# Vistra Corp. (VST) FY2025 Q1 P&L / Income Statement

- Company: Vistra Corp. (VST)
- Period: 2025-01-01 to 2025-03-31
- Filing: Q1 FY2025 10-Q, filed 2025-05-08, accession number 0001692819-25-000035
- Page: https://plicit.ai/financials/vst/fy2025-q1-income-statement
- Chart image: https://plicit.ai/charts/vst-fy2025-q1-income-statement-sankey.png

## Chart details: Revenue by Product and Service

Income statement for 2025-01-01 through 2025-03-31. View: Product and service. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

- **Operating revenues**: 3,933,000,000 US dollars
- **Operating expenses (calculated)**: 4,053,000,000 US dollars
- **Operating income (loss)**: negative 120,000,000 US dollars
- **Other income (expense), net (calculated)**: negative 324,000,000 US dollars
- **Net loss before income taxes**: negative 444,000,000 US dollars
- **Income tax benefit**: negative 176,000,000 US dollars
- **Net income (loss)**: negative 268,000,000 US dollars
- **Transferable PTC revenues**: 2,000,000 US dollars
- **Hedging revenues — realized**: 195,000,000 US dollars
- **Intersegment sales**: 0 US dollars
- **Undisclosed (calculated)**: 4,567,000,000 US dollars
- **Operating costs**: 693,000,000 US dollars
- **Depreciation and amortization**: 522,000,000 US dollars
- **Fuel, purchased power costs, and delivery fees**: 2,447,000,000 US dollars
- **Selling, general, and administrative expenses**: 391,000,000 US dollars
- **Revenue before reconciliation (calculated)**: 4,764,000,000 US dollars. Sum of the reported revenue categories before the separately reported reconciliation.
- **Hedging revenues — unrealized**: negative 513,000,000 US dollars. Reported reconciliation to consolidated revenue.
- **Intangible amortization and other revenues**: negative 1,000,000 US dollars. Reported reconciliation to consolidated revenue.
- **Total other revenues**: negative 317,000,000 US dollars. Reported reconciliation to consolidated revenue.

### Chart connections

- Revenue minus operating expenses equals operating income.
- Operating income plus other income or expense equals income before tax. Income before tax less income tax expense or benefit equals net income.
- Reported revenue categories plus the separately reported signed reconciliation equals consolidated revenue.

## Chart details: Revenue by Business Segment

- Page: https://plicit.ai/financials/vst/fy2025-q1-income-statement/revenue-by-business-segment
- Chart image: https://plicit.ai/charts/vst-fy2025-q1-revenue-by-business-segment-sankey.png

Income statement for 2025-01-01 through 2025-03-31. View: Business segment. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

- **Operating revenues**: 3,933,000,000 US dollars
- **Operating expenses (calculated)**: 4,053,000,000 US dollars
- **Operating income (loss)**: negative 120,000,000 US dollars
- **Other income (expense), net (calculated)**: negative 324,000,000 US dollars
- **Net loss before income taxes**: negative 444,000,000 US dollars
- **Income tax benefit**: negative 176,000,000 US dollars
- **Net income (loss)**: negative 268,000,000 US dollars
- **Retail**: 3,168,000,000 US dollars
- **Texas**: 210,000,000 US dollars
- **East**: 1,380,000,000 US dollars
- **West**: 157,000,000 US dollars
- **Asset Closure**: 4,000,000 US dollars
- **Operating costs**: 693,000,000 US dollars
- **Depreciation and amortization**: 522,000,000 US dollars
- **Fuel, purchased power costs, and delivery fees**: 2,447,000,000 US dollars
- **Selling, general, and administrative expenses**: 391,000,000 US dollars
- **Revenue before reconciliation (calculated)**: 4,919,000,000 US dollars. Sum of the reported revenue categories before the separately reported reconciliation.
- **Eliminations**: negative 986,000,000 US dollars. Reported reconciliation to consolidated revenue.

### Chart connections

- Revenue minus operating expenses equals operating income.
- Operating income plus other income or expense equals income before tax. Income before tax less income tax expense or benefit equals net income.
- Reported revenue categories plus the separately reported signed reconciliation equals consolidated revenue.