NYSE:VST
Vistra Corp.
- Stock
Last Close
93.17
10/05 20:00
Market Cap
32.59B
Beta: 0.98
Volume Today
6.38M
Avg: 3.90M
PE Ratio
11.18
PFCF: 7.22
Dividend Yield
1.88%
Payout:26.45%
Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 5.90B - | 5.98B 1.34% | 5.37B 10.17% | 5.16B 3.84% | 5.43B 5.15% | 9.14B 68.40% | 11.81B 29.14% | 11.44B 3.10% | 12.08B 5.54% | 13.73B 13.67% | 14.78B 7.66% | |
cost of revenue | 3.73B - | 3.76B 0.72% | 3.53B 6.12% | 3.67B 4.20% | 3.91B 6.37% | 6.33B 62.05% | 7.27B 14.83% | 6.80B 6.55% | 10.73B 57.86% | 12.05B 12.29% | 9.26B 23.14% | |
gross profit | 2.17B - | 2.22B 2.40% | 1.84B 17.01% | 1.49B 19.20% | 1.52B 2.15% | 2.81B 84.69% | 4.54B 61.40% | 4.65B 2.42% | 1.35B 70.97% | 1.68B 24.68% | 5.52B 228.18% | |
selling and marketing expenses | 49M - | 43M 12.24% | 48M 11.63% | 47M 2.08% | ||||||||
general and administrative expenses | 855M - | 992M 16.02% | 992M 0% | 1.14B 15.12% | ||||||||
selling general and administrative expenses | 756M - | 708M 6.35% | 676M 4.52% | 690M 2.07% | 600M 13.04% | 926M 54.33% | 904M 2.38% | 1.03B 14.49% | 1.04B 0.48% | 1.19B 14.33% | 1.31B 10.01% | |
research and development expenses | ||||||||||||
other expenses | -2M - | 6M 400% | -42M 800% | 228M 642.86% | -74M 132.46% | 1.64B 2,316.22% | 1.74B 5.91% | 1.75B 0.92% | 1.60B 8.96% | -126M 107.89% | ||
cost and expenses | 7.04B - | 5.73B 18.55% | 5.05B 11.86% | 5.04B 0.30% | 5.21B 3.33% | 8.65B 66.18% | 9.82B 13.44% | 9.57B 2.53% | 13.52B 41.31% | 14.83B 9.69% | 12.07B 18.62% | |
operating expenses | 3.31B - | 1.98B 40.26% | 1.53B 22.75% | 1.36B 10.67% | 1.30B 4.84% | 2.32B 78.60% | 2.54B 9.66% | 2.77B 8.96% | 2.79B 0.76% | 2.79B 0.29% | 2.81B 0.90% | |
interest expense | 1.73B - | 1.28B 25.55% | 1.09B 14.94% | 206M 81.15% | 525M 154.85% | 564M 7.43% | 446M 20.92% | 384M 13.90% | 368M 4.17% | 617M 67.66% | ||
ebitda | 1.48B - | 1.59B 7.78% | 1.31B 17.57% | 901M 31.43% | 1.28B 42.62% | 1.97B 53.31% | 3.83B 94.57% | 3.89B 1.57% | 783M 79.89% | 929M 18.65% | 4.54B 388.27% | |
operating income | 27M - | -6.01B 22,377.78% | -4.09B 31.99% | 407M 109.95% | 198M 51.35% | 491M 147.98% | 1.99B 305.91% | 1.52B 23.78% | -1.27B 183.41% | -1.12B 11.76% | 2.66B 338.01% | |
depreciation and amortization | 1.45B - | 1.44B 0.83% | 995M 30.90% | 817M 17.89% | 835M 2.20% | 1.53B 83.59% | 1.84B 20.03% | 2.37B 29.02% | 2.05B 13.65% | 2.05B 0.15% | 1.96B 4.45% | |
total other income expenses net | -3.06B - | -6.98B 127.85% | -4.58B 34.32% | 22.32B 586.87% | 234M 98.95% | -70M 129.91% | -777M 1,010% | -629M 19.05% | -455M 27.66% | -442M 2.86% | -89M 79.86% | |
income before tax | -3.04B - | -8.55B 181.59% | -5.56B 35.01% | 21.35B 484.29% | 250M 98.83% | -101M 140.40% | 1.22B 1,303.96% | 890M 26.81% | -1.72B 293.48% | -1.56B 9.41% | 2B 228.21% | |
income tax expense | 732M - | -2.32B 416.94% | -879M 62.11% | -1.34B 52.10% | 504M 137.70% | -45M 108.93% | 290M 744.44% | 266M 8.28% | -458M 272.18% | -350M 23.58% | 508M 245.14% | |
net income | -2.20B - | -6.23B 183.52% | -4.68B 24.92% | 22.69B 585.10% | -254M 101.12% | -54M 78.74% | 928M 1,818.52% | 636M 31.47% | -1.26B 298.74% | -1.21B 4.27% | 1.49B 223.39% | |
weighted average shs out | 427.50M - | 427.50M 0% | 427.56M 0.01% | 427.76M 0.05% | 490.91M 14.76% | 494.15M 0.66% | 488.67M 1.11% | 482.21M 1.32% | 422.45M 12.39% | 369.77M 12.47% | ||
weighted average shs out dil | 427.50M - | 427.50M 0% | 427.58M 0.02% | 427.76M 0.04% | 504.95M 18.05% | 499.94M 0.99% | 491.09M 1.77% | 482.21M 1.81% | 422.45M 12.39% | 375.19M 11.19% | ||
eps | -14.57 - | -10.94 24.91% | -1.92 82.45% | -0.59 69.27% | -0.11 81.36% | 1.88 1,809.09% | 1.30 30.85% | -2.62 301.54% | -2.86 9.16% | 3.63 226.92% | ||
epsdiluted | -14.57 - | -10.94 24.91% | -1.92 82.45% | -0.59 69.27% | -0.11 81.36% | 1.86 1,790.91% | 1.30 30.11% | -2.62 301.54% | -2.86 9.16% | 3.58 225.17% |
All numbers in USD (except ratios and percentages)