vs
Side-by-side financial comparison of CVR ENERGY INC (CVI) and Delek US Holdings, Inc. (DK). Click either name above to swap in a different company.
Delek US Holdings, Inc. is the larger business by last-quarter revenue ($2.4B vs $1.8B, roughly 1.3× CVR ENERGY INC). Delek US Holdings, Inc. runs the higher net margin — 3.2% vs -6.1%, a 9.3% gap on every dollar of revenue. On growth, Delek US Holdings, Inc. posted the faster year-over-year revenue change (2.3% vs -7.0%). Over the past eight quarters, CVR ENERGY INC's revenue compounded faster (-1.4% CAGR vs -11.9%).
CVR Energy Inc is a United States-based energy holding company operating two core segments: petroleum refining and nitrogen fertilizer manufacturing. It produces a wide range of products including gasoline, diesel, jet fuel, and agricultural fertilizers, primarily serving commercial, industrial and agricultural customers across North America.
Delek US Holdings, Inc. is an oil refining, logistics and biofuels company founded in 2001 and headquartered in Brentwood, Tennessee.
CVI vs DK — Head-to-Head
Income Statement — Q4 2025 vs Q4 2025
| Metric | | |
|---|---|---|
| Revenue | $1.8B | $2.4B |
| Net Profit | $-110.0M | $78.3M |
| Gross Margin | -3.1% | 9.3% |
| Operating Margin | -5.3% | 6.8% |
| Net Margin | -6.1% | 3.2% |
| Revenue YoY | -7.0% | 2.3% |
| Net Profit YoY | -492.9% | 118.9% |
| EPS (diluted) | $-1.09 | $1.23 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $1.8B | $2.4B | ||
| Q3 25 | $1.9B | $2.9B | ||
| Q2 25 | $1.8B | $2.8B | ||
| Q1 25 | $1.6B | $2.6B | ||
| Q4 24 | $1.9B | $2.4B | ||
| Q3 24 | $1.8B | $3.0B | ||
| Q2 24 | $2.0B | $3.3B | ||
| Q1 24 | $1.9B | $3.1B |
| Q4 25 | $-110.0M | $78.3M | ||
| Q3 25 | $374.0M | $178.0M | ||
| Q2 25 | $-114.0M | $-106.4M | ||
| Q1 25 | $-123.0M | $-172.7M | ||
| Q4 24 | $28.0M | $-413.8M | ||
| Q3 24 | $-124.0M | $-76.8M | ||
| Q2 24 | $21.0M | $-37.2M | ||
| Q1 24 | $82.0M | $-32.6M |
| Q4 25 | -3.1% | 9.3% | ||
| Q3 25 | 28.8% | 13.8% | ||
| Q2 25 | -3.7% | 1.9% | ||
| Q1 25 | -5.5% | -2.4% | ||
| Q4 24 | 3.0% | -5.7% | ||
| Q3 24 | -3.9% | -0.7% | ||
| Q2 24 | 2.9% | 0.5% | ||
| Q1 24 | 8.6% | 3.0% |
| Q4 25 | -5.3% | 6.8% | ||
| Q3 25 | 26.3% | 10.2% | ||
| Q2 25 | -5.8% | -1.2% | ||
| Q1 25 | -8.0% | -4.8% | ||
| Q4 24 | 1.1% | -17.0% | ||
| Q3 24 | -6.2% | -4.0% | ||
| Q2 24 | 1.4% | 0.1% | ||
| Q1 24 | 6.6% | 0.9% |
| Q4 25 | -6.1% | 3.2% | ||
| Q3 25 | 19.2% | 6.2% | ||
| Q2 25 | -6.5% | -3.8% | ||
| Q1 25 | -7.5% | -6.5% | ||
| Q4 24 | 1.4% | -17.4% | ||
| Q3 24 | -6.8% | -2.5% | ||
| Q2 24 | 1.1% | -1.1% | ||
| Q1 24 | 4.4% | -1.0% |
| Q4 25 | $-1.09 | $1.23 | ||
| Q3 25 | $3.72 | $2.93 | ||
| Q2 25 | $-1.14 | $-1.76 | ||
| Q1 25 | $-1.22 | $-2.78 | ||
| Q4 24 | $0.28 | $-6.48 | ||
| Q3 24 | $-1.24 | $-1.20 | ||
| Q2 24 | $0.21 | $-0.58 | ||
| Q1 24 | $0.81 | $-0.51 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $511.0M | $625.8M |
| Total DebtLower is stronger | $1.8B | $3.2B |
| Stockholders' EquityBook value | $730.0M | $547.3M |
| Total Assets | $3.7B | $6.8B |
| Debt / EquityLower = less leverage | 2.40× | 5.91× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $511.0M | $625.8M | ||
| Q3 25 | $670.0M | $630.9M | ||
| Q2 25 | $596.0M | $615.5M | ||
| Q1 25 | $695.0M | $623.8M | ||
| Q4 24 | $987.0M | $735.6M | ||
| Q3 24 | $534.0M | $1.0B | ||
| Q2 24 | $586.0M | $657.9M | ||
| Q1 24 | $644.0M | $753.4M |
| Q4 25 | $1.8B | $3.2B | ||
| Q3 25 | $1.8B | $3.2B | ||
| Q2 25 | $1.8B | $3.1B | ||
| Q1 25 | $1.9B | $3.0B | ||
| Q4 24 | $1.9B | $2.8B | ||
| Q3 24 | $1.6B | $2.8B | ||
| Q2 24 | $1.6B | $2.5B | ||
| Q1 24 | $1.6B | $2.5B |
| Q4 25 | $730.0M | $547.3M | ||
| Q3 25 | $840.0M | $444.8M | ||
| Q2 25 | $466.0M | $294.9M | ||
| Q1 25 | $580.0M | $429.4M | ||
| Q4 24 | $703.0M | $575.2M | ||
| Q3 24 | $675.0M | $875.4M | ||
| Q2 24 | $849.0M | $982.8M | ||
| Q1 24 | $879.0M | $1.0B |
| Q4 25 | $3.7B | $6.8B | ||
| Q3 25 | $4.0B | $7.1B | ||
| Q2 25 | $4.0B | $7.1B | ||
| Q1 25 | $4.3B | $6.9B | ||
| Q4 24 | $4.3B | $6.7B | ||
| Q3 24 | $3.9B | $7.0B | ||
| Q2 24 | $4.0B | $6.9B | ||
| Q1 24 | $4.1B | $7.2B |
| Q4 25 | 2.40× | 5.91× | ||
| Q3 25 | 2.17× | 7.14× | ||
| Q2 25 | 3.97× | 10.51× | ||
| Q1 25 | 3.29× | 7.07× | ||
| Q4 24 | 2.71× | 4.81× | ||
| Q3 24 | 2.33× | 3.19× | ||
| Q2 24 | 1.86× | 2.50× | ||
| Q1 24 | 1.79× | 2.41× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $0 | $502.8M |
| Free Cash FlowOCF − Capex | — | $382.8M |
| FCF MarginFCF / Revenue | — | 15.8% |
| Capex IntensityCapex / Revenue | 3.0% | 4.9% |
| Cash ConversionOCF / Net Profit | — | 6.42× |
| TTM Free Cash FlowTrailing 4 quarters | — | $6.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $0 | $502.8M | ||
| Q3 25 | $163.0M | $44.0M | ||
| Q2 25 | $176.0M | $51.4M | ||
| Q1 25 | $-195.0M | $-62.4M | ||
| Q4 24 | $98.0M | $-163.5M | ||
| Q3 24 | $48.0M | $-21.6M | ||
| Q2 24 | $81.0M | $-48.4M | ||
| Q1 24 | $177.0M | $166.7M |
| Q4 25 | — | $382.8M | ||
| Q3 25 | $125.0M | $-64.0M | ||
| Q2 25 | $135.0M | $-114.4M | ||
| Q1 25 | $-246.0M | $-198.1M | ||
| Q4 24 | $43.0M | $-354.0M | ||
| Q3 24 | $14.0M | $-140.6M | ||
| Q2 24 | $38.0M | $-128.3M | ||
| Q1 24 | $130.0M | $128.4M |
| Q4 25 | — | 15.8% | ||
| Q3 25 | 6.4% | -2.2% | ||
| Q2 25 | 7.7% | -4.1% | ||
| Q1 25 | -14.9% | -7.5% | ||
| Q4 24 | 2.2% | -14.9% | ||
| Q3 24 | 0.8% | -4.6% | ||
| Q2 24 | 1.9% | -3.9% | ||
| Q1 24 | 7.0% | 4.1% |
| Q4 25 | 3.0% | 4.9% | ||
| Q3 25 | 2.0% | 3.7% | ||
| Q2 25 | 2.3% | 6.0% | ||
| Q1 25 | 3.1% | 5.1% | ||
| Q4 24 | 2.8% | 8.0% | ||
| Q3 24 | 1.9% | 3.9% | ||
| Q2 24 | 2.2% | 2.4% | ||
| Q1 24 | 2.5% | 1.2% |
| Q4 25 | — | 6.42× | ||
| Q3 25 | 0.44× | 0.25× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 3.50× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 3.86× | — | ||
| Q1 24 | 2.16× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
CVI
| Petroleum Segment | $1.6B | 91% |
| Product UAN | $64.0M | 4% |
| Product Ammonia | $51.0M | 3% |
| Renewables Diesel | $27.0M | 1% |
| Product Urea Products | $8.0M | 0% |
| Renewable Fuel Credits | $7.0M | 0% |
DK
| Refining | $2.2B | 91% |
| Other | $173.0M | 7% |
| Gravity Water Intermediate Holdings LLC Gravity | $22.5M | 1% |
| Related Party | $20.8M | 1% |
| Logistics | $1.3M | 0% |
