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 | 17.74B | 17.19B | 18.51B | 18.10B | 17.22B |
| Total Other Revenue | -- | -- | -- | -- | -- |
| Total Revenue | 17.74B | 17.19B | 18.51B | 18.10B | 17.22B |
| Cost of Revenue | 12.13B | 11.33B | 11.14B | 10.67B | 9.74B |
| Gross Profit | 5.61B | 5.86B | 7.37B | 7.44B | 7.49B |
| SG&A Expenses | 1.70B | 1.74B | 1.71B | 1.67B | 1.60B |
| Depreciation & Amortization | 1.99B | 2.06B | 2.07B | 1.96B | 1.84B |
| Other Operating Expenses | -- | -- | -- | -- | -- |
| Total Operating Expenses | 15.82B | 15.14B | 14.91B | 14.29B | 13.18B |
| Operating Income | 1.92B | 2.05B | 3.60B | 3.81B | 4.04B |
| Income Before Tax | 1.12B | 1.27B | 2.80B | 3.03B | 3.47B |
| Income Tax Expenses | 179.00M | 65.00M | 416.00M | 499.00M | 655.00M |
| Earnings from Continuing Operations | 944.00 | 1.20K | 2.39K | 2.53K | 2.81K |
| Earnings from Discontinued Operations | -- | -- | -- | -- | -- |
| Extraordinary Item & Accounting Change | -- | -- | -- | -- | -- |
| Minority Interest in Earnings | -- | -49.00M | 2.00M | -100.00M | -153.00M |
| Net Income | 944.00M | 1.15B | 2.39B | 2.43B | 2.66B |
| EBIT | 1.92B | 2.05B | 3.60B | 3.81B | 4.04B |
| EBITDA | 4.94B | 5.08B | 6.65B | 6.72B | 6.73B |
| EPS Basic | 2.22 | 2.83 | 6.41 | 6.50 | 7.20 |
| Normalized Basic EPS | 1.88 | 2.07 | 4.94 | 5.03 | 5.72 |
| EPS Diluted | 2.17 | 2.76 | 6.26 | 6.35 | 7.04 |
| Normalized Diluted EPS | 1.83 | 2.02 | 4.82 | 4.91 | 5.60 |
| Average Basic Shares Outstanding | 1.36B | 1.36B | 1.36B | 1.37B | 1.38B |
| Average Diluted Shares Outstanding | 1.37B | 1.38B | 1.38B | 1.39B | 1.40B |
| Dividend Per Share | 0.90 | 0.90 | 0.89 | 0.88 | 0.87 |
| Payout Ratio | 52.75% | 43.06% | 20.98% | 20.82% | 17.98% |