Revenue
$17.74B
Fiscal year ended 2025-12-31Operating income
$1.91B
Fiscal year ended 2025-12-31Free cash flow
$1.32B
Fiscal year ended 2025-12-31Vistra Corp. (VST) reported revenue of $17.74B and net income of $944.00M for the fiscal year ended 2025-12-31. This page shows 9 annual periods of income statement, balance sheet and cash flow figures normalized from Vistra Corp.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Electric Services.
Income
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $17.74B | $17.22B | $14.78B | $13.73B | $12.08B | $11.44B | $11.81B | $9.14B | $5.43B |
| Cost of revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross profit | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating income | $1.91B | $4.08B | $2.66B | -$1.18B | -$1.52B | $1.52B | $1.99B | $491.00M | $198.00M |
| Net income | $944.00M | $2.66B | $1.49B | -$1.23B | -$1.27B | $636.00M | $928.00M | -$54.00M | -$254.00M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 345.66M | shares 352.57M | shares 375.19M | shares 422.45M | shares 482.21M | shares 491.09M | shares 499.94M | shares 504.95M | shares 427.76M |
| Pretax income | $1.12B | $3.47B | $2.00B | -$1.56B | -$1.72B | $890.00M | $1.22B | -$101.00M | $250.00M |
| Income tax expense | $179.00M | $655.00M | $508.00M | -$350.00M | -$458.00M | $266.00M | $290.00M | -$45.00M | $504.00M |
| Diluted EPS | $2.18 | $7.00 | $3.58 | $-3.26 | $-2.69 | $1.30 | $1.86 | $-0.11 | $-0.59 |
| Selling, general & administrative | $1.71B | $1.60B | $1.31B | $1.19B | $1.04B | $1.04B | $904.00M | $926.00M | $600.00M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $785.00M | $1.19B | $3.48B | $455.00M | $1.32B | $406.00M | $300.00M | $636.00M | $1.49B |
| Total assets | $41.55B | $37.77B | $32.97B | $32.79B | $29.68B | $25.21B | $26.62B | $26.02B | $14.60B |
| Current assets | $9.18B | $8.12B | $11.64B | $11.12B | $7.88B | $3.43B | $4.11B | $3.44B | $2.67B |
| Total liabilities | $36.44B | $32.19B | $27.64B | $27.87B | $21.39B | $16.85B | $18.66B | $18.16B | $8.26B |
| Current liabilities | $11.81B | $8.43B | $9.82B | $10.34B | $5.84B | $3.04B | $4.57B | $3.62B | $1.35B |
| Total equity incl. NCI | $5.11B | $5.58B | $5.32B | $4.92B | $8.29B | $8.36B | $7.96B | $7.87B | $6.34B |
| Temporary (mezzanine) equity | Unavailable | Unavailable | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | Unavailable | $970.00M | $740.00M | $570.00M | $610.00M | $515.00M | $469.00M | $412.00M | $253.00M |
| Accounts receivable | $2.32B | $1.98B | $1.67B | $2.06B | $1.40B | $1.28B | $1.36B | $1.09B | $582.00M |
| Goodwill | $2.81B | $2.81B | $2.58B | $2.58B | $2.58B | $2.58B | $2.55B | $2.07B | $1.91B |
| Long-term debt | $15.84B | $15.42B | $12.12B | $11.93B | $10.48B | $9.24B | $10.10B | $10.87B | $4.38B |
| Accounts payable | $1.64B | $1.51B | $1.15B | $1.56B | $1.52B | $880.00M | $947.00M | $945.00M | $473.00M |
Cash flow
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $4.07B | $4.56B | $5.45B | $485.00M | -$206.00M | $3.34B | $2.74B | $1.47B | $1.39B |
| Capital expenditures | $2.75B | $2.08B | $1.68B | $1.30B | $1.03B | $1.26B | $713.00M | $530.00M | $114.00M |
| Investing cash flow | -$4.40B | -$5.28B | -$2.14B | -$1.24B | -$1.15B | -$1.57B | -$1.72B | -$101.00M | -$727.00M |
| Financing cash flow | -$74.00M | -$1.60B | -$294.00M | -$80.00M | $2.27B | -$1.80B | -$1.24B | -$2.72B | -$201.00M |
| Net change in cash | -$400.00M | -$2.32B | $3.01B | -$834.00M | $915.00M | Unavailable | Unavailable | Unavailable | Unavailable |
| Stock-based compensation | $113.00M | $100.00M | $77.00M | $63.00M | $47.00M | $65.00M | $47.00M | $73.00M | $0 |
| Common dividends paid | $306.00M | $305.00M | $313.00M | $302.00M | $290.00M | $266.00M | $243.00M | $0 | $0 |
| Common share repurchases | $1.03B | $1.27B | $1.24B | $1.95B | $471.00M | $0 | $656.00M | $763.00M | $0 |
| Depreciation & amortization | $1.99B | $1.84B | $1.50B | $1.60B | $1.75B | $1.74B | $1.64B | $1.39B | $699.00M |
Derived
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $1.32B | $2.48B | $3.78B | -$816.00M | -$1.24B | $2.08B | $2.02B | $941.00M | $1.27B |
| Gross margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating margin | 10.7% | 23.7% | 18.0% | -8.6% | -12.5% | 13.3% | 16.9% | 5.4% | 3.6% |
| FCF margin | 7.4% | 14.4% | 25.6% | -5.9% | -10.3% | 18.2% | 17.1% | 10.3% | 23.4% |
| SBC / revenue | 0.6% | 0.6% | 0.5% | 0.5% | 0.4% | 0.6% | 0.4% | 0.8% | 0.0% |
| Current ratio | 0.78x | 0.96x | 1.18x | 1.08x | 1.35x | 1.13x | 0.90x | 0.95x | 1.98x |
| Revenue YoY growth | 3.0% | 16.5% | 7.7% | 13.7% | 5.5% | -3.1% | 29.1% | 68.4% | Unavailable |
| Net margin | 5.3% | 15.4% | 10.1% | -8.9% | -10.5% | 5.6% | 7.9% | -0.6% | -4.7% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 15.5% | 12.1% | 11.3% | 9.5% | 8.6% | 11.0% | 6.0% | 5.8% | 2.1% |
| Long-term debt / equity | 3.10x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 15.9% | 18.9% | 25.4% | Unavailable | Unavailable | 29.9% | 23.8% | Unavailable | 201.6% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open VST in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-10View SEC filing
10-Q · Filed 2026-05-08View SEC filing
10-K · Filed 2026-02-27View SEC filing
10-Q · Filed 2025-11-07View SEC filing
10-Q · Filed 2025-08-08View SEC filing
10-Q · Filed 2025-05-08View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.