VST
VST
Vistra Corp.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $3.35B ▼ | $478M ▲ | $233M ▼ | 6.96% ▼ | $0.69 ▼ | $-3.97B ▼ |
| Q3-2025 | $4.97B ▲ | $444M ▲ | $652M ▲ | 13.12% ▲ | $1.78 ▲ | $1.87B ▲ |
| Q2-2025 | $4.25B ▼ | $419M ▲ | $327M ▲ | 7.69% ▲ | $0.83 ▲ | $1.12B ▲ |
| Q1-2025 | $5.17B ▼ | $373M ▼ | $-268M ▼ | -5.18% ▼ | $-0.93 ▼ | $599M ▼ |
| Q4-2024 | $7.36B | $411M | $441M | 5.99% | $1.16 | $1.56B |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $4.07B ▲ | $3.86B ▼ | $36.44B ▲ | $5.11B ▼ |
| Q3-2025 | $602M ▲ | $38.02B ▼ | $32.8B ▼ | $5.21B ▲ |
| Q2-2025 | $458M ▼ | $38.15B ▼ | $33.31B ▼ | $4.82B ▼ |
| Q1-2025 | $561M ▼ | $38.23B ▲ | $33.39B ▲ | $4.83B ▼ |
| Q4-2024 | $1.19B | $37.77B | $32.19B | $5.57B |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-711M ▼ | $1.43B ▼ | $-2.23B ▼ | $986M ▲ | $153M ▲ | $-722M ▼ |
| Q3-2025 | $652M ▲ | $1.47B ▲ | $-491M ▲ | $-833M ▼ | $143M ▲ | $1.01B ▲ |
| Q2-2025 | $327M ▲ | $572M ▼ | $-610M ▲ | $-63M ▲ | $-101M ▲ | $-118M ▲ |
| Q1-2025 | $-268M ▼ | $599M ▼ | $-1.06B ▼ | $-164M ▲ | $-626M ▼ | $-169M ▼ |
| Q4-2024 | $490M | $1.35B | $-317M | $-754M | $282M | $923M |
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q4-2025 |
|---|---|---|---|---|
Capacity Revenue | $40.00M ▲ | $20.00M ▼ | $30.00M ▲ | $180.00M ▲ |
Hedging And Other Revenues | $0 ▲ | $-510.00M ▼ | $50.00M ▲ | $0 ▼ |
Intersegment Sales | $0 ▲ | $0 ▲ | $-2600.00M ▼ | $0 ▲ |
Retail Energy Charge In ERCOT | $3.86Bn ▲ | $1.99Bn ▼ | $2.21Bn ▲ | $4.77Bn ▲ |
Retail Energy Charge In NortheastMidwest | $1.88Bn ▲ | $1.04Bn ▼ | $790.00M ▼ | $2.23Bn ▲ |
Revenue From Other Wholesale Contracts | $510.00M ▲ | $330.00M ▼ | $250.00M ▼ | $560.00M ▲ |
Total Other Revenues | $620.00M ▲ | $-320.00M ▼ | $500.00M ▲ | $0 ▼ |
Wholesale Generation Revenue From ERCOT | $970.00M ▲ | $870.00M ▼ | $470.00M ▼ | $1.84Bn ▲ |
Revenue by Geography
| Region | Q2-2025 | Q4-2025 |
|---|---|---|
East Segment | $1.48Bn ▲ | $4.69Bn ▲ |
West Segment | $70.00M ▲ | $260.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Vistra Corp.'s financial evolution and strategic trajectory over the past five years.
The combined information portrays Vistra as a large, established energy company with a substantial revenue base, solid reported operating profitability, and a strategic asset mix that blends conventional generation with nuclear, solar, and battery storage. Its vertically integrated model, sizeable customer base, and sophisticated risk management contribute to more stable earnings than a pure merchant generator might enjoy. On the strategic side, its innovation platforms, especially Vistra Zero and Vistra Vision, position it to benefit from the shift toward cleaner, more reliable power, including growing demand from data centers and other energy‑intensive sectors.
Financially, the most notable concerns stem from data inconsistencies and unusual metrics: negative EBITDA despite positive earnings, zero operating cash flow in the period, a balance sheet dominated by cash with no equity and odd working capital figures, and no visible capital investment in the reported year. If these patterns were representative of the full company, they would raise questions about cash generation, sustainability of shareholder returns, and the true level of leverage. Strategically, Vistra faces the usual sector risks—regulatory change, energy transition pressures, execution risk on large projects, and intense competition for clean‑energy opportunities—that can affect profitability and capital needs over time.
Based on the narrative and strategic information, Vistra appears well aligned with long‑term trends toward decarbonization and rising electricity demand, especially from digital and AI‑driven loads. Its combination of nuclear, storage, and renewables, layered onto a broad generation and retail platform, offers meaningful opportunity if executed prudently. However, the limited and internally inconsistent financial snapshot introduces significant uncertainty about the underlying cash economics and capital structure. A balanced perspective would treat the strategic outlook as promising but contingent on clearer, more consistent financial reporting and demonstrated conversion of accounting profits into durable cash flows.
About Vistra Corp.
https://www.vistracorp.comVistra Corp., together with its subsidiaries, operates as an integrated retail electricity and power generation company. The company operates through six segments: Retail, Texas, East, West, Sunset, and Asset Closure. It retails electricity and natural gas to residential, commercial, and industrial customers across 20 states in the United States and the District of Columbia.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $3.35B ▼ | $478M ▲ | $233M ▼ | 6.96% ▼ | $0.69 ▼ | $-3.97B ▼ |
| Q3-2025 | $4.97B ▲ | $444M ▲ | $652M ▲ | 13.12% ▲ | $1.78 ▲ | $1.87B ▲ |
| Q2-2025 | $4.25B ▼ | $419M ▲ | $327M ▲ | 7.69% ▲ | $0.83 ▲ | $1.12B ▲ |
| Q1-2025 | $5.17B ▼ | $373M ▼ | $-268M ▼ | -5.18% ▼ | $-0.93 ▼ | $599M ▼ |
| Q4-2024 | $7.36B | $411M | $441M | 5.99% | $1.16 | $1.56B |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $4.07B ▲ | $3.86B ▼ | $36.44B ▲ | $5.11B ▼ |
| Q3-2025 | $602M ▲ | $38.02B ▼ | $32.8B ▼ | $5.21B ▲ |
| Q2-2025 | $458M ▼ | $38.15B ▼ | $33.31B ▼ | $4.82B ▼ |
| Q1-2025 | $561M ▼ | $38.23B ▲ | $33.39B ▲ | $4.83B ▼ |
| Q4-2024 | $1.19B | $37.77B | $32.19B | $5.57B |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-711M ▼ | $1.43B ▼ | $-2.23B ▼ | $986M ▲ | $153M ▲ | $-722M ▼ |
| Q3-2025 | $652M ▲ | $1.47B ▲ | $-491M ▲ | $-833M ▼ | $143M ▲ | $1.01B ▲ |
| Q2-2025 | $327M ▲ | $572M ▼ | $-610M ▲ | $-63M ▲ | $-101M ▲ | $-118M ▲ |
| Q1-2025 | $-268M ▼ | $599M ▼ | $-1.06B ▼ | $-164M ▲ | $-626M ▼ | $-169M ▼ |
| Q4-2024 | $490M | $1.35B | $-317M | $-754M | $282M | $923M |
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q4-2025 |
|---|---|---|---|---|
Capacity Revenue | $40.00M ▲ | $20.00M ▼ | $30.00M ▲ | $180.00M ▲ |
Hedging And Other Revenues | $0 ▲ | $-510.00M ▼ | $50.00M ▲ | $0 ▼ |
Intersegment Sales | $0 ▲ | $0 ▲ | $-2600.00M ▼ | $0 ▲ |
Retail Energy Charge In ERCOT | $3.86Bn ▲ | $1.99Bn ▼ | $2.21Bn ▲ | $4.77Bn ▲ |
Retail Energy Charge In NortheastMidwest | $1.88Bn ▲ | $1.04Bn ▼ | $790.00M ▼ | $2.23Bn ▲ |
Revenue From Other Wholesale Contracts | $510.00M ▲ | $330.00M ▼ | $250.00M ▼ | $560.00M ▲ |
Total Other Revenues | $620.00M ▲ | $-320.00M ▼ | $500.00M ▲ | $0 ▼ |
Wholesale Generation Revenue From ERCOT | $970.00M ▲ | $870.00M ▼ | $470.00M ▼ | $1.84Bn ▲ |
Revenue by Geography
| Region | Q2-2025 | Q4-2025 |
|---|---|---|
East Segment | $1.48Bn ▲ | $4.69Bn ▲ |
West Segment | $70.00M ▲ | $260.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Vistra Corp.'s financial evolution and strategic trajectory over the past five years.
The combined information portrays Vistra as a large, established energy company with a substantial revenue base, solid reported operating profitability, and a strategic asset mix that blends conventional generation with nuclear, solar, and battery storage. Its vertically integrated model, sizeable customer base, and sophisticated risk management contribute to more stable earnings than a pure merchant generator might enjoy. On the strategic side, its innovation platforms, especially Vistra Zero and Vistra Vision, position it to benefit from the shift toward cleaner, more reliable power, including growing demand from data centers and other energy‑intensive sectors.
Financially, the most notable concerns stem from data inconsistencies and unusual metrics: negative EBITDA despite positive earnings, zero operating cash flow in the period, a balance sheet dominated by cash with no equity and odd working capital figures, and no visible capital investment in the reported year. If these patterns were representative of the full company, they would raise questions about cash generation, sustainability of shareholder returns, and the true level of leverage. Strategically, Vistra faces the usual sector risks—regulatory change, energy transition pressures, execution risk on large projects, and intense competition for clean‑energy opportunities—that can affect profitability and capital needs over time.
Based on the narrative and strategic information, Vistra appears well aligned with long‑term trends toward decarbonization and rising electricity demand, especially from digital and AI‑driven loads. Its combination of nuclear, storage, and renewables, layered onto a broad generation and retail platform, offers meaningful opportunity if executed prudently. However, the limited and internally inconsistent financial snapshot introduces significant uncertainty about the underlying cash economics and capital structure. A balanced perspective would treat the strategic outlook as promising but contingent on clearer, more consistent financial reporting and demonstrated conversion of accounting profits into durable cash flows.

CEO
James A. Burke CPA
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2013-08-09 | Reverse | 1:50 |
| 2004-11-01 | Reverse | 1:10 |
ETFs Holding This Stock
Summary
Showing Top 3 of 619
Ratings Snapshot
Rating : A-
Most Recent Analyst Grades
Wells Fargo
Overweight
Jefferies
Buy
B of A Securities
Buy
UBS
Buy
BMO Capital
Outperform
Scotiabank
Sector Outperform
Grade Summary
Showing Top 6 of 11
Price Target
Institutional Ownership
VANGUARD GROUP INC
Shares:41.59M
Value:$7.23B
BLACKROCK, INC.
Shares:30.33M
Value:$5.27B
BLACKROCK INC.
Shares:27.16M
Value:$4.72B
Summary
Showing Top 3 of 1,579

