Vistra (VST) FY2025 results: revenue $17.7 billion, up 3.0% on the year
Vistra Corp. (VST) reported revenue of $17.7 billion for fiscal 2025, the year ended 31 December 2025, up 3.0% on the year before. Net income was $944 million, down 64.5%, and diluted earnings per share $2.18. The figures are the company's own, from the 10-K it filed with the SEC on 27 February 2026.
this yearthe year beforeHover a bar for its figure.
The year in brief
From this 10-K
Vistra is an integrated retail electricity and power generation company that provides power resources to customers, businesses and communities from California to Maine. It brings its products and services to market in 18 states and the District of Columbia, including all major competitive wholesale power markets in the United States, serving approximately 5 million residential, commercial and industrial retail customers with electricity and natural gas. Its generation fleet totals approximately 44,000 MW. It had approximately 6,390 full-time employees at the end of 2025, including approximately 1,860 under collective bargaining agreements. Its five reportable segments are Retail, Texas, East, West and Asset Closure.
The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025
Income statement (profit and loss)
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 17,738 | 17,224 | 14,779 | +3.0% | |
| Selling, general and administrative | 1,714 | 1,601 | 1,308 | +7.1% | |
| Operating income | 1,906 | 4,081 | 2,661 | -53.3% | |
| Operating margin | 10.7% | 23.7% | 18.0% | ||
| Interest expense | 1,179 | 900 | 740 | +31.0% | |
| Pre-tax income | 1,123 | 3,467 | 2,000 | -67.6% | |
| Income tax | 179 | 655 | 508 | -72.7% | |
| Effective tax rate | 15.9% | 18.9% | 25.4% | ||
| Net income | 944 | 2,659 | 1,493 | -64.5% | |
| Net margin | 5.3% | 15.4% | 10.1% | ||
| Diluted EPS | $2.18 | $7.00 | $3.58 | -68.9% |
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 4,070 | 4,563 | 5,453 | -10.8% | |
| Capital expenditure | 2,752 | 2,078 | 1,676 | +32.4% | |
| Free cash flow | 1,318 | 2,485 | 3,777 | -47.0% | |
| Free cash flow margin | 7.4% | 14.4% | 25.6% | ||
| Cash from investing | -4,396 | -5,276 | -2,145 | ||
| Cash from financing | -74.0 | -1,604 | -294 | ||
| Depreciation and amortisation | 1,986 | 1,843 | 1,502 | +7.8% | |
| Share-based compensation | 113 | 100 | 77.0 | +13.0% | |
| Buybacks | 1,028 | 1,266 | 1,245 | -18.8% | |
| Dividends paid | 306 | 305 | 313 | +0.3% | |
| Dividend per share | $0.90 | $0.87 | $0.82 | +3.2% | |
| Diluted shares, weighted | 346m | 353m | 375m | -2.0% | |
| Shares outstanding at period end | 338m | 340m | 351m | -0.5% |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 5,097 | 5,570 | 5,307 | -8.5% | |
| Non-controlling interest | 13.0 | 13.0 | 15.0 | 0.0% | |
| Redeemable equity | n/a | n/a | 0.0 | ||
| Short-term borrowings | n/a | 0.0 | 0.0 | ||
| Debt | 18,843 | 16,298 | 14,402 | +15.6% | |
| Operating lease liabilities | 92.0 | 98.0 | 48.0 | -6.1% | |
| Finance lease liabilities | 218 | 218 | 227 | 0.0% | |
| Other liabilities | 17,287 | 15,573 | 12,967 | +11.0% | |
| Total liabilities and equity | 41,550 | 37,770 | 32,966 | +10.0% | |
| Fixed assets | 19,846 | 18,173 | 12,432 | +9.2% | |
| Goodwill | 2,810 | 2,807 | 2,583 | +0.1% | |
| Intangible assets | 2,435 | 2,213 | 1,864 | +10.0% | |
| Investments | n/a | 4,512 | 2,035 | ||
| Cash and equivalents | 785 | 1,188 | 3,485 | -33.9% | |
| Receivables | 2,323 | 1,982 | 1,674 | +17.2% | |
| Inventory | n/a | 970 | 740 | ||
| Other assets | 13,351 | 5,925 | 8,153 | +125.3% | |
| Total assets | 41,550 | 37,770 | 32,966 | +10.0% |
10-K for the year ended 31 December 2025, filed 27 February 2026: the filing.