Vistra Corp.
VST
$161.70
-$4.29-2.58%
NYSE
| 12/31/2025 | 09/30/2025 | 06/30/2025 | 03/31/2025 | 12/31/2024 | |
|---|---|---|---|---|---|
| Revenue | 4.58B | 4.97B | 4.25B | 3.93B | 4.04B |
| Total Other Revenue | -- | -- | -- | -- | -- |
| Total Revenue | 4.58B | 4.97B | 4.25B | 3.93B | 4.04B |
| Cost of Revenue | 3.28B | 3.02B | 2.70B | 3.14B | 2.48B |
| Gross Profit | 1.31B | 1.95B | 1.55B | 793.00M | 1.56B |
| SG&A Expenses | 443.00M | 444.00M | 419.00M | 391.00M | 489.00M |
| Depreciation & Amortization | 463.00M | 460.00M | 541.00M | 522.00M | 537.00M |
| Other Operating Expenses | -- | -- | -- | -- | -- |
| Total Operating Expenses | 4.18B | 3.93B | 3.66B | 4.05B | 3.50B |
| Operating Income | 402.00M | 1.05B | 594.00M | -120.00M | 534.00M |
| Income Before Tax | 308.00M | 856.00M | 403.00M | -444.00M | 451.00M |
| Income Tax Expenses | 75.00M | 204.00M | 76.00M | -176.00M | -39.00M |
| Earnings from Continuing Operations | 233.00M | 652.00M | 327.00M | -268.00M | 490.00M |
| Earnings from Discontinued Operations | -- | -- | -- | -- | -- |
| Extraordinary Item & Accounting Change | -- | -- | -- | -- | -- |
| Minority Interest in Earnings | -- | -- | -- | -- | -49.00M |
| Net Income | 233.00M | 652.00M | 327.00M | -268.00M | 441.00M |
| EBIT | 402.00M | 1.05B | 594.00M | -120.00M | 534.00M |
| EBITDA | 1.15B | 1.75B | 1.37B | 668.00M | 1.29B |
| EPS Basic | 0.55 | 1.78 | 0.83 | -0.93 | 1.16 |
| Normalized Basic EPS | 0.36 | 1.60 | 0.74 | -0.82 | 0.55 |
| EPS Diluted | 0.54 | 1.75 | 0.81 | -0.93 | 1.13 |
| Normalized Diluted EPS | 0.35 | 1.57 | 0.73 | -0.82 | 0.54 |
| Average Basic Shares Outstanding | 338.56M | 338.75M | 339.40M | 339.80M | 340.21M |
| Average Diluted Shares Outstanding | 343.71M | 345.04M | 345.51M | 339.80M | 348.85M |
| Dividend Per Share | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 |
| Payout Ratio | 65.24% | 15.03% | 44.04% | -38.81% | 34.01% |