Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Morningstar
MORN
| (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 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 12.24%1.44B | 15.39%1.42B | 16.31%1.33B | 16.17%5B | 19.75%1.35B | 16.97%1.28B | 14.79%1.23B | 12.82%1.15B | 9.06%4.3B | 9.46%1.12B |
| Operating revenue | 12.24%1.44B | 15.39%1.42B | 16.31%1.33B | 16.17%5B | 19.75%1.35B | 16.97%1.28B | 14.79%1.23B | 12.82%1.15B | 9.06%4.3B | 9.46%1.12B |
| Cost of revenue | 13.73%1.16B | 17.31%1.15B | 17.89%1.07B | 20.00%3.99B | 22.89%1.08B | 21.82%1.02B | 19.50%977.82M | 15.34%907.55M | 7.90%3.32B | 10.19%877.27M |
| Gross profit | 6.29%272.9M | 7.89%269.04M | 10.29%263.05M | 3.24%1.01B | 8.60%268.38M | 0.98%256.75M | -0.58%249.37M | 4.15%238.5M | 13.19%981.22M | 6.94%247.12M |
| Operating expense | 9.75%188.4M | 10.46%186.33M | 8.49%183.86M | 3.68%691.16M | 11.55%181.34M | -0.90%171.66M | 0.14%168.69M | 4.37%169.47M | 6.37%666.63M | -0.20%162.57M |
| Selling and administrative expenses | 9.62%172.1M | 10.61%170.09M | 8.64%168.12M | 3.76%630.25M | 11.47%164.73M | -0.77%157M | 0.14%153.78M | 4.65%154.74M | 7.30%607.43M | -0.38%147.78M |
| Depreciation amortization depletion | 11.13%16.29M | 8.95%16.24M | 6.91%15.75M | 2.89%60.91M | 12.39%16.62M | -2.31%14.66M | 0.06%14.91M | 1.47%14.73M | -2.25%59.2M | 1.69%14.78M |
| -Depreciation and amortization | 11.13%16.29M | 8.95%16.24M | 6.91%15.75M | 2.89%60.91M | 12.39%16.62M | -2.31%14.66M | 0.06%14.91M | 1.47%14.73M | -2.25%59.2M | 1.69%14.78M |
| Operating profit | -0.69%84.51M | 2.52%82.71M | 14.72%79.19M | 2.30%321.83M | 2.93%87.04M | 4.99%85.09M | -2.05%80.68M | 3.61%69.03M | 30.96%314.6M | 24.00%84.56M |
| Net non-operating interest income expense | -14.59%-14.15M | -14.63%-14.45M | -0.22%-13.23M | 4.33%-49.03M | 12.49%-10.88M | -4.74%-12.35M | 4.49%-12.6M | 4.57%-13.2M | 4.75%-51.25M | 15.99%-12.43M |
| Non-operating interest expense | 14.59%14.15M | 14.63%14.45M | 0.22%13.23M | -4.33%49.03M | -12.49%10.88M | 4.74%12.35M | -4.49%12.6M | -4.57%13.2M | -4.75%51.25M | -15.99%12.43M |
| Other net income (expense) | -272.52%-1.39M | -84.93%598K | -313.04%-2.4M | -88.68%10.8M | -28.08%4.89M | -1.94%808K | -95.40%3.97M | -21.63%1.13M | 393.18%95.4M | -40.27%6.8M |
| Earnings from equity interest | 56.43%2.18M | -0.71%1.4M | 53.69%1.73M | 7.85%5.96M | 43.57%2.04M | 9.27%1.39M | 0.57%1.41M | -21.71%1.13M | 7.90%5.53M | 34.25%1.42M |
| Other non- operating income (expenses) | -512.35%-3.57M | -131.08%-797K | -206,600.00%-4.13M | -94.62%4.83M | -47.04%2.85M | -29.84%-583K | -96.98%2.56M | 100.00%2K | 532.05%89.87M | -47.92%5.38M |
| Income before tax | -6.24%68.97M | -4.41%68.86M | 11.59%63.56M | -20.95%283.6M | 2.69%81.05M | 4.95%73.55M | -53.67%72.04M | 5.03%56.96M | 74.34%358.74M | 21.83%78.93M |
| Income tax | -12.93%17.15M | -3.47%18.34M | 38.23%16.81M | -21.69%71.78M | -3.83%20.92M | 42.92%19.7M | -53.78%19M | -19.02%12.16M | 66.00%91.65M | 26.06%21.75M |
| Net income | -3.79%51.82M | -4.75%50.52M | 4.36%46.74M | -20.69%211.82M | 5.17%60.13M | -4.34%53.86M | -53.63%53.04M | 14.24%44.79M | 77.40%267.09M | 20.30%57.18M |
| Net income continuous Operations | -3.79%51.82M | -4.75%50.52M | 4.36%46.74M | -20.69%211.82M | 5.17%60.13M | -4.34%53.86M | -53.63%53.04M | 14.24%44.79M | 77.40%267.09M | 20.30%57.18M |
| Minority interest income | ||||||||||
| Net income attributable to the parent company | -3.79%51.82M | -4.75%50.52M | 4.36%46.74M | -20.69%211.82M | 5.17%60.13M | -4.34%53.86M | -53.63%53.04M | 14.24%44.79M | 77.40%267.09M | 20.30%57.18M |
| Preferred stock dividends | ||||||||||
| Other preferred stock dividends | ||||||||||
| Net income attributable to common stockholders | -3.79%51.82M | -4.75%50.52M | 4.36%46.74M | -20.69%211.82M | 5.17%60.13M | -4.34%53.86M | -53.63%53.04M | 14.24%44.79M | 77.40%267.09M | 20.30%57.18M |
| Basic earnings per share | 0.00%0.32 | 0.00%0.31 | 7.69%0.28 | -17.45%1.23 | 12.50%0.36 | 3.23%0.32 | -51.56%0.31 | 18.18%0.26 | 79.52%1.49 | 23.08%0.32 |
| Diluted earnings per share | 3.23%0.32 | 3.33%0.31 | 7.69%0.28 | -16.89%1.23 | 9.37%0.35 | 0.00%0.31 | -52.38%0.3 | 23.81%0.26 | 78.31%1.48 | 23.08%0.32 |
| Dividend per share | ||||||||||
| 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 | -- | -- | -- | -- | Unqualified Opinion | -- |