7Baggers

Vista Oil & Gas, S.A.B. de C.V
(NYSE:VIST) 

VIST stock logo

Vista Oil & Gas, S.A.B. de C.V., through its subsidiaries, engages in the exploration and production of oil and gas in Latin America. It principally owns producing assets in Argentina, as well as in Mexico. As of December 31, 2019, it had proved reserves of 101.8 MMBOE. The company was incorporated ...

Founded: 2017
IPO Price: $9.25 (Jul 26, 2019)
Full Time Employees: 299
Founder: Miguel Galuccio, Pablo Manuel Vera Pinto, Juan Garoby, Alejandro Chernaco 
CEO: Miguel Matías Galuccio  
Sector: Energy
Industry: Oil & Gas E&P
Energy
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
    Unit: USD2025-10-22 2025-07-10 2025-06-02 2025-04-23 2025-04-16 2025-02-26 2024-10-23 2024-07-11 2024-04-24 2024-02-20 2023-10-24 2023-07-13 2023-04-25 2023-02-23 2022-12-31 2022-10-26 2022-07-26 2022-04-28 2022-04-27 2022-02-22 2021-12-31 2021-10-26 2021-07-27 2021-04-28 2021-04-27 2021-02-25 2020-12-31 2020-10-28 2020-07-28 2020-04-28 2020-04-24 2020-02-26 2019-12-31 2019-10-22 2019-08-07 
                                       
      revenue from contracts with customers
    		1,755,133,000  436,156,000 438,456,000 1,647,768,000 1,647,768,000  714,067,000 317,352,000  823,874,000  303,213,000 1,143,820,000  835,786,000  652,187,000 207,920,000                 
      cost of sales:
    		                                   
      operating costs
    		-136,140,000  -32,518,000 -34,064,000 -116,526,000 -116,526,000 -31,614,000,000 -48,356,000 -21,618,000  -72,415,000  -30,144,000 -133,385,000  -97,321,000  -107,123,000 -30,839,000    -49,608,000  -23,140,000           
      crude oil stock fluctuation
    		4,241,000  9,032,000 9,032,000 1,720,000 1,720,000 -7,056,000,000 4,863,000 1,209,000  -3,801,000  -4,722,000 -500,000  -5,222,000  -905,000 2,655,000    -1,340,000  -3,100,000 3,095,000  -2,434,000 -3,032,000 449,000  310,000  1,008,000 3,373,000 
      royalties and others
    		-251,068,000  -67,047,000 -68,254,000 -243,950,000 -243,950,000 -68,482,000,000 -101,572,000 -44,782,000 -46,593                          
      depreciation, depletion and amortization
    		-513,808,000  -123,643,000 -125,977,000 -437,699,000 -437,699,000 -114,703,000,000 -183,378,000 -82,373,000 -79,011 -197,419,000  -64,372,000 -234,862,000  -171,714,000 -57,982 -191,313,000 -46,822,000 -191,313   -95,746,000  -44,730,000 -147,674,000  -102,791,000 -63,915,000 -33,467,000  -153,001,000  -114,640,000 -68,745,000 
      other non-cash costs related to the transfer of conventional assets
    		-24,018,000  -7,240,000 -7,240,000 -33,570,000 -33,570,000 -8,152,000,000 -16,897,000 -9,105,000 -7,972 -19,567,000  -3,233,000                       
      gross profit
    		834,340,000  214,740,000 211,953,000 817,743,000 817,743,000 232,376,000,000 368,727,000 160,683,000 155,093 436,156,000  165,747,000 630,236,000  456,102,000 164,197 266,605,000 103,737,000 266,605     30,045,000 2,433,000  -3,151,000 -2,080,000 5,324,000  87,846,000  69,465,000 55,437,000 
      yoy
    		2.03%  -99.91% -42.52% 408.92% 527159.77% 53178.18%  -3.06% -99.98%   100843.99% 136.39%  170977.81%         -1544.47% -54.30%  -103.59%  -92.34%      
      qoq
    		  1.31% -74.08% 0.00% -99.65% 62921.15% 129.47% 103504.29% -99.96%   -73.70%   277677.30% -99.94% 157.00% 38810.37%      1134.90%   51.49% -139.07%     25.30%  
      gross margin %
    		Infinity% NaN% Infinity% Infinity% Infinity% Infinity% 50.26% Infinity% Infinity% 50.16% Infinity% NaN% Infinity% Infinity% NaN% Infinity% 55.79% Infinity% Infinity% 40.88% NaN% NaN% NaN% NaN% Infinity% Infinity% NaN% -Infinity% -Infinity% Infinity% NaN% Infinity% NaN% Infinity% Infinity% 
      selling expenses
    		-136,289,000  -46,594,000 -46,768,000 -140,334,000 -140,334,000 -36,828,000,000 -40,979,000 -18,839,000 -19,170 -49,622,000  -16,717,000 -59,904,000  -41,057,000 -14,444 -42,748,000 -12,566,000 -42,748   -18,402,000  -7,412,000 -24,023,000  -17,886,000 -12,452,000 -6,152,000  -27,138,000  -20,393,000 -13,542,000 
      general and administrative expenses
    		-95,090,000   -28,031,000 -108,954,000 -108,954,000 -29,247,000,000 -44,500,000 -22,110,000 -18,665 -51,818,000  -17,011,000 -63,826,000  -44,211,000 -15,888 -45,858,000 -12,463,000 -45,858   -19,921,000  -8,851,000 -33,918,000  -26,659,000 -17,596,000 -9,367,000  -42,400,000  -29,152,000 -20,874,000 
      exploration expenses
    		-488,000   -180,000 -138,000 -138,000 -3,000,000 -33,000 -31,000 352 -368,000  -222,000 -736,000  -567,000 -187 -561,000 -205,000 -561   -284,000  -159,000           
      other operating income
    		504,284,000  5,947,000 6,409,000 54,127,000 54,127,000 21,176,000,000 26,484,000 9,497,000 83,639 120,173,000  95,315,000 26,698,000  22,961,000 10,955 23,285,000 2,765,000 23,285   6,514,000  649,000 5,573,000  5,231,000 3,851,000 2,153,000  3,165,000  2,698,000 1,750,000 
      other operating expenses
    		-30,434,000  -1,192,000 -1,192,000 -1,261,000 -1,261,000 -174,000,000 -1,023,000 -115,000 -143 445,000  -963,000 -3,321,000  -2,606,000 -782 -4,214,000 -1,260,000 -4,214   -1,343,000  -1,049,000 -4,989,000  -4,228,000 -2,538,000 -1,253,000  -6,180,000  -2,194,000 -2,649,000 
      impairment of long-lived assets
    		-38,252,000         -24,585          14,044                
      operating profit
    		1,038,071,000  164,455,000 142,191,000 625,390,000 625,390,000 187,300,000,000 308,676,000 129,085,000 176,521 454,966,000  226,149,000 529,147,000  390,622,000 143,851 210,553,000 80,008,000 210,553      -70,008,000  -52,187,000 -31,114,000 -9,426,000  14,617,000  19,813,000 19,178,000 
      yoy
    		65.99%  -99.91% -53.94% 384.48% 354186.46% 41067.91%  -42.92% -99.97%   157110.59% 151.31%  185421.94%          642.71%  -457.03%  -147.57%      
      qoq
    		  15.66% -77.26% 0.00% -99.67% 60578.51% 139.13% 73027.28% -99.96%   -57.26%   271446.25% -99.93% 163.16% 37898.98%         67.73% 230.09%     3.31%  
      operating margin %
    		Infinity% NaN% Infinity% Infinity% Infinity% Infinity% 40.51% Infinity% Infinity% 57.09% Infinity% NaN% Infinity% Infinity% NaN% Infinity% 48.88% Infinity% Infinity% 32.28% NaN% NaN% NaN% NaN% NaN% -Infinity% NaN% -Infinity% -Infinity% -Infinity% NaN% Infinity% NaN% Infinity% Infinity% 
      income from investments in associates
    		-3,746,000                                   
      interest income
    		8,933,000  3,196,000 1,056,000 4,535,000 4,535,000 1,360,000,000 1,800,000 481,000 433 802,000  287,000 809,000  384,000 74 65,000 16,000 65   8,000  4,000 822,000  803,000 766,000 624,000  3,770,000  697,000 315,000 
      interest expense
    		-113,260,000  -24,281,000 -24,281,000 -62,499,000 -62,499,000 -21,022,000,000 -16,116,000 -4,897,000 -5,674 -16,205,000  -6,137,000 -28,886,000  -22,341,000 -7,365 -50,660,000 -8,232,000 -50,660      -47,923,000  -33,699,000 -20,720,000 -11,151,000  -34,163,000  -20,309,000 -12,325,000 
      other financial income
    		-63,721,000  15,481,000 15,992,000 23,401,000 23,401,000 26,902,000,000 -22,760,000 -22,630,000  -61,657,000  -14,315,000 -67,556,000  -43,827,000                    
      financial income
    		-168,048,000  -5,604,000 -7,233,000 -34,563,000 -34,563,000 7,240,000,000 -37,076,000 -27,046,000  -77,060,000  -20,165,000 -95,633,000  -65,784,000                    
      profit before income tax
    		866,277,000  158,851,000 134,958,000 590,827,000 590,827,000  271,600,000 102,039,000  377,906,000  205,984,000 433,514,000  324,838,000 151,135 152,764,000 42,843,000         -81,615,000 -47,661,000   -16,491,000  9,961,000 -5,576,000 
      current income tax
    		-149,727,000   -66,322,000 -426,288,000 -426,288,000  -169,402,000 -63,789,000  -55,963,000  -47,568,000 -92,089,000  -146,649,000  -62,419,000 -26,559,000    -17,972,000  -1,748,000    -271,000   -1,886,000    
      deferred income tax benefit
    		-83,182,000  7,000 14,157,000 312,982,000 312,982,000  116,093,000 40,401,000  -57,926,000     15,842,000  -39,695,000        10,297,000  -7,113,000 -12,603,000 -4,571,000  -14,346,000  -22,000 -933,000 
      income tax
    		-232,909,000  -49,838,000 -52,165,000 -113,306,000 -113,306,000  -53,309,000 -23,388,000  -113,889,000  -77,250,000 -163,979,000  -130,807,000   -27,309,000    -30,661,000  -3,758,000           
      profit for the period
    		633,368,000  109,013,000 82,793,000   165,459,000,000 218,291,000 78,651,000  264,017,000  128,734,000   194,031,000 101,836  15,534,000                 
      other comprehensive income
    		  -15,000                                 
      other comprehensive income that shall not be reclassified to profit in subsequent periods
    		                                   
      - (loss) from actuarial remeasurement related to employee benefits
    		-1,901,000                                   
      - deferred income tax benefit
    		665,000   7,000 3,570,000 3,570,000  -23,000   346,000  -38,000 1,463,000  1,122,000  2,048,000 45,000    1,385,000  24,000    57,000   394,000  7,000 255,000 
      other comprehensive income for the period
    		-1,236,000   -15,000                                
      total comprehensive profit for the period
    		632,132,000  108,998,000 82,778,000    218,334,000 78,683,000  263,375,000  128,805,000   191,946,000   15,450,000         -88,602,000 -60,703,000     11,506,000 -10,741,000 
      earnings per share
    		                                   
      basic
    		6.215   0.858  4.979  2.266 0.819  2.834  1.431   2.207  0.574 0.175                 
      diluted
    		5.976   0.821  4.633  2.183 0.792  2.664  1.315   1.879  0.543 0.163                 
      cost of sales
    		      -230,007,000,000   -154,103       -130,096   -385,582                
      administrative expenses
    		  -8,422,000                                 
      profit from investments in associates
    		  -24,000                                 
      profit from actuarial remediation related to defined benefit plan
    		  -22,000                                 
      adjusted ebitda
    		  295,362,000       288,088       202,093   380,105                
      adjusted ebitda margin
    		  67,000       73       69   58                
      adjusted net income
    		  99,769,000                                 
      leverage ratio
    		  1,490                                 
      net leverage ratio
    		  970                                 
      - profit from actuarial remeasurement related to employee benefits
    		   -22,000  -10,200,000  66,000 49,000                           
      reversal of impairment of long-lived assets
    		    4,207,000                               
      profit for the year
    		    477,521,000         269,535,000    50,650,000                  
      other comprehensive income that shall not be reclassified to profit in subsequent years
    		                                   
      - (loss) from actuarial remediation related to employee benefits
    		    -10,200,000         -4,181,000                      
      other comprehensive income for the year
    		    -6,630,000                               
      total comprehensive profit for the year
    		    470,891,000         266,817,000    48,185,000                  
      reversal (impairment) of long-lived assets
    		     4,207,000                              
      profit for the year / period
    		     477,521,000                              
      other comprehensive income for the year / period
    		     -6,630,000                              
      total comprehensive profit for the year / period
    		     470,891,000                          -33,906,000    
      total revenues
    		      462,383,000,000   309,196       294,293   652,187                
      yoy
    		                                   
      qoq
    		                                   
      oil
    		      441,193,000,000   296,180       277,017   593,060                
      natural gas
    		      20,082,000,000   12,048       15,908   54,301                
      ngl and others
    		      1,108,000,000   968       1,368   4,826                
      profit/(loss) before income tax
    		      194,540,000,000   167,453          152,764   41,024,000  8,616,000           
      current income tax expense
    		      -149,989,000,000          -51,633                  -3,467,000 
      deferred income tax benefit/
    		      120,908,000,000                             
      income tax (expense)/benefit
    		      -29,081,000,000   -34,515          -102,114                
      other comprehensive income that shall not be reclassified to profit in subsequent periods, net of taxes
    		       43,000 32,000  -642,000  71,000   -2,085,000                    
      - deferred income tax
    		        -17,000                           
      operating expenses
    		         -22,270       -31,729   -107,123      -88,018,000  -65,429,000 -42,397,000 -23,833,000  -114,431,000  -88,715,000 -60,288,000 
      stock fluctuation
    		         1,743       -3,306   -905                
      other financial results
    		         -3,827       14,575 -7,194,000 -28,949,000 -7,194   5,751,000  12,787,000 4,247,000  3,468,000 3,407,000 3,192,000  -715,000  9,676,000 -12,744,000 
      financial results
    		         -9,068       7,284 -57,789,000 -37,165,000 -57,789   -23,398,000  -4,607,000 -42,854,000  -29,428,000 -16,547,000 -7,335,000  -31,108,000  -9,936,000 -24,754,000 
      current income tax (expense)/benefit
    		         39,570          -62,419                
      deferred income tax (expense)/benefit
    		         -74,085       2,334   -39,695                
      profit/(loss) for the period
    		         132,938          50,650                
      adjusted ebitda reconciliation
    		                   2,021                
      net (loss) / profit for the period
    		         132,938          50,651                
      (+) income tax
    		         34,515       49,299   102,114                
      (+) financial results
    		         9,068       -7,284   57,788                
      (+) depreciation, depletion and amortization
    		         79,011       57,982   191,313                
      (+) restructuring and reorganization expenses and others
    		                259   -7,715                
      (+) impairment of long-lived assets
    		         24,585          -14,044                
      (+) gain related to the transfer of conventional assets
    		                                   
      (+) other non-cash costs related to the transfer of conventional assets
    		         7,972                          
      royalties
    		          -94,516,000  -34,995,000 -144,837,000  -105,427,000 -37,079 -86,241,000 -29,177,000 -86,241   -36,626,000  -14,886,000 -38,908,000  -26,899,000 -17,275,000 -11,145,000  -61,008,000  -47,719,000 -32,991,000 
      other comprehensive income that shall not be reclassified to profit or loss in subsequent periods
    		                                   
      - profit from actuarial remediation related to employee benefits
    		          -988,000                         
      deferred income tax
    		            -29,682,000 -71,890,000     -750,000    -12,689,000  -2,010,000           
      - gain from actuarial remediation related to employee benefits
    		            109,000                       
      other comprehensive income that shall not be reclassified to profit or loss in subsequent years, net of taxes
    		             -2,718,000                      
      - (loss) from actuarial remediation related to defined benefit plans
    		               -3,207,000   -129,000    -2,620,000  -97,000           
      income tax expense
    		                -49,299                   
      net profit for the period
    		                101,836           -88,937,000 -60,535,000     11,526,000 -9,976,000 
      lifting cost
    		                31.7                   
      reversal / (impairment) of long- lived assets
    		                 14,044,000                  
      income tax benefit
    		                 -102,114,000        10,113,000  -7,322,000 -12,874,000 -4,571,000  -16,232,000  1,565,000 -4,400,000 
      - profit from actuarial remediation related to defined benefit plans
    		                 -4,513,000                  
      other comprehensive income that shall not be reclassified to
    		                                   
      profit or loss in subsequent years
    		                 -2,465,000                  
      other comprehensive income for the year, net of income taxes
    		                 -2,465,000                  
      other comprehensive income that shall not be reclassified to profit or (loss) in subsequent periods
    		                  -84,000                 
      other comprehensive income for the period, net of taxes
    		                  -84,000    -1,235,000  -73,000           
      excluding af and bn
    		                                   
      total lifting cost
    		                   7.4                
      including af and bn
    		                                   
      excludes 50% non-operated interest in aguada federal and bandurria norte
    		                                   
      revenues from contract with customers
    		                      281,178,000  115,901,000           
      gross profit/
    		                      97,858,000             
      operating profit/
    		                      64,422,000  13,223,000           
      interest expenses
    		                      -29,157,000  -17,398,000           
      net profit/(loss) for the period
    		                      10,363,000  4,858,000           
      other comprehensive income that will not be reclassified to profit or loss in subsequent periods
    		                      -1,235,000  -73,000 346,000          
      total comprehensive profit/(loss) for the period
    		                      9,128,000  4,785,000           
      profit/(loss) per share
    		                                   
      basic share
    		                      0.118  0.055           
      diluted share
    		                      0.113  0.053           
      revenue from contract with customers
    		                         273,938,000  194,402,000 124,539,000 73,320,000  415,976,000  319,531,000 214,088,000 
      exploration expense
    		                         -646,000  -540,000 -299,000 -131,000  -676,000  -611,000 -944,000 
      impairment of long -lived assets
    		                         -14,438,000  -4,954,000        
      (loss) before income tax
    		                         -112,862,000    -16,761,000      
      net (loss) for the year
    		                                   
      -  remeasurements profit related to defined benefits plans
    		                                   
      -  deferred income tax (expenses) / benefit
    		                                   
      other comprehensive income that will not be reclassified to profit or loss in subsequent years
    		                                   
      other comprehensive income for the year, net of tax
    		                                   
      total comprehensive (loss) for the year
    		                                   
      (loss) per share
    		                                   
      basic and diluted
    		                         -1.175          
      investment in associates
    		                                 84,000  
      current income tax benefit
    		                         -184,000  -209,000      1,587,000  
      net (loss) for the year / period
    		                         -102,749,000          
      - remeasurements profit related to defined benefits plans
    		                         460,000        -27,000 -1,020,000 
      - deferred income tax (expenses) / benefit
    		                         -114,000          
      other comprehensive income for the year / period, net of tax
    		                         346,000          
      total comprehensive (loss) for the year / period
    		                         -102,403,000          
      other comprehensive that will not be reclassified to profit or loss in subsequent periods
    		                           335,000 -168,000   -1,183,000  -20,000 -765,000 
      -remeasurements (loss) related to defined benefits plans
    		                           445,000        
      -deferred income tax benefit
    		                           -110,000        
      other comprehensive for the period, net of tax
    		                           335,000 -168,000     -20,000 -765,000 
      profit per share attributable to equity holders of the parent
    		                                   
      basic
    		                           -1.018 -0.694       
      diluted
    		                           -1.018 -0.694       
      - remeasurements (loss) related to defined benefits plans
    		                            -225,000   -1,577,000    
      net (loss) for the period
    		                             -21,332,000      
      - remeasurements loss related to defined benefits plans
    		                                   
      total comprehensive (loss) for the period
    		                             -21,332,000      
      (losses) per share attributable to equity holders of the parent
    		                                   
      basic and diluted—
    		                             -0.245      
      other comprehensive loss that will not be reclassified to profit or loss in subsequent periods
    		                                   
      other comprehensive loss for the year, net of tax
    		                                   
      basic and diluted-
    		                               -0.409    
      net profit for the year / period
    		                               -32,723,000    
      other comprehensive for the year / period, net of tax
    		                               -1,183,000    
      (losses) / profit per share attributable to equity holders of the parent
    		                                   
      other comprehensive
    		                                   
      earnings per share attributable to equity holders of the parent
    		                                   
      basic -
    		                                  -0.13 
      diluted -
    		                                  -0.13 
                                       
    Balance Sheets:
    Quarterly
    Annual
      Unit: USD2025-10-22 2025-09-30 2025-06-30 2025-03-31 2025-02-26 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2024-02-20 2023-12-31 2023-10-24 2023-09-30 2023-07-13 2023-06-30 2023-04-25 2023-03-31 2023-02-23 2022-12-31 2022-10-26 2022-09-30 2022-07-26 2022-06-30 2022-04-28 2022-04-27 2022-03-31 2022-02-22 2021-12-31 2021-10-26 2021-09-30 2021-07-27 2021-06-30 2021-04-28 2021-04-27 2021-03-31 2021-02-25 2020-12-31 2020-10-28 2020-09-30 2020-07-28 2020-06-30 2020-04-28 2020-04-24 2020-03-31 2020-02-26 2019-12-31 2019-10-22 2019-09-30 2019-08-07 2019-06-30 
                                                        
        property, plant and equipment
      		5,408,044 5,408,044,000 4,792,465 3,058,132,000 2,805,983 2,805,983,000 2,596,993 2,339,417 2,091,011,000 1,927,759 1,927,759,000 1,814,370,000 1,814,370,000 1,701,593,000 1,701,593 1,582,192 1,582,192,000 1,606,339 1,606,339,000 1,517,849,000 1,517,849,000 1,420,394 1,420,394 1,223,982,000 1,326,731 1,326,731,000 1,223,982 1,223,982,000 1,140,182 1,140,182 1,047,694,000 1,047,694,000 1,002,258,000 1,035,486 1,035,486 1,002,258,000 1,002,258,000 941,885 941,885 944,013 944,013 953,608 917,066,000 953,608,000 917,066 917,066,000 902,983,000 902,983,000 898,125,000 898,125,000 
        goodwill
      		22,576 22,576,000 22,576 22,576,000 22,576 22,576,000 22,576 22,576 22,576,000 22,576 22,576,000 22,576,000 22,576,000 22,703,000 22,703 22,703 22,703,000 28,288 28,288,000 28,288,000 28,288,000 28,357 28,357 28,416,000 28,416 28,416,000 28,416 28,416,000 28,450 28,450 28,450,000 28,450,000 28,484,000 28,484 28,484 28,484,000 28,484,000 25,048 25,048 28,484 28,484 28,484 28,484,000 28,484,000 28,484 28,484,000 28,484,000 28,484,000 28,484,000 28,484,000 
        other intangible assets
      		12,807 12,807,000 13,646 15,171,000 15,443 15,443,000 11,047 9,808 9,487,000 10,026 10,026,000 7,386,000 7,386,000 7,215,000 7,215 6,694 6,694,000 6,792 6,792,000 4,190,000 4,190,000 4,002 4,002 3,878,000 4,049 4,049,000 3,878 3,878,000 20,218 20,218 20,227,000 20,227,000 21,081,000 20,406 20,406 21,081,000 21,081,000 34,909 34,909 34,012 34,012 34,437 34,029,000 34,437,000 34,029 34,029,000 33,435,000 33,435,000 32,000,000 32,000,000 
        right-of-use assets
      		73,905 73,905,000 92,941 89,266,000 105,333 105,333,000 54,170 61,832 55,336,000 61,025 61,025,000 59,584,000 59,584,000 66,143,000 66,143 61,016 61,016,000 26,228 26,228,000 25,208,000 25,208,000 26,482 26,482 26,454,000 27,847 27,847,000 26,454  19,471 19,471 20,745,000 20,745,000 22,578,000 21,037 21,037 22,578,000  26,102 26,102 12,608 12,608 16,047 16,624,000 16,047,000 16,624 16,624,000 9,772,000 9,772,000 9,784,000 9,784,000 
        biological assets
      		14,699 14,699,000 13,472 11,408,000 10,027 10,027,000                                             
        investments in associates
      		50,668 50,668,000 48,558 40,557,000 11,906 11,906,000 10,830 9,085 8,491,000 8,619 8,619,000 7,075,000 7,075,000 6,975,000 6,975 6,975 6,975,000 6,443 6,443,000 5,699,000 5,699,000 3,747 3,747 2,977,000 3,747 3,747,000 2,977 2,977,000                   84,000 84,000   
        trade and other receivables
      		371,050 371,050,000 366,855 228,465,000 205,268 205,268,000 177,930 155,415 143,129,000 136,351 136,351,000 159,363,000 159,363,000 153,725,000 153,725 175,769 175,769,000 15,864 15,864,000 19,057,000 19,057,000 18,990 18,990 20,210,000 19,025 19,025,000 20,210 20,210,000 22,122 22,122 11,254,000 11,254,000 29,810,000 33,087 33,087 29,810,000 29,810,000 31,703 31,703 29,526 29,526 14,375 15,883,000 14,375,000 15,883 15,883,000 15,932,000 15,932,000 18,431,000 18,431,000 
        deferred income tax assets
      		38,264 38,264,000 71,560 2,070,000 3,565 3,565,000  3,828 5,743,000 5,743 5,743,000 335,000 335,000 335,000 335 335 335,000 335 335,000 4,029,000 4,029,000 4,029 4,029 2,771,000 4,029 4,029,000 2,771 2,771,000   80,000 80,000                   
        total noncurrent assets
      		5,992,013 5,992,013,000 5,422,073 3,467,645,000 3,180,101 3,180,101,000 2,873,546 2,601,961 2,335,773,000 2,172,099 2,172,099,000 2,070,689,000 2,070,689,000 1,958,689,000 1,958,689 1,855,684 1,855,684,000 1,690,289 1,690,289,000 1,604,320,000 1,604,320,000 1,506,001 1,506,001 1,308,688,000 1,413,844 1,413,844,000 1,308,688 1,308,688,000                       
        inventories
      		12,772 12,772,000 12,244 16,044,000 6,469 6,469,000 2,434 9,513 5,404,000 7,549 7,549,000 5,426,000 5,426,000 8,377,000 8,377 8,464 8,464,000 12,899 12,899,000 6,847,000 6,847,000 18,914 18,914 13,961,000 18,262 18,262,000 13,961 13,961,000 17,451 17,451 13,138,000 13,138,000 13,870,000 10,491 10,491 13,870,000 13,870,000 12,292 12,292 10,190 10,190 14,754 19,106,000 14,754,000 19,106 19,106,000 16,735,000 16,735,000 16,765,000 16,765,000 
        cash, bank balances and other short-term investments
      		319,657 319,657,000 153,823 739,688,000 764,307 764,307,000 256,027 328,241 151,653,000 213,253 213,253,000 173,789,000 173,789,000 222,574,000 222,574 350,242 350,242,000 244,385 244,385,000 182,751,000 182,751,000 251,054 251,054 315,013,000 207,889 207,889,000 315,013 315,013,000 265,730 265,730 236,671,000 236,671,000 202,947,000 163,387 163,387 202,947,000 202,947,000 224,950 224,950 220,673 220,673 205,257 260,028,000 205,257,000 260,028 260,028,000 241,282,000 241,282,000 74,486,000 74,486,000 
        total current assets
      		747,241 747,241,000 642,987 1,015,671,000 1,052,271 1,052,271,000 608,135 618,086 459,906,000 425,904 425,904,000 434,069,000 434,069,000 394,471,000 394,471 503,300 503,300,000 347,690 347,690,000 279,895,000 279,895,000 329,239 329,239 375,070,000 275,098 275,098,000 375,070 375,070,000 354,341 354,341 316,835,000 316,835,000 267,836,000 248,379 248,379 267,836,000 267,836,000 278,874 278,874 272,430 272,430 299,852 372,571,000 299,852,000 372,571 372,571,000 360,573,000 360,573,000 200,793,000 200,793,000 
        total assets
      		6,739,254 6,739,254,000 6,065,060 4,483,316,000 4,232,372 4,232,372,000 3,481,681 3,220,047 2,795,679,000 2,598,003 2,598,003,000 2,504,758,000 2,504,758,000 2,353,160,000 2,353,160 2,358,984 2,358,984,000 2,037,979 2,037,979,000 1,884,215,000 1,884,215,000 1,835,240 1,835,240 1,683,758,000 1,688,942 1,688,942,000 1,683,758 1,683,758,000 1,586,861 1,586,861 1,458,176,000 1,458,176,000 1,372,612,000 1,386,959 1,386,959 1,372,612,000 1,372,612,000 1,339,014 1,339,014 1,321,619 1,321,619 1,347,160 1,385,133,000 1,347,160,000 1,385,133 1,385,133,000 1,358,325,000 1,358,325,000 1,187,617,000 1,187,617,000 
        deferred income tax liabilities
      		338,967 338,967,000 91,672 48,739,000 64,398 64,398,000 135,175 265,143 342,744,000 383,128 383,128,000 300,991,000 300,991,000 271,709,000 271,709 273,131 273,131,000 243,411 243,411,000 159,714,000 159,714,000 173,990 173,990 175,420,000 177,382 177,382,000 175,420 175,420,000 152,160 152,160 146,384,000 146,384,000 135,567,000 137,067 137,067 135,567,000 135,567,000 154,259 154,259 159,635 159,635 151,511 147,019,000 151,511,000 147,019 147,019,000 132,116,000 132,116,000 134,435,000 134,435,000 
        lease liabilities
      		44,789 44,789,000 47,388 33,498,000 37,638 37,638,000 28,677 31,120 33,655,000 35,600 35,600,000 30,528,000 30,528,000 35,163,000 35,163 34,080 34,080,000 20,644 20,644,000 18,791,000 18,791,000 18,667 18,667 19,408,000 18,569 18,569,000 19,408 19,408,000 14,036 14,036 14,725,000 14,725,000 17,498,000    17,498,000              
        provisions
      		47,536 47,536,000 36,060 28,813,000 33,058 33,058,000 25,882 17,207 13,796,000 12,339 12,339,000 30,697,000 30,697,000 28,544,000 28,544 29,315 29,315,000 31,668 31,668,000 28,027,000 28,027,000 27,403 27,403 29,657,000 27,879 27,879,000 29,657 29,657,000 26,080 26,080 22,044,000 22,044,000 23,909,000 22,780 22,780 23,909,000 23,909,000 21,290 21,290 22,337 22,337 18,557 21,146,000 18,557,000 21,146 21,146,000 14,664,000 14,664,000 16,015,000 16,015,000 
        borrowings
      		2,369,659 2,369,659,000 1,900,236 1,521,007,000 1,402,343 1,402,343,000 725,239 699,909 576,282,000 554,832 554,832,000 587,580,000 587,580,000 615,996,000 615,996 560,321 560,321,000 477,601 477,601,000 362,338,000 362,338,000 439,593 439,593 447,751,000 430,744 430,744,000 447,751 447,751,000 443,209 443,209 425,720,000 425,720,000 349,559,000 352,656 352,656 349,559,000 349,559,000 332,423 332,423 381,312 381,312 382,467 389,096,000 382,467,000 389,096 389,096,000   280,332,000 280,332,000 
        trade and other payables
      		286,206 286,206,000 281,352 77,117,000 487,186 487,186,000 402,713 367,448 297,635,000 205,055 205,055,000 236,925,000 236,925,000 225,163,000 225,163 233,131 233,131,000 221,013  11,679,000 11,679,000 17,180 17,180 50,159,000 22,857 22,857,000 50,159 50,159,000                       
        employee benefits
      		18,073 18,073,000 17,942 16,049,000 15,968 15,968,000 20,518 5,627 5,678,000 5,703 5,703,000 13,154,000 13,154,000 13,139,000 13,139 12,220 12,220,000 12,251 12,251,000 11,202,000 11,202,000 11,072 11,072 7,822,000 7,998 7,998,000 7,822 7,822,000 6,339 6,339 5,887,000 5,887,000                   
        income tax liability
      		14,922 14,922,000 14,170 427,189,000 382,041 382,041,000 296,852 151,747 51,451,000 3 3,000 28,030,000 28,030,000 49,057,000 49,057 91,374 91,374,000 58,770 58,770,000 113,888,000 113,888,000 82,336 82,336 44,625,000 68,156 68,156,000 44,625 44,625,000 31,504 31,504 3,635,000 3,635,000                   
        total noncurrent liabilities
      		3,120,152 3,120,152,000 2,388,820 1,725,223,000 1,553,405 1,553,405,000 935,491 1,019,006 972,155,000 991,602 991,602,000 962,950,000 962,950,000 964,551,000 964,551 909,067 909,067,000 785,575 785,575,000 616,883,000 616,883,000 696,038 696,038 732,761,000 710,750 710,750,000 732,761 732,761,000                       
        salaries and payroll taxes
      		25,246 25,246,000 17,388 6,664,000 32,656 32,656,000 26,043 14,794 10,123,000 17,555 17,555,000 16,380,000 16,380,000 12,175,000 12,175 8,836 8,836,000 25,120 25,120,000 18,861,000 18,861,000 12,953 12,953 17,491,000 8,842 8,842,000 17,491 17,491,000                       
        other taxes and royalties
      		37,377 37,377,000 33,235 37,329,000 47,715 47,715,000 28,659 32,024 35,433,000 36,549 36,549,000 15,580,000 15,580,000 11,721,000 11,721 17,602 17,602,000 20,312 20,312,000 19,911,000 19,911,000 13,431 13,431 11,372,000 14,985 14,985,000 11,372 11,372,000                       
        total current liabilities
      		1,211,483 1,211,483,000 1,551,681 1,115,995,000 1,057,754 1,057,754,000 1,025,881 798,578 518,728,000 359,386 359,386,000 435,378,000 435,378,000 368,739,000 368,739 481,867 481,867,000 408,344 408,344,000 527,112,000 527,112,000 480,209 480,209 385,738,000 397,710 397,710,000 385,738 385,738,000 354,926 354,926 318,230,000 318,230,000 333,738,000 337,422 337,422 333,738,000 333,738,000 287,144 287,144 198,517 198,517 190,467 193,036,000 190,467,000 193,036 193,036,000 174,265,000 174,265,000 182,497,000 182,497,000 
        total liabilities
      		4,331,635 4,331,635,000 3,940,501 2,841,218,000 2,611,159 2,611,159,000 1,961,372 1,817,584 1,490,883,000 1,350,988 1,350,988,000 1,398,328,000 1,398,328,000 1,333,290,000 1,333,290 1,390,934 1,390,934,000 1,193,919 1,193,919,000 1,143,995,000 1,143,995,000 1,176,247 1,176,247 1,118,499,000 1,108,460 1,108,460,000 1,118,499 1,118,499,000 1,058,229 1,058,229 936,419,000 936,419,000 864,094,000 871,489 871,489 864,094,000 864,094,000 818,114 818,114 775,479 775,479 763,397 781,417,000 763,397,000 781,417 781,417,000 712,726,000 712,726,000 659,804,000 659,804,000 
        total equity
      		2,407,619 2,407,619,000 2,124,559 1,642,098,000 1,621,213 1,621,213,000 1,520,309 1,402,463 1,304,796,000 1,247,015 1,247,015,000 1,106,430,000 1,106,430,000 1,019,870,000 1,019,870 968,050 968,050,000 844,060 844,060,000 740,220,000 740,220,000 658,993 658,993 565,259,000 580,482 580,482,000 565,259 565,259,000      515,470 515,470   520,900 520,900 546,140 546,140 583,763   603,716      
        total equity and liabilities
      		6,739,254 6,739,254,000 6,065,060 4,483,316,000 4,232,372 4,232,372,000 3,481,681 3,220,047 2,795,679,000 2,598,003 2,598,003,000 2,504,758,000 2,504,758,000 2,353,160,000 2,353,160 2,358,984 2,358,984,000 2,037,979 2,037,979,000 1,884,215,000 1,884,215,000 1,835,240 1,835,240 1,683,758,000 1,688,942 1,688,942,000 1,683,758 1,683,758,000                       
        assets
      		                                                  
        noncurrent assets
      		                                                  
        current assets
      		                                                  
        equity and liabilities
      		                                                  
        equity
      		                                                  
        capital stock
      		 647,752,000  398,065,000  398,064,000   517,874,000  517,874,000 517,874,000 517,874,000 517,874,000   517,874,000  517,873,000 523,373,000 523,373,000   586,706,000  586,706,000  586,706,000                       
        other equity instruments
      		 32,144,000  32,144,000  32,144,000   32,144,000  32,144,000 32,144,000 32,144,000 32,144,000   32,144,000  32,144,000                                
        legal reserve
      		 8,233,000  8,233,000  8,233,000   8,233,000  8,233,000 2,603,000 2,603,000 2,603,000   2,603,000  2,603,000 1,255,000 1,255,000                              
        share-based payments
      		 -49,786,000  -16,266,000  45,628,000   21,574,000  42,476,000 39,738,000 39,738,000 36,340,000   35,928,000  40,744,000 38,419,000 38,419,000   31,601,000  31,374,000  31,601,000   27,157,000 27,157,000                   
        share repurchase reserve
      		 179,324,000  129,324,000  129,324,000   79,324,000  79,324,000 49,465,000 49,465,000 49,465,000   49,465,000  49,465,000 23,840,000 23,840,000                              
        other accumulated comprehensive income
      		 -12,293,000  -11,072,000  -11,057,000   -4,395,000  -4,427,000 -9,336,000 -9,336,000 -9,396,000   -8,623,000  -8,694,000 -8,061,000 -8,061,000                              
        accumulated profit
      		 1,602,245,000  1,101,670,000  1,018,877,000   650,042,000  571,391,000 473,942,000 473,942,000 390,840,000   338,659,000  209,925,000 161,394,000 161,394,000                              
        liabilities
      		                                                  
        noncurrent liabilities
      		                                                  
        current liabilities
      		                                                  
        warrants
      		                   25,132,000 25,132,000 8,133 8,133 2,544,000 25,321 25,321,000 2,544 2,544,000 9,640 9,640 1,714,000 1,714,000 362,000 431 431 362,000 362,000 255 255 2,020 2,020 6,091 16,860,000 6,091,000 16,860 16,860,000 2,582,000 2,582,000 35,727,000 35,727,000 
        other accumulated comprehensive losses
      		                       -5,976,000  -6,060,000  -5,976,000   -4,746,000 -4,746,000                   
        accumulated losses
      		                       -47,072,000  -31,538,000  -47,072,000   -160,054,000 -160,054,000 -170,417,000   -170,417,000 -170,417,000      -67,668,000 -89,000,000  -67,668,000     
        right-of-use-assets
      		                           26,454,000         22,578,000              
        investments in subsidiaries
      		                            2,077 2,077                     
        total non-current assets
      		                            1,232,520 1,232,520 1,128,450,000 1,128,450,000 1,104,776,000 1,138,580 1,138,580 1,104,776,000 1,104,776,000 1,060,140 1,060,140 1,049,189 1,049,189 1,047,308 1,012,562,000 1,047,308,000 1,012,562 1,012,562,000 990,690,000 990,690,000 986,824,000 986,824,000 
        accounts payable and accrued liabilities
      		                            51,839 51,839 109,091,000 109,091,000          213 419,000 213,000 419 419,000 566,000 566,000 817,000 817,000 
        total non-current liabilities
      		                            703,303 703,303 616,474,000 616,474,000 530,356,000 534,067 534,067 530,356,000 530,356,000 530,970 530,970 576,962 576,962 572,930 588,381,000 572,930,000 588,381 588,381,000 536,903,000 536,903,000 477,307,000 477,307,000 
        salaries and social security payable
      		                            12,350 12,350 8,697,000 8,697,000 11,508,000 6,537 6,537 11,508,000 11,508,000 9,343 9,343 6,609 6,609 4,362 12,553,000 4,362,000 12,553 12,553,000 6,845,000 6,845,000 6,174,000 6,174,000 
        other taxes and royalties payable
      		                            8,174 8,174 8,359,000 8,359,000 5,117,000 7,243 7,243 5,117,000 5,117,000 3,472 3,472 3,947 3,947 3,354 6,040,000 3,354,000 6,040 6,040,000 5,345,000 5,345,000 7,379,000 7,379,000 
        total shareholders’ equity
      		                            528,632 528,632 521,757,000 521,757,000 508,518,000   508,518,000 508,518,000      603,716,000 583,763,000  603,716,000 645,599,000 645,599,000 527,813,000 527,813,000 
        total shareholders’ equity and liabilities
      		                            1,586,861 1,586,861 1,458,176,000 1,458,176,000 1,372,612,000   1,372,612,000 1,372,612,000      1,385,133,000 1,347,160,000  1,385,133,000 1,358,325,000 1,358,325,000 1,187,617,000 1,187,617,000 
        non-current assets
      		                                                  
        assets held for sale
      		                              12,891,000 12,891,000               7,062,000 7,062,000   
        shareholders’ equity and liabilities
      		                                                  
        shareholders’ equity
      		                                                  
        share capital
      		                              659,400,000 659,400,000 659,400,000   659,400,000 659,400,000      659,399,000 659,399,000  659,399,000 660,159,000 660,159,000 567,398,000 567,398,000 
        non-current liabilities
      		                                                  
        liabilities directly associated with assets held for sale
      		                              1,715,000 1,715,000                   
        deferred income tax
      		                                565,000 80 80 565,000 565,000 493 493 546 546 357 476,000 357,000 476 476,000     
        share-based payment reserve
      		                                23,046,000   23,046,000 23,046,000      15,842,000 17,221,000  15,842,000 11,553,000 11,553,000 8,775,000 8,775,000 
        accumulated other comprehensive loss
      		                                -3,511,000   -3,511,000 -3,511,000      -3,857,000 -3,857,000  -3,857,000 -2,694,000 -2,694,000 -3,439,000 -3,439,000 
        employee defined benefit plans obligation
      		                                3,461,000 3,389 3,389 3,461,000 3,461,000 3,636 3,636 4,442 4,442 4,325 4,469,000 4,325,000 4,469 4,469,000 3,445,000 3,445,000 4,475,000 4,475,000 
        income tax payable
      		                                 1,750 1,750     1,265 1,265 2,908 3,039,000 2,908,000 3,039 3,039,000     
        leases liabilities
      		                                 15,994 15,994 17,498,000  19,107 19,107 7,216 7,216 9,766 9,372,000 9,766,000 9,372 9,372,000 5,347,000 5,347,000 5,506,000 5,506,000 
        total liabilities and equity
      		                                 1,386,959 1,386,959   1,339,014 1,339,014 1,321,619 1,321,619 1,347,160   1,385,133      
        accumulated loss
      		                                              -23,419,000 -23,419,000 -44,921,000 -44,921,000 
        financial liabilities
      		                                              378,183,000 378,183,000   
        liabilities held for sale
      		                                              1,558,000 1,558,000   
      Cashflow Statements:
      Quarterly
      Annual
        Unit: USD2025-10-22 2025-02-26 2024-02-20 2023-10-24 2023-07-13 2023-04-25 2022-10-26 2022-07-26 2022-04-27 2022-02-22 2021-10-26 2021-07-27 2021-04-27 2020-10-28 2020-07-28 2020-04-28 2020-02-26 2019-10-22 2019-08-07 
                           
          cash flows from operating activities
        		                   
          profit for the period
        		315,286   83,102 180,915,000  194,031,000 101,836 15,534           
          adjustments to reconcile net cash flows
        		                   
          items related to operating activities:
        		                   
          allowance for expected credit losses
        		44                   
          share-based payments
        		18,401 6,285 5,858 4,025 13,250,000  11,776,000 4,834 2,341 2,494 2,457 5,641,000        
          net increase in provisions
        		295 64 143 -153 -568,000  2,075,000 523 988 698 417 815,000        
          net changes in foreign exchange rate
        		21,546 -1,852 -7,927 -6,509 -4,022,000  -39,860,000 -13,791 -6,696 -3,587 -1,926 -8,815,000        
          discount of assets and liabilities at present value
        		10,471 -1,341 806 -6,410 3,467,000  4,790,000 3,441 681 4,958 57 -2,715,000        
          discount for well plugging and abandonment
        		907 449 599 673 1,115,000  1,825,000 556 652 738          
          income tax expense
        		122,218 30,916 34,515 30,629 83,260,000  130,807,000 49,299 27,309 36,163  30,661,000        
          other non-cash costs related to the transfer of conventional assets
        		9,159 8,521 7,972 10,169 9,398,000               
          employee benefits
        		196 266 176 176 -52,000  359,000 105 104 84 77 86,000        
          items related to investing activities:
        		                   
          impairment of long-lived assets
        		  24,585                 
          gain from business combination
        		-288,056                   
          interest income
        		-7,603 -1,375 -433 -299 -503,000  -384,000 -74 -16 -23 -34 -8,000  -37 -142 -624 -3,073 -697,000 -315,000 
          changes in the fair value of financial assets
        		1,942 -7,103 -31,659 19,601 -7,379,000  18,127,000 1,169 581 1,198 956 -7,215,000        
          depreciation and depletion
        		208,766 137,824 77,894 69,595 124,882,000  169,370,000 57,205 46,066 46,076 47,651 94,131,000  38,194 29,880 32,890 37,798 113,685,000 68,162,000 
          amortization of intangible assets
        		2,125 1,794 1,117 1,005 1,937,000  2,344,000 777 756 810 1,030 1,615,000  682 568 577 563 955,000 583,000 
          interest (loss) from investment in associates
        		2,767                   
          items related to financing activities:
        		                   
          interest expense
        		48,873 25,361 5,674 4,842 11,363,000  22,341,000 7,365 8,232 9,330    12,979 9,569 11,151 13,854 20,309,000 12,325,000 
          amortized cost
        		1,143 589 525 342 943,000  1,538,000 538 533 630         917,000 
          interest expense on lease liabilities
        		857 835 757 645 1,492,000  1,565,000 519 547 324 221 534,000        
          other taxes interest
        		14,440                   
          other financial income
        		2,566 -10,836 17,649                 
          changes in working capital:
        		                   
          trade and other receivables
        		-115,048 16,238 35,460 -91,026 -25,694,000  -55,968,000 -14,697 -4,818 18,708 -7,067 -4,182,000  -4,875 13,789 8,329 12,834 -14,899,000  
          inventories
        		-1,415 -3,913 -1,743 1,209 2,592,000  5,222,000 3,306 -2,655 1,360 -1,796 1,344,000  -598 4,018 -1,084 277 -886,000  
          trade and other payables
        		55,054 78,576 28,593 24,580 8,057,000  21,205,000 5,422 2,551 -2,528          
          payments of employee benefits
        		-112 -133 -74 -70 -139,000  -186,000 -56 -57 -64 -55 -280,000        
          salaries and payroll taxes
        		7,489 4,581 -253 3,378 -29,566,000  -2,412,000 1,967 -11,031 4,480          
          other taxes and royalties
        		50,806 -2,770 -2,673 -9,767 -31,067,000  7,545,000 885 3,731 1,926          
          provisions
        		 3,330 -89 -380 -890,000  -1,755,000 -325 -741 -1,501 386 -803,000  -445 -370 -235 -429 -1,869,000  
          income tax payment
        		-179,226 -6,385 -6,782 -22,331 -38,100,000  -61,957,000 -32,826 -3,147 -866 -642 -2,788,000        
          net cash flows from operating activities
        		303,891 369,485 346,705 117,286 248,042,000  474,401,000 165,479 112,865 138,848          
          cash flows from investing activities:
        		                   
          payments for acquisitions of property, plant and equipment and biological assets
        		-334,169 -306,486                  
          interest received
        		7,603 1,375 433 299 503,000  384,000 74 16 23          
          payments for acquisitions of other intangible assets
        		-1,286 -6,190 -3,757 -1,176 -2,360,000  -2,656,000 -730 -927 -502 -348 -761,000        
          proceeds from the transfer of conventional assets
        		    10,000,000               
          payments for investments in associates
        		-4,877          -2,077         
          payment for business combination, net of cash acquired
        		                   
          net cash flows from investing activities
        		-332,729 -312,377 -240,159 -160,756 -298,398,000  -424,492,000 -102,922 -169,871 -76,035 -58,914 -160,507,000  -23,268 -24,903 -52,075 -46,978   
          cash flows from financing activities:
        		                   
          proceeds from borrowings
        		500,000 835,880 99,669 70,000 148,500,000  76,170,000 43,500 32,670     77,137 16,828 80,000 59,729   
          payment of borrowings principal
        		-193,285 -339,704 -141,225 -22,500 -47,774,000  -164,995,000 -24,173 -62,552           
          payment of borrowings interest
        		-19,443 -33,183 -4,239 -6,855 -11,899,000  -30,192,000 -4,535 -15,213           
          payment of borrowings cost
        		-7,663 -6,194 -80 -387 -1,312,000  -584,000 -530 -54           
          payments of other taxes interest
        		-10,819                   
          payments of other financial results
        		-2,566                   
          payment of lease
        		-11,251 -23,792 -6,343 -10,306 -20,131,000  -8,602,000 -2,770 -2,676 -2,788 -2,133 -3,990,000        
          share repurchase
        		-50,000      -23,804,000 -23,804            
          net cash flow from financing activities
        		204,973 447,656 -69,867 27,434 61,989,000  -152,007,000 -12,312  -8,129          
          net increase in cash and cash equivalents
        		176,135 504,764 36,679  11,633,000 126,698 -102,098,000 50,245  54,684 27,582 30,196,000        
          cash and cash equivalents at beginning of period
        		147,000 249,062 170,846 219,677 241,956,000 241,956 311,217,000 204,372 311,217  236,510 201,314,000        
          effect of exposure to changes in the foreign currency rate and other financial results of cash and cash equivalents
        		-8,435 1,784  -32,795 -33,912,000 -20,989              
          cash and cash equivalents at end of period
        		314,700  209,516 170,846 219,677,000 347,665 180,793,000 248,560 204,372  261,424 236,510,000        
          ◾
        		                   
          •
        		                   
          profit for the year / period
        		 93,771                  
          gain related to the transfer of conventional assets
        		    -89,659,000               
          reversal (impairment) of long-lived assets
        		 -4,207                  
          gain from farmout agreement
        		   -18,773 -5,656,000  -18,218,000 -9,169  -4,525  -4,525,000        
          remeasurement in borrowings
        		  23,077 16,515 32,452,000  37,669,000 13,858            
          payments for acquisitions of investments in associates
        		 -1,076 -1,544 -100 -532,000  -2,722,000  -770           
          proceeds from farmout agreement
        		                   
          prepayment of leases
        		  -131 -14,161                
          payments for the acquisition of afbn assets
        		  -6,250 -6,250 -12,500,000  -108,750,000 -12,500 -90,000           
          proceeds from (payments of) other financial results
        		 14,649                  
          cash and cash equivalents at end of year / period
        		 755,610                  
          cash flows from operating activities:
        		                   
          net cash flows (used in) investing activities
        		                   
          net cash flow provided by financing activities
        		                   
          net (decrease) in cash and cash equivalents
        		   -16,036     -104,831    -44,229 5,779 14,594 -31,787 -2,643   
          significant transactions that generated no cash flows
        		                   
          acquisition of property, plant and equipment through increase in trade and other payables
        		    167,683,000  137,461,000             
          acquisition of property, plant and equipment through increase in trade and other payables related to the farmout agreement
        		                   
          changes in well plugging and abandonment with an impact in property, plant and equipment
        		    -3,272,000  -4,146,000             
          (reversal) impairment of long-lived assets
        		                   
          cash and cash equivalents at beginning of year / period
        		                   
          disposal for transfer of conventional assets through increase in trade and other receivables
        		    -116,071,000               
          profit for the period / year
        		  132,938       35,555          
          (reversal of) allowance for expected credit losses
        		      -36,000             
          changes in the fair value of warrants
        		      22,588,000 -17,188 22,777 -7,096 7,926 1,352,000  -1,765 -4,071 -10,769 14,278 -21,118,000  
          payments for acquisitions of property, plant and equipment
        		  -228,910 -162,762 -294,751,000  -330,748,000 -99,766 -78,190 -79,656 -76,876 -164,754,000        
          payments received from farmout agreement
        		   20,400 6,250,000  20,000,000 10,000  5,000          
          payments for other assets
        		   2,994 -5,008,000               
          payments of other financial cost
        		  -17,649                 
          effect of exposure to changes in the foreign currency rate of cash and cash equivalents
        		  1,991    -28,326,000 -6,057 -2,014 -4,891 -2,668 5,000,000        
          proceeds from (payments for) acquisitions of investments in associates
        		                   
          payments of other financial expense
        		                   
          cash and cash equivalents at beginning of the period
        		                   
          cash and cash equivalents at end of the period
        		                   
          impairment of long -lived assets
        		             4,954      
          other financial results
        		   2,518 6,214,000               
          (reversal) of impairment of long-lived assets
        		                   
          gain from assets disposal
        		                   
          proceeds from disposal of oil and gas properties
        		          14,150         
          cash received by afbn assets acquisition
        		          6,203         
          proceeds from disposal of other financial assets
        		                   
          cash and cash equivalents at beginning of year /period
        		                   
          afbn assets acquisition
        		                   
          acquisition of mexico’s exploration assets
        		                   
          disposal of mexico’s exploration assets
        		                   
          proceeds from transfer of conventional assets
        		                   
          profit for the year
        		                   
          bargain purchase on business combination
        		                   
          impairment of financial assets
        		               4,839    
          payment of other financial liabilities, net of restricted cash and cash equivalents
        		                   
          net cash flows from financing activities
        		                   
          cash and cash equivalents at beginning of year
        		                   
          cash and cash equivalents at end of year
        		                   
          allowance / (reversal) of the expected credit loss
        		         406          
          (reversal) / impairment of long-lived assets
        		         -14,044          
          remeasurements of borrowings
        		                   
          payments for acquisitions of interests in associates
        		         -900          
          payments received from assets disposal
        		                   
          cash from the acquisition of afbn assets
        		                   
          payment of borrowings costs
        		                   
          payment of leases
        		                   
          acquisition of afbn assets
        		                   
          (reversal) of the expected credit loss
        		        -36           
          remeasurements in borrowings
        		        8,679           
          net cash flow (used in) financing activities
        		        -47,825           
          remeasurements in borrowing
        		         7,144 6,452 5,567,000        
          proceeds from borrowing
        		          158,395 199,698,000        
          payment of borrowing’s costs
        		                   
          payment of borrowing’s principal
        		         -1,593          
          payment of borrowing’s interests
        		         -3,748          
          cash and cash equivalents at beginning of period / year
        		         261,424          
          cash and cash equivalents at end of period / year
        		         311,217          
          profit / (loss) for the year / period
        		                   
          income tax expense /
        		                   
          net increase / (decrease) in cash and cash equivalents
        		                   
          net profit for the period
        		          4,732 10,363,000  -28,402 -39,203 -21,332 -44,249 11,526,000 -9,976,000 
          (reversal) for expected credit losses
        		          -29         
          unwinding of discount on asset retirement obligation
        		          634 1,174,000  573 811 579 514 1,209,000  
          gain on disposal of oil and gas properties
        		          -9,986         
          income tax expenses/
        		          35,290         
          interest expenses
        		          12,173 29,157,000        
          amortized costs
        		          611 2,923,000  774 606 593    
          accounts payable and accrued liabilities
        		          7,804 10,933,000        
          salaries and social security payable
        		          3,642 -4,193,000  2,695 1,803 -9,377 4,660 746,000  
          other taxes and royalties payable
        		          -1,027 -8,210,000  -72 -4 -1,692 -703 3,080,000  
          net cash flows generated by operating activities
        		          109,954 152,591,000  19,142 26,627 20,997 46,544 87,714,000 24,855,000 
          proceeds from interest received
        		          34 8,000  37 142 624 3,073   
          payment of borrowing´s costs
        		          -615 -2,711,000        
          payment of borrowing´s principal
        		          -153,609 -129,493,000        
          payment of borrowing´s interests
        		          -25,496 -25,392,000        
          net cash flows generated (used in) by financing activities
        		          -23,458         
          allowances for expected credit losses
        		           29,000        
          cash received by farmout agreement
        		           5,000,000        
          net cash flows generated by financing activities
        		           38,112,000  9,905 12,870 -709 -2,209   
          acquisition of property, plant and equipment through increase in account payables and other accounts
        		           68,948,000        
          changes in asset retirement obligation with corresponding changes in property, plant and equipment
        		           -2,469,000        
          net (loss) for the year
        		                   
          non-cash items related with operating activities:
        		                   
          foreign currency exchange difference
        		             -2,229 2,696 611 1,600 1,391,000  
          increase of provisions
        		             225 -143 7 718 1,492,000 1,982,000 
          interest expense leases
        		             312 354 442 821 740,000 440,000 
          effect of discount of assets and liabilities at present value
        		             1,055 1,165 -194 -849 859,000  
          share-based payment expense
        		             2,713 2,464 2,566 3,123 7,532,000 4,754,000 
          employee defined benefits obligation
        		             61 90 53 -345 565,000 112,000 
          income tax benefit
        		                   
          non-cash items related with investing activities:
        		                   
          change in the fair value of financial assets
        		             -363 -1,632 2,165 -6,131   
          non-cash items related with financing activities:
        		                   
          payments of employee defined benefits obligations
        		                   
          income taxes paid
        		             -1,745 -1,735 -707 -1,235 -25,092,000 -22,369,000 
          payments for acquisition of property, plant and equipment
        		             -21,726 -24,902 -51,714 -49,968   
          payments for acquisition of other intangible assets
        		             -1,579 -143 -985 -1,156   
          proceeds from other financial assets
        		                1,073   
          proceeds from serie a shares net of issuance costs
        		                   
          payments of borrowing’s cost
        		                   
          payments of borrowing’s principal
        		                   
          payments of borrowing’ interests
        		                   
          payments of leases
        		             -1,684 -1,557 -3,565 -7,619   
          proceeds from other financial liabilities, net of restricted cash and cash equivalents
        		               -16,993 16,993   
          cash and cash equivalents at the beginning of the year
        		                   
          effects of exchange rate changes on cash and cash equivalents
        		            6,152 -1,729 1,600 -321 506   
          cash and cash equivalents at the end of the year
        		                   
          significant non-cash transactions
        		                   
          changes in asset retirement obligation provision with corresponding changes in property, plant and equipment
        		                   
          cash and cash equivalents at the beginning of the period
        		            201,314 218,316 202,122 234,230 236,367   
          cash and cash equivalents at the end of the period
        		            163,237 222,366 218,316 202,122 234,230   
          net (loss) for the year / period
        		                   
          (reversal)/allowances for expected credit losses
        		                   
          investment in associate
        		                84 -84,000  
          proceeds from series a shares net of issuance costs
        		                   
          payments of borrowing´s cost
        		             -1,480 -12     
          payments of borrowing´s principal
        		             -47,737      
          payments of borrowing´s interests
        		             -16,331 -2,389     
          payments of other financial liabilities, net of restricted cash and cash equivalents
        		                   
          net cash flows generated by (used in) financing activities
        		                   
          cash and cash equivalents at the beginning of the year / period
        		                   
          cash and cash equivalents at the end of the year / period
        		                   
          net profit/(loss) for the period
        		                   
          non-cash items related to operating activities:
        		                   
          non-cash items related to investing activities:
        		                   
          non-cash items related to financing activities:
        		                   
          net profit for the year/period
        		                   
          non-cash ítems related with operating activities:
        		                   
          (reversal in)/allowances for expected credit losses
        		             -8 -36 22 284   
          net cost for employee defined benefits obligation
        		                   
          non-cash ítems related with investing activities:
        		                   
          gain on sale or disposal of property, plant and equipment
        		                   
          decreases in property, plant and equipment
        		                   
          costs of early settlements of borrowings and amortized costs
        		                607 1,469,000  
          contributions paid for employee defined benefits obligations
        		                   
          income tax paid
        		                   
          cash flows from investing activities
        		                   
          business acquisitions, net of cash acquired
        		                   
          proceeds from sales of property, plant and equipment
        		                   
          payments for acquisition of other financial assets
        		                   
          cash flows from financing activities
        		                   
          payment for acquisition of non-controlling interests
        		                   
          payment of redemption of series a shares
        		                   
          proceeds from private investment in public equity net of issue costs
        		                   
          proceeds from capitalization of series a shares net of issue costs
        		                   
          payment of issue costs from capitalization of series a shares
        		                   
          payment of cost of borrowings
        		                   
          payments of borrowings’ principal
        		                -62,233   
          payments of borrowings’ interests
        		                -8,319   
          payments / proceeds from other financial liabilities, net of restricted cash and cash equivalents
        		                   
          cash and cash equivalents at the beginning of the year/period
        		                   
          cash and cash equivalents at the end of the year/period
        		                   
          adjustments to reconcile net cash flows from operating activities:
        		                   
          income tax
        		             -5,552 8,303 4,571 17,797   
          investments in associate
        		                   
          accounts payable and other payables
        		             213 -1,955 -2,187 -6,073   
          employee defined benefits obligations
        		             -197 -198 -197 -181 -450,000  
          proceeds from capitalization of serie a shares net of issue costs
        		                -760   
          net (loss) / profit for the period
        		                   
          proceeds from capitalization of serie a shares net issue cost
        		                   
          net profit / (loss) for the period
        		                   
          payments of cost of borrowings
        		               -580    
          payments of borrowings´ principal
        		               -42,635    
          payments of borrowings´ interests
        		               -16,936    
          payments for acquisition business, net of cash acquired
        		                   
          acquisition of non-controlling interests
        		                   
          payments of costs of borrowings
        		                   
          capitalization of series a shares
        		                   
          swap agreement
        		                   
          net cash flows generated by / (used in) financing activities
        		                   
          (reversal in) for expected credit losses
        		                 -402,000  
          current income tax
        		                 -1,565,000  
          change in the fair value of government bonds and mutual funds
        		                 5,258,000  
          accounts payable and accrued liabilities and other payables
        		                 -16,040,000  
          acquisition of property, plant and equipment through increase in account payables
        		                   
          constitution of (reversal in) allowances
        		                  -180,000 
          net exchange differences
        		                  -1,934,000 
          unwinding of discount on asset retirement obligation provision
        		                  802,000 
          other discount on assets and liabilities
        		                  426,000 
          accrued income tax
        		                  4,400,000 
          change in fair value of financial instruments
        		                  -78,000 
          warrants
        		                  12,027,000 
          (increase) in trade and other receivables
        		                  -21,720,000 
          (increase) in inventories
        		                  -3,374,000 
          increase in accounts payable and accrued liabilities and other payables
        		                  -19,495,000 
          (decrease) in employee defined benefits obligations
        		                  -253,000 
          increase in salaries and social security payable
        		                  92,000 
          (decrease) in other taxes and royalties payable
        		                  -1,614,000 
          (decrease) in provisions
        		                  -859,000 
          proceeds from sales of other financial assets
        		                   
          proceeds from capitalization of serie a shares
        		                   
          (decrease)/increase in accounts payable and accrued liabilities and other payables
        		                   
          increase /(decrease) in salaries and social security payable