{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"VST","cik":"0001692819","name":"Vistra Corp.","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T08:35:26.231Z","retrievedAt":"2026-09-15T06:05:19.766Z","calculatedAt":"2026-09-25T07:36:50.877Z","freshUntil":"2026-09-28T09:35:26.231Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":17738000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":17224000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":514000000,"percent":2.9842080817464,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":944000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":2659000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":-1715000000,"percent":-64.4979315532155,"reason":null}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":10.74529259217499,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":23.69368323269856,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":-12.94839064052357,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":4070000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":4563000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":-493000000,"percent":-10.804295419680034,"reason":null}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":1318000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6,8],"calculations":[],"previous":{"value":2485000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7,9],"calculations":[]},"change":{"delta":-1167000000,"percent":-46.96177062374245,"reason":null}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":17.699446892284616,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2,10,11],"calculations":[],"previous":{"value":48.89215776408936,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3,11,12],"calculations":[]},"change":{"delta":-31.192710871804746,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":17738000000,"accession":"0001692819-26-000006","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/vistra-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17224000000,"accession":"0001692819-26-000006","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/vistra-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":944000000,"accession":"0001692819-26-000006","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/vistra-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2659000000,"accession":"0001692819-26-000006","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/vistra-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1906000000,"accession":"0001692819-26-000006","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/vistra-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4081000000,"accession":"0001692819-26-000006","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/vistra-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4070000000,"accession":"0001692819-26-000006","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/vistra-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4563000000,"accession":"0001692819-26-000006","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/vistra-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2752000000,"accession":"0001692819-26-000006","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/vistra-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2078000000,"accession":"0001692819-26-000006","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/vistra-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","value":5097000000,"accession":"0001692819-26-000019","filed":"2026-08-10","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/vistra-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","value":5570000000,"accession":"0001692819-26-000006","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/vistra-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","value":5307000000,"accession":"0001692819-25-000013","filed":"2025-02-28","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/vistra-20241231.htm","revised":false}],"coverage":{"displayedMetrics":6,"availableMetrics":6,"reportedMetrics":3,"calculatedMetrics":3,"comparableMetrics":6,"sourceCount":13,"sourceInputsOmitted":0,"preparedHistoryPeriods":9},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/VST#analysis-workspace","summaryUrl":"/api/v1/analysis/VST"}