Income Statement - Vistra Corp. (VST)
$(Billion, Million)| Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 | Dec-08 | Dec-07 | Dec-06 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 16,972.00 | 19,377.00 | 15,543.00 | 17,837.00 | 13,333.00 | 11,062.00 | 11,502.00 | 9,144.00 | 5,380.00 | 5,258.00 | 5,370.00 | 5,978.00 | 5,899.00 | 5,636.00 | 7,040.00 | 8,235.00 | 7,911.00 | 9,787.00 | 6,509.00 | 9,757.00 |
| Cost of revenue | 13,998.00 | 11,684.00 | 10,372.00 | 14,023.00 | 13,273.00 | 8,561.00 | 8,943.00 | 6,333.00 | 4,619.00 | 4,340.00 | 4,378.00 | 5,026.00 | 5,062.00 | 5,047.00 | 5,144.00 | 6,036.00 | 5,476.00 | 4,881.00 | 5,372.00 | 5,193.00 |
| Gross profit | 2,974.00 | 7,693.00 | 5,171.00 | 3,814.00 | 60.00 | 2,501.00 | 2,559.00 | 2,811.00 | 761.00 | 918.00 | 992.00 | 952.00 | 837.00 | 589.00 | 1,896.00 | 2,199.00 | 2,435.00 | 4,906.00 | 1,137.00 | 4,564.00 |
| Total operating expenses | 1,639.00 | 1,465.00 | 1,258.00 | 1,176.00 | 1,048.00 | 1,019.00 | 900.00 | 2,320.00 | 600.00 | 647.00 | 676.00 | 708.00 | 756.00 | 739.00 | ||||||
| Operating income | 1,335.00 | 6,228.00 | 3,913.00 | 2,638.00 | -988.00 | 1,482.00 | 1,659.00 | 491.00 | 161.00 | 271.00 | 316.00 | 244.00 | 81.00 | -150.00 | 426.00 | 819.00 | 1,263.00 | 3,814.00 | 569.00 | 4,231.00 |
| Non-operating income (net) | -212.00 | -2,761.00 | -1,913.00 | -4,198.00 | -734.00 | -592.00 | -443.00 | -592.00 | 89.00 | 21,080.00 | -5,872.00 | -8,793.00 | -3,117.00 | -3,692.00 | -426.00 | -819.00 | -107.00 | -3,814.00 | -569.00 | -519.00 |
| Income before tax | 1,123.00 | 3,467.00 | 2,000.00 | -1,560.00 | -1,722.00 | 890.00 | 1,216.00 | -101.00 | 250.00 | 21,351.00 | -5,556.00 | -8,549.00 | -3,036.00 | -3,842.00 | 1,156.00 | 3,712.00 | ||||
| Income tax expense | 179.00 | 655.00 | 508.00 | -350.00 | -458.00 | 266.00 | 290.00 | -45.00 | 504.00 | -1,337.00 | -879.00 | -2,320.00 | -732.00 | -894.00 | 402.00 | 447.00 | 1,277.00 | |||
| Net income | 944.00 | 2,659.00 | 1,493.00 | -1,227.00 | -1,274.00 | 636.00 | 928.00 | -54.00 | -254.00 | 22,688.00 | -4,677.00 | -6,229.00 | -2,197.00 | -2,948.00 | 709.00 | 35.00 | 2,435.00 |
Show Quarterly Income Statement
Income Statement - Vistra Corp. (VST)
$(Billion, Million)| Mar-26 | Dec-25 | Sep-25 | Jun-25 | Mar-25 | Dec-24 | Sep-24 | Jun-24 | Mar-24 | Dec-23 | Sep-23 | Jun-23 | Mar-23 | Dec-22 | Sep-22 | Jun-22 | Mar-22 | Dec-21 | Sep-21 | Jun-21 | Mar-21 | Dec-20 | Sep-20 | Jun-20 | Mar-20 | Dec-19 | Sep-19 | Jun-19 | Mar-19 | Dec-18 | Sep-18 | Jun-18 | Mar-18 | Dec-17 | Sep-17 | Jun-17 | Mar-17 | Dec-16 | Sep-16 | Jun-16 | Mar-16 | Dec-15 | Sep-15 | Jun-15 | Mar-15 | Dec-14 | Sep-14 | Jun-14 | Mar-14 | Dec-13 | Sep-13 | Jun-13 | Mar-13 | Dec-12 | Sep-12 | Jun-12 | Mar-12 | Dec-11 | Sep-11 | Jun-11 | Mar-11 | Dec-10 | Sep-10 | Jun-10 | Mar-10 | Dec-09 | Sep-09 | Jun-09 | Dec-08 | Sep-08 | Jun-08 | Mar-08 | Dec-07 | Sep-07 | Jun-07 | Mar-07 | Dec-06 | Sep-06 | Jun-06 | Mar-06 | Dec-05 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 4,654.00 | 2,338.00 | 4,971.00 | 4,250.00 | 5,171.00 | 7,362.00 | 5,534.00 | 3,688.00 | 2,793.00 | 3,392.00 | 5,204.00 | 3,190.00 | 3,756.00 | 4,313.00 | 5,804.00 | 3,768.00 | 3,952.00 | 3,496.00 | 3,910.00 | 2,748.00 | 3,121.00 | 2,537.00 | 3,401.00 | 2,515.00 | 2,609.00 | 2,828.00 | 3,668.00 | 2,297.00 | 2,711.00 | 2,777.00 | 3,543.00 | 2,528.00 | 1,211.00 | 1,219.00 | 1,667.00 | 1,304.00 | 1,184.00 | 1,285.00 | 1,690.00 | 1,233.00 | 1,049.00 | 1,105.00 | 1,737.00 | 1,256.00 | 1,272.00 | 1,247.00 | 1,807.00 | 1,406.00 | 1,517.00 | 1,327.00 | 1,893.00 | 1,419.00 | 1,260.00 | 1,278.00 | 1,752.00 | 1,385.00 | 1,222.00 | 1,368.00 | 2,321.00 | 1,679.00 | 1,672.00 | 1,636.00 | 2,607.00 | 1,993.00 | 1,999.00 | 1,767.00 | 2,433.00 | 3,711.00 | 1,978.00 | 3,259.00 | 2,567.00 | 1,983.00 | 1,931.00 | 2,572.00 | 2,049.00 | 2,003.00 | 2,188.00 | 3,091.00 | 2,468.00 | 2,010.00 | 2,461.00 |
| Cost of revenue | 3,711.00 | 3,639.00 | 3,485.00 | 3,316.00 | 3,631.00 | 3,140.00 | 3,161.00 | 2,721.00 | 2,662.00 | 2,512.00 | 2,943.00 | 2,256.00 | 2,662.00 | 4,451.00 | 3,798.00 | 3,240.00 | 3,217.00 | 2,413.00 | 2,936.00 | 2,287.00 | 5,579.00 | 2,220.00 | 2,350.00 | 1,956.00 | 2,033.00 | 2,261.00 | 2,506.00 | 1,883.00 | 2,293.00 | 2,345.00 | 2,414.00 | 2,027.00 | 996.00 | 1,214.00 | 1,243.00 | 1,095.00 | 1,064.00 | 1,167.00 | 1,221.00 | 909.00 | 773.00 | 838.00 | 1,020.00 | 863.00 | 806.00 | 840.00 | 1,072.00 | 898.00 | 946.00 | 869.00 | 1,041.00 | 953.00 | 865.00 | 915.00 | 1,051.00 | 1,075.00 | 1,009.00 | 1,155.00 | 1,480.00 | 1,280.00 | 1,229.00 | 1,274.00 | 1,804.00 | 1,509.00 | 1,449.00 | 1,356.00 | 1,567.00 | 2,553.00 | 4,881.00 | -6,763.00 | 6,763.00 | 2,967.00 | 2,759.00 | 1,034.00 | 1,692.00 | 1,933.00 | 1,204.00 | 1,653.00 | 1,243.00 | 1,093.00 | 1,748.00 |
| Gross profit | 943.00 | -1,301.00 | 1,486.00 | 934.00 | 1,540.00 | 4,222.00 | 2,373.00 | 967.00 | 131.00 | 880.00 | 2,261.00 | 934.00 | 1,094.00 | -138.00 | 2,006.00 | 528.00 | 735.00 | 1,083.00 | 974.00 | 461.00 | -2,458.00 | 317.00 | 1,051.00 | 559.00 | 576.00 | 567.00 | 1,162.00 | 414.00 | 418.00 | 432.00 | 1,129.00 | 501.00 | 215.00 | 5.00 | 424.00 | 209.00 | 120.00 | 118.00 | 469.00 | 324.00 | 276.00 | 267.00 | 717.00 | 393.00 | 466.00 | 407.00 | 735.00 | 508.00 | 571.00 | 458.00 | 852.00 | 466.00 | 395.00 | 363.00 | 701.00 | 0.00 | 0.00 | 1,896.00 | 0.00 | 0.00 | 0.00 | 2,199.00 | 0.00 | 0.00 | 0.00 | 2,435.00 | 0.00 | 0.00 | 4,906.00 | 0.00 | 0.00 | 0.00 | 1,137.00 | 0.00 | 0.00 | 0.00 | 4,564.00 | 0.00 | 0.00 | 0.00 | 2,704.00 |
| Total operating expenses | 416.00 | 447.00 | 444.00 | 419.00 | 373.00 | 411.00 | 386.00 | 350.00 | 318.00 | 344.00 | 335.00 | 294.00 | 287.00 | 300.00 | 325.00 | 277.00 | 305.00 | 260.00 | 271.00 | 251.00 | 265.00 | 281.00 | 270.00 | 236.00 | 233.00 | 269.00 | 244.00 | 210.00 | 182.00 | 212.00 | 194.00 | 352.00 | 162.00 | 166.00 | 147.00 | 147.00 | 135.00 | 208.00 | 165.00 | 318.00 | 301.00 | 399.00 | 373.00 | 394.00 | 1,779.00 | 6,899.00 | 469.00 | 915.00 | 737.00 | 1,755.00 | 473.00 | 352.00 | 715.00 | 1,741.00 | 552.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating income | 527.00 | -1,748.00 | 1,042.00 | 515.00 | 1,167.00 | 3,811.00 | 1,987.00 | 617.00 | -187.00 | 536.00 | 1,926.00 | 640.00 | 807.00 | -438.00 | 1,681.00 | 251.00 | 430.00 | 823.00 | 703.00 | 210.00 | -2,723.00 | 36.00 | 781.00 | 323.00 | 343.00 | 298.00 | 918.00 | 204.00 | 236.00 | 220.00 | 935.00 | 149.00 | 53.00 | -161.00 | 277.00 | 62.00 | -15.00 | -90.00 | 304.00 | -112.00 | 39.00 | -4,765.00 | 447.00 | 33.00 | 193.00 | 68.00 | 320.00 | 37.00 | -170.00 | -149.00 | 386.00 | 112.00 | -321.00 | -28.00 | 177.00 | 0.00 | 0.00 | -44.00 | 470.00 | 35.00 | 81.00 | 9.00 | 458.00 | 139.00 | 213.00 | 101.00 | 563.00 | 599.00 | 2,797.00 | 6,728.00 | 0.00 | 0.00 | -885.00 | 1,454.00 | 275.00 | 0.00 | 902.00 | 1,356.00 | 1,140.00 | 833.00 | 634.00 |
| Non-operating income (net) | 685.00 | 2,056.00 | -186.00 | -112.00 | -1,611.00 | -3,360.00 | 405.00 | 9.00 | 185.00 | -682.00 | -1,255.00 | -41.00 | 69.00 | 102.00 | -767.00 | -2,015.00 | -805.00 | 18.00 | -662.00 | -290.00 | 198.00 | -80.00 | -140.00 | -91.00 | -281.00 | -44.00 | -759.00 | 298.00 | 65.00 | -482.00 | -410.00 | -118.00 | -448.00 | -198.00 | 247.00 | -96.00 | 134.00 | -143.00 | -120.00 | -388.00 | -376.00 | 3,092.00 | -2,380.00 | -354.00 | -1,821.00 | -6,883.00 | -378.00 | -888.00 | -656.00 | -1,740.00 | -342.00 | -401.00 | -581.00 | -1,892.00 | -767.00 | 0.00 | 0.00 | 44.00 | -470.00 | -35.00 | -81.00 | 396.00 | -458.00 | -847.00 | 495.00 | 232.00 | -1,422.00 | 260.00 | -8,436.00 | -1,089.00 | 0.00 | 0.00 | -590.00 | 21.00 | -33.00 | 0.00 | -159.00 | -40.00 | -260.00 | -60.00 | -39.00 |
| Income before tax | 1,212.00 | 308.00 | 856.00 | 403.00 | -444.00 | 451.00 | 2,392.00 | 626.00 | -2.00 | -146.00 | 671.00 | 599.00 | 876.00 | -336.00 | 914.00 | -1,764.00 | -375.00 | 841.00 | 41.00 | -80.00 | -2,525.00 | -44.00 | 641.00 | 232.00 | 62.00 | 254.00 | 159.00 | 502.00 | 301.00 | -262.00 | 525.00 | 31.00 | -395.00 | -359.00 | 524.00 | -34.00 | 119.00 | -233.00 | 184.00 | -500.00 | -337.00 | -1,673.00 | -1,933.00 | -321.00 | -1,628.00 | -6,815.00 | -58.00 | -851.00 | -826.00 | -1,889.00 | 44.00 | -289.00 | -902.00 | -1,920.00 | -590.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 405.00 | 0.00 | -708.00 | 708.00 | 333.00 | -859.00 | 859.00 | -5,639.00 | 5,639.00 | 0.00 | 0.00 | -1,475.00 | 1,475.00 | 242.00 | 0.00 | 743.00 | 1,316.00 | 880.00 | 773.00 | 595.00 |
| Income tax expense | 183.00 | 75.00 | 204.00 | 76.00 | -176.00 | -39.00 | 555.00 | 159.00 | -20.00 | 38.00 | 169.00 | 123.00 | 178.00 | -88.00 | 236.00 | -407.00 | -91.00 | 111.00 | 31.00 | -115.00 | -485.00 | -17.00 | 199.00 | 68.00 | 17.00 | 20.00 | 45.00 | 148.00 | 77.00 | -76.00 | 194.00 | -74.00 | -89.00 | 220.00 | 251.00 | -8.00 | 41.00 | -70.00 | -3.00 | -1.00 | 6.00 | -63.00 | -416.00 | -107.00 | -292.00 | -1,748.00 | -21.00 | -268.00 | -283.00 | 264.00 | -16.00 | -74.00 | -378.00 | -224.00 | -221.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 142.00 | 214.00 | -258.00 | 258.00 | 117.00 | -341.00 | 341.00 | 14.00 | 2,010.00 | 0.00 | 0.00 | -501.00 | 501.00 | 45.00 | 0.00 | 255.00 | 432.00 | 337.00 | 253.00 | 172.00 |
| Net income | 1,029.00 | 233.00 | 652.00 | 327.00 | -268.00 | 441.00 | 1,888.00 | 365.00 | -35.00 | -184.00 | 502.00 | 476.00 | 699.00 | -246.00 | 668.00 | -1,365.00 | -285.00 | 726.00 | 7.00 | 36.00 | -2,043.00 | -29.00 | 443.00 | 166.00 | 56.00 | 234.00 | 113.00 | 356.00 | 225.00 | -186.00 | 330.00 | 108.00 | -306.00 | -579.00 | 273.00 | -26.00 | 78.00 | -163.00 | 187.00 | -499.00 | -343.00 | -1,610.00 | -1,517.00 | -214.00 | -1,336.00 | -5,067.00 | -37.00 | -583.00 | -543.00 | -1,518.00 | 60.00 | -215.00 | -524.00 | -1,696.00 | -369.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 263.00 | 0.00 | -449.00 | 449.00 | 216.00 | -518.00 | 518.00 | -3,629.00 | 3,629.00 | 0.00 | 0.00 | -939.00 | 974.00 | 197.00 | 9.00 | 488.00 | 884.00 | 543.00 | 520.00 | 413.00 |