VST
Income statement / Annual
Last year (2025), Vistra Corp's total revenue was $16.97 B,
a decrease of 12.41% from the previous year.
In 2025, Vistra Corp's net income was $944.00 M.
See Vistra Corp,s key income statements, including revenue, expenses, profit, and income.
| Period |
FY-2025
|
FY-2024
|
FY-2023
|
FY-2022
|
FY-2021
|
FY-2020
|
FY-2019
|
FY-2018
|
FY-2017
|
FY-2016
|
| Period Ended |
12/31/2025 |
12/31/2024 |
12/31/2023 |
12/31/2022 |
12/31/2021 |
12/31/2020 |
12/31/2019 |
12/31/2018 |
12/31/2017 |
12/31/2016 |
| Operating Revenue |
$16.97 B |
$19.38 B |
$15.54 B |
$17.84 B |
$13.33 B |
$11.06 B |
$11.50 B |
$10.05 B |
$5.38 B |
$5.26 B |
| Cost of Revenue |
$14.00 B
|
$11.68 B
|
$10.37 B
|
$14.02 B
|
$13.27 B
|
$8.56 B
|
$8.94 B
|
$7.81 B
|
$4.62 B
|
$4.34 B
|
| Gross Profit |
$2.97 B
|
$7.69 B
|
$5.17 B
|
$3.81 B
|
$60.00 M
|
$2.50 B
|
$2.56 B
|
$2.24 B
|
$761.00 M
|
$918.00 M
|
| Gross Profit Ratio |
0.18
|
0.4
|
0.33
|
0.21
|
0
|
0.23
|
0.22
|
0.22
|
0.14
|
0.17
|
| Research and Development Expenses |
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
| General & Administrative Expenses |
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
| Selling & Marketing Expenses |
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
| Selling, General & Administrative Expenses |
$1.64 B
|
$1.47 B
|
$1.26 B
|
$1.18 B
|
$1.05 B
|
$1.02 B
|
$900.00 M
|
$891.00 M
|
$600.00 M
|
$647.00 M
|
| Other Expenses |
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
| Operating Expenses |
$1.64 B
|
$1.47 B
|
$1.26 B
|
$1.18 B
|
$1.05 B
|
$1.02 B
|
$900.00 M
|
$891.00 M
|
$600.00 M
|
$647.00 M
|
| Cost And Expenses |
$15.64 B
|
$13.15 B
|
$11.63 B
|
$15.20 B
|
$14.32 B
|
$9.58 B
|
$9.84 B
|
$8.70 B
|
$5.22 B
|
$4.99 B
|
| Interest Income |
$0.00
|
$65.00 M
|
$86.00 M
|
$19.00 M
|
$0.00
|
$2.00 M
|
$10.00 M
|
$18.00 M
|
$15.00 M
|
$4.00 M
|
| Interest Expense |
$1.18 B
|
$1.09 B
|
$749.00 M
|
$853.00 M
|
$598.00 M
|
$296.00 M
|
$381.00 M
|
$529.00 M
|
$224.00 M
|
$1.10 B
|
| Depreciation & Amortization |
$2.95 B
|
$2.63 B
|
$1.87 B
|
$1.99 B
|
$1.98 B
|
$1.98 B
|
$1.81 B
|
$1.60 B
|
$835.00 M
|
$817.00 M
|
| EBITDA |
$5.25 B |
$7.19 B |
$4.62 B |
$1.29 B |
$852.00 M |
$3.16 B |
$3.41 B |
$2.03 B |
$1.31 B |
$23.27 B |
| EBITDA Ratio |
0.31
|
0.37
|
0.3
|
0.07
|
0.06
|
0.29
|
0.3
|
0.2
|
0.24
|
4.42
|
| Operating Income Ratio |
0.08
|
0.32
|
0.25
|
0.15
|
-0.07
|
0.13
|
0.14
|
0.13
|
0.03
|
0.05
|
| Total Other Income/Expenses Net |
-$212.00 M
|
-$2.76 B
|
-$1.91 B
|
-$4.20 B
|
-$734.00 M
|
-$592.00 M
|
-$443.00 M
|
-$1.45 B
|
$89.00 M
|
$21.08 B
|
| Income Before Tax |
$1.12 B
|
$3.47 B
|
$2.00 B
|
-$1.56 B
|
-$1.72 B
|
$890.00 M
|
$1.22 B
|
-$101.00 M
|
$250.00 M
|
$21.35 B
|
| Income Before Tax Ratio |
0.07
|
0.18
|
0.13
|
-0.09
|
-0.13
|
0.08
|
0.11
|
-0.01
|
0.05
|
4.06
|
| Income Tax Expense |
$179.00 M
|
$655.00 M
|
$508.00 M
|
-$350.00 M
|
-$458.00 M
|
$266.00 M
|
$290.00 M
|
-$45.00 M
|
$504.00 M
|
-$1.34 B
|
| Net Income |
$944.00 M
|
$2.66 B
|
$1.49 B
|
-$1.23 B
|
-$1.27 B
|
$636.00 M
|
$928.00 M
|
-$54.00 M
|
-$254.00 M
|
$22.69 B
|
| Net Income Ratio |
0.06
|
0.14
|
0.1
|
-0.07
|
-0.1
|
0.06
|
0.08
|
-0.01
|
-0.05
|
4.31
|
| EPS |
2.21 |
7.16 |
3.63 |
-3.26 |
-2.62 |
1.3 |
1.88 |
-0.11 |
-0.59 |
53.06 |
| EPS Diluted |
2.21 |
7 |
3.58 |
-3.26 |
-2.62 |
1.3 |
1.86 |
-0.11 |
-0.59 |
53.06 |
| Weighted Average Shares Out |
$339.80 M
|
$344.79 M
|
$369.77 M
|
$422.45 M
|
$482.21 M
|
$488.67 M
|
$494.15 M
|
$504.95 M
|
$427.76 M
|
$427.56 M
|
| Weighted Average Shares Out Diluted |
$339.80 M
|
$352.57 M
|
$375.19 M
|
$422.45 M
|
$482.21 M
|
$491.09 M
|
$499.94 M
|
$504.95 M
|
$427.76 M
|
$427.58 M
|
| Link |
|
|
|
|
|
|
|
|
|
|
