Vistra Corp.
NYSE:VST · New York Stock Exchange
+$1.64 today
Vol 4.35M · Avg 4.60M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:VST · Revenue to Net Income
Key Ratios
Analysis
$16.2B of revenue converted into $2.2B of net income for the selected period. Gross margin is 4.1% and net margin is 13.2%, showing how much revenue survives after costs and taxes. EPS is $6.01, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $17.0B -12.4% | $19.4B +24.7% | $15.5B -12.9% | $17.8B +33.8% | $13.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $14.0B +19.8% | $11.7B +12.6% | $10.4B -26.0% | $14.0B +5.7% | $13.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.0B -61.3% | $7.7B +48.8% | $5.2B +35.6% | $3.8B +6256.7% | $60.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 17.5% -22.2pp | 39.7% +6.4pp | 33.3% +11.9pp | 21.4% +20.9pp | 0.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.6B +11.9% | $1.5B +16.5% | $1.3B +7.0% | $1.2B +12.2% | $1.0B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.6B +11.9% | $1.5B +16.5% | $1.3B +7.0% | $1.2B +12.2% | $1.0B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $3.0B +12.1% | $2.6B +40.9% | $1.9B -6.4% | $2.0B +0.9% | $2.0B | $374.2M | $1.2B | $631.8M |
| EBITDA | $5.3B -27.0% | $7.2B +55.8% | $4.6B +258.7% | $1.3B +51.1% | $852.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 30.9% -6.2pp | 37.1% +7.4pp | 29.7% +22.5pp | 7.2% +0.8pp | 6.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.3B -78.6% | $6.2B +59.2% | $3.9B +48.3% | $2.6B +367.0% | -$988.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 7.9% -24.3pp | 32.1% +7.0pp | 25.2% +10.4pp | 14.8% +22.2pp | -7.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $65.0M -24.4% | $86.0M +352.6% | $19.0M | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.2B +7.8% | $1.1B +46.1% | $749.0M -12.2% | $853.0M +42.6% | $598.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$212.0M +92.3% | -$2.8B -44.3% | -$1.9B +54.4% | -$4.2B -471.9% | -$734.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.1B -67.6% | $3.5B +73.4% | $2.0B +228.2% | -$1.6B +9.4% | -$1.7B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 6.6% -11.3pp | 17.9% +5.0pp | 12.9% +21.6pp | -8.7% +4.2pp | -12.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $179.0M -72.7% | $655.0M +28.9% | $508.0M +245.1% | -$350.0M +23.6% | -$458.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $944.0M -64.5% | $2.7B +78.1% | $1.5B +221.7% | -$1.2B +3.7% | -$1.3B | $4.9B | $4.8B | $4.7B |
| Net Margin | 5.6% -8.2pp | 13.7% +4.1pp | 9.6% +16.5pp | -6.9% +2.7pp | -9.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 -69.1% | $7 +97.2% | $4 +211.3% | -$3 -24.4% | -$3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 -68.4% | $7 +95.5% | $4 +209.8% | -$3 -24.4% | -$3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $339.8M -1.4% | $344.8M -6.8% | $369.8M -12.5% | $422.4M -12.4% | $482.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $339.8M -3.6% | $352.6M -6.0% | $375.2M -11.2% | $422.4M -12.4% | $482.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Duke Energy Corporation
NYSE:DUK
$97.43B
National Grid plc
NYSE:NGG
$81.44B
American Electric Power Company, Inc.
NASDAQ:AEP
$70.31B
Sempra
NYSE:SRE
$60.33B
Dominion Energy, Inc.
NYSE:D
$59.73B
Entergy Corporation
NYSE:ETR
$50.88B
Xcel Energy Inc.
NASDAQ:XEL
$49.45B
Exelon Corporation
NASDAQ:EXC
$47.28B
Public Service Enterprise Group Incorporated
NYSE:PEG
$39.72B
NRG Energy, Inc.
NYSE:NRG
$26.47B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does VST generate?
Vistra Corp. (VST) reported $16.97B of revenue in fiscal 2025.
Is VST profitable?
Vistra Corp. (VST) reported $944.00M of net income, with a net margin of 5.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.