Company Analysis

Vistra Corp. (VST)

NYSE: VST · Electric Services · Irving, TX · filing with the SEC since 2016
Grade5.8
◀ Past 7.3● Present 6.3▶ Future 3.9

Income statement, as filed

In millions of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017
Report filedFeb 27, 2026Feb 28, 2025Feb 29, 2024Mar 1, 2023Feb 25, 2022Feb 26, 2021Feb 28, 2020Feb 28, 2019Feb 26, 2018
Revenue17,73817,22414,77913,72812,07711,44311,8099,1445,430
Selling, general and administrative1,7141,6011,3081,1891,0401,035904926600
Operating income1,9064,0812,661-1,177-1,5151,5191,993491198
Interest expense1,179900740368384630797572193
Interest and investment income1865861902101815
Share of profit of equity-method investments···00416170
Income before income taxes1,1233,4672,000-1,560-1,7228901,216-101250
Income tax expense179655508-350-458266290-45504
Net income including non-controlling interests9442,8121,492-1,210-1,264624926-56-254
Net income to non-controlling interests0153-11710-12-2-20
Net income9442,6591,493-1,227-1,274636928-54-254
Preferred dividends192192150150210···
Net income to common shareholders7522,4671,343-1,377-1,295636928··
Earnings per share, basic2.227.163.63-3.26-2.691.301.88-0.11-0.59
Earnings per share, diluted2.187.003.58-3.26-2.691.301.86-0.11-0.59
Weighted average shares, basic339,124,917344,788,634369,771,359422,447,074482,214,544488,668,263494,146,268504,954,371427,761,460
Weighted average shares, diluted345,656,067352,567,060375,193,110422,447,074482,214,544491,090,468499,935,490504,954,371427,761,460
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:Revenues
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseNonoperating
us-gaap:InterestExpense
Interest and investment income what its cash and investments earnedus-gaap:InterestIncomeOther
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Preferred dividends paid to preferred holders before common shareholdersus-gaap:PreferredStockDividendsIncomeStatementImpact
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton VST · research, not advice