25 XP   0   0   10

Vistra Energy Corp
Buy, Hold or Sell?

Let's analyse Vistra Energy Corp together

PenkeI guess you are interested in Vistra Energy Corp. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Vistra Energy Corp. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Vistra Energy Corp

I send you an email if I find something interesting about Vistra Energy Corp.

Quick analysis of Vistra Energy Corp (30 sec.)










What can you expect buying and holding a share of Vistra Energy Corp? (30 sec.)

How much money do you get?

How much money do you get?
$1.26
When do you have the money?
1 year
How often do you get paid?
75.0%

What is your share worth?

Current worth
$15.14
Expected worth in 1 year
$18.51
How sure are you?
57.5%

+ What do you gain per year?

Total Gains per Share
$4.62
Return On Investment
6.8%

For what price can you sell your share?

Current Price per Share
$68.22
Expected price per share
$38.74 - $75.89
How sure are you?
50%

1. Valuation of Vistra Energy Corp (5 min.)




Live pricePrice per Share (EOD)

$68.22

Intrinsic Value Per Share

$19.45 - $54.33

Total Value Per Share

$34.59 - $69.48

2. Growth of Vistra Energy Corp (5 min.)




Is Vistra Energy Corp growing?

Current yearPrevious yearGrowGrow %
How rich?$5.3b$5.8b-$447.7m-8.4%

How much money is Vistra Energy Corp making?

Current yearPrevious yearGrowGrow %
Making money$373.2m-$305.2m$678.5m181.8%
Net Profit Margin9.3%-22.0%--

How much money comes from the company's main activities?

3. Financial Health of Vistra Energy Corp (5 min.)




What can you expect buying and holding a share of Vistra Energy Corp? (5 min.)

Welcome investor! Vistra Energy Corp's management wants to use your money to grow the business. In return you get a share of Vistra Energy Corp.

What can you expect buying and holding a share of Vistra Energy Corp?

First you should know what it really means to hold a share of Vistra Energy Corp. And how you can make/lose money.

Speculation

The Price per Share of Vistra Energy Corp is $68.22. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Vistra Energy Corp.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Vistra Energy Corp, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $15.14. Based on the TTM, the Book Value Change Per Share is $0.84 per quarter. Based on the YOY, the Book Value Change Per Share is $-1.33 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.31 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Vistra Energy Corp.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.52-0.8%0.901.3%-0.79-1.2%0.050.1%0.330.5%
Usd Book Value Change Per Share0.310.5%0.841.2%-1.33-2.0%-0.020.0%1.241.8%
Usd Dividend Per Share0.460.7%0.310.5%0.270.4%0.200.3%0.230.3%
Usd Total Gains Per Share0.761.1%1.151.7%-1.07-1.6%0.180.3%1.472.1%
Usd Price Per Share38.52-30.49-22.58-22.99-15.94-
Price to Earnings Ratio-18.39--0.65--3.74-18.98-8.83-
Price-to-Total Gains Ratio50.52-31.98--8.60--1,736,721,456,302,951.50--1,197,738,935,381,346.75-
Price to Book Ratio2.54-2.10-1.70-1.57-1.07-
Price-to-Total Gains Ratio50.52-31.98--8.60--1,736,721,456,302,951.50--1,197,738,935,381,346.75-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share68.22
Number of shares14
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.310.20
Usd Book Value Change Per Share0.84-0.02
Usd Total Gains Per Share1.150.18
Gains per Quarter (14 shares)16.172.55
Gains per Year (14 shares)64.6610.18
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
118475511-10
2359412022-210
35314118533-320
47018825044-330
58823531555-440
610628238066-550
712333044577-660
814137751088-770
915842457599-880
10176471640110-990

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%7.05.00.058.3%14.06.00.070.0%20.020.00.050.0%43.028.09.053.8%
Book Value Change Per Share4.00.00.0100.0%6.06.00.050.0%12.08.00.060.0%19.021.00.047.5%37.043.00.046.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%30.00.010.075.0%50.00.030.062.5%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%15.05.00.075.0%23.017.00.057.5%47.033.00.058.8%

Fundamentals of Vistra Energy Corp

About Vistra Energy Corp

Vistra Corp., together with its subsidiaries, operates as an integrated retail electricity and power generation company. The company operates through six segments: Retail, Texas, East, West, Sunset, and Asset Closure. It retails electricity and natural gas to residential, commercial, and industrial customers across states in the United States and the District of Columbia. In addition, the company is involved in the electricity generation, wholesale energy purchases and sales, commodity risk management, fuel production, and fuel logistics management activities. It serves approximately 4 million customers with a generation capacity of approximately 37,000 megawatts with a portfolio of natural gas, nuclear, coal, solar, and battery energy storage facilities. The company was formerly known as Vistra Energy Corp. and changed its name to Vistra Corp. in July 2020. Vistra Corp. was founded in 1882 and is based in Irving, Texas.

Fundamental data was last updated by Penke on 2024-04-05 05:17:02.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.

1.1. Profitability of Vistra Energy Corp.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Vistra Energy Corp earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Vistra Energy Corp to the Utilities - Independent Power Producers industry mean.
  • A Net Profit Margin of -6.0% means that $-0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Vistra Energy Corp:

  • The MRQ is -6.0%. The company is making a loss. -1
  • The TTM is 9.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ-6.0%TTM9.3%-15.2%
TTM9.3%YOY-22.0%+31.3%
TTM9.3%5Y-2.0%+11.2%
5Y-2.0%10Y-25.8%+23.8%
1.1.2. Return on Assets

Shows how efficient Vistra Energy Corp is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Vistra Energy Corp to the Utilities - Independent Power Producers industry mean.
  • -0.6% Return on Assets means that Vistra Energy Corp generated $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Vistra Energy Corp:

  • The MRQ is -0.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ-0.6%TTM1.2%-1.8%
TTM1.2%YOY-0.8%+2.0%
TTM1.2%5Y0.1%+1.1%
5Y0.1%10Y-1.5%+1.6%
1.1.3. Return on Equity

Shows how efficient Vistra Energy Corp is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Vistra Energy Corp to the Utilities - Independent Power Producers industry mean.
  • -3.5% Return on Equity means Vistra Energy Corp generated $-0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Vistra Energy Corp:

  • The MRQ is -3.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 7.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ-3.5%TTM7.0%-10.5%
TTM7.0%YOY-5.5%+12.5%
TTM7.0%5Y0.1%+6.9%
5Y0.1%10Y-0.2%+0.3%

1.2. Operating Efficiency of Vistra Energy Corp.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Vistra Energy Corp is operating .

  • Measures how much profit Vistra Energy Corp makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Vistra Energy Corp to the Utilities - Independent Power Producers industry mean.
  • An Operating Margin of 3.9% means the company generated $0.04  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Vistra Energy Corp:

  • The MRQ is 3.9%. The company is operating less efficient.
  • The TTM is 16.9%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ3.9%TTM16.9%-13.0%
TTM16.9%YOY-25.9%+42.8%
TTM16.9%5Y2.3%+14.6%
5Y2.3%10Y1.8%+0.5%
1.2.2. Operating Ratio

Measures how efficient Vistra Energy Corp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Independent Power Producers industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Vistra Energy Corp:

  • The MRQ is 0.967. The company is less efficient in keeping operating costs low.
  • The TTM is 0.828. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.967TTM0.828+0.139
TTM0.828YOY1.246-0.418
TTM0.8285Y0.973-0.145
5Y0.97310Y1.153-0.180

1.3. Liquidity of Vistra Energy Corp.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Vistra Energy Corp is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Independent Power Producers industry mean).
  • A Current Ratio of 1.18 means the company has $1.18 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Vistra Energy Corp:

  • The MRQ is 1.185. The company is just able to pay all its short-term debts.
  • The TTM is 1.185. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.185TTM1.185-0.001
TTM1.185YOY1.083+0.103
TTM1.1855Y1.066+0.119
5Y1.06610Y1.408-0.342
1.3.2. Quick Ratio

Measures if Vistra Energy Corp is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Vistra Energy Corp to the Utilities - Independent Power Producers industry mean.
  • A Quick Ratio of 0.53 means the company can pay off $0.53 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Vistra Energy Corp:

  • The MRQ is 0.526. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.426. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.526TTM0.426+0.100
TTM0.426YOY0.251+0.175
TTM0.4265Y0.489-0.062
5Y0.48910Y0.870-0.381

1.4. Solvency of Vistra Energy Corp.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Vistra Energy Corp assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Vistra Energy Corp to Utilities - Independent Power Producers industry mean.
  • A Debt to Asset Ratio of 0.84 means that Vistra Energy Corp assets are financed with 83.9% credit (debt) and the remaining percentage (100% - 83.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Vistra Energy Corp:

  • The MRQ is 0.839. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.830. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.839TTM0.830+0.008
TTM0.830YOY0.831-0.001
TTM0.8305Y0.762+0.068
5Y0.76210Y1.070-0.308
1.4.2. Debt to Equity Ratio

Measures if Vistra Energy Corp is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Vistra Energy Corp to the Utilities - Independent Power Producers industry mean.
  • A Debt to Equity ratio of 520.9% means that company has $5.21 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Vistra Energy Corp:

  • The MRQ is 5.209. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.918. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.209TTM4.918+0.291
TTM4.918YOY5.107-0.189
TTM4.9185Y3.568+1.350
5Y3.56810Y2.138+1.430

2. Market Valuation of Vistra Energy Corp

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Vistra Energy Corp generates.

  • Above 15 is considered overpriced but always compare Vistra Energy Corp to the Utilities - Independent Power Producers industry mean.
  • A PE ratio of -18.39 means the investor is paying $-18.39 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Vistra Energy Corp:

  • The EOD is -32.577. Based on the earnings, the company is expensive. -2
  • The MRQ is -18.394. Based on the earnings, the company is expensive. -2
  • The TTM is -0.651. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-32.577MRQ-18.394-14.182
MRQ-18.394TTM-0.651-17.743
TTM-0.651YOY-3.740+3.088
TTM-0.6515Y18.984-19.636
5Y18.98410Y8.829+10.155
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Vistra Energy Corp:

  • The EOD is 12.835. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.247. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 3.598. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD12.835MRQ7.247+5.588
MRQ7.247TTM3.598+3.649
TTM3.598YOY609.021-605.423
TTM3.5985Y128.800-125.202
5Y128.80010Y59.481+69.319
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Vistra Energy Corp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Independent Power Producers industry mean).
  • A PB ratio of 2.54 means the investor is paying $2.54 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Vistra Energy Corp:

  • The EOD is 4.505. Based on the equity, the company is fair priced.
  • The MRQ is 2.544. Based on the equity, the company is underpriced. +1
  • The TTM is 2.101. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD4.505MRQ2.544+1.961
MRQ2.544TTM2.101+0.443
TTM2.101YOY1.697+0.404
TTM2.1015Y1.571+0.530
5Y1.57110Y1.075+0.496
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Vistra Energy Corp.

3.1. Institutions holding Vistra Energy Corp

Institutions are holding 93.006% of the shares of Vistra Energy Corp.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2023-12-31Vanguard Group Inc12.22320.035842522598-1568069-3.5565
2023-12-31BlackRock Inc9.7590.033333950011-28127-0.0828
2023-12-31FMR Inc5.0850.052317690080-7913995-30.9091
2023-12-31State Street Corporation3.43260.0224119414484512963.9277
2023-12-31LSV Asset Management2.33880.68398136484-18500-0.2269
2023-12-31Dimensional Fund Advisors, Inc.1.76680.069161465983003555.1376
2023-12-31HHG PLC1.64620.13165726945169226641.943
2023-12-31Amvescap Plc.1.62260.051756448254541208.7487
2023-12-31Pacer Advisors, INC.1.60010.60695566621553758419070.7855
2023-12-31Geode Capital Management, LLC1.58310.022255072471086892.0133
2023-12-31Neuberger Berman Group LLC1.49440.17465198925-19327-0.3704
2023-12-31Morgan Stanley - Brokerage Accounts1.4330.01694985253-398501-7.4019
2023-12-31Franklin Resources Inc1.37910.086447975152820566.2465
2023-12-31Bank of New York Mellon Corp1.36740.03724756927-794190-14.3069
2023-12-31Third Point, LLC1.32232.6693460000099574827.627
2023-09-30LAURION CAPITAL MANAGEMENT LP1.31890.92874588384-3502281-43.2879
2023-12-31River Road Asset Management, LLC1.24592.31814334385-421266-8.8582
2023-12-31Ameriprise Financial Inc1.23880.04994309583158730358.3079
2023-12-31ClearBridge Advisors, LLC1.22020.14074244963990552.3892
2023-09-30Jacobs Levy Equity Management, Inc.1.09330.74743803267-100552-2.5757
Total 54.17078.8784188452059-3256336-1.7%

3.2. Funds holding Vistra Energy Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-02-29Vanguard Total Stock Mkt Idx Inv3.22610.039511223224-24227-0.2154
2024-02-29iShares Core S&P Mid-Cap ETF2.94110.692410231574-29531-0.2878
2024-02-29Pacer US Cash Cows 100 ETF1.71251.58585957361204100.3438
2024-02-29Vanguard Institutional Extnd Mkt Idx Tr1.42980.26584974116198270.4002
2024-02-29Vanguard Small Cap Index1.32430.17884607211416920.9132
2024-02-29Vanguard Mid Cap Index Institutional1.14840.13613994978-12969-0.3236
2024-02-29Franklin Utilities A11.12114.0099390000000
2023-12-31Vanguard Equity-Income Inv0.99280.2463453840-439008-11.2773
2023-12-31Janus Henderson Global Select D0.81384.3539283096375516636.3796
2023-12-31Janus Henderson Global Alpha Equity0.81384.3525283096375516636.3796
2024-02-29SPDR® S&P MIDCAP 400 ETF Trust0.77160.69632684440101040.3778
2024-02-29Vanguard Small Cap Growth Index Inv0.74270.40382583738385791.5158
2024-02-29State St Russell Sm/Mid Cp® Indx NL Cl C0.63710.28942216390530002.4499
2024-02-29iShares S&P Mid-Cap 400 Growth ETF0.6021.29622094335-9969-0.4737
2024-02-29Vanguard Utilities ETF0.59151.80942057851455012.2611
2024-01-31Fidelity Extended Market Index0.53880.21471874472208421.1244
2024-02-29Invesco Small Cap Value A0.5292.4428184020000
2024-02-29PGIM Jennison Utility B0.49483.44321721351-305790-15.0848
2024-02-29Vanguard High Dividend Yield ETF0.4640.13611614326-3312-0.2047
2024-02-29Invesco Value Opportunities A0.46122.69211604500-40900-2.4857
Total 21.356429.284774295833+894581+1.2%

3.3. Insider Transactions

Insiders are holding 0.625% of the shares of Vistra Energy Corp.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-03-14Carrie Lee KirbySELL7274862.63
2024-03-12Scott A HudsonSELL8651759.11
2024-03-05Stephanie Zapata MooreSELL9802058.5
2023-08-14Stephanie Zapata MooreSELL10746630.22
2023-08-11Stephanie Zapata MooreSELL12266230.57
2023-06-21Julie A LagacyBUY1000024.84

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Vistra Energy Corp compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.3070.841-63%-1.334+534%-0.015+105%1.239-75%
Book Value Per Share--15.14314.425+5%13.489+12%14.806+2%-2.366+116%
Current Ratio--1.1851.1850%1.083+9%1.066+11%1.408-16%
Debt To Asset Ratio--0.8390.830+1%0.831+1%0.762+10%1.070-22%
Debt To Equity Ratio--5.2094.918+6%5.107+2%3.568+46%2.138+144%
Dividend Per Share--0.4550.314+45%0.265+72%0.197+131%0.227+101%
Eps---0.5240.899-158%-0.787+50%0.048-1186%0.328-260%
Free Cash Flow Per Share--1.3292.521-47%-0.473+136%0.708+88%0.397+235%
Free Cash Flow To Equity Per Share--1.8862.363-20%-0.540+129%0.589+220%0.341+453%
Gross Profit Margin--1.0001.0000%1.047-5%1.009-1%1.0050%
Intrinsic Value_10Y_max--54.334--------
Intrinsic Value_10Y_min--19.450--------
Intrinsic Value_1Y_max--2.397--------
Intrinsic Value_1Y_min--1.660--------
Intrinsic Value_3Y_max--9.525--------
Intrinsic Value_3Y_min--5.268--------
Intrinsic Value_5Y_max--19.453--------
Intrinsic Value_5Y_min--9.155--------
Market Cap23740560000.000+43%13538124256.32011269540432.410+20%9689891431.263+40%10286801011.335+32%7225938847.481+87%
Net Profit Margin---0.0600.093-165%-0.220+268%-0.020-67%-0.258+331%
Operating Margin--0.0390.169-77%-0.259+764%0.023+69%0.018+117%
Operating Ratio--0.9670.828+17%1.246-22%0.973-1%1.153-16%
Pb Ratio4.505+44%2.5442.101+21%1.697+50%1.571+62%1.075+137%
Pe Ratio-32.577-77%-18.394-0.651-96%-3.740-80%18.984-197%8.829-308%
Price Per Share68.220+44%38.52030.488+26%22.575+71%22.992+68%15.943+142%
Price To Free Cash Flow Ratio12.835+44%7.2473.598+101%609.021-99%128.800-94%59.481-88%
Price To Total Gains Ratio89.472+44%50.52031.984+58%-8.597+117%-1736721456302951.500+3437701950718758%-1197738935381346.750+2370828931530211%
Quick Ratio--0.5260.426+23%0.251+109%0.489+8%0.870-40%
Return On Assets---0.0060.012-146%-0.008+50%0.001-612%-0.015+173%
Return On Equity---0.0350.070-150%-0.055+60%0.001-5695%-0.002-94%
Total Gains Per Share--0.7621.155-34%-1.068+240%0.182+319%1.466-48%
Usd Book Value--5322000000.0005358250000.000-1%5806000000.000-8%6768250000.000-21%-154475000.000+103%
Usd Book Value Change Per Share--0.3070.841-63%-1.334+534%-0.015+105%1.239-75%
Usd Book Value Per Share--15.14314.425+5%13.489+12%14.806+2%-2.366+116%
Usd Dividend Per Share--0.4550.314+45%0.265+72%0.197+131%0.227+101%
Usd Eps---0.5240.899-158%-0.787+50%0.048-1186%0.328-260%
Usd Free Cash Flow--467000000.000944250000.000-51%-204000000.000+144%296350000.000+58%173950000.000+168%
Usd Free Cash Flow Per Share--1.3292.521-47%-0.473+136%0.708+88%0.397+235%
Usd Free Cash Flow To Equity Per Share--1.8862.363-20%-0.540+129%0.589+220%0.341+453%
Usd Market Cap23740560000.000+43%13538124256.32011269540432.410+20%9689891431.263+40%10286801011.335+32%7225938847.481+87%
Usd Price Per Share68.220+44%38.52030.488+26%22.575+71%22.992+68%15.943+142%
Usd Profit---184000000.000373250000.000-149%-305250000.000+66%28100000.000-755%-286775000.000+56%
Usd Revenue--3078000000.0003694500000.000-17%3432000000.000-10%3191750000.000-4%2372975000.000+30%
Usd Total Gains Per Share--0.7621.155-34%-1.068+240%0.182+319%1.466-48%
 EOD+5 -3MRQTTM+10 -25YOY+29 -75Y+23 -1310Y+23 -13

4.2. Fundamental Score

Let's check the fundamental score of Vistra Energy Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-32.577
Price to Book Ratio (EOD)Between0-14.505
Net Profit Margin (MRQ)Greater than0-0.060
Operating Margin (MRQ)Greater than00.039
Quick Ratio (MRQ)Greater than10.526
Current Ratio (MRQ)Greater than11.185
Debt to Asset Ratio (MRQ)Less than10.839
Debt to Equity Ratio (MRQ)Less than15.209
Return on Equity (MRQ)Greater than0.15-0.035
Return on Assets (MRQ)Greater than0.05-0.006
Total3/10 (30.0%)

4.3. Technical Score

Let's check the technical score of Vistra Energy Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose70.830
Total1/1 (100.0%)



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets32,966,000
Total Liabilities27,644,000
Total Stockholder Equity5,307,000
 As reported
Total Liabilities 27,644,000
Total Stockholder Equity+ 5,307,000
Total Assets = 32,966,000

Assets

Total Assets32,966,000
Total Current Assets11,637,000
Long-term Assets21,329,000
Total Current Assets
Cash And Cash Equivalents 3,485,000
Net Receivables 1,680,000
Inventory 740,000
Other Current Assets 364,000
Total Current Assets  (as reported)11,637,000
Total Current Assets  (calculated)6,269,000
+/- 5,368,000
Long-term Assets
Property Plant Equipment 12,482,000
Goodwill 2,583,000
Long Term Investments 2,035,000
Intangible Assets 1,864,000
Long-term Assets Other 1,142,000
Long-term Assets  (as reported)21,329,000
Long-term Assets  (calculated)20,106,000
+/- 1,223,000

Liabilities & Shareholders' Equity

Total Current Liabilities9,823,000
Long-term Liabilities17,821,000
Total Stockholder Equity5,307,000
Total Current Liabilities
Short-term Debt 2,293,000
Short Long Term Debt 2,286,000
Accounts payable 1,147,000
Other Current Liabilities 5,850,000
Total Current Liabilities  (as reported)9,823,000
Total Current Liabilities  (calculated)11,576,000
+/- 1,753,000
Long-term Liabilities
Long term Debt 12,116,000
Capital Lease Obligations 282,000
Long-term Liabilities Other 613,000
Long-term Liabilities  (as reported)17,821,000
Long-term Liabilities  (calculated)13,011,000
+/- 4,810,000
Total Stockholder Equity
Common Stock5,000
Accumulated Other Comprehensive Income 6,000
Other Stockholders Equity 5,433,000
Total Stockholder Equity (as reported)5,307,000
Total Stockholder Equity (calculated)5,444,000
+/- 137,000
Other
Capital Stock2,481,000
Cash and Short Term Investments 3,485,000
Common Stock Shares Outstanding 351,457
Current Deferred Revenue533,000
Liabilities and Stockholders Equity 32,966,000
Net Debt 11,199,000
Net Invested Capital 17,233,000
Net Working Capital 1,814,000
Property Plant and Equipment Gross 19,259,000
Short Long Term Debt Total 14,684,000



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302009-12-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302002-12-312001-12-31
> Total Assets 
13,657,000
15,430,000
15,160,000
14,332,000
14,572,000
14,787,000
15,611,000
15,190,000
14,515,000
14,916,000
15,778,000
17,599,000
17,806,000
16,479,000
17,943,000
18,339,000
18,547,000
18,599,000
19,497,000
19,508,000
49,060,000
51,764,000
58,066,000
52,007,000
42,957,000
43,223,000
40,727,000
39,139,000
38,641,000
38,036,000
37,049,000
37,335,000
36,352,000
35,714,000
34,031,000
32,969,000
32,226,000
31,364,000
30,888,000
28,822,000
27,693,000
27,992,000
27,964,000
21,343,000
19,414,000
19,178,000
17,305,000
15,658,000
15,307,000
16,028,000
16,875,000
15,167,000
14,715,000
14,784,000
15,000,000
14,600,000
14,776,000
26,470,000
25,888,000
26,024,000
25,568,000
26,520,000
26,443,000
26,616,000
26,669,000
26,307,000
25,499,000
25,208,000
25,886,000
27,015,000
29,932,000
29,683,000
32,833,000
37,468,000
35,175,000
32,787,000
31,117,000
30,472,000
31,945,000
32,966,000
32,966,00031,945,00030,472,00031,117,00032,787,00035,175,00037,468,00032,833,00029,683,00029,932,00027,015,00025,886,00025,208,00025,499,00026,307,00026,669,00026,616,00026,443,00026,520,00025,568,00026,024,00025,888,00026,470,00014,776,00014,600,00015,000,00014,784,00014,715,00015,167,00016,875,00016,028,00015,307,00015,658,00017,305,00019,178,00019,414,00021,343,00027,964,00027,992,00027,693,00028,822,00030,888,00031,364,00032,226,00032,969,00034,031,00035,714,00036,352,00037,335,00037,049,00038,036,00038,641,00039,139,00040,727,00043,223,00042,957,00052,007,00058,066,00051,764,00049,060,00019,508,00019,497,00018,599,00018,547,00018,339,00017,943,00016,479,00017,806,00017,599,00015,778,00014,916,00014,515,00015,190,00015,611,00014,787,00014,572,00014,332,00015,160,00015,430,00013,657,000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,040,000
4,630,000
4,071,000
3,550,000
3,487,000
3,872,000
3,027,000
3,631,000
3,769,000
3,476,000
3,173,000
3,393,000
3,693,000
3,450,000
3,153,000
2,661,000
3,387,000
2,473,000
2,185,000
2,397,000
2,440,000
2,673,000
2,699,000
3,374,000
3,276,000
3,435,000
3,324,000
4,539,000
4,128,000
4,114,000
4,559,000
4,037,000
3,757,000
3,429,000
3,688,000
4,749,000
7,846,000
7,883,000
10,913,000
15,153,000
13,145,000
11,116,000
9,512,000
8,911,000
10,699,000
11,637,000
11,637,00010,699,0008,911,0009,512,00011,116,00013,145,00015,153,00010,913,0007,883,0007,846,0004,749,0003,688,0003,429,0003,757,0004,037,0004,559,0004,114,0004,128,0004,539,0003,324,0003,435,0003,276,0003,374,0002,699,0002,673,0002,440,0002,397,0002,185,0002,473,0003,387,0002,661,0003,153,0003,450,0003,693,0003,393,0003,173,0003,476,0003,769,0003,631,0003,027,0003,872,0003,487,0003,550,0004,071,0004,630,0004,040,0000000000000000000000000000000000000
       Cash And Cash Equivalents 
20,000
603,000
47,000
21,000
18,000
22,000
2,000
5,000
70,000
68,000
64,000
235,000
12,000
5,000
5,000
7,000
7,000
436,000
404,000
628,000
215,000
57,000
162,000
1,872,000
479,000
94,000
78,000
47,000
560,000
62,000
202,000
120,000
283,000
358,000
309,000
1,175,000
1,686,000
1,071,000
1,262,000
746,000
402,000
1,878,000
2,078,000
1,843,000
1,617,000
1,393,000
1,702,000
1,400,000
968,000
565,000
1,829,000
843,000
916,000
986,000
1,054,000
1,487,000
1,379,000
757,000
811,000
636,000
546,000
964,000
707,000
300,000
717,000
382,000
500,000
406,000
561,000
444,000
351,000
1,325,000
1,022,000
1,871,000
535,000
455,000
518,000
643,000
3,170,000
3,485,000
3,485,0003,170,000643,000518,000455,000535,0001,871,0001,022,0001,325,000351,000444,000561,000406,000500,000382,000717,000300,000707,000964,000546,000636,000811,000757,0001,379,0001,487,0001,054,000986,000916,000843,0001,829,000565,000968,0001,400,0001,702,0001,393,0001,617,0001,843,0002,078,0001,878,000402,000746,0001,262,0001,071,0001,686,0001,175,000309,000358,000283,000120,000202,00062,000560,00047,00078,00094,000479,0001,872,000162,00057,000215,000628,000404,000436,0007,0007,0005,0005,00012,000235,00064,00068,00070,0005,0002,00022,00018,00021,00047,000603,00020,000
       Short-term Investments 
0
0
0
0
0
0
0
0
6,000
6,000
9,000
16,000
8,000
48,000
3,000
3,000
3,000
143,000
1,000
0
0
0
179,000
262,000
146,000
1,000
31,000
33,000
36,000
55,000
84,000
129,000
181,000
88,000
90,000
0
127,000
46,000
21,000
1,038,000
782,000
94,000
64,000
11,000
2,000
401,000
364,000
519,000
661,000
551,000
54,000
95,000
94,000
64,000
61,000
59,000
59,000
59,000
59,000
0
0
0
0
0
0
0
1,632,000
1,759,000
1,803,000
1,912,000
0
0
0
0
80,000
92,000
78,000
87,000
89,000
0
089,00087,00078,00092,00080,00000001,912,0001,803,0001,759,0001,632,000000000059,00059,00059,00059,00061,00064,00094,00095,00054,000551,000661,000519,000364,000401,0002,00011,00064,00094,000782,0001,038,00021,00046,000127,000090,00088,000181,000129,00084,00055,00036,00033,00031,0001,000146,000262,000179,0000001,000143,0003,0003,0003,00048,0008,00016,0009,0006,0006,00000000000
       Net Receivables 
520,000
842,000
1,129,000
923,000
555,000
641,000
697,000
583,000
752,000
474,000
576,000
701,000
2,235,000
1,834,000
1,800,000
2,004,000
1,898,000
1,801,000
1,873,000
1,815,000
448,000
819,000
1,381,000
974,000
1,165,000
2,441,000
2,934,000
2,912,000
2,743,000
2,398,000
2,418,000
1,430,000
1,245,000
1,442,000
1,501,000
710,000
557,000
743,000
796,000
710,000
622,000
771,000
923,000
588,000
539,000
680,000
770,000
533,000
447,000
658,000
750,000
612,000
482,000
651,000
717,000
582,000
463,000
1,160,000
1,255,000
1,087,000
1,000,000
1,101,000
1,419,000
1,365,000
1,097,000
1,272,000
1,372,000
1,279,000
1,316,000
1,352,000
1,536,000
1,956,000
1,840,000
1,808,000
1,854,000
2,086,000
1,488,000
1,707,000
2,029,000
1,680,000
1,680,0002,029,0001,707,0001,488,0002,086,0001,854,0001,808,0001,840,0001,956,0001,536,0001,352,0001,316,0001,279,0001,372,0001,272,0001,097,0001,365,0001,419,0001,101,0001,000,0001,087,0001,255,0001,160,000463,000582,000717,000651,000482,000612,000750,000658,000447,000533,000770,000680,000539,000588,000923,000771,000622,000710,000796,000743,000557,000710,0001,501,0001,442,0001,245,0001,430,0002,418,0002,398,0002,743,0002,912,0002,934,0002,441,0001,165,000974,0001,381,000819,000448,0001,815,0001,873,0001,801,0001,898,0002,004,0001,800,0001,834,0002,235,000701,000576,000474,000752,000583,000697,000641,000555,000923,0001,129,000842,000520,000
       Inventory 
259,000
298,000
322,000
322,000
387,000
348,000
310,000
296,000
284,000
296,000
293,000
348,000
309,000
308,000
322,000
314,000
306,000
305,000
357,000
328,000
352,000
317,000
354,000
341,000
361,000
393,000
388,000
395,000
394,000
394,000
358,000
418,000
427,000
449,000
407,000
393,000
408,000
442,000
400,000
399,000
373,000
442,000
370,000
468,000
470,000
441,000
388,000
428,000
448,000
420,000
374,000
285,000
315,000
310,000
295,000
253,000
226,000
465,000
393,000
412,000
433,000
476,000
430,000
469,000
514,000
541,000
508,000
515,000
467,000
486,000
471,000
610,000
546,000
601,000
590,000
570,000
629,000
676,000
685,000
740,000
740,000685,000676,000629,000570,000590,000601,000546,000610,000471,000486,000467,000515,000508,000541,000514,000469,000430,000476,000433,000412,000393,000465,000226,000253,000295,000310,000315,000285,000374,000420,000448,000428,000388,000441,000470,000468,000370,000442,000373,000399,000400,000442,000408,000393,000407,000449,000427,000418,000358,000394,000394,000395,000388,000393,000361,000341,000354,000317,000352,000328,000357,000305,000306,000314,000322,000308,000309,000348,000293,000296,000284,000296,000310,000348,000387,000322,000322,000298,000259,000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,341,000
25,999,000
25,813,000
25,643,000
25,436,000
24,156,000
23,913,000
23,695,000
23,415,000
16,917,000
15,307,000
15,211,000
13,030,000
12,208,000
11,579,000
12,788,000
13,488,000
9,410,000
12,530,000
12,387,000
12,560,000
11,927,000
12,077,000
23,096,000
22,612,000
22,589,000
22,244,000
21,981,000
22,315,000
22,502,000
22,110,000
22,270,000
21,742,000
21,779,000
22,198,000
22,266,000
22,086,000
21,800,000
21,920,000
22,315,000
22,030,000
21,671,000
21,605,000
21,561,000
21,246,000
21,329,000
21,329,00021,246,00021,561,00021,605,00021,671,00022,030,00022,315,00021,920,00021,800,00022,086,00022,266,00022,198,00021,779,00021,742,00022,270,00022,110,00022,502,00022,315,00021,981,00022,244,00022,589,00022,612,00023,096,00012,077,00011,927,00012,560,00012,387,00012,530,0009,410,00013,488,00012,788,00011,579,00012,208,00013,030,00015,211,00015,307,00016,917,00023,415,00023,695,00023,913,00024,156,00025,436,00025,643,00025,813,00025,999,00027,341,0000000000000000000000000000000000000
       Property Plant Equipment 
10,354,000
10,127,000
10,511,000
10,417,000
10,381,000
10,310,000
9,894,000
9,833,000
9,920,000
9,909,000
9,802,000
9,863,000
9,958,000
9,959,000
9,839,000
9,959,000
9,888,000
10,005,000
10,133,000
10,343,000
20,545,000
20,816,000
21,031,000
21,143,000
20,902,000
20,980,000
20,309,000
20,155,000
19,960,000
19,687,000
19,351,000
19,218,000
19,103,000
18,965,000
18,726,000
18,556,000
18,346,000
18,199,000
17,961,000
17,649,000
17,418,000
17,194,000
16,943,000
12,288,000
11,486,000
11,398,000
9,985,000
9,354,000
9,273,000
10,464,000
10,364,000
4,277,000
4,419,000
4,396,000
4,750,000
4,824,000
4,853,000
14,985,000
14,760,000
14,616,000
14,520,000
14,297,000
14,127,000
13,960,000
13,867,000
13,927,000
13,610,000
13,545,000
13,436,000
13,370,000
13,136,000
13,096,000
12,926,000
12,824,000
12,589,000
12,605,000
12,661,000
12,591,000
12,399,000
12,482,000
12,482,00012,399,00012,591,00012,661,00012,605,00012,589,00012,824,00012,926,00013,096,00013,136,00013,370,00013,436,00013,545,00013,610,00013,927,00013,867,00013,960,00014,127,00014,297,00014,520,00014,616,00014,760,00014,985,0004,853,0004,824,0004,750,0004,396,0004,419,0004,277,00010,364,00010,464,0009,273,0009,354,0009,985,00011,398,00011,486,00012,288,00016,943,00017,194,00017,418,00017,649,00017,961,00018,199,00018,346,00018,556,00018,726,00018,965,00019,103,00019,218,00019,351,00019,687,00019,960,00020,155,00020,309,00020,980,00020,902,00021,143,00021,031,00020,816,00020,545,00010,343,00010,133,00010,005,0009,888,0009,959,0009,839,0009,959,0009,958,0009,863,0009,802,0009,909,0009,920,0009,833,0009,894,00010,310,00010,381,00010,417,00010,511,00010,127,00010,354,000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
517,000
18,060,000
18,054,000
18,018,000
18,033,000
10,322,000
10,252,000
6,152,000
6,152,000
6,152,000
6,152,000
6,152,000
6,152,000
6,152,000
6,152,000
6,152,000
4,952,000
4,952,000
4,952,000
4,952,000
3,952,000
3,952,000
3,952,000
3,952,000
2,352,000
1,652,000
1,652,000
952,000
152,000
152,000
152,000
152,000
1,907,000
1,907,000
1,907,000
1,907,000
1,907,000
1,907,000
1,907,000
1,907,000
2,068,000
2,082,000
2,082,000
2,287,000
2,553,000
2,608,000
2,568,000
2,583,000
2,583,000
2,583,000
2,583,000
2,583,000
2,583,000
2,583,000
2,583,000
2,583,000
2,583,000
2,583,000
2,583,000
2,583,000
2,583,000
2,583,0002,583,0002,583,0002,583,0002,583,0002,583,0002,583,0002,583,0002,583,0002,583,0002,583,0002,583,0002,583,0002,583,0002,568,0002,608,0002,553,0002,287,0002,082,0002,082,0002,068,0001,907,0001,907,0001,907,0001,907,0001,907,0001,907,0001,907,0001,907,000152,000152,000152,000152,000952,0001,652,0001,652,0002,352,0003,952,0003,952,0003,952,0003,952,0004,952,0004,952,0004,952,0004,952,0006,152,0006,152,0006,152,0006,152,0006,152,0006,152,0006,152,0006,152,0006,152,00010,252,00010,322,00018,033,00018,018,00018,054,00018,060,000517,0000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,000
0
0
0
8,000
0
0
0
21,000
1,203,000
1,184,000
1,312,000
1,298,000
1,401,000
1,669,000
1,757,000
1,250,000
1,502,000
1,549,000
1,574,000
1,661,000
1,374,000
1,552,000
321,000
2,017,000
347,000
1,912,000
454,000
2,299,000
545,000
924,000
1,062,000
2,431,000
763,000
1,915,000
1,857,000
2,035,000
2,035,0001,857,0001,915,000763,0002,431,0001,062,000924,000545,0002,299,000454,0001,912,000347,0002,017,000321,0001,552,0001,374,0001,661,0001,574,0001,549,0001,502,0001,250,0001,757,0001,669,0001,401,0001,298,0001,312,0001,184,0001,203,00021,0000008,00000011,0000000000000000000000000000000000000000000000
       Intangible Assets 
65,000
533,000
533,000
533,000
533,000
533,000
517,000
517,000
517,000
517,000
517,000
517,000
517,000
517,000
517,000
517,000
517,000
517,000
517,000
517,000
22,197,000
22,048,000
21,917,000
21,384,000
13,096,000
12,845,000
8,589,000
8,523,000
8,490,000
8,420,000
7,999,000
7,978,000
7,954,000
7,945,000
1,766,000
1,781,000
1,765,000
1,735,000
1,736,000
1,717,000
1,687,000
1,658,000
1,616,000
1,336,000
1,217,000
1,211,000
1,174,000
1,174,000
1,170,000
1,163,000
1,143,000
3,205,000
3,065,000
2,932,000
2,845,000
2,526,000
2,434,000
2,694,000
2,707,000
2,489,000
2,396,000
2,380,000
2,593,000
2,746,000
2,576,000
2,530,000
2,463,000
2,445,000
2,328,000
2,289,000
2,228,000
2,146,000
2,158,000
2,042,000
2,002,000
1,958,000
1,940,000
1,912,000
1,883,000
1,864,000
1,864,0001,883,0001,912,0001,940,0001,958,0002,002,0002,042,0002,158,0002,146,0002,228,0002,289,0002,328,0002,445,0002,463,0002,530,0002,576,0002,746,0002,593,0002,380,0002,396,0002,489,0002,707,0002,694,0002,434,0002,526,0002,845,0002,932,0003,065,0003,205,0001,143,0001,163,0001,170,0001,174,0001,174,0001,211,0001,217,0001,336,0001,616,0001,658,0001,687,0001,717,0001,736,0001,735,0001,765,0001,781,0001,766,0007,945,0007,954,0007,978,0007,999,0008,420,0008,490,0008,523,0008,589,00012,845,00013,096,00021,384,00021,917,00022,048,00022,197,000517,000517,000517,000517,000517,000517,000517,000517,000517,000517,000517,000517,000517,000517,000533,000533,000533,000533,000533,00065,000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-27,341,000
-25,999,000
-25,813,000
-25,643,000
-25,436,000
-24,156,000
-23,913,000
-23,695,000
-23,415,000
-16,917,000
-15,307,000
-15,211,000
-13,030,000
536,000
-11,579,000
-12,788,000
702,000
-9,410,000
946,000
916,000
962,000
720,000
858,000
825,000
693,000
699,000
453,000
529,000
579,000
516,000
627,000
699,000
649,000
609,000
687,000
648,000
803,000
624,000
901,000
1,333,000
1,566,000
1,086,000
1,114,000
1,175,000
1,285,000
1,142,000
1,142,0001,285,0001,175,0001,114,0001,086,0001,566,0001,333,000901,000624,000803,000648,000687,000609,000649,000699,000627,000516,000579,000529,000453,000699,000693,000825,000858,000720,000962,000916,000946,000-9,410,000702,000-12,788,000-11,579,000536,000-13,030,000-15,211,000-15,307,000-16,917,000-23,415,000-23,695,000-23,913,000-24,156,000-25,436,000-25,643,000-25,813,000-25,999,000-27,341,0000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,080,000
1,093,000
913,000
710,000
793,000
1,260,000
1,053,000
1,336,000
1,291,000
1,144,000
1,155,000
1,066,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000001,066,0001,155,0001,144,0001,291,0001,336,0001,053,0001,260,000793,000710,000913,0001,093,0001,080,0000000000000000000000000000000000000000000000000000000
> Total Liabilities 
9,445,000
11,157,000
11,183,000
10,256,000
10,573,000
10,901,000
12,030,000
11,481,000
10,924,000
11,267,000
11,925,000
13,516,000
13,453,000
11,778,000
13,033,000
11,954,000
11,894,000
12,411,000
13,236,000
12,630,000
42,844,000
47,168,000
56,255,000
46,675,000
45,611,000
45,006,000
46,069,000
44,198,000
43,987,000
44,023,000
43,736,000
44,093,000
43,341,000
43,342,000
42,021,000
42,652,000
42,430,000
41,780,000
41,250,000
40,804,000
34,788,000
41,099,000
41,106,000
39,552,000
38,959,000
38,937,000
38,580,000
38,542,000
38,534,000
39,754,000
40,414,000
8,570,000
8,035,000
8,126,000
8,065,000
8,258,000
8,716,000
18,050,000
17,483,000
18,157,000
17,762,000
18,616,000
18,651,000
18,656,000
18,743,000
18,263,000
17,068,000
16,847,000
19,793,000
20,947,000
23,901,000
21,391,000
25,531,000
32,065,000
29,574,000
27,869,000
25,901,000
25,098,000
26,424,000
27,644,000
27,644,00026,424,00025,098,00025,901,00027,869,00029,574,00032,065,00025,531,00021,391,00023,901,00020,947,00019,793,00016,847,00017,068,00018,263,00018,743,00018,656,00018,651,00018,616,00017,762,00018,157,00017,483,00018,050,0008,716,0008,258,0008,065,0008,126,0008,035,0008,570,00040,414,00039,754,00038,534,00038,542,00038,580,00038,937,00038,959,00039,552,00041,106,00041,099,00034,788,00040,804,00041,250,00041,780,00042,430,00042,652,00042,021,00043,342,00043,341,00044,093,00043,736,00044,023,00043,987,00044,198,00046,069,00045,006,00045,611,00046,675,00056,255,00047,168,00042,844,00012,630,00013,236,00012,411,00011,894,00011,954,00013,033,00011,778,00013,453,00013,516,00011,925,00011,267,00010,924,00011,481,00012,030,00010,901,00010,573,00010,256,00011,183,00011,157,0009,445,000
   > Total Current Liabilities 
2,189,000
4,713,000
2,983,000
2,238,000
2,694,000
3,053,000
4,339,000
2,970,000
2,731,000
3,321,000
4,195,000
5,708,000
4,945,000
3,295,000
4,370,000
3,988,000
3,969,000
3,588,000
4,352,000
4,552,000
3,351,000
7,077,000
13,147,000
6,901,000
6,277,000
5,801,000
6,618,000
6,252,000
6,174,000
5,469,000
5,214,000
5,322,000
4,700,000
4,935,000
3,985,000
4,985,000
5,046,000
4,869,000
4,636,000
35,097,000
34,788,000
1,168,000
1,227,000
1,502,000
1,212,000
2,695,000
2,819,000
2,812,000
2,763,000
3,896,000
1,229,000
1,504,000
981,000
1,008,000
1,119,000
1,351,000
1,557,000
2,646,000
3,102,000
3,625,000
3,238,000
3,657,000
3,915,000
4,574,000
4,604,000
4,631,000
3,383,000
3,036,000
5,406,000
5,223,000
7,922,000
5,843,000
9,865,000
14,499,000
11,911,000
10,337,000
8,162,000
7,626,000
8,748,000
9,823,000
9,823,0008,748,0007,626,0008,162,00010,337,00011,911,00014,499,0009,865,0005,843,0007,922,0005,223,0005,406,0003,036,0003,383,0004,631,0004,604,0004,574,0003,915,0003,657,0003,238,0003,625,0003,102,0002,646,0001,557,0001,351,0001,119,0001,008,000981,0001,504,0001,229,0003,896,0002,763,0002,812,0002,819,0002,695,0001,212,0001,502,0001,227,0001,168,00034,788,00035,097,0004,636,0004,869,0005,046,0004,985,0003,985,0004,935,0004,700,0005,322,0005,214,0005,469,0006,174,0006,252,0006,618,0005,801,0006,277,0006,901,00013,147,0007,077,0003,351,0004,552,0004,352,0003,588,0003,969,0003,988,0004,370,0003,295,0004,945,0005,708,0004,195,0003,321,0002,731,0002,970,0004,339,0003,053,0002,694,0002,238,0002,983,0004,713,0002,189,000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,000
0
0
0
1,441,000
0
0
4,000
73,000
45,000
44,000
44,000
44,000
44,000
156,000
531,000
530,000
570,000
604,000
832,000
1,091,000
1,329,000
1,348,000
762,000
403,000
2,513,000
1,179,000
862,000
259,000
629,000
2,072,000
671,000
1,121,000
646,000
445,000
1,943,000
2,293,000
2,293,0001,943,000445,000646,0001,121,000671,0002,072,000629,000259,000862,0001,179,0002,513,000403,000762,0001,348,0001,329,0001,091,000832,000604,000570,000530,000531,000156,00044,00044,00044,00044,00045,00073,0004,000001,441,00000022,0000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,000
0
0
0
1,441,000
0
0
0
73,000
4,610,000
4,602,000
61,000
52,000
44,000
160,000
183,000
193,000
554,000
591,000
820,000
1,077,000
1,319,000
1,337,000
752,000
395,000
2,505,000
1,172,000
857,000
254,000
624,000
2,066,000
663,000
1,113,000
638,000
437,000
1,935,000
2,286,000
2,286,0001,935,000437,000638,0001,113,000663,0002,066,000624,000254,000857,0001,172,0002,505,000395,000752,0001,337,0001,319,0001,077,000820,000591,000554,000193,000183,000160,00044,00052,00061,0004,602,0004,610,00073,0000001,441,00000022,0000000000000000000000000000000000000000000000
       Accounts payable 
637,000
1,002,000
1,081,000
950,000
924,000
1,082,000
1,237,000
1,087,000
1,052,000
920,000
1,121,000
1,412,000
1,234,000
995,000
1,052,000
1,061,000
1,181,000
1,150,000
1,106,000
804,000
961,000
1,210,000
1,592,000
1,289,000
1,168,000
951,000
877,000
879,000
1,427,000
821,000
799,000
762,000
659,000
722,000
608,000
529,000
532,000
566,000
560,000
545,000
481,000
514,000
615,000
545,000
405,000
517,000
538,000
514,000
454,000
522,000
554,000
479,000
402,000
474,000
487,000
473,000
421,000
795,000
812,000
945,000
787,000
782,000
916,000
947,000
804,000
879,000
897,000
880,000
1,129,000
1,078,000
1,172,000
1,515,000
1,284,000
1,472,000
1,398,000
1,556,000
1,005,000
1,076,000
1,124,000
1,147,000
1,147,0001,124,0001,076,0001,005,0001,556,0001,398,0001,472,0001,284,0001,515,0001,172,0001,078,0001,129,000880,000897,000879,000804,000947,000916,000782,000787,000945,000812,000795,000421,000473,000487,000474,000402,000479,000554,000522,000454,000514,000538,000517,000405,000545,000615,000514,000481,000545,000560,000566,000532,000529,000608,000722,000659,000762,000799,000821,0001,427,000879,000877,000951,0001,168,0001,289,0001,592,0001,210,000961,000804,0001,106,0001,150,0001,181,0001,061,0001,052,000995,0001,234,0001,412,0001,121,000920,0001,052,0001,087,0001,237,0001,082,000924,000950,0001,081,0001,002,000637,000
       Other Current Liabilities 
854,000
1,693,000
1,712,000
1,022,000
1,479,000
1,592,000
1,179,000
1,094,000
1,199,000
1,438,000
1,329,000
3,259,000
2,513,000
1,289,000
1,058,000
1,570,000
1,232,000
632,000
694,000
511,000
1,701,000
4,477,000
8,125,000
2,756,000
3,841,000
3,472,000
4,324,000
3,352,000
3,211,000
2,967,000
3,292,000
3,537,000
3,776,000
3,663,000
3,377,000
4,456,000
4,514,000
4,303,000
4,076,000
34,552,000
34,307,000
654,000
612,000
957,000
807,000
2,178,000
2,281,000
628,000
2,309,000
3,374,000
432,000
1,025,000
450,000
402,000
422,000
830,000
846,000
1,273,000
1,314,000
2,146,000
1,481,000
1,830,000
1,742,000
1,470,000
2,155,000
1,979,000
1,385,000
915,000
1,462,000
2,574,000
5,539,000
2,767,000
7,952,000
9,137,000
8,189,000
5,950,000
6,511,000
5,960,000
5,520,000
5,850,000
5,850,0005,520,0005,960,0006,511,0005,950,0008,189,0009,137,0007,952,0002,767,0005,539,0002,574,0001,462,000915,0001,385,0001,979,0002,155,0001,470,0001,742,0001,830,0001,481,0002,146,0001,314,0001,273,000846,000830,000422,000402,000450,0001,025,000432,0003,374,0002,309,000628,0002,281,0002,178,000807,000957,000612,000654,00034,307,00034,552,0004,076,0004,303,0004,514,0004,456,0003,377,0003,663,0003,776,0003,537,0003,292,0002,967,0003,211,0003,352,0004,324,0003,472,0003,841,0002,756,0008,125,0004,477,0001,701,000511,000694,000632,0001,232,0001,570,0001,058,0001,289,0002,513,0003,259,0001,329,0001,438,0001,199,0001,094,0001,179,0001,592,0001,479,0001,022,0001,712,0001,693,000854,000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,993,000
29,800,000
30,032,000
30,069,000
30,062,000
2,000
0
1,487,000
1,476,000
1,437,000
1,474,000
48,000
36,000
35,730,000
2,000
1,000
39,185,000
4,577,000
7,054,000
7,118,000
6,946,000
6,907,000
7,159,000
15,404,000
14,381,000
14,532,000
14,524,000
14,959,000
14,736,000
14,082,000
14,139,000
13,632,000
13,685,000
13,811,000
14,387,000
15,724,000
15,979,000
15,548,000
15,666,000
17,566,000
17,663,000
17,532,000
17,739,000
17,472,000
17,676,000
17,821,000
17,821,00017,676,00017,472,00017,739,00017,532,00017,663,00017,566,00015,666,00015,548,00015,979,00015,724,00014,387,00013,811,00013,685,00013,632,00014,139,00014,082,00014,736,00014,959,00014,524,00014,532,00014,381,00015,404,0007,159,0006,907,0006,946,0007,118,0007,054,0004,577,00039,185,0001,0002,00035,730,00036,00048,0001,474,0001,437,0001,476,0001,487,00002,00030,062,00030,069,00030,032,00029,800,00029,993,0000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,541,000
4,531,000
4,540,000
4,379,000
4,366,000
11,807,000
11,060,000
10,874,000
10,815,000
11,267,000
10,816,000
10,180,000
10,050,000
9,340,000
9,253,000
9,235,000
9,312,000
10,484,000
10,493,000
10,477,000
10,473,000
11,949,000
11,947,000
11,933,000
11,930,000
11,530,000
11,987,000
0
011,987,00011,530,00011,930,00011,933,00011,947,00011,949,00010,473,00010,477,00010,493,00010,484,0009,312,0009,235,0009,253,0009,340,00010,050,00010,180,00010,816,00011,267,00010,815,00010,874,00011,060,00011,807,0004,366,0004,379,0004,540,0004,531,0004,541,0000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-22,000
0
0
0
-1,441,000
0
0
-4,000
-73,000
-45,000
-44,000
-44,000
-44,000
-44,000
-156,000
-531,000
-530,000
-570,000
-477,000
-679,000
-958,000
-1,196,000
-1,221,000
-507,000
-149,000
-2,249,000
-908,000
-590,000
19,000
-347,000
-1,791,000
-392,000
-831,000
-358,000
-156,000
-1,657,000
-2,011,000
-2,011,000-1,657,000-156,000-358,000-831,000-392,000-1,791,000-347,00019,000-590,000-908,000-2,249,000-149,000-507,000-1,221,000-1,196,000-958,000-679,000-477,000-570,000-530,000-531,000-156,000-44,000-44,000-44,000-44,000-45,000-73,000-4,00000-1,441,000000-22,0000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,080,000
1,093,000
913,000
710,000
793,000
1,260,000
1,053,000
1,336,000
1,291,000
1,144,000
1,155,000
1,066,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000001,066,0001,155,0001,144,0001,291,0001,336,0001,053,0001,260,000793,000710,000913,0001,093,0001,080,0000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,513,000
2,587,000
2,406,000
2,528,000
2,793,000
3,592,000
3,316,000
3,648,000
1,120,000
1,105,000
978,000
792,000
793,000
809,000
4,430,000
4,575,000
5,074,000
1,344,000
5,485,000
5,071,000
5,193,000
5,617,000
5,716,000
5,084,000
1,706,000
1,215,000
1,250,000
613,000
613,0001,250,0001,215,0001,706,0005,084,0005,716,0005,617,0005,193,0005,071,0005,485,0001,344,0005,074,0004,575,0004,430,000809,000793,000792,000978,0001,105,0001,120,0003,648,0003,316,0003,592,0002,793,0002,528,0002,406,0002,587,0002,513,0000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
134,000
0
0
0
48,000
85,000
78,000
38,000
38,000
0
5,000
5,000
10,000
10,000
10,000
10,000
2,000
42,000
95,000
2,000
1,000
1,000
1,000
1,000
0
0
0
0
1,000
1,000
1,000
0
0
001,0001,0001,00000001,0001,0001,0001,0002,00095,00042,0002,00010,00010,00010,00010,0005,0005,000038,00038,00078,00085,00048,000000134,00000000000000000000000000000000000000000000000000
> Total Stockholder Equity
4,212,000
4,273,000
3,977,000
4,076,000
3,999,000
3,886,000
3,581,000
3,709,000
3,591,000
3,649,000
3,853,000
4,083,000
4,353,000
4,701,000
4,910,000
6,385,000
6,653,000
6,188,000
6,261,000
6,878,000
6,216,000
4,596,000
1,811,000
5,332,000
0
0
0
0
0
0
0
0
0
0
-8,100,000
-9,795,000
-10,317,000
-10,530,000
-10,467,000
-11,983,000
-12,525,000
-13,107,000
-13,142,000
-18,209,000
-19,545,000
-19,759,000
-21,275,000
-22,884,000
-23,227,000
-23,726,000
-23,539,000
6,597,000
6,680,000
6,658,000
6,935,000
6,342,000
6,060,000
8,413,000
8,399,000
7,863,000
7,804,000
7,904,000
7,792,000
7,959,000
7,936,000
8,056,000
8,444,000
8,371,000
6,100,000
6,076,000
6,036,000
8,291,000
7,300,000
5,392,000
5,582,000
4,902,000
5,201,000
5,359,000
5,506,000
5,307,000
5,307,0005,506,0005,359,0005,201,0004,902,0005,582,0005,392,0007,300,0008,291,0006,036,0006,076,0006,100,0008,371,0008,444,0008,056,0007,936,0007,959,0007,792,0007,904,0007,804,0007,863,0008,399,0008,413,0006,060,0006,342,0006,935,0006,658,0006,680,0006,597,000-23,539,000-23,726,000-23,227,000-22,884,000-21,275,000-19,759,000-19,545,000-18,209,000-13,142,000-13,107,000-12,525,000-11,983,000-10,467,000-10,530,000-10,317,000-9,795,000-8,100,00000000000005,332,0001,811,0004,596,0006,216,0006,878,0006,261,0006,188,0006,653,0006,385,0004,910,0004,701,0004,353,0004,083,0003,853,0003,649,0003,591,0003,709,0003,581,0003,886,0003,999,0004,076,0003,977,0004,273,0004,212,000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-18,174,000
0
0
0
-22,851,000
0
0
0
4,000
4,000
4,000
4,000
4,000
4,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0004,0004,0004,0004,0004,0004,000000-22,851,000000-18,174,0000000000000000000000000000000000000000000000
   Retained Earnings Total Equity00-2,696,000-3,058,000-3,643,000-3,284,000-3,842,000-2,363,000-1,964,000-2,619,000-2,552,000-2,516,000-399,000-303,000-678,000-780,000-764,000-936,000-989,000-1,285,000-1,449,000-1,261,000-1,591,000-1,700,000-1,410,000-830,000-1,102,000-1,076,0000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-4,037,000
0
0
-32,000
0
6,000
6,000
6,000
-17,000
-16,000
-16,000
-15,000
-22,000
-21,000
-21,000
-34,000
-30,000
-53,000
-52,000
-56,000
-48,000
-46,000
-45,000
-31,000
-16,000
-16,000
-16,000
-10,000
7,000
8,000
12,000
10,000
6,000
6,00010,00012,0008,0007,000-10,000-16,000-16,000-16,000-31,000-45,000-46,000-48,000-56,000-52,000-53,000-30,000-34,000-21,000-21,000-22,000-15,000-16,000-16,000-17,0006,0006,0006,0000-32,00000-4,037,00000000000000000000000000000000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,746,000
7,750,000
7,755,000
7,765,000
7,772,000
10,015,000
9,670,000
9,329,000
9,105,000
8,909,000
9,708,000
9,721,000
9,737,000
9,754,000
9,771,000
9,786,000
9,805,000
9,816,000
9,829,000
9,824,000
9,844,000
9,890,000
9,923,000
9,928,000
9,952,000
9,993,000
10,075,000
0
010,075,0009,993,0009,952,0009,928,0009,923,0009,890,0009,844,0009,824,0009,829,0009,816,0009,805,0009,786,0009,771,0009,754,0009,737,0009,721,0009,708,0008,909,0009,105,0009,329,0009,670,00010,015,0007,772,0007,765,0007,755,0007,750,0007,746,0000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000-1,558,000-1,148,000-1,148,000-1,148,000-973,000-973,000-973,000-973,000-973,000-951,00000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-8,100,000
-9,795,000
0
0
0
-11,983,000
0
0
0
-18,209,000
0
0
0
-22,884,000
0
0
-23,507,000
7,748,000
7,746,000
7,750,000
7,755,000
7,765,000
7,772,000
10,015,000
9,670,000
9,329,000
9,105,000
8,909,000
8,757,000
8,748,000
8,764,000
8,781,000
8,798,000
8,813,000
8,657,000
8,668,000
8,681,000
8,266,000
7,674,000
7,245,000
6,871,000
6,533,000
6,246,000
6,038,000
5,797,000
5,433,000
5,433,0005,797,0006,038,0006,246,0006,533,0006,871,0007,245,0007,674,0008,266,0008,681,0008,668,0008,657,0008,813,0008,798,0008,781,0008,764,0008,748,0008,757,0008,909,0009,105,0009,329,0009,670,00010,015,0007,772,0007,765,0007,755,0007,750,0007,746,0007,748,000-23,507,00000-22,884,000000-18,209,000000-11,983,000000-9,795,000-8,100,0000000000000000000000000000000000000



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.


Latest Income Statement (annual, 2023-12-31)

Gross Profit (+$)
totalRevenue14,779,000
Cost of Revenue-9,259,000
Gross Profit5,520,0005,520,000
 
Operating Income (+$)
Gross Profit5,520,000
Operating Expense-2,810,000
Operating Income2,661,0002,710,000
 
Operating Expense (+$)
Research Development0
Selling General Administrative1,248,000
Selling And Marketing Expenses0
Operating Expense2,810,0001,248,000
 
Net Interest Income (+$)
Interest Income57,000
Interest Expense-617,000
Other Finance Cost-69,000
Net Interest Income-629,000
 
Pretax Income (+$)
Operating Income2,661,000
Net Interest Income-629,000
Other Non-Operating Income Expenses0
Income Before Tax (EBT)2,000,0002,750,000
EBIT - interestExpense = 1,963,000
2,001,000
2,110,000
Interest Expense617,000
Earnings Before Interest and Taxes (EBIT)2,580,0002,617,000
Earnings Before Interest and Taxes (EBITDA)4,536,000
 
After tax Income (+$)
Income Before Tax2,000,000
Tax Provision-382,000
Net Income From Continuing Ops1,428,0001,618,000
Net Income1,493,000
Net Income Applicable To Common Shares0
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses12,069,000
Total Other Income/Expenses Net-89,000629,000
 

Technical Analysis of Vistra Energy Corp
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Vistra Energy Corp. The general trend of Vistra Energy Corp is UNKNOWN with 0.0% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Vistra Energy Corp's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator StateBullish trend Bearish trend
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of Vistra Energy Corp.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is 0/(-1 +1).

  • Between support/resistance: The price is trading between support and resistance lines.

The bullish price targets are: 75.89.

The bearish price targets are: 44.40 > 42.66 > 38.74.

Tweet this
Vistra Energy Corp Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Vistra Energy Corp. The current mas is .

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Vistra Energy Corp Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Vistra Energy Corp.

Vistra Energy Corp Daily Moving Average Convergence/Divergence (MACD) ChartVistra Energy Corp Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of Vistra Energy Corp. The current adx is .

Vistra Energy Corp Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Vistra Energy Corp.

Vistra Energy Corp Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentum indicator, meaning the signals are instant.
  • Ranges between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Vistra Energy Corp.

Vistra Energy Corp Daily Relative Strength Index (RSI) ChartVistra Energy Corp Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

  • Leading momentum indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • Ranges between 0 and 100.
  • Above 80 is considered overbought.
  • Below 20 is considered oversold.
  • Consists of two lines named K and D.
  • K compares the highest high and lowest low on the selected price range.
  • The D line is a moving average of the K line.
  • Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Vistra Energy Corp.

Vistra Energy Corp Daily Stochastic Oscillator ChartVistra Energy Corp Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

  • Lagging or leading Momentum indicator
  • When the CCI is above zero, the price is above the historical average
  • When the CCI is below zero, the price is below the historical average
  • Used for spotting trends
    • If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
    • If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Vistra Energy Corp.

Vistra Energy Corp Daily Commodity Channel Index (CCI) ChartVistra Energy Corp Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

  • Lagging momentum indicator
  • Ranges between +100 and -100
  • Considered overbought above +50
  • Considered oversold below -50
  • It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Vistra Energy Corp.

Vistra Energy Corp Daily Chande Momentum Oscillator (CMO) ChartVistra Energy Corp Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

 Shows the current price relative to the highest high over the last 14 days.
 

  • Lagging momentum indicator
  • Ranging between 0 and -100
  • Above -20 is considered overbought
  • Below -80 is considered oversold
  • Is prone to give false signals

Score

Let's take a look at the Williams %R of Vistra Energy Corp.

Vistra Energy Corp Daily Williams %R ChartVistra Energy Corp Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

  • Lagging volatility indicator
  • Uses 3 bands: one upper, one lower and one in the middle
  • Works best when the middle band reflects an intermediate trend (MA20).
  • When the price is moving closer to the upper band, the market might be overbought
  • When the price is moving closer to the lower band, the market might be oversold 

Score

Let's take a look at the Bollinger Bands of Vistra Energy Corp.

Vistra Energy Corp Daily Bollinger Bands Chart
4.2 Average True Range (ATR)
Measures market volatility
  • Leading volatility indicator
  • Can be used to determine stop-loss positions
  • Calculated by:
    • Current high minus the current low
    • Current high minus the previous close
    • Current low minus the previous close
  • The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Vistra Energy Corp.

Vistra Energy Corp Daily Average True Range (ATR) ChartVistra Energy Corp Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

  • Leading momentum indicator
  • Calculation:
    • If the closing price is above the previous closing price: OBV = previous OBV + current volume
    • If the closing price is below the previous closing price: OBV = previous OBV - current volume
    • If the closing price is the same as the previous closing price than the OBV is the same.
  • Can be used to confirm price trends
  • Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Vistra Energy Corp.

Vistra Energy Corp Daily On-Balance Volume (OBV) ChartVistra Energy Corp Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

  • Lagging momentum indicator
  • Looks like RSI but uses volume as an extra metric (RSI only considers price)
  • Above 80 is considered overbought
  • Below 20 is considered oversold
  • Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Vistra Energy Corp.

Vistra Energy Corp Daily Money Flow Index (MFI) ChartVistra Energy Corp Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Vistra Energy Corp.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

DateIndicatorSignal
2023-11-23STOCH SHORT EXITThe %K line crosses above the %D line.
2023-11-24MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2023-11-27CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2023-11-29STOCH LONG EXITThe %K line crosses below the %D line.
2023-11-30STOCH SHORT EXITThe %K line crosses above the %D line.
2023-12-01MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-04ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-05STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-06RSI SHORT ENTRY LONG CLOSE70 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2023-12-07STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-11STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-12STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2023-12-14STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-15WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2023-12-18STOCH SHORT EXITThe %K line crosses above the %D line.
2023-12-19STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-21MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2023-12-22STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2023-12-26CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2023-12-28MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2023-12-29RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-02MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2024-01-04STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-01-05SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2024-01-08WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-01-09MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2024-01-10MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-01-12STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-01-17WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-01-18STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-19MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-01-22STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-24MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2024-01-25STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-01-26MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-01-29STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-30STOCH SHORT EXITThe %K line crosses above the %D line.
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-01-31STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-01STOCH SHORT EXITThe %K line crosses above the %D line.
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-02-02ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-02-05RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-02-07STOCH SHORT EXITThe %K line crosses above the %D line.
2024-02-08SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-13STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-02-14SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-02-15ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-02-16STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-22STOCH SHORT EXITThe %K line crosses above the %D line.
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-02-26STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-27STOCH SHORT EXITThe %K line crosses above the %D line.
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-02-28ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-02-29STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-04STOCH SHORT EXITThe %K line crosses above the %D line.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-03-05ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-03-06ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-03-08STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-11SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-03-12STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-03-14SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-03-15STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-18STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-19STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-20STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-03-21STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-22STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-25STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-26ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-03-28STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-01WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-04-03CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-04-04MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-04-05MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-04-09MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-04-11STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-12STOCH LONG EXITThe %K line crosses below the %D line.

6.3. Candlestick Patterns

Vistra Energy Corp Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

Let's check the technical score of Vistra Energy Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose70.830
Total1/1 (100.0%)
Penke

Good job! You gained 25 XP and 0   0   10 . What's next:

  • Share my analysis of Vistra Energy Corp with someone you think should read this too:
  • Are you bullish or bearish on Vistra Energy Corp? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Vistra Energy Corp? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about Vistra Energy Corp

I send you an email if I find something interesting about Vistra Energy Corp.


Comments

How you think about this?

Leave a comment

Stay informed about Vistra Energy Corp.

Receive notifications about Vistra Energy Corp in your mailbox!