Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Morningstar
MORN
| (FY)Dec 31, 2025 | (Q4)Dec 31, 2025 | (Q3)Sep 30, 2025 | (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 1.81%25.92B | -1.52%5.63B | 2.68%6.97B | 14.46%7.58B | -9.38%5.73B | 11.38%25.46B | -3.13%5.72B | 16.59%6.79B | 15.46%6.62B | 17.29%6.32B |
| Operating revenue | 1.81%25.92B | -1.52%5.63B | 2.68%6.97B | 14.46%7.58B | -9.38%5.73B | 11.38%25.46B | -3.13%5.72B | 16.59%6.79B | 15.46%6.62B | 17.29%6.32B |
| Cost of revenue | 4.62%18.62B | 7.47%4.62B | 3.27%4.83B | 12.91%4.95B | -4.89%4.22B | 13.38%17.8B | 8.76%4.3B | 14.46%4.68B | 7.03%4.38B | 24.55%4.44B |
| Gross profit | -4.74%7.3B | -28.63%1.02B | 1.37%2.14B | 17.50%2.63B | -19.98%1.51B | 6.98%7.66B | -27.15%1.43B | 21.58%2.11B | 36.50%2.24B | 3.12%1.88B |
| Operating expense | -0.13%795M | 13.19%206M | 6.29%186M | 4.71%200M | -18.15%203M | -14.87%796M | -22.22%182M | -28.86%175M | -17.32%191M | 10.71%248M |
| Selling and administrative expenses | 6.24%545M | 3.10%133M | 11.97%131M | 3.25%127M | 6.94%154M | 7.10%513M | 7.50%129M | -0.85%117M | 6.96%123M | 14.29%144M |
| Other operating expenses | -11.66%250M | 37.74%73M | -5.17%55M | 7.35%73M | -52.88%49M | -37.94%283M | -53.51%53M | -54.69%58M | -41.38%68M | 6.12%104M |
| Operating profit | -5.27%6.5B | -34.75%811M | 0.93%1.96B | 18.69%2.43B | -20.26%1.3B | 10.27%6.86B | -27.82%1.24B | 29.89%1.94B | 45.32%2.05B | 2.06%1.63B |
| Net non-operating interest income expense | -15.67%-369M | -57.14%-110M | -48.61%-107M | 6.82%-82M | 21.35%-70M | 38.06%-319M | 27.84%-70M | 25.00%-72M | 48.54%-88M | 41.06%-89M |
| Non-operating interest expense | 15.67%369M | 57.14%110M | 48.61%107M | -6.82%82M | -21.35%70M | -38.06%319M | -27.84%70M | -25.00%72M | -48.54%88M | -41.06%89M |
| Other net income (expense) | -33.98%239M | -2.99%65M | -22.68%75M | -40.58%41M | -55.04%58M | 22.30%362M | -34.95%67M | 27.63%97M | 137.93%69M | 46.59%129M |
| Special income (charges) | --16M | --0 | --16M | ---- | ---- | --0 | --0 | --0 | --0 | ---- |
| -Gain on sale of property,plant,equipment | --16M | --0 | --16M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| Other non- operating income (expenses) | -38.40%223M | -2.99%65M | -39.18%59M | -40.58%41M | -55.04%58M | 26.57%362M | -34.95%67M | 36.62%97M | 187.50%69M | 46.59%129M |
| Income before tax | -7.75%6.37B | -38.23%766M | -1.99%1.92B | 17.78%2.39B | -22.88%1.29B | 15.00%6.91B | -28.24%1.24B | 33.36%1.96B | 60.09%2.03B | 8.84%1.67B |
| Income tax | -11.97%2.22B | -61.15%202M | -9.23%669M | 12.73%850M | -2.34%500M | 11.15%2.52B | -28.18%520M | 45.08%737M | 39.89%754M | 2.61%512M |
| Earnings from equity interest net of tax | -93.33%1M | 0.00%1M | -180.00%-8M | 50.00%6M | --2M | 0.00%15M | -66.67%1M | --10M | 100.00%4M | --0 |
| Net income | -5.61%4.15B | -21.64%565M | 0.89%1.25B | 20.86%1.55B | -31.76%793M | 17.28%4.4B | -28.40%721M | 28.22%1.24B | 75.10%1.28B | 10.77%1.16B |
| Net income continuous Operations | -5.61%4.15B | -21.64%565M | 0.89%1.25B | 20.86%1.55B | -31.76%793M | 17.28%4.4B | -28.40%721M | 28.22%1.24B | 75.10%1.28B | 10.77%1.16B |
| Minority interest income | -22.39%1.95B | -64.43%159M | -19.30%573M | 16.72%775M | -35.99%441M | 31.90%2.51B | -27.79%447M | 39.22%710M | 71.13%664M | 78.50%689M |
| Net income attributable to the parent company | 16.68%2.2B | 48.18%406M | 28.14%674M | 25.32%772M | -25.58%352M | 2.22%1.89B | -29.38%274M | 15.86%526M | 79.59%616M | -28.66%473M |
| Preferred stock dividends | ||||||||||
| Other preferred stock dividends | ||||||||||
| Net income attributable to common stockholders | 16.68%2.2B | 48.18%406M | 28.14%674M | 25.32%772M | -25.58%352M | 2.22%1.89B | -29.38%274M | 15.86%526M | 79.59%616M | -28.66%473M |
| Basic earnings per share | 17.17%1.5349 | 48.28%0.2827 | 27.78%0.46 | 26.19%0.53 | -27.27%0.24 | 2.34%1.31 | -29.48%0.1907 | 16.13%0.36 | 75.00%0.42 | -28.26%0.33 |
| Diluted earnings per share | 16.92%1.52 | 47.37%0.28 | 27.78%0.46 | 26.19%0.53 | -25.00%0.24 | 1.56%1.3 | -29.63%0.19 | 16.13%0.36 | 82.61%0.42 | -30.43%0.32 |
| Dividend per share | 0.00%0.6 | 0.00%0.15 | 0.00%0.15 | 0.00%0.15 | 0.00%0.15 | 0.00%0.6 | 0.00%0.15 | 0.00%0.15 | 0.00%0.15 | 0.00%0.15 |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |