Vistra Historical Income Statement

VST Stock

USD 133.66 3.65 2.81%

Historical analysis of Vistra Energy income statement accounts such as Interest Expense of 904.4 M, Total Revenue of 9.4 B, Gross Profit of 6.7 B or Operating Income of 2.5 B can show how well Vistra Energy Corp performed in making a profits. Evaluating Vistra Energy income statement over time to spot trends is a great complementary tool to traditional technical analysis and can indicate the direction of Vistra Energy's future profits or losses.

Cash Flow Balance Sheet Income Statement

Housing Crash

Credit Downgrade

Yuan Drop

Covid

Financial Statement Analysis is much more than just reviewing and examining Vistra Energy Corp latest accounting reports to predict its past. Macroaxis encourages investors to analyze financial statements over time for various trends across multiple indicators and accounts to determine whether Vistra Energy Corp is a good buy for the upcoming year.

Net Income Gross Profit

Check out World Market Map to better understand how to build diversified portfolios, which includes a position in Vistra Energy Corp. Also, note that the market value of any company could be closely tied with the direction of predictive economic indicators such as signals in state.

About Vistra Income Statement Analysis

Vistra Energy Corp Income Statement consists of revenues and expenses along with the resulting net income or loss. It represents the profit for the accounting period attributable to Vistra Energy shareholders. The income statement also shows Vistra investors and management if the firm made money during the period reported. The result of an income statement is the net income that is calculated after subtracting the expenses from revenue. It is essential to investors both as an absolute measure as well as earnings per share (i.e., EPS).

Vistra Energy Income Statement Chart

At this time, Vistra Energy's Tax Provision is comparatively stable compared to the past year. Minority Interest is likely to gain to about 4.3 M in 2025, despite the fact that Net Loss is likely to grow to (1.2 B).

Gross Profit Other Operating Expenses

Gross Profit

Gross profit is a required income statement account that reflects total revenue of Vistra Energy Corp minus its cost of goods sold. It is profit before Vistra Energy operating expenses, interest payments and taxes. Gross profit is also known as gross margin. The profit a company makes after deducting the costs associated with making and selling its products, or the costs associated with providing its services.

Other Operating Expenses

Other Operating Expenses is the expense which generally does not depend on sales or production quantities of Vistra Energy Corp. It is also known as Vistra Energy overhead expenses. Typically these expenses include marketing, rent and utilities, office, leases, and other overhead cost. Expenses incurred from non-core business activities, including administrative and general expenses, but excluding costs directly related to production.

Most accounts from Vistra Energy's income statement are interrelated and interconnected. However, analyzing income statement accounts one by one will only give a small insight into Vistra Energy Corp current financial condition. On the other hand, looking into the entire matrix of income statement accounts, and analyzing their relationships over time can provide a more complete picture of the company financial strength now and in the future. Check out World Market Map to better understand how to build diversified portfolios, which includes a position in Vistra Energy Corp. Also, note that the market value of any company could be closely tied with the direction of predictive economic indicators such as signals in state.

	2022	2023	2024	2025 (projected)
Gross Profit	1.7B	5.5B	6.3B	6.7B
Total Revenue	13.7B	14.8B	17.0B	9.4B

Gross Profit Total Revenue

Vistra Energy income statement Correlations

	Interest Expense	Total Revenue	Gross Profit	Operating Income	Cost Of Revenue	Income Before Tax	Net Income	Income Tax Expense	Depreciation And Amortization	Other Operating Expenses	Ebit	Ebitda	Total Operating Expenses	Total Other Income Expense Net	Selling General Administrative	Selling And Marketing Expenses	Net Income From Continuing Ops	Tax Provision	Interest Income	Non Recurring	Minority Interest	Net Interest Income	Reconciled Depreciation	Non Operating Income Net Other
Interest Expense		0.02	0.25	-0.48	-0.08	0.11	0.15	-0.78	-0.16	-0.09	0.25	0.18	-0.53	0.17	0.11	0.23	0.32	0.02	-0.03	0.17	-0.05	-0.14	0.07	0.08
Total Revenue	0.02		0.64	0.46	0.93	0.04	-0.03	0.23	0.87	0.94	0.47	0.62	0.49	-0.07	0.97	0.79	0.06	0.72	-0.72	-0.45	0.07	0.51	0.92	0.78
Gross Profit	0.25	0.64		0.59	0.38	0.11	0.03	0.32	0.56	0.45	0.95	0.98	0.32	-0.08	0.68	0.68	0.13	0.82	-0.63	-0.29	-0.39	0.28	0.67	0.33
Operating Income	-0.48	0.46	0.59		0.33	0.46	0.36	0.76	0.38	0.35	0.61	0.63	0.44	0.25	0.44	0.43	0.29	0.58	-0.51	-0.01	-0.28	0.34	0.45	0.21
Cost Of Revenue	-0.08	0.93	0.38	0.33		0.01	-0.05	0.14	0.82	0.98	0.18	0.37	0.46	-0.05	0.88	0.72	0.01	0.55	-0.66	-0.5	0.35	0.51	0.88	0.86
Income Before Tax	0.11	0.04	0.11	0.46	0.01		0.99	-0.09	-0.24	-0.03	0.17	0.09	-0.3	0.96	0.08	0.2	0.95	-0.03	-0.18	0.71	-0.09	0.04	0.08	0.03
Net Income	0.15	-0.03	0.03	0.36	-0.05	0.99		-0.18	-0.29	-0.09	0.1	0.0	-0.34	0.97	0.01	0.13	0.96	-0.13	-0.08	0.76	-0.07	-0.04	0.0	-0.02
Income Tax Expense	-0.78	0.23	0.32	0.76	0.14	-0.09	-0.18		0.31	0.2	0.35	0.39	0.59	-0.25	0.19	0.14	-0.27	0.41	-0.26	-0.35	-0.18	0.23	0.18	0.06
Depreciation And Amortization	-0.16	0.87	0.56	0.38	0.82	-0.24	-0.29	0.31		0.87	0.35	0.56	0.78	-0.35	0.83	0.56	-0.26	0.57	-0.49	-0.56	0.0	0.28	0.82	0.61
Other Operating Expenses	-0.09	0.94	0.45	0.35	0.98	-0.03	-0.09	0.2	0.87		0.23	0.43	0.54	-0.09	0.91	0.73	-0.02	0.59	-0.67	-0.53	0.31	0.49	0.9	0.85
Ebit	0.25	0.47	0.95	0.61	0.18	0.17	0.1	0.35	0.35	0.23		0.97	0.19	-0.04	0.51	0.6	0.16	0.74	-0.5	-0.2	-0.41	0.18	0.45	0.21
Ebitda	0.18	0.62	0.98	0.63	0.37	0.09	0.0	0.39	0.56	0.43	0.97		0.37	-0.13	0.65	0.68	0.07	0.79	-0.58	-0.34	-0.33	0.23	0.61	0.35
Total Operating Expenses	-0.53	0.49	0.32	0.44	0.46	-0.3	-0.34	0.59	0.78	0.54	0.19	0.37		-0.43	0.47	0.18	-0.46	0.2	-0.07	-0.5	0.0	-0.13	0.37	0.32
Total Other Income Expense Net	0.17	-0.07	-0.08	0.25	-0.05	0.96	0.97	-0.25	-0.35	-0.09	-0.04	-0.13	-0.43		-0.02	0.11	0.97	-0.17	-0.09	0.77	0.01	0.03	0.0	0.0
Selling General Administrative	0.11	0.97	0.68	0.44	0.88	0.08	0.01	0.19	0.83	0.91	0.51	0.65	0.47	-0.02		0.79	0.11	0.69	-0.73	-0.44	0.08	0.43	0.89	0.79
Selling And Marketing Expenses	0.23	0.79	0.68	0.43	0.72	0.2	0.13	0.14	0.56	0.73	0.6	0.68	0.18	0.11	0.79		0.24	0.71	-0.67	-0.34	0.2	0.46	0.8	0.79
Net Income From Continuing Ops	0.32	0.06	0.13	0.29	0.01	0.95	0.96	-0.27	-0.26	-0.02	0.16	0.07	-0.46	0.97	0.11	0.24		0.01	-0.23	0.73	-0.11	0.12	0.13	0.05
Tax Provision	0.02	0.72	0.82	0.58	0.55	-0.03	-0.13	0.41	0.57	0.59	0.74	0.79	0.2	-0.17	0.69	0.71	0.01		-0.88	-0.44	-0.26	0.76	0.79	0.43
Interest Income	-0.03	-0.72	-0.63	-0.51	-0.66	-0.18	-0.08	-0.26	-0.49	-0.67	-0.5	-0.58	-0.07	-0.09	-0.73	-0.67	-0.23	-0.88		0.35	0.12	-0.85	-0.82	-0.52
Non Recurring	0.17	-0.45	-0.29	-0.01	-0.5	0.71	0.76	-0.35	-0.56	-0.53	-0.2	-0.34	-0.5	0.77	-0.44	-0.34	0.73	-0.44	0.35		-0.31	-0.24	-0.38	-0.53
Minority Interest	-0.05	0.07	-0.39	-0.28	0.35	-0.09	-0.07	-0.18	0.0	0.31	-0.41	-0.33	0.0	0.01	0.08	0.2	-0.11	-0.26	0.12	-0.31		-0.06	-0.01	0.59
Net Interest Income	-0.14	0.51	0.28	0.34	0.51	0.04	-0.04	0.23	0.28	0.49	0.18	0.23	-0.13	0.03	0.43	0.46	0.12	0.76	-0.85	-0.24	-0.06		0.62	0.35
Reconciled Depreciation	0.07	0.92	0.67	0.45	0.88	0.08	0.0	0.18	0.82	0.9	0.45	0.61	0.37	0.0	0.89	0.8	0.13	0.79	-0.82	-0.38	-0.01	0.62		0.68
Non Operating Income Net Other	0.08	0.78	0.33	0.21	0.86	0.03	-0.02	0.06	0.61	0.85	0.21	0.35	0.32	0.0	0.79	0.79	0.05	0.43	-0.52	-0.53	0.59	0.35	0.68

Click cells to compare fundamentals

Vistra Energy Account Relationship Matchups

Vistra Energy income statement Accounts

	2020	2021	2022	2023	2024	2025 (projected)
Interest Expense	446M	384M	368M	749M	861.4M	904.4M
Total Revenue	11.4B	12.1B	13.7B	14.8B	17.0B	9.4B
Gross Profit	4.6B	1.3B	1.7B	5.5B	6.3B	6.7B
Operating Income	1.5B	(1.3B)	(1.1B)	2.7B	2.4B	2.5B
Cost Of Revenue	6.8B	10.7B	12.0B	9.3B	10.6B	6.6B
Income Before Tax	890M	(1.7B)	(1.6B)	2B	2.3B	2.4B
Net Income Applicable To Common Shares	928M	636M	(1.3B)	(1.4B)	(1.2B)	(1.2B)
Net Income	636M	(1.3B)	(1.2B)	1.5B	1.7B	1.8B
Income Tax Expense	266M	(458M)	(350M)	508M	457.2M	480.1M
Depreciation And Amortization	2.0B	2.0B	2.0B	2.0B	2.2B	1.7B
Other Operating Expenses	9.6B	13.5B	14.8B	12.1B	13.9B	9.5B
Ebit	1.2B	(1.2B)	(707M)	2.6B	3.0B	3.2B
Ebitda	3.2B	782M	1.3B	4.6B	5.3B	5.5B
Total Operating Expenses	2.8B	2.8B	2.8B	2.9B	3.3B	2.6B
Total Other Income Expense Net	(629M)	(270M)	(383M)	(661M)	(760.2M)	(722.1M)
Selling And Marketing Expenses	49M	43M	48M	47M	54.1M	49.7M
Net Income From Continuing Ops	1.2B	(2.2B)	(1.9B)	1.4B	1.3B	871.4M
Tax Provision	266M	(458M)	(350M)	382M	439.3M	461.3M
Interest Income	2M	350M	368M	57M	51.3M	48.7M
Minority Interest	(12M)	10M	17M	3M	3.5M	4.3M
Net Interest Income	(490M)	(517M)	(600M)	(629M)	(723.4M)	(759.5M)
Reconciled Depreciation	2.0B	2.1B	2.0B	1.9B	2.2B	1.9B
Non Operating Income Net Other	57M	(4M)	124M	113M	130.0M	69.9M

Thematic Opportunities

Explore Investment Opportunities

Build portfolios using Macroaxis predefined set of investing ideas. Many of Macroaxis investing ideas can easily outperform a given market. Ideas can also be optimized per your risk profile before portfolio origination is invoked. Macroaxis thematic optimization helps investors identify companies most likely to benefit from changes or shifts in various micro-economic or local macro-level trends. Originating optimal thematic portfolios involves aligning investors' personal views, ideas, and beliefs with their actual investments.

Explore Investing Ideas

Additional Tools for Vistra Stock Analysis

When running Vistra Energy's price analysis, check to measure Vistra Energy's market volatility, profitability, liquidity, solvency, efficiency, growth potential, financial leverage, and other vital indicators. We have many different tools that can be utilized to determine how healthy Vistra Energy is operating at the current time. Most of Vistra Energy's value examination focuses on studying past and present price action to predict the probability of Vistra Energy's future price movements. You can analyze the entity against its peers and the financial market as a whole to determine factors that move Vistra Energy's price. Additionally, you may evaluate how the addition of Vistra Energy to your portfolios can decrease your overall portfolio volatility.

Macroaxis helps investors of all levels and skills to maximize the upside of all their holdings and minimize the risk associated with market volatility, economic swings, and company-specific events. View terms and conditions

Feedback Blog

Made with optimal in San Francisco

2024 Macroaxis LLC

Vistra Historical Income Statement

About Vistra Income Statement Analysis

Vistra Energy Income Statement Chart

Gross Profit

Other Operating Expenses

Vistra Energy income statement Correlations

Vistra Energy Account Relationship Matchups

High Positive Relationship

High Negative Relationship

Vistra Energy income statement Accounts

Thematic Opportunities

Explore Investment Opportunities

Additional Tools for Vistra Stock Analysis

COMMON DESTINATIONS

MAIN CATEGORIES

COMPANY

Net Income	+ 0.99	Income Before Tax
Ebitda	+ 0.98	Gross Profit
Other Operating Expenses	+ 0.98	Cost Of Revenue
Selling General Administrative	+ 0.97	Total Revenue
Total Other Income Expense Net	+ 0.97	Net Income
Ebitda	+ 0.97	Ebit

Interest Income	- 0.88	Tax Provision
Net Interest Income	- 0.85	Interest Income
Reconciled Depreciation	- 0.82	Interest Income
Income Tax Expense	- 0.78	Interest Expense
Interest Income	- 0.73	Selling General Administrative
Interest Income	- 0.72	Total Revenue