Vistra Corp. (VST)
USD 132.89
(-4.92%)
USD 132.89
(-4.92%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 14.77 Billion | 13.72 Billion | 12.07 Billion | 11.44 Billion | 11.8 Billion | 9.14 Billion |
| Cost of Revenue | 9.25 Billion | 12.04 Billion | 10.72 Billion | 6.79 Billion | 7.27 Billion | 6.33 Billion |
| Gross Profit | 5.52 Billion | 1.68 Billion | 1.34 Billion | 4.64 Billion | 4.53 Billion | 2.81 Billion |
| Operating Expenses | 2.85 Billion | 2.78 Billion | 2.79 Billion | 2.77 Billion | 2.54 Billion | 2.32 Billion |
| Selling, General and Administrative Expenses | 1.3 Billion | 1.18 Billion | 1.04 Billion | 1.03 Billion | 904 Million | 926 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | 1.59 Billion | 1.75 Billion | 1.73 Billion | 1.64 Billion | -74 Million |
| Cost and Expenses | 12.11 Billion | 14.83 Billion | 13.52 Billion | 9.56 Billion | 9.81 Billion | 8.65 Billion |
| Operating Income | 2.66 Billion | -1.11 Billion | -1.26 Billion | 1.51 Billion | 1.99 Billion | 491 Million |
| Interest Expense | 749 Million | 368 Million | 384 Million | 446 Million | 564 Million | 525 Million |
| Income Tax Expense | 508 Million | -350 Million | -458 Million | 266 Million | 290 Million | -45 Million |
| Earnings before Tax | 2 Billion | -1.56 Billion | -1.72 Billion | 890 Million | 1.21 Billion | -101 Million |
| Net Income | 1.49 Billion | -1.21 Billion | -1.26 Billion | 636 Million | 928 Million | -54 Million |
| Earnings Per Share Basic | 3.63 | -2.86 | -2.62 | 1.30 | 1.88 | -0.11 |
| Earnings Per Share Diluted | 3.58 | -2.86 | -2.62 | 1.30 | 1.86 | -0.11 |
| Weighted Average Shares Outstanding | 369.77 Million | 422.44 Million | 482.21 Million | 488.66 Million | 494.14 Million | 490.9 Million |
| Weighted Average Shares Outstanding (Diluted) | 375.19 Million | 422.44 Million | 482.21 Million | 491.09 Million | 499.93 Million | 504.95 Million |
| Gross Margin | 0.37 | 0.12 | 0.11 | 0.41 | 0.38 | 0.31 |
| EBIT Margin | 0.31 | 0.07 | 0.06 | 0.34 | 0.32 | 0.22 |
| Profit Margin | 0.10 | -0.09 | -0.10 | 0.06 | 0.08 | -0.01 |
| EBITDA | 4.63 Billion | 1.28 Billion | 782 Million | 3.16 Billion | 3.4 Billion | 2.02 Billion |
| Earnings Before Tax Margin | 0.18 | -0.08 | -0.10 | 0.13 | 0.17 | 0.05 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 3.68 Billion | 2.79 Billion | 3.07 Billion | 14.77 Billion | 4.08 Billion | 3.18 Billion |
| Cost of Revenue | 2.72 Billion | 2.66 Billion | 2.22 Billion | 9.25 Billion | 2.52 Billion | 1.92 Billion |
| Gross Profit | 967 Million | 131 Million | 850 Million | 5.52 Billion | 1.56 Billion | 1.26 Billion |
| Operating Expenses | 350 Million | 318 Million | 748 Million | 2.81 Billion | 732 Million | 678 Million |
| Selling, General and Administrative Expenses | 350 Million | 318 Million | 355 Million | - | 357 Million | 309 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 41 Million | 57 Million | -5 Million | -126 Million | -20 Million | -5 Million |
| Cost and Expenses | 3.07 Billion | 2.98 Billion | 2.97 Billion | 12.06 Billion | 3.25 Billion | 2.59 Billion |
| Operating Income | 617 Million | -187 Million | 102 Million | 2.66 Billion | 834 Million | 591 Million |
| Interest Expense | 230 Million | -170 Million | 171 Million | 617 Million | 143 Million | 146 Million |
| Income Tax Expense | 159 Million | -20 Million | 38 Million | 508 Million | 169 Million | 123 Million |
| Earnings before Tax | 626 Million | -2 Million | -146 Million | 2 Billion | 671 Million | 599 Million |
| Net Income | 365 Million | -35 Million | -184 Million | 1.49 Billion | 502 Million | 476 Million |
| Earnings Per Share Basic | 0.92 | -0.10 | -0.52 | - | 1.27 | 1.18 |
| Earnings Per Share Diluted | 0.90 | -0.10 | -0.52 | - | 1.25 | 1.17 |
| Weighted Average Shares Outstanding | 347.04 Million | 348.96 Million | 351.45 Million | 369.77 Million | 366.57 Million | 372.95 Million |
| Weighted Average Shares Outstanding (Diluted) | 354.32 Million | 348.96 Million | 351.45 Million | 375.19 Million | 372.14 Million | 376.79 Million |
| Gross Margin | 0.26 | 0.05 | 0.28 | 0.37 | 0.38 | 0.40 |
| EBIT Margin | 0.34 | 0.13 | 0.21 | - | 0.29 | 0.33 |
| Profit Margin | 0.10 | -0.01 | -0.06 | 0.10 | 0.12 | 0.15 |
| EBITDA | 1.24 Billion | 368 Million | 634 Million | - | 1.18 Billion | 1.04 Billion |
| Earnings Before Tax Margin | 0.17 | -0.07 | 0.03 | 0.18 | 0.20 | 0.19 |
AGRITECH
1539
WEPSOLN
KBNT
IOBT
OSCUF