Vistra Corp.
VST · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | $47,536 | $14,244 | $9,801 | $10,980 |
| - Cash | $1,188 | $3,485 | $455 | $1,325 |
| + Debt | $17,364 | $14,684 | $13,336 | $11,009 |
| Enterprise Value | $63,712 | $25,443 | $22,682 | $20,664 |
| Revenue | $19,377 | $15,543 | $17,837 | $13,333 |
| % Growth | 24.7% | -12.9% | 33.8% | – |
| Gross Profit | $7,693 | $5,171 | $3,814 | $60 |
| % Margin | 39.7% | 33.3% | 21.4% | 0.5% |
| EBITDA | $7,192 | $4,616 | $1,287 | $852 |
| % Margin | 37.1% | 29.7% | 7.2% | 6.4% |
| Net Income | $2,659 | $1,493 | -$1,227 | -$1,274 |
| % Margin | 13.7% | 9.6% | -6.9% | -9.6% |
| EPS Diluted | 7 | 3.58 | -2.86 | -2.62 |
| % Growth | 95.5% | 225.2% | -9.2% | – |
| Operating Cash Flow | $4,563 | $5,453 | $485 | -$206 |
| Capital Expenditures | -$2,078 | -$1,676 | -$1,301 | -$1,033 |
| Free Cash Flow | $2,485 | $3,777 | -$816 | -$1,239 |