Berlin - Delayed Quote EUR
Vistra Corp (0V6.BE)
126.90
+3.60
+(2.92%)
As of 5:20:03 PM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
17,224,000
17,224,000
14,779,000
13,728,000
12,077,000
Cost of Revenue
9,699,000
9,699,000
9,259,000
12,046,000
10,728,000
Gross Profit
7,525,000
7,525,000
5,520,000
1,682,000
1,349,000
Operating Expense
3,444,000
3,444,000
2,810,000
2,785,000
2,793,000
Operating Income
4,081,000
4,081,000
2,710,000
-1,103,000
-1,444,000
Net Non Operating Interest Income Expense
-894,000
-894,000
-621,000
-600,000
-517,000
Other Income Expense
280,000
280,000
-89,000
143,000
239,000
Pretax Income
3,467,000
3,467,000
2,000,000
-1,560,000
-1,722,000
Tax Provision
655,000
655,000
508,000
-350,000
-458,000
Net Income Common Stockholders
2,467,000
2,467,000
1,343,000
-1,377,000
-1,295,000
Diluted NI Available to Com Stockholders
2,467,000
2,467,000
1,343,000
-1,377,000
-1,295,000
Basic EPS
7.16
7.26
3.82
-3.15
-2.72
Diluted EPS
7.00
7.26
3.82
-3.15
-2.72
Basic Average Shares
344,788.63
339,754.31
351,457.02
389,754.87
469,072.60
Diluted Average Shares
352,567.06
339,754.31
351,457.02
389,754.87
469,072.60
Total Operating Income as Reported
4,081,000
4,081,000
2,661,000
-1,177,000
-1,515,000
Total Expenses
13,143,000
13,143,000
12,069,000
14,831,000
13,521,000
Interest Income
65,000
65,000
86,000
19,000
--
Interest Expense
859,000
859,000
617,000
562,000
454,000
Net Interest Income
-894,000
-894,000
-621,000
-600,000
-517,000
Net Income from Continuing & Discontinued Operation
2,659,000
2,659,000
1,493,000
-1,227,000
-1,274,000
Normalized Income
2,587,632
2,587,632
1,465,398
-1,424,880
-1,401,716
EBIT
4,326,000
4,326,000
2,617,000
-998,000
-1,268,000
EBITDA
6,957,000
6,957,000
4,573,000
1,049,000
782,000
Reconciled Cost of Revenue
8,911,000
8,911,000
8,805,000
11,595,000
10,431,000
Reconciled Depreciation
2,631,000
2,631,000
1,956,000
2,047,000
2,050,000
Net Income from Continuing Operation Net Minority Interest
2,659,000
2,659,000
1,493,000
-1,227,000
-1,274,000
Total Unusual Items Excluding Goodwill
88,000
88,000
37,000
255,000
174,000
Total Unusual Items
88,000
88,000
37,000
255,000
174,000
Normalized EBITDA
6,869,000
6,869,000
4,536,000
794,000
608,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
16,632
16,632
9,398
57,120
46,284
12/31/2021 - 3/17/2020
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade