vs
Side-by-side financial comparison of HF Sinclair Corp (DINO) and Delek Logistics Partners, LP (DKL). Click either name above to swap in a different company.
HF Sinclair Corp is the larger business by last-quarter revenue ($6.5B vs $255.8M, roughly 25.3× Delek Logistics Partners, LP). Delek Logistics Partners, LP runs the higher net margin — 18.5% vs -0.4%, a 18.9% gap on every dollar of revenue. On growth, Delek Logistics Partners, LP posted the faster year-over-year revenue change (21.9% vs -0.6%). Delek Logistics Partners, LP produced more free cash flow last quarter ($12.6M vs $-123.0M). Over the past eight quarters, Delek Logistics Partners, LP's revenue compounded faster (0.7% CAGR vs -4.1%).
HF Sinclair Corporation is an American energy company that manufactures and sells products such as gasoline, diesel fuel, jet fuel, renewable diesel, specialty lubricant products, specialty chemicals, and specialty and modified asphalt, among others. It is based in Dallas, Texas, United States.
Delek Logistics Partners, LP is a U.S.-based midstream energy logistics enterprise that offers storage, transportation, and distribution services for crude oil, refined petroleum products, and renewable fuels. It mainly serves downstream energy operators, retail fuel networks and industrial clients across the U.S. Gulf Coast and Southeast regions.
DINO vs DKL — Head-to-Head
Income Statement — Q4 2025 vs Q4 2025
| Metric | | |
|---|---|---|
| Revenue | $6.5B | $255.8M |
| Net Profit | $-28.0M | $47.3M |
| Gross Margin | — | 17.2% |
| Operating Margin | 0.1% | 14.2% |
| Net Margin | -0.4% | 18.5% |
| Revenue YoY | -0.6% | 21.9% |
| Net Profit YoY | 86.9% | 34.0% |
| EPS (diluted) | $-0.15 | — |
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 | $6.5B | $255.8M | ||
| Q3 25 | $7.3B | $261.3M | ||
| Q2 25 | $6.8B | $246.3M | ||
| Q1 25 | $6.4B | $249.9M | ||
| Q4 24 | $6.5B | $209.9M | ||
| Q3 24 | $7.2B | $214.1M | ||
| Q2 24 | $7.8B | $264.6M | ||
| Q1 24 | $7.0B | $252.1M |
| Q4 25 | $-28.0M | $47.3M | ||
| Q3 25 | $403.0M | $45.6M | ||
| Q2 25 | $208.0M | $44.6M | ||
| Q1 25 | $-4.0M | $39.0M | ||
| Q4 24 | $-213.5M | $35.3M | ||
| Q3 24 | $-75.9M | $33.7M | ||
| Q2 24 | $151.8M | $41.1M | ||
| Q1 24 | $314.7M | $32.6M |
| Q4 25 | — | 17.2% | ||
| Q3 25 | — | 20.6% | ||
| Q2 25 | — | 25.8% | ||
| Q1 25 | — | 21.5% | ||
| Q4 24 | — | 23.4% | ||
| Q3 24 | — | 22.8% | ||
| Q2 24 | — | 28.1% | ||
| Q1 24 | 15.7% | 28.4% |
| Q4 25 | 0.1% | 14.2% | ||
| Q3 25 | 7.8% | 17.4% | ||
| Q2 25 | 4.1% | 21.3% | ||
| Q1 25 | 1.3% | 19.0% | ||
| Q4 24 | -3.5% | 18.1% | ||
| Q3 24 | -1.7% | 14.9% | ||
| Q2 24 | 2.5% | 25.9% | ||
| Q1 24 | 5.8% | 25.6% |
| Q4 25 | -0.4% | 18.5% | ||
| Q3 25 | 5.6% | 17.4% | ||
| Q2 25 | 3.1% | 18.1% | ||
| Q1 25 | -0.1% | 15.6% | ||
| Q4 24 | -3.3% | 16.8% | ||
| Q3 24 | -1.1% | 15.7% | ||
| Q2 24 | 1.9% | 15.5% | ||
| Q1 24 | 4.5% | 13.0% |
| Q4 25 | $-0.15 | — | ||
| Q3 25 | $2.15 | — | ||
| Q2 25 | $1.10 | — | ||
| Q1 25 | $-0.02 | — | ||
| Q4 24 | $-1.05 | — | ||
| Q3 24 | $-0.40 | — | ||
| Q2 24 | $0.79 | — | ||
| Q1 24 | $1.57 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $978.0M | $10.9M |
| Total DebtLower is stronger | $2.8B | $2.3B |
| Stockholders' EquityBook value | $9.2B | — |
| Total Assets | $16.5B | $2.8B |
| Debt / EquityLower = less leverage | 0.30× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $978.0M | $10.9M | ||
| Q3 25 | $1.5B | $6.9M | ||
| Q2 25 | $874.0M | $1.4M | ||
| Q1 25 | $547.0M | $2.1M | ||
| Q4 24 | $800.0M | $5.4M | ||
| Q3 24 | $1.2B | $7.3M | ||
| Q2 24 | $866.3M | $5.1M | ||
| Q1 24 | $1.2B | $9.7M |
| Q4 25 | $2.8B | $2.3B | ||
| Q3 25 | $2.8B | $2.3B | ||
| Q2 25 | $2.7B | $2.2B | ||
| Q1 25 | $2.7B | $2.1B | ||
| Q4 24 | $2.6B | $1.9B | ||
| Q3 24 | — | $1.9B | ||
| Q2 24 | — | $1.6B | ||
| Q1 24 | — | $1.6B |
| Q4 25 | $9.2B | — | ||
| Q3 25 | $9.4B | — | ||
| Q2 25 | $9.3B | — | ||
| Q1 25 | $9.2B | — | ||
| Q4 24 | $9.3B | — | ||
| Q3 24 | $9.6B | — | ||
| Q2 24 | $9.9B | — | ||
| Q1 24 | $10.2B | — |
| Q4 25 | $16.5B | $2.8B | ||
| Q3 25 | $17.3B | $2.7B | ||
| Q2 25 | $16.8B | $2.8B | ||
| Q1 25 | $16.5B | $2.4B | ||
| Q4 24 | $16.6B | $2.0B | ||
| Q3 24 | $16.9B | $2.0B | ||
| Q2 24 | $17.4B | $1.6B | ||
| Q1 24 | $17.9B | $1.7B |
| Q4 25 | 0.30× | — | ||
| Q3 25 | 0.29× | — | ||
| Q2 25 | 0.29× | — | ||
| Q1 25 | 0.29× | — | ||
| Q4 24 | 0.29× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $8.0M | $43.2M |
| Free Cash FlowOCF − Capex | $-123.0M | $12.6M |
| FCF MarginFCF / Revenue | -1.9% | 4.9% |
| Capex IntensityCapex / Revenue | 2.0% | 12.0% |
| Cash ConversionOCF / Net Profit | — | 0.91× |
| TTM Free Cash FlowTrailing 4 quarters | $866.0M | $-30.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $8.0M | $43.2M | ||
| Q3 25 | $809.0M | $54.9M | ||
| Q2 25 | $587.0M | $107.4M | ||
| Q1 25 | $-89.0M | $31.6M | ||
| Q4 24 | $-140.4M | $49.9M | ||
| Q3 24 | $707.6M | $24.9M | ||
| Q2 24 | $225.9M | $87.6M | ||
| Q1 24 | $316.9M | $43.9M |
| Q4 25 | $-123.0M | $12.6M | ||
| Q3 25 | $688.0M | $-12.3M | ||
| Q2 25 | $476.0M | $-7.1M | ||
| Q1 25 | $-175.0M | $-23.9M | ||
| Q4 24 | $-313.5M | $3.9M | ||
| Q3 24 | $584.0M | $-31.7M | ||
| Q2 24 | $141.7M | $72.5M | ||
| Q1 24 | $227.8M | $32.6M |
| Q4 25 | -1.9% | 4.9% | ||
| Q3 25 | 9.5% | -4.7% | ||
| Q2 25 | 7.0% | -2.9% | ||
| Q1 25 | -2.7% | -9.6% | ||
| Q4 24 | -4.8% | 1.8% | ||
| Q3 24 | 8.1% | -14.8% | ||
| Q2 24 | 1.8% | 27.4% | ||
| Q1 24 | 3.2% | 12.9% |
| Q4 25 | 2.0% | 12.0% | ||
| Q3 25 | 1.7% | 25.7% | ||
| Q2 25 | 1.6% | 46.5% | ||
| Q1 25 | 1.4% | 22.2% | ||
| Q4 24 | 2.7% | 21.9% | ||
| Q3 24 | 1.7% | 26.4% | ||
| Q2 24 | 1.1% | 5.7% | ||
| Q1 24 | 1.3% | 4.5% |
| Q4 25 | — | 0.91× | ||
| Q3 25 | 2.01× | 1.21× | ||
| Q2 25 | 2.82× | 2.41× | ||
| Q1 25 | — | 0.81× | ||
| Q4 24 | — | 1.41× | ||
| Q3 24 | — | 0.74× | ||
| Q2 24 | 1.49× | 2.13× | ||
| Q1 24 | 1.01× | 1.34× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DINO
| Transportation Fuels | $5.0B | 77% |
| Lubricants And Specialties Segment | $586.0M | 9% |
| Lubricants And Specialty Products | $531.0M | 8% |
| Crude Oil | $213.0M | 3% |
| Renewables Segment | $163.0M | 3% |
| Midstream Segment | $35.0M | 1% |
| Transportation And Logistic Services | $34.0M | 1% |
DKL
| Wholesale Marketing And Terminalling | $101.6M | 40% |
| Product Revenue Third Party | $69.5M | 27% |
| Storage And Transportation | $24.7M | 10% |
| Gravity Water Holdings LLC | $22.5M | 9% |
| Service Revenue Third Party | $18.5M | 7% |
| Other | $12.3M | 5% |
| Service Revenue Affiliate | $6.7M | 3% |
