VST
Vistra Energy Corp
NYSE: VST · UTILITIES · UTILITIES - INDEPENDENT POWER PRODUCERS
$153.79
-4.55% today
Updated 2026-04-29
Market cap
$55.64B
P/E ratio
75.05
P/S ratio
3.14x
EPS (TTM)
$2.19
Dividend yield
0.58%
52W range
$122 – $219
Volume
4.3M
Vistra Energy Corp (VST) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.76B | $6.51B | $9.79B | $7.91B | $8.23B | $7.04B | $5.64B | $5.90B | $5.98B | $5.37B | $5.26B | $5.38B | $9.14B | $11.50B | $11.06B | $13.33B | $17.84B | $15.54B | $19.38B | $16.97B |
| Revenue growth (YoY) | — | -33.3% | +50.4% | -19.2% | +4.1% | -14.5% | -19.9% | +4.7% | +1.3% | -10.2% | -2.1% | +2.3% | +70.0% | +25.8% | -3.8% | +20.5% | +33.8% | -12.9% | +24.7% | -12.4% |
| Cost of revenue | $5.19B | $5.37B | $4.88B | $5.48B | $6.04B | $5.14B | $5.05B | $5.06B | $5.03B | $4.38B | $4.34B | $4.62B | $6.33B | $8.94B | $8.56B | $13.27B | $14.02B | $10.37B | $11.68B | $14.00B |
| Gross profit | $4.56B | $1.14B | $4.91B | $2.44B | $2.20B | $1.90B | $589.00M | $837.00M | $952.00M | $992.00M | $918.00M | $761.00M | $2.81B | $2.56B | $2.50B | $60.00M | $3.81B | $5.17B | $7.69B | $2.97B |
| Gross margin | 46.8% | 17.5% | 50.1% | 30.8% | 26.7% | 26.9% | 10.5% | 14.2% | 15.9% | 18.5% | 17.5% | 14.1% | 30.7% | 22.2% | 22.6% | 0.5% | 21.4% | 33.3% | 39.7% | 17.5% |
| R&D | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| SG&A | — | — | — | — | — | — | — | — | $666.00M | $632.00M | $646.00M | $556.00M | $880.00M | $855.00M | $992.00M | $992.00M | $1.14B | $1.25B | $1.60B | $1.71B |
| Operating income | $4.23B | $569.00M | $3.81B | $1.26B | $819.00M | $426.00M | $-150.00M | $81.00M | $244.00M | $316.00M | $271.00M | $161.00M | $491.00M | $1.66B | $1.48B | $-988.00M | $2.64B | $3.91B | $6.23B | $1.33B |
| Operating margin | 43.4% | 8.7% | 39.0% | 16.0% | 9.9% | 6.1% | -2.7% | 1.4% | 4.1% | 5.9% | 5.2% | 3.0% | 5.4% | 14.4% | 13.4% | -7.4% | 14.8% | 25.2% | 32.1% | 7.9% |
| EBITDA | — | — | — | — | — | — | $431.00M | $379.00M | $-5.36B | $-3.27B | $23.27B | $1.31B | $1.97B | $3.41B | $3.16B | $852.00M | $1.29B | $4.62B | $7.19B | $5.25B |
| EBITDA margin | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 7.6% | 6.4% | -89.7% | -60.9% | 442.5% | 24.3% | 21.5% | 29.6% | 28.6% | 6.4% | 7.2% | 29.7% | 37.1% | 30.9% |
| EBIT | — | — | — | — | — | — | $-1.09B | $-1.12B | $-6.80B | $-4.27B | $22.45B | $474.00M | $437.00M | $1.60B | $1.19B | $-1.12B | $-707.00M | $2.75B | $4.56B | $2.30B |
| Interest expense | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.75B | $1.92B | $1.75B | $1.29B | $1.10B | $224.00M | $525.00M | $381.00M | $296.00M | $598.00M | $853.00M | $749.00M | $1.09B | $1.18B |
| Income tax | $1.28B | — | — | $447.00M | $402.00M | — | $-894.00M | $-732.00M | $-2.32B | $-879.00M | $-1.34B | $504.00M | $-45.00M | $290.00M | $266.00M | $-458.00M | $-350.00M | $508.00M | $655.00M | — |
| Effective tax rate | 34.4% | 0.0% | — | 38.7% | 100.0% | — | 23.3% | 25.0% | 27.1% | 15.8% | -6.3% | 201.6% | 45.5% | 23.8% | 29.5% | 26.4% | 22.2% | 25.4% | 19.8% | 0.0% |
| Net income | $2.44B | $35.00M | — | $709.00M | — | — | $-2.95B | $-2.20B | $-6.23B | $-4.68B | $22.69B | $-254.00M | $-54.00M | $928.00M | $636.00M | $-1.27B | $-1.23B | $1.49B | $2.66B | $944.00M |
| Net income growth (YoY) | — | -98.6% | -100.0% | — | -100.0% | — | — | +25.5% | -183.5% | +24.9% | +585.1% | -101.1% | +78.7% | +1818.5% | -31.5% | -300.3% | +3.7% | +221.7% | +78.1% | -64.5% |
| Profit margin | 25.0% | 0.5% | 0.0% | 9.0% | 0.0% | 0.0% | -52.3% | -37.2% | -104.2% | -87.1% | 431.5% | -4.7% | -0.6% | 8.1% | 5.7% | -9.6% | -6.9% | 9.6% | 13.7% | 5.6% |