VSTNYSEElectric ServicesUS GAAP · USD

Vistra Corp.

Vistra Corp. is a U.S.-based integrated retail electricity and power generation company. It sells electricity, natural gas, and related services to residential, commercial, and industrial customers while also operating a large fleet of power plants across competitive U.S. markets.

Revenue17.7bn USD
+3.0 %y/y
Operating profit (EBIT)1,906m USD
−53.3 %y/y
EBIT margin10.7%
−12.9 ppy/y
Net income944m USD
−64.5 %y/y
Free cash flow1,318m USD
−47.0 %y/y

Fiscal year 2025 · change from previous year

Development 2020–2025

-505101520bn USD2020: 11.4 bn USD2020: EBIT 1.5 bn USD20202021: 17.7 bn USD2021: EBIT -1.5 bn USD20212022: 15.6 bn USD2022: EBIT -1.2 bn USD20222023: 14.8 bn USD2023: EBIT 2.7 bn USD20232024: 17.2 bn USD2024: EBIT 4.1 bn USD20242025: 17.7 bn USD2025: EBIT 1.9 bn USD202517.71.9
RevenueOperating profit (EBIT)

Business

Share of revenue
Retail electricity and natural gas45 %

Competitive retail supply of electricity and natural gas to end users under brands such as TXU Energy and Ambit Energy.

Texas generation25 %

Electricity generation and wholesale operations in the ERCOT market serving Texas load and market demand.

East generation20 %

Generation assets in eastern U.S. power markets, including natural gas, nuclear, coal, and solar facilities.

West generation5 %

Generation operations in western U.S. markets, primarily natural gas-fired assets.

Asset closure5 %

Decommissioning, reclamation, and remediation of retired generation facilities and related sites.

Products

Reported · share of revenue
48.4%21.9%17.2%FY2025100 %
  • Retail Energy Charge In ERCOT48.4 %
  • Retail Energy Charge In Northeast Midwest21.9 %
  • Wholesale Generation Revenue From ERCOT17.2 %
  • Revenue From Other Wholesale Contracts6.2 %
  • Hedging Revenue Realized3.1 %
  • Other3.0 %

Source: 10-K FY2025, revenue the company reports per product line (SEC XBRL). Shares are of the lines shown and add up to 100 %.

Customers

Vistra serves roughly 5 million retail customers across residential, commercial, and industrial segments, with the largest concentration in Texas. Its generation and wholesale operations also serve power markets and counterparties across deregulated U.S. regions, where electricity is bought for load service, balancing, and market trading.

Residential retail customers

Households buying electricity and related services from branded retail providers for price plans, convenience, and renewable options.

Commercial and industrial customers

Businesses and industrial sites buying electricity and gas supply contracts to manage energy costs and service reliability.

Wholesale power market participants

Utilities, marketers, and market operators that transact for power, capacity, and balancing needs.

Texas retail customers

Competitive ERCOT customers served through TXU Energy and related brands, a core retail base for the company.

Environmental and remediation stakeholders

Sites and counterparties involved in plant decommissioning, reclamation, and remediation work.

Strategy

Vistra's strategy centers on its integrated model, combining retail customer relationships, a diversified generation fleet, and wholesale risk management. The company also emphasizes long-term contracts, fleet optimization, and selective expansion of natural gas generation to strengthen its competitive position across deregulated markets.

Deepen the integrated business modelMedium term

Retail demand and owned generation together improve supply flexibility and market positioning.

Secure long-term contracted cash flowsMedium term

Longer-dated contracts help stabilize future supply and generation economics.

Expand and diversify generation assetsShort term

A broader fleet reduces dependence on any single fuel, region, or market.

Invest in uprates and fleet improvementsLong term

Uprates can add capacity and extend the value of existing plants.

Geography

Vistra operates across 18 states and the District of Columbia, with retail activities in 16 states plus D.C. and generation assets in major U.S. competitive power markets. Texas is the largest retail market, while the East and West segments expose the company to multiple regional grid systems, fuel mixes, and market rules.

Risks

Vistra is exposed to wholesale power price volatility, fuel and commodity swings, and operational risks tied to running a large generation fleet. Its retail business also faces intense competition, customer churn, infrastructure dependence, and regulatory or market-rule changes across multiple U.S. power markets.

Sorted by severity
LowMediumHighLowMediumHighImpact →Likelihood →Wholesale power and commodity price volatility1Retail customer competition and churn2Operational incidents and plant outages3Derivative mark-to-market volatility4Regulatory and market design changes5
Impact is the risk’s severity and likelihood how probable it is over the next few years, both assessed from the company’s reports. Numbers match the list.
  1. Wholesale power and commodity price volatilityImpact: HighLikelihood: Medium

    Generation and retail margins depend on power, fuel, and capacity prices that are outside management control.

    Exposure: All generation segments and wholesale trading

  2. Retail customer competition and churnImpact: HighLikelihood: Medium

    Customers can switch to rival REPs offering lower prices or incentives, reducing retail scale.

    Exposure: Retail segment

  3. Operational incidents and plant outagesImpact: HighLikelihood: Medium

    Large thermal and nuclear assets require reliable maintenance and can incur outage or remediation costs.

    ExposureTexasEastWestAsset Closure
  4. Derivative mark-to-market volatilityImpact: MediumLikelihood: Medium

    Commodity hedges and trading positions can create non-cash earnings swings as market prices change.

    Exposure: Wholesale and generation portfolio

  5. Regulatory and market design changesImpact: MediumLikelihood: Medium

    Power market rules, subsidies, and environmental regulation affect dispatch economics and investment returns.

    Exposure: U.S. competitive power markets

Accounting

Judgemental items
Commodity derivative fair value accounting

Changes in forward power and fuel prices can materially affect reported earnings before cash settlement.

Impact: Large unrealized gains or losses in operating results

Nuclear production tax credits

Tax credit recognition depends on eligibility, pricing thresholds, and regulatory guidance.

Impact: Can materially affect revenue and tax expense

Insurance receivables and recoveries

Incident-related losses may be partially offset by expected insurance proceeds, which require judgment.

Impact: Affects net loss and cash recovery timing

Impairment of generation and battery assets

Retired or damaged assets may require write-downs when carrying values exceed recoverable amounts.

Impact: Can create one-time charges in Asset Closure

Asset retirement and remediation obligations

Decommissioning and site cleanup liabilities rely on long-term cost estimates and discount rates.

Impact: Affects liabilities and future expense recognition

Publicly listed companies with a comparable business focus.

Last updated: 24/09/2026