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 | 15.23%3.38B | -2.16%3.05B | 20.08%3.12B | 15.54%11.43B | 21.29%2.78B | 16.97%2.93B | 35.54%3.12B | -6.95%2.6B | -1.51%9.9B | -18.60%2.3B |
| Operating revenue | 15.23%3.38B | -2.16%3.05B | 20.08%3.12B | 15.54%11.43B | 21.29%2.78B | 16.97%2.93B | 35.54%3.12B | -6.95%2.6B | -1.51%9.9B | -18.60%2.3B |
| Cost of revenue | 8.94%1.56B | -2.78%1.42B | 12.91%1.54B | 3.01%5.69B | 3.46%1.43B | 3.46%1.44B | 7.49%1.46B | -2.24%1.37B | 1.39%5.52B | -1.94%1.38B |
| Gross profit | 21.28%1.81B | -1.61%1.63B | 28.03%1.58B | 31.35%5.75B | 48.09%1.36B | 33.77%1.49B | 75.86%1.66B | -11.66%1.23B | -4.95%4.37B | -35.16%917.3M |
| Operating expense | -1.13%43.9M | -12.00%46.2M | -0.23%43.4M | 5.05%191.4M | 4.94%51M | -7.88%44.4M | 21.81%52.5M | 2.84%43.5M | 9.30%182.2M | 8.72%48.6M |
| Selling and administrative expenses | 8.01%33.7M | -4.13%32.5M | 2.92%31.7M | 2.59%130.5M | 4.23%34.5M | -4.59%31.2M | 9.35%33.9M | 1.32%30.8M | 1.76%127.2M | -1.49%33.1M |
| Other operating expenses | -22.73%10.2M | -26.34%13.7M | -7.87%11.7M | 10.73%60.9M | 6.45%16.5M | -14.84%13.2M | 53.72%18.6M | 6.72%12.7M | 31.89%55M | 39.64%15.5M |
| Operating profit | 21.96%1.77B | -1.27%1.59B | 29.07%1.54B | 32.50%5.55B | 50.50%1.31B | 35.64%1.45B | 78.45%1.61B | -12.11%1.19B | -5.49%4.19B | -36.60%868.7M |
| Net non-operating interest income expense | 3.13%-43.4M | 27.99%-40.9M | 18.80%-43.2M | 15.58%-202.7M | 19.46%-48M | 26.19%-44.8M | 2.74%-56.8M | 13.36%-53.2M | 21.30%-240.1M | 7.74%-59.6M |
| Non-operating interest income | 25.07%47.9M | 100.38%53.1M | 78.39%48.7M | 51.73%131.4M | 84.51%39.3M | 84.13%38.3M | 14.22%26.5M | 28.17%27.3M | 147.43%86.6M | 16.39%21.3M |
| Non-operating interest expense | 9.87%91.3M | 12.85%94M | 14.16%91.9M | 2.27%334.1M | 7.91%87.3M | 1.96%83.1M | 2.08%83.3M | -2.66%80.5M | -3.94%326.7M | -2.41%80.9M |
| Other net income (expense) | -105.19%-1.1M | 88.44%-2.3M | -172.11%-13.7M | 52.78%5.5M | 30.52%-14.8M | 138.20%21.2M | -455.36%-19.9M | 80.95%19M | -96.93%3.6M | -133.97%-21.3M |
| Other non- operating income (expenses) | -105.19%-1.1M | 88.44%-2.3M | -172.11%-13.7M | 52.78%5.5M | 30.52%-14.8M | 138.20%21.2M | -455.36%-19.9M | 80.95%19M | -96.93%3.6M | -133.97%-21.3M |
| Income before tax | 20.85%1.72B | 0.87%1.54B | 27.95%1.48B | 35.43%5.36B | 57.97%1.24B | 40.23%1.43B | 80.52%1.53B | -11.31%1.16B | -6.87%3.96B | -42.42%787.8M |
| Income tax | 17.72%619.7M | -0.48%576M | 25.84%532.8M | 30.04%1.98B | 28.08%446.6M | 33.16%526.4M | 96.54%578.8M | -11.88%423.4M | -4.84%1.52B | -24.05%348.7M |
| Earnings from equity interest net of tax | 1,380.00%6.4M | 340.00%8.8M | -50.75%3.3M | 390.91%6.4M | -120.99%-1.7M | -400.00%-500K | 152.63%2M | 204.69%6.7M | 40.54%-2.2M | 302.50%8.1M |
| Net income | 23.46%1.11B | 2.40%976.7M | 28.47%949.1M | 39.18%3.39B | 78.04%796.2M | 44.66%899.8M | 73.54%953.8M | -9.45%738.8M | -8.06%2.43B | -50.59%447.2M |
| Net income continuous Operations | 23.45%1.11B | 2.40%976.7M | 28.45%949M | 39.18%3.39B | 78.04%796.2M | 44.66%899.8M | 73.54%953.8M | -9.45%738.8M | -8.06%2.43B | -50.59%447.2M |
| Minority interest income | 6.45%3.3M | -11.11%3.2M | 14.29%3.2M | 24.21%11.8M | 4.55%2.3M | 24.00%3.1M | 71.43%3.6M | 3.70%2.8M | 0.00%9.5M | -18.52%2.2M |
| Net income attributable to the parent company | 23.52%1.11B | 2.44%973.4M | 28.52%945.9M | 39.24%3.38B | 78.40%793.9M | 44.75%896.7M | 73.55%950.2M | -9.49%736M | -8.08%2.43B | -50.69%445M |
| Preferred stock dividends | ||||||||||
| Other preferred stock dividends | ||||||||||
| Net income attributable to common stockholders | 23.52%1.11B | 2.44%973.4M | 28.52%945.9M | 39.24%3.38B | 78.40%793.9M | 44.75%896.7M | 73.55%950.2M | -9.49%736M | -8.08%2.43B | -50.69%445M |
| Basic earnings per share | 20.54%1.3386 | 0.00%1.1878 | 25.26%1.1567 | 37.94%4.1755 | 78.03%0.9746 | 44.75%1.1106 | 75.42%1.1878 | -6.83%0.9234 | -8.01%3.0272 | -50.43%0.5475 |
| Diluted earnings per share | 20.54%1.3386 | 0.00%1.1878 | 25.26%1.1567 | 37.94%4.1755 | 78.03%0.9746 | 44.75%1.1106 | 75.42%1.1878 | -6.83%0.9234 | -8.01%3.0272 | -50.43%0.5475 |
| Dividend per share | 37.86%0.7933 | 0.6872 | -9.89%0.6804 | -46.87%2.006 | -28.43%0.6755 | -39.04%0.5754 | 0 | -20.00%0.7551 | 14.29%3.7755 | 100.00%0.9439 |
| 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 | -- |