/A  

Net Leverage Ratio

     0.84       N/A       N/A       N/A  

 

(1)

“Vista Argentina + AFBN” column reflects Vista Argentina’s statement of profit or loss for the year ended December 31, 2024, giving pro forma effect to the intercompany merger between Vista Argentina and our subsidiary AFBN S.R.L. (which became effective on January 1, 2025), as if such transaction had occurred on January 1, 2022.

(2)

“PEPASA” column reflects certain reclassifications made during the auditing process of PEPASA’s financial statements for the year ended December 31, 2024. As a result of these reclassifications, PEPASA’s lifting cost (calculated as Operating costs divided by total production for the period) for the year ended on December 31, 2024, was updated to 4.7 $/boe (compared to the 4.1 $/boe previously reported).

 

5


Pro Forma Statement of Financial Position

(Amounts expressed in thousands of U.S. dollars)

 

     As of March 31, 2025  
     Vista Argentina      PEPASA      PEPASA Pro forma
adjustments
    Vista Argentina +
PEPASA Pro forma
Consolidated
 

Assets

          

Noncurrent assets

          

Property, plant and equipment

     3,008,453        1,594,064        —        4,602,517  

Goodwill

     36,244        —         —        36,244  

Other intangible assets

     15,139        —         —        15,139  

Right-of-use assets

     89,226        499        —        89,725  

Biological assets

     11,408        —         —        11,408  

Investments in associates

     49,930        —         —        49,930  

Trade and other receivables

     387,159        133,014        —        520,173  

Deferred income tax assets

     75,353        36,682        (32,527     79,508  

Total noncurrent assets

     3,672,912        1,764,259        (32,527     5,404,644  

Current assets

          

Inventories

     16,044        1,451        —        17,495  

Trade and other receivables

     246,801        188,072        —        434,873  

Cash, bank balances and other short-term investments

     597,872        58,132        (599,687     56,317  

Total current assets

     860,717        247,655        (599,687     508,685  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total assets

     4,533,629        2,011,914        (632,213     5,913,330  
  

 

 

    

 

 

    

 

 

   

 

 

 

Equity and liabilities

          

Equity

          
  

 

 

    

 

 

    

 

 

   

 

 

 

Total equity

     1,669,425        1,446,429        (1,243,955     1,871,899  
  

 

 

    

 

 

    

 

 

   

 

 

 

Liabilities

          

Noncurrent liabilities

          

Provisions

     28,341        12,013        —        40,354  

Defined benefit plan

     16,045        —         —        16,045  

Borrowings

     1,524,832        —         300,000       1,824,832  

Lease liabilities

     33,485        184        —        33,669  

Salaries and payroll taxes

     25,973        —         —        25,973  

Trade and other payables

     77,118        195,012        311,742       583,872  

Total noncurrent liabilities

     1,705,794        207,209        611,742       2,524,745  

Current liabilities

          

Provisions

     4,037        —         —        4,037  

Salaries and payroll taxes

     20,896        562        —        21,458  

Borrowings

     182,191        50,505        —        232,696  

Lease liabilities

     42,633        410        —        43,043  

Income tax liability

     427,186        116,859        —        544,045  

Other taxes and royalties

     36,241        7,733        —        43,974  

Trade and other payables

     445,226        182,207        —        627,433  

Total current liabilities

     1,158,410        358,276        —        1,516,686  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total liabilities

     2,864,204        565,485        611,742       4,041,431  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total equity and liabilities

     4,533,629        2,011,914        (632,213     5,913,330  
  

 

 

    

 

 

    

 

 

   

 

 

 

 

6


Definitions and Methodology

 

   

The information included herein regarding estimated quantities of proved reserves as of December 31, 2024 is derived from the reports dated January 27, 2025 and May 22, 2025, prepared by DeGolyer and MacNaughton for Vista’s concessions located in Argentina and Mexico and for La Amarga Chica concession, respectively.

 

   

Oil and NGL include crude oil and condensate, C5+ and NGL; NGLs represent 5.5% of PEPASA total reserves and less than 1% of Vista total reserves (before the PEPASA Acquisition).

 

   

Natural gas consumption represented 10% of PEPASA’s total natural gas reserves (consumption plus natural gas sales) as of December 31, 2024.

 

   

Net production volumes are measured based on PEPASA’s working interest. There was no production due to others during the applicable periods.

 

   

Units:

 

   

$MM: million U.S. Dollars

 

   

Bbl: barrels

 

   

Bbl/d: barrels per day

 

   

Boe: barrels of oil equivalent

 

   

Boe/d: Barrels of oil equivalent per day

 

   

Mcf: thousand cubic feet

 

   

MMm3: million cubic meters

 

   

MMboe: million barrels of oil equivalent

 

   

Conversion metrics:

 

   

1 cubic meter of oil = 6.2898 barrels of oil

 

   

1,000 cubic meters of gas = 6.2898 barrels of oil equivalent

 

   

Note on the tables of this document. Totals in tables might not add-up to the components of the individual lines due to rounding.

 

7


Forward-Looking Statements

Any statements contained herein or in the attachments hereto regarding Vista that are not historical or current facts are forward-looking statements. These forward-looking statements convey Vista’s current expectations or forecasts of future events. Vista undertakes no obligation to publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of anticipated events. Forward-looking statements regarding Vista involve known and unknown risks, uncertainties and other factors that may cause Vista’s actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. Certain of these risks and uncertainties are described in the “Risk Factors,” “Forward-Looking Statements” and other applicable sections of Vista’s annual report filed with the SEC on Form 20-F and other applicable filings with the SEC and Vista’s latest annual report available on the Mexican Stock Exchange’s (Bolsa Mexicana de Valores, S.A.B. de C.V.) website: www.bmv.com.mx, the Mexican National Banking and Securities Commission’s (Comisión Nacional Bancaria y de Valores) website: www.gob.mx/cnbv and our website: www.vistaenergy.com.

Enquiries:

Investor Relations:

ir@vistaenergy.com

Argentina: +54 11 3754 8500

Mexico: + 52 55 1555 7104

 

8


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: June 2, 2025

 

VISTA ENERGY, S.A.B. DE C.V.
By:  

/s/ Alejandro Cherñacov

Name:   Alejandro Cherñacov
Title:   Strategic Planning and Investor Relations Officer