greeksoup/ stock research

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.

Revenue
$17.7 billion
+3.0% on the year
FY2018FY2025
Operating margin
10.7%
23.7% a year earlier
FY2018FY2025
Net income
$944 million
-64.5% on the year
FY2018FY2025
Diluted EPS
$2.18
-68.9% on the year
FY2018FY2025

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.

Vistra Corp., the 10-K for 2025

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.

Retail

Retail sales of electricity, natural gas and related services to approximately 5 million customers, which the filing says makes Vistra one of the largest competitive residential retail electricity providers in the United States. Substantially all of it runs through the brands TXU Energy, Ambit Energy, Dynegy Energy Services, Homefield Energy, Energy Harbor and U.S. Gas & Electric, across 16 states and the District of Columbia. Texas is the largest part, at approximately 2.6 million retail electricity customers. The company also owns the trade names TriEagle Energy and Public Power, and says the TXU Energy brand has been used in the competitive Texas retail market for over 20 years. Products include 100 percent wind and solar options alongside thermostats, dashboards and other programmes the filing says are designed to encourage reduced consumption and greater energy efficiency.

Generation

Net capacity was 43,641 MW at the end of 2025. Natural gas accounts for 26,989 MW of that, or 62 percent, coal 8,743 MW at 20 percent, nuclear 6,448 MW at 15 percent, solar and battery 1,274 MW at 3 percent, and fuel oil 187 MW. The filing says annual expected generation was over 230 TWh as at the end of 2025.

The gas fleet is 28 combined cycle facilities totalling 22,167 MW and 12 peaking facilities totalling 4,822 MW, with fuel bought through a combination of spot market and near-term purchase contracts and backed by near-term transportation and storage agreements. The coal and lignite fleet is seven facilities totalling 8,743 MW; in PJM and MISO the coal is bought from multiple suppliers under contracts of various lengths and moved by railcar or barge, while in ERCOT the company mines lignite at its own generation facilities and buys additional coal delivered by railcar.

Nuclear is six units at four facilities: Comanche Peak Units 1 and 2 in ERCOT at 1,200 MW each, with licences to 2050 and 2053; Beaver Valley Units 1 and 2 in PJM at 939 MW and 933 MW, to 2036 and 2047; Perry at 1,268 MW to 2046; and Davis-Besse at 908 MW to 2037. The units are generally operated at full capacity, with refuelling outages scheduled for the spring or autumn off-peak periods and other maintenance, modification and testing work completed during them. At a dual-unit site the other unit is intended to keep running at full capacity through a refuelling outage. Nuclear fuel is contracted to support all refuelling needs through 2030, and the filing says the company continues to build strategic inventory and deploy mitigating procurement strategies against potential Russian supply disruption.

By segment, the East holds 22,254 MW or 51 percent of net capacity across PJM, ISO-NE, MISO and NYISO, Texas holds 19,858 MW or 46 percent in ERCOT, and the West holds 1,529 MW or 3 percent in CAISO.

How generation and retail fit together

The filing says the integrated power generation and wholesale operation lets the company obtain the electricity needed to serve its customers at the lowest cost, and structure products and contracts in a way that offers significant value compared with stand-alone retail electric providers. The wholesale commodity risk management group dispatches the fleet in response to market needs after applying portfolio optimisation strategies, which is what links generation output to retail customers and wholesale sales opportunities. The same group enters into electricity, natural gas and other commodity derivative contracts to reduce exposure to price movements.

Load varies moment to moment with business and residential demand, often driven by weather, and because electricity production and consumption must stay balanced instantaneously, units are dispatched into the grid in order from lowest to highest variable cost. Baseload units with low variable operating costs cover the demand that runs through the day, intermediate and load-following units cover most intraday changes, and peaking units, the costliest to run but able to start and stop quickly, cover brief peaks. The market price is set by the highest variable cost unit that clears to satisfy demand at that moment.

Asset Closure

Decommissioning and reclamation of retired generation facilities, including mines, along with battery removal and remediation activities.

From Vistra's annual report on Form 10-K for the year ended 31 December 2025. The filing

Written from the 10-K filed 27 February 2026: read the full 10-K.

The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025

Income statement (profit and loss)

$ millionFY2025FY2024FY2023On the yearLast 8 years
Revenue17,73817,22414,779+3.0%
Selling, general and administrative1,7141,6011,308+7.1%
Operating income1,9064,0812,661-53.3%
Operating margin10.7%23.7%18.0%
Interest expense1,179900740+31.0%
Pre-tax income1,1233,4672,000-67.6%
Income tax179655508-72.7%
Effective tax rate15.9%18.9%25.4%
Net income9442,6591,493-64.5%
Net margin5.3%15.4%10.1%
Diluted EPS$2.18$7.00$3.58-68.9%
$ million except per share.
Read moreFree 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

$ millionFY2025FY2024FY2023On the yearLast 8 years
Operating cash flow4,0704,5635,453-10.8%
Capital expenditure2,7522,0781,676+32.4%
Free cash flow1,3182,4853,777-47.0%
Free cash flow margin7.4%14.4%25.6%
Cash from investing-4,396-5,276-2,145
Cash from financing-74.0-1,604-294
Depreciation and amortisation1,9861,8431,502+7.8%
Share-based compensation11310077.0+13.0%
Buybacks1,0281,2661,245-18.8%
Dividends paid306305313+0.3%
Dividend per share$0.90$0.87$0.82+3.2%
Diluted shares, weighted346m353m375m-2.0%
Shares outstanding at period end338m340m351m-0.5%

Balance sheet

$ millionFY2025FY2024FY2023On the yearLast 8 years
Shareholders' equity5,0975,5705,307-8.5%
Non-controlling interest13.013.015.00.0%
Redeemable equityn/an/a0.0
Short-term borrowingsn/a0.00.0
Debt18,84316,29814,402+15.6%
Operating lease liabilities92.098.048.0-6.1%
Finance lease liabilities2182182270.0%
Other liabilities17,28715,57312,967+11.0%
Total liabilities and equity41,55037,77032,966+10.0%
Fixed assets19,84618,17312,432+9.2%
Goodwill2,8102,8072,583+0.1%
Intangible assets2,4352,2131,864+10.0%
Investmentsn/a4,5122,035
Cash and equivalents7851,1883,485-33.9%
Receivables2,3231,9821,674+17.2%
Inventoryn/a970740
Other assets13,3515,9258,153+125.3%
Total assets41,55037,77032,966+10.0%

10-K for the year ended 31 December 2025, filed 27 February 2026: the filing.