Income Statement
VISTRA CORP.
VST
Performance Overview
Click any row in the table to add it to this chart
in millions USD
| Metric | Dec 31, 2025 2025 FY | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY | Dec 31, 2017 2017 FY |
|---|---|---|---|---|---|---|---|---|---|
|
Revenue
|
26,266.00 | 24,730.00 | 14,779.00 | 13,728.00 | 12,077.00 | 11,443.00 | 11,809.00 | 9,144.00 | 5,430.00 |
|
Cost of Revenue
|
- | - | - | - | - | - | - | - | - |
|
Gross Profit
|
26,266.00 | 24,730.00 | 14,779.00 | 13,728.00 | 12,077.00 | 11,443.00 | 11,809.00 | 9,144.00 | 5,430.00 |
|
Operating Expenses
|
1,714.00 | 1,601.00 | 1,308.00 | 1,189.00 | 1,040.00 | 1,035.00 | 904.00 | 939.00 | 600.00 |
|
Research & Development
|
- | - | - | - | - | - | - | - | - |
|
Selling, General & Administrative
|
1,714.00 | 1,601.00 | 1,308.00 | 1,189.00 | 1,040.00 | 1,035.00 | 904.00 | 939.00 | 600.00 |
|
Other Operating Expenses
|
- | - | - | - | - | - | - | - | - |
|
Operating Income
|
24,552.00 | 23,129.00 | 13,471.00 | 12,539.00 | 11,037.00 | 10,408.00 | 10,905.00 | 8,205.00 | 4,830.00 |
|
Non-Operating Income
|
23,429.00 | 19,662.00 | 11,471.00 | 14,099.00 | 12,759.00 | 9,518.00 | 9,689.00 | 8,306.00 | 4,580.00 |
|
Interest Income
|
18.00 | 65.00 | 86.00 | 19.00 | 0.00 | 2.00 | 10.00 | 18.00 | 15.00 |
|
Interest Expense
|
- | - | 742.00 | 371.00 | 384.00 | 632.00 | 797.00 | 613.00 | 252.00 |
|
Other Non-Op Income / Expense
|
120.00 | - | - | 0.00 | 0.00 | 4.00 | 16.00 | 17.00 | 80.00 |
|
Income Before Tax
|
1,123.00 | 3,467.00 | 2,000.00 | -207.00 | -14.00 | 890.00 | 1,455.00 | 566.00 | 250.00 |
|
Income Tax Expense
|
179.00 | 808.00 | 507.00 | -333.00 | -448.00 | 254.00 | 288.00 | -47.00 | 504.00 |
|
Non-Controlling Interest
|
0.00 | 153.00 | -1.00 | 17.00 | 10.00 | -12.00 | 0.00 | 0.00 | - |
|
Net Income
|
944.00 | 2,659.00 | 1,493.00 | -1,227.00 | -1,274.00 | 636.00 | 928.00 | -54.00 | 495.00 |
Supplemental
Per share data, derived & other items — not part of the income statement
in millions USD unless noted
| Metric | Dec 31, 2025 2025 FY | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY | Dec 31, 2017 2017 FY |
|---|---|---|---|---|---|---|---|---|---|
|
Depreciation & Amortization
|
- | - | - | - | - | - | - | - | - |
|
EBITDA
|
26,538.00 | 24,972.00 | 14,973.00 | 14,135.00 | 12,790.00 | 12,145.00 | 12,545.00 | 9,599.00 | 5,529.00 |
|
Earnings Per Share (Basic)
|
2.22 | 7.16 | 3.63 | -3.26 | -2.69 | 1.30 | 1.88 | -0.11 | -0.59 |
|
Diluted EPS
|
2.18 | 7.00 | 3.58 | -3.26 | -2.69 | 1.30 | 1.86 | -0.11 | -0.59 |
|
Weighted Average Shares
|
339.12 | 344.79 | 369.77 | 422.45 | 482.21 | 488.67 | 494.15 | 504.95 | 427.76 |
|
Diluted Weighted Avg Shares
|
345.66 | 352.57 | 375.19 | 422.45 | 482.21 | 491.09 | 499.94 | 504.95 | 427.76 |
|
Comprehensive Income
|
- | - | - | - | - | - | - | - | - |