NYSE:VST
Vistra Corp.
- Stock
Last Close
184.62
06/11 22:01
Market Cap
32.07B
Beta: 0.98
Volume Today
9.24M
Avg: 3.90M
PE Ratio
11.18
PFCF: 7.22
Dividend Yield
1.88%
Payout:26.45%
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Mar '24 | Jun '24 | Sep '24 | Dec '24 | Mar '25 | Jun '25 | Sep '25 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 1.25B - | 1.27B 2.00% | 1.26B 1.26% | 1.74B 38.30% | 1.10B 36.38% | 1.05B 5.07% | 1.23B 17.54% | 1.69B 37.06% | 1.19B 29.53% | 1.36B 13.94% | 1.30B 4.50% | 1.83B 41.44% | 943M 48.55% | 765M 18.88% | 2.57B 236.47% | 3.24B 25.99% | 2.56B 20.97% | 2.92B 14.05% | 2.83B 3.11% | 3.19B 12.78% | 2.86B 10.46% | 2.86B 0.07% | 2.51B 12.21% | 3.55B 41.57% | 2.52B 28.94% | 3.21B 27.06% | 2.56B 20.02% | 2.99B 16.61% | 3.31B 10.80% | 3.13B 5.70% | 1.59B 49.18% | 5.15B 224.06% | 3.87B 24.82% | 4.42B 14.37% | 3.19B 27.93% | 4.09B 28.13% | 3.08B 24.67% | 2.79B 9.26% | 3.69B 32.04% | 6.29B 70.50% | 4.04B 35.80% | 3.93B 2.58% | 4.25B 8.06% | -9.42B 321.67% | |
cost of revenue | 840M - | 806M 4.05% | 863M 7.07% | 1.02B 18.19% | 838M 17.84% | 773M 7.76% | 909M 17.59% | 1.06B 17.05% | 928M 12.78% | 897M 3.34% | 924M 3.01% | 1.06B 14.29% | 1.03B 2.27% | 844M 18.22% | 1.60B 89.81% | 1.97B 23.16% | 1.92B 2.94% | 1.85B 3.60% | 1.51B 18.26% | 2.08B 38.10% | 1.83B 12.09% | 1.71B 6.55% | 1.44B 15.83% | 1.93B 33.66% | 1.72B 10.96% | 5.12B 198.31% | 1.75B 65.81% | 2.13B 22.07% | 1.73B 19.06% | 2.69B 55.96% | 2.60B 3.64% | 3.54B 36.27% | 3.22B 9.13% | 2.59B 19.43% | 1.92B 25.90% | 2.52B 31.25% | 2.23B 11.59% | 2.66B 19.48% | 2.72B 2.22% | 616M 77.36% | 2.44B 295.62% | 3.14B 28.85% | 3.32B 5.61% | 6.95B 109.50% | |
gross profit | 407M - | 466M 14.50% | 393M 15.67% | 717M 82.44% | 267M 62.76% | 276M 3.37% | 324M 17.39% | 626M 93.21% | 263M 57.99% | 460M 74.90% | 372M 19.13% | 777M 108.87% | -89M 111.45% | -79M 11.24% | 972M 1,330.38% | 1.27B 30.66% | 648M 48.98% | 1.08B 66.20% | 1.32B 22.84% | 1.11B 16.10% | 1.03B 7.39% | 1.15B 11.48% | 1.07B 6.81% | 1.63B 52.25% | 809M 50.25% | -1.91B 335.97% | 816M 142.74% | 856M 4.90% | 1.59B 85.28% | 430M 72.89% | -1.01B 334.65% | 1.61B 259.27% | 653M 59.37% | 1.83B 180.86% | 1.27B 30.81% | 1.57B 23.40% | 850M 45.72% | 131M 84.59% | 967M 638.17% | 5.67B 486.56% | 1.60B 71.79% | 793M 50.44% | 934M 17.78% | -2.47B 364.88% | |
selling and marketing expenses | |||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | |||||||||||||||||||||||||||||||||||||||||||||
selling general and administrative expenses | 157M - | 161M 2.55% | 161M 0% | 173M 7.45% | 181M 4.62% | 162M 10.50% | 154M 4.94% | 165M 7.14% | 208M 26.06% | 135M 35.10% | 147M 8.89% | 147M 0% | 166M 12.93% | 162M 2.41% | 352M 117.28% | 194M 44.89% | 215M 10.82% | 182M 15.35% | 210M 15.38% | 246M 17.14% | 267M 8.54% | 252M 5.62% | 236M 6.35% | 268M 13.56% | 280M 4.48% | 251M 10.36% | 252M 0.40% | 269M 6.75% | 269M 0% | 288M 7.06% | 280M 2.78% | 323M 15.36% | 295M 8.67% | 288M 2.37% | 309M 7.29% | 357M 15.53% | 355M 0.56% | 318M 10.42% | 375M 17.92% | 411M 9.60% | 464M 12.90% | 391M 15.73% | 419M 7.16% | 792M 89.02% | |
research and development expenses | |||||||||||||||||||||||||||||||||||||||||||||
other expenses | 2M - | 1M 50% | 139M 13,800% | -4M 102.88% | -21M 425% | -19M 9.52% | -17M 10.53% | -21M 23.53% | 143M 780.95% | 120M 16.08% | -17M 114.17% | -62M 264.71% | 19M 130.65% | -15M 178.95% | 11M 173.33% | 33M 200% | -62M 287.88% | -10M 83.87% | -8M 20% | -7M 12.50% | 66M 1,042.86% | -34M 151.52% | 34M 200% | -34M 200% | 36M 205.88% | 30M 16.67% | 430M 1,333.33% | 394M 8.37% | 390M 1.02% | 382M 2.05% | 366M 4.19% | -5M 101.37% | -20M 300% | -5M 75% | 57M 1,240% | 25M 56.14% | 537M - | 522M 2.79% | |||||||
cost and expenses | 7.74B - | 2.58B 66.60% | 1.26B 51.37% | 1.39B 10.82% | 1.24B 11.20% | 1.07B 13.18% | 1.23B 14.25% | 1.39B 12.96% | 1.35B 2.45% | 1.20B 11.09% | 1.24B 3.41% | 1.38B 11.10% | 1.38B 0.22% | 1.16B 15.89% | 2.34B 102.16% | 2.59B 10.67% | 2.56B 1.39% | 2.43B 4.85% | 2.10B 13.56% | 2.75B 30.96% | 2.53B 8.28% | 2.38B 5.66% | 2.13B 10.53% | 2.60B 22.14% | 2.45B 5.99% | 5.79B 136.52% | 2.46B 57.43% | 2.87B 16.51% | 2.40B 16.61% | 3.41B 42.51% | 3.27B 4.16% | 4.25B 29.99% | 3.89B 8.44% | 3.25B 16.65% | 2.60B 19.94% | 3.25B 25.17% | 2.98B 8.49% | 2.98B 0.13% | 3.07B 3.05% | 1.03B 66.56% | 3.44B 234.76% | 4.05B 17.89% | 3.73B 7.85% | 7.74B 107.20% | |
operating expenses | 6.90B - | 1.78B 74.21% | 394M 77.85% | 373M 5.33% | 399M 6.97% | 301M 24.56% | 318M 5.65% | 322M 1.26% | 424M 31.68% | 305M 28.07% | 319M 4.59% | 325M 1.88% | 346M 6.46% | 315M 8.96% | 741M 135.24% | 620M 16.33% | 642M 3.55% | 587M 8.57% | 594M 1.19% | 670M 12.79% | 694M 3.58% | 671M 3.31% | 691M 2.98% | 678M 1.88% | 733M 8.11% | 674M 8.05% | 716M 6.23% | 737M 2.93% | 667M 9.50% | 718M 7.65% | 674M 6.13% | 713M 5.79% | 677M 5.05% | 654M 3.40% | 678M 3.67% | 732M 7.96% | 748M 2.19% | 318M 57.49% | 350M 10.06% | 411M 17.43% | 1.00B 143.55% | 913M 8.79% | 419M 54.11% | 792M 89.02% | |
interest expense | 325M - | 322M 0.92% | 335M 4.04% | 343M 2.39% | 367M 7.00% | 48M 86.92% | 51M 6.25% | 51M 0% | 51M 0% | 54M 5.88% | 47M 12.96% | 162M 244.68% | 161M 0.62% | 155M 3.73% | 147M 5.16% | 151M 2.72% | 138M 8.61% | 128M 7.25% | 125M 2.34% | 116M 7.20% | 101M 12.93% | 98M 2.97% | 104M 6.12% | 108M 3.85% | 120M 11.11% | 122M 1.67% | 120M 1.64% | 139M 15.83% | 148M 6.47% | 155M 4.73% | 207M 33.55% | 146M 29.47% | 143M 2.05% | 171M 19.58% | -170M 199.42% | -241M 41.76% | -332M 37.76% | 209M 162.95% | 243M 16.27% | 303M 24.69% | 286M 5.61% | ||||
ebitda | 406M - | 444M 9.36% | 289M 34.91% | 546M 88.93% | 113M 79.30% | 143M 26.55% | 185M 29.37% | 566M 205.95% | 107M 81.10% | 364M 240.19% | 244M 32.97% | 776M 218.03% | -98M 112.63% | -228M 132.65% | 607M 366.23% | 1.13B 85.50% | 462M 58.97% | 971M 110.17% | 1.19B 22.14% | 879M 25.89% | 797M 9.33% | 951M 19.32% | 895M 5.89% | 1.42B 59.11% | 562M 60.53% | -2.05B 464.95% | 513M 125.01% | 720M 40.35% | 1.43B 98.89% | 160M 88.83% | -1.23B 865.63% | 1.49B 221.55% | 369M 75.22% | 1.61B 336.04% | 1.04B 35.05% | 1.19B 13.78% | 634M 46.68% | 368M 41.96% | 1.24B 236.96% | 487M 60.73% | 1.40B 187.47% | 571M 59.21% | 1.12B 95.80% | -1.39B 224.15% | |
operating income | 68M - | 193M 183.82% | 33M 82.90% | 447M 1,254.55% | -4.76B 1,166.00% | 39M 100.82% | -112M 387.18% | 640M 671.43% | -161M 125.16% | 155M 196.27% | 53M 65.81% | 452M 752.83% | -460M 201.77% | -394M 14.35% | 231M 158.63% | 650M 181.39% | 6M 99.08% | 490M 8,066.67% | 729M 48.78% | 440M 39.64% | 334M 24.09% | 391M 17.07% | 377M 3.58% | 676M 79.31% | 76M 88.76% | -2.58B 3,498.68% | 62M 102.40% | 119M 91.94% | 886M 644.54% | -382M 143.12% | -1.68B 340.58% | 894M 153.12% | -103M 111.52% | 1.13B 1,198.06% | 591M 47.75% | 834M 41.12% | 102M 87.77% | -187M 283.33% | 617M 429.95% | 2.59B 319.45% | 599M 76.85% | -120M 120.03% | 515M 529.17% | -1.68B 426.60% | |
depreciation and amortization | 338M - | 251M 25.74% | 256M 1.99% | 200M 21.88% | 247M 23.50% | 167M 32.39% | 182M 8.98% | 285M 56.59% | 285M 0% | 226M 20.70% | 211M 6.64% | 184M 12.80% | 214M 16.30% | 180M 15.89% | 439M 143.89% | 451M 2.73% | 463M 2.66% | 461M 0.43% | 425M 7.81% | 508M 19.53% | 482M 5.12% | 489M 1.45% | 533M 9.00% | 410M 23.08% | 536M 30.73% | 511M 4.66% | 458M 10.37% | 582M 27.07% | 499M 14.26% | 542M 8.62% | 458M 15.50% | 595M 29.91% | 472M 20.67% | 478M 1.27% | 464M 2.93% | 375M 19.18% | 514M 37.07% | 555M 7.98% | 623M 12.25% | -466M 174.80% | 740M 258.80% | 772M 4.32% | 794M 2.85% | -1.57B 297.23% | |
total other income expenses net | -6.88B - | -1.82B 73.54% | -354M 80.56% | -1.95B 451.41% | -1.22B 37.70% | 22M 101.81% | -164M 845.45% | 249M 251.83% | -26M 110.44% | 15M 157.69% | -37M 346.67% | 126M 440.54% | 127M 0.79% | 43M 66.14% | -33M 176.74% | 37M 212.12% | -115M 410.81% | -44M 61.74% | -72M 63.64% | -133M 84.72% | 60M 145.11% | -280M 566.67% | -20M 92.86% | -206M 930.00% | -6M 97.09% | 175M 3,016.67% | -55M 131.43% | 59M 207.27% | 60M 1.69% | 7M 88.33% | -81M 1,257.14% | 20M 124.69% | -233M 1,265% | -255M 9.44% | 159M 162.35% | -20M 112.58% | -100M 400% | 185M 285% | 9M 95.14% | -196M 2,277.78% | -148M 24.49% | -324M 118.92% | -112M 65.43% | 2.43B 2,273.21% | |
income before tax | -6.82B - | -1.63B 76.11% | -321M 80.28% | -1.93B 502.18% | -1.67B 13.45% | -337M 79.86% | -500M 48.37% | 184M 136.80% | -233M 226.63% | 119M 151.07% | -34M 128.57% | 524M 1,641.18% | -359M 168.51% | -395M 10.03% | 31M 107.85% | 525M 1,593.55% | -262M 149.90% | 301M 214.89% | 502M 66.78% | 159M 68.33% | 254M 59.75% | 62M 75.59% | 232M 274.19% | 641M 176.29% | -44M 106.86% | -2.52B 5,638.64% | -80M 96.83% | 41M 151.25% | 841M 1,951.22% | -375M 144.59% | -1.76B 370.40% | 914M 151.81% | -336M 136.76% | 876M 360.71% | 599M 31.62% | 671M 12.02% | -146M 121.76% | -2M 98.63% | 626M 31,400% | 2.39B 282.11% | 451M 81.15% | -444M 198.45% | 403M 190.77% | 752M 86.60% | |
income tax expense | 1.75B - | 292M 83.30% | 107M 63.36% | -416M 488.79% | -63M 84.86% | 6M 109.52% | -1M 116.67% | -3M 200% | -70M 2,233.33% | 41M 158.57% | -8M 119.51% | 251M 3,237.50% | 220M 12.35% | -89M 140.45% | -74M 16.85% | 194M 362.16% | -76M 139.18% | 77M 201.32% | 148M 92.21% | 45M 69.59% | 20M 55.56% | 17M 15% | 68M 300% | 199M 192.65% | -17M 108.54% | -485M 2,752.94% | -115M 76.29% | 31M 126.96% | 111M 258.06% | -91M 181.98% | -407M 347.25% | 236M 157.99% | -88M 137.29% | 178M 302.27% | 123M 30.90% | 169M 37.40% | 38M 77.51% | -20M 152.63% | 159M 895.00% | -555M 449.06% | -39M 92.97% | -176M 351.28% | 76M 143.18% | 100M 31.58% | |
net income | -5.07B - | -1.34B 73.63% | -214M 83.98% | -1.52B 608.88% | -1.61B 6.13% | -343M 78.70% | -499M 45.48% | 187M 137.47% | -163M 187.17% | 78M 147.85% | -26M 133.33% | 273M 1,150% | -579M 312.09% | -306M 47.15% | 108M 135.29% | 330M 205.56% | -186M 156.36% | 225M 220.97% | 356M 58.22% | 113M 68.26% | 234M 107.08% | 56M 76.07% | 166M 196.43% | 443M 166.87% | -29M 106.55% | -2.04B 6,944.83% | 36M 101.76% | 7M 80.56% | 726M 10,271.43% | -284M 139.12% | -1.36B 377.82% | 668M 149.23% | -248M 137.13% | 699M 381.85% | 476M 31.90% | 502M 5.46% | -184M 136.65% | -35M 80.98% | 365M 1,142.86% | 1.84B 404.11% | 441M 76.03% | -268M 160.77% | 327M 222.01% | 232M 29.05% | |
weighted average shs out | 427.50M - | 427.50M 0% | 427.50M 0% | 427.50M 0% | 427.50M 0% | 427.56M 0.01% | 427.58M 0.01% | 427.59M 0.00% | 427.59M 0.00% | 428.45M 0.20% | 428.45M 0% | 526.33M 22.85% | 533.14M 1.29% | 502.37M 5.77% | 502.37M 0% | 499.78M 0.52% | 490.56M 1.84% | 487.94M 0.53% | 487.94M 0% | 488.68M 0.15% | 488.82M 0.03% | 484.70M 0.84% | 484.70M 0% | 486.02M 0.27% | 482.52M 0.72% | 482.52M 0% | 451.60M 6.41% | 429.19M 4.96% | 413.76M 3.60% | 413.76M 0% | 383.63M 7.28% | 372.96M 2.78% | 366.57M 1.71% | 351.46M 4.12% | 348.97M 0.71% | 347.05M 0.55% | 342.97M 1.17% | 344.79M 0.53% | 339.80M 1.45% | 339.80M 0.00% | 339.80M 0% | ||||
weighted average shs out dil | 427.50M - | 427.50M 0% | 427.50M 0% | 427.50M 0% | 427.50M 0% | 427.56M 0.01% | 427.80M 0.06% | 427.59M 0.05% | 428.31M 0.17% | 428.45M 0.03% | 428.45M 0% | 533.79M 24.59% | 540.97M 1.35% | 509.14M 5.88% | 509.14M 0% | 507.50M 0.32% | 493.67M 2.73% | 490.64M 0.61% | 490.64M 0% | 490.47M 0.03% | 491.03M 0.11% | 484.70M 1.29% | 484.70M 0% | 487.37M 0.55% | 484.49M 0.59% | 484.49M 0% | 451.60M 6.79% | 429.19M 4.96% | 417.48M 2.73% | 417.48M 0% | 387.55M 7.17% | 376.79M 2.78% | 372.15M 1.23% | 351.46M 5.56% | 348.97M 0.71% | 354.33M 1.54% | 350.20M 1.16% | 352.57M 0.67% | 339.80M 3.62% | 339.80M 0.00% | 339.80M 0% | ||||
eps | 0 - | 0 | 0 | -3.55 Infinity% | -3.77 6.20% | -0.80 78.78% | -1.17 46.25% | 0.44 137.61% | -0.38 186.36% | 0.18 147.37% | -0.06 133.78% | 0.64 1,152.63% | -1.35 310.94% | -0.71 47.41% | 0.21 129.58% | 0.62 195.24% | -0.37 159.68% | 0.45 221.62% | 0.71 57.78% | 0.23 67.61% | 0.48 108.70% | 0.11 77.08% | 0.34 209.09% | 0.91 167.65% | -0.06 106.57% | -4.21 6,940.13% | 0.07 101.66% | 0.01 85.71% | 1.51 15,000% | -0.63 141.72% | -3.16 401.59% | 1.53 148.42% | -0.60 139.22% | 1.72 386.67% | 1.18 31.40% | 1.27 7.63% | -0.52 140.94% | -0.10 80.77% | 1.05 1,150% | 5.36 410.48% | 1.42 73.51% | -0.93 165.49% | 0.83 189.25% | 0.11 86.75% | |
epsdiluted | 0 - | 0 | 0 | -3.55 Infinity% | -3.77 6.20% | -0.80 78.78% | -1.17 46.25% | 0.44 137.61% | -0.38 186.36% | 0.18 147.37% | -0.06 133.78% | 0.64 1,152.63% | -1.35 310.94% | -0.71 47.41% | 0.20 128.17% | 0.61 205.00% | -0.37 160.66% | 0.44 218.92% | 0.70 59.09% | 0.23 67.14% | 0.48 108.70% | 0.11 77.08% | 0.34 209.09% | 0.90 164.71% | -0.06 106.64% | -4.21 6,940.13% | 0.07 101.66% | 0.01 85.71% | 1.51 15,000% | -0.63 141.72% | -3.16 401.59% | 1.51 147.78% | -0.59 139.07% | 1.71 389.83% | 1.17 31.58% | 1.25 6.84% | -0.52 141.60% | -0.10 80.77% | 1.03 1,130% | 5.25 409.71% | 1.39 73.52% | -0.93 166.91% | 0 100% | 0.11 Infinity% |
All numbers in USD (except ratios and percentages)