Vistra Corp.
VST · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $19 | $16 | $18 | $13 |
| % Growth | 24.7% | -12.9% | 33.8% | – |
| Cost of Goods Sold | $12 | $10 | $14 | $13 |
| Gross Profit | $8 | $5 | $4 | $0 |
| % Margin | 39.7% | 33.3% | 21.4% | 0.5% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $1 | $1 | $1 | $1 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $1 | $1 | $1 | $1 |
| Operating Income | $6 | $4 | $3 | -$1 |
| % Margin | 32.1% | 25.2% | 14.8% | -7.4% |
| Other Income/Exp. Net | -$3 | -$2 | -$4 | -$1 |
| Pre-Tax Income | $3 | $2 | -$2 | -$2 |
| Tax Expense | $1 | $1 | -$0 | -$0 |
| Net Income | $3 | $1 | -$1 | -$1 |
| % Margin | 13.7% | 9.6% | -6.9% | -9.6% |
| EPS | 7.16 | 3.63 | -2.86 | -2.62 |
| % Growth | 97.2% | 226.9% | -9.2% | – |
| EPS Diluted | 7 | 3.58 | -2.86 | -2.62 |
| Weighted Avg Shares Out | 0 | 0 | 0 | 0 |
| Weighted Avg Shares Out Dil | 0 | 0 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $1 | $1 | $1 | $1 |
| Depreciation & Amortization | $3 | $2 | $2 | $2 |
| EBITDA | $7 | $5 | $1 | $1 |
| % Margin | 37.1% | 29.7% | 7.2% | 6.4% |