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 | -7.56%43.84B | -9.16%44.68B | -7.68%47.9B | -10.66%195.61B | -13.97%47.12B | -12.84%47.43B | -4.56%49.18B | -10.90%51.88B | -16.85%218.95B | -14.37%54.77B |
| Operating revenue | -6.40%48.69B | -7.66%49.63B | -7.15%52.25B | -9.52%214.55B | -11.36%52.51B | -11.85%52.02B | -4.49%53.74B | -10.10%56.28B | -15.61%237.13B | -13.63%59.24B |
| Excise taxes | 5.55%4.85B | 8.57%4.95B | -0.91%4.36B | 4.16%18.94B | 20.59%5.39B | -0.26%4.59B | -3.74%4.56B | 0.57%4.4B | 2.79%18.18B | -3.39%4.47B |
| Cost of revenue | -12.48%30.47B | -7.63%32.42B | -7.81%33.85B | -10.53%140.08B | -17.80%33.45B | -5.21%34.82B | -5.08%35.09B | -11.33%36.72B | -14.02%156.57B | -7.65%40.69B |
| Gross profit | 6.03%13.37B | -12.99%12.26B | -7.35%14.05B | -10.97%55.53B | -2.89%13.67B | -28.67%12.61B | -3.25%14.09B | -9.86%15.16B | -23.20%62.37B | -29.24%14.08B |
| Operating expense | -2.37%7.66B | 1.34%7.93B | -1.11%7.65B | -0.28%31.43B | 9.39%8.03B | 0.44%7.84B | -1.78%7.83B | -1.85%7.73B | -0.01%31.52B | -3.47%7.34B |
| Other operating expenses | -2.37%7.66B | 1.34%7.93B | -1.11%7.65B | -0.28%31.43B | 9.39%8.03B | 0.44%7.84B | -1.78%7.83B | -1.85%7.73B | -0.01%31.52B | -3.47%7.34B |
| Operating profit | 19.85%5.72B | -30.89%4.33B | -13.85%6.4B | -21.88%24.11B | -16.27%5.64B | -51.69%4.77B | -5.03%6.26B | -16.92%7.43B | -37.90%30.86B | -45.19%6.74B |
| Net non-operating interest income expense | -63.83%-385M | -270.42%-263M | -152.41%-366M | -245.24%-290M | 250.47%161M | -65.49%-235M | -373.08%-71M | 40.08%-145M | 86.21%-84M | 56.50%-107M |
| Non-operating interest income | -42.01%265M | -19.85%327M | -38.56%290M | -0.83%1.79B | 2.28%449M | -0.44%457M | -20.00%408M | 20.10%472M | 57.57%1.8B | 22.97%439M |
| Non-operating interest expense | 1.38%808M | 12.55%816M | 2.40%725M | 9.80%2.36B | -79.70%134M | 9.78%797M | 0.14%725M | -0.28%708M | 3.71%2.15B | -8.21%660M |
| Total other finance cost | -50.48%-158M | 8.13%-226M | 24.18%-69M | -7.46%-288M | 235.09%154M | 16.00%-105M | -2.50%-246M | -21.33%-91M | 17.28%-268M | 1.72%-114M |
| Other net income (expense) | 21,200.00%852M | 107.39%786M | -57.63%619M | -25.93%2.99B | -34.34%1.15B | -98.89%4M | 2,129.41%379M | 45.95%1.46B | 169.64%4.04B | 169.19%1.75B |
| Gain on sale of security | ---- | ---- | ---- | 104.19%26M | ---- | ---- | ---- | ---- | -27.84%-620M | ---- |
| Earnings from equity interest | 80.78%602M | -15.63%529M | 3,583.33%663M | -14.63%1.58B | 538.97%597M | -55.84%333M | 134.83%627M | -98.13%18M | 197.52%1.85B | 51.60%-136M |
| Special income (charges) | ---- | ---- | ---- | -51.06%1.5B | ---- | ---- | ---- | ---- | 929.00%3.06B | ---- |
| -Gain on sale of property,plant,equipment | ---- | ---- | ---- | -51.06%1.5B | ---- | ---- | ---- | ---- | 929.00%3.06B | ---- |
| Other non- operating income (expenses) | 175.99%250M | 203.63%257M | -103.05%-44M | 56.50%-107M | -151.67%-973M | 16.28%-329M | 0.80%-248M | 3,419.51%1.44B | 91.94%-246M | 183.91%1.88B |
| Income before tax | 36.23%6.19B | -26.17%4.85B | -23.92%6.65B | -23.00%26.81B | -17.05%6.95B | -55.02%4.54B | -1.01%6.57B | -9.85%8.75B | -19.58%34.81B | -12.00%8.38B |
| Income tax | 11.20%2.42B | -22.72%2.11B | -7.10%2.73B | -18.99%10.78B | -12.28%2.93B | -35.99%2.18B | 9.57%2.73B | -27.73%2.94B | -40.20%13.3B | -45.06%3.34B |
| Net income | 59.34%3.76B | -28.62%2.75B | -32.44%3.92B | -25.47%16.03B | -20.21%4.02B | -64.71%2.36B | -7.35%3.85B | 3.07%5.8B | 2.21%21.51B | 46.38%5.04B |
| Net income continuous Operations | 59.34%3.76B | -28.62%2.75B | -32.44%3.92B | -25.47%16.03B | -20.21%4.02B | -64.71%2.36B | -7.35%3.85B | 3.07%5.8B | 2.21%21.51B | 46.38%5.04B |
| Minority interest income | 17.91%79M | -1.67%59M | -15.66%70M | 116.67%273M | 342.31%63M | 378.57%67M | -6.25%60M | 12.16%83M | -75.68%126M | -114.69%-26M |
| Net income attributable to the parent company | 60.55%3.68B | -29.05%2.69B | -32.69%3.85B | -26.31%15.76B | -21.86%3.96B | -65.64%2.29B | -7.36%3.79B | 2.95%5.72B | 4.18%21.38B | 55.12%5.06B |
| Preferred stock dividends | ||||||||||
| Other preferred stock dividends | ||||||||||
| Net income attributable to common stockholders | 60.55%3.68B | -29.05%2.69B | -32.69%3.85B | -26.31%15.76B | -21.86%3.96B | -65.64%2.29B | -7.36%3.79B | 2.95%5.72B | 4.18%21.38B | 55.12%5.06B |
| Basic earnings per share | 70.10%1.65 | -26.71%1.18 | -30.17%1.69 | -22.71%6.74 | -18.48%1.72 | -64.60%0.97 | -2.42%1.61 | 8.52%2.42 | 10.24%8.72 | 66.14%2.11 |
| Diluted earnings per share | 70.83%1.64 | -26.88%1.17 | -30.00%1.68 | -22.84%6.69 | -18.66%1.7 | -64.84%0.96 | -2.44%1.6 | 8.60%2.4 | 10.45%8.67 | 65.87%2.09 |
| Dividend per share | 13.01%0.9971 | 17.71%0.9967 | 7.00%0.855 | 6.09%3.3503 | 0.50%0.8221 | 12.65%0.8823 | 5.30%0.8468 | 6.21%0.7991 | 11.03%3.1579 | 10.55%0.818 |
| 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 | -- |