vs
Side-by-side financial comparison of HF Sinclair Corp (DINO) and Edison International (EIX). Click either name above to swap in a different company.
HF Sinclair Corp is the larger business by last-quarter revenue ($6.5B vs $5.2B, roughly 1.2× Edison International). Edison International runs the higher net margin — 35.4% vs -0.4%, a 35.9% gap on every dollar of revenue. On growth, Edison International posted the faster year-over-year revenue change (30.8% vs -0.6%). HF Sinclair Corp produced more free cash flow last quarter ($-123.0M vs $-319.0M). Over the past eight quarters, Edison International's revenue compounded faster (13.1% 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.
Edison International is a public utility holding company based in Rosemead, California. Its subsidiaries include Southern California Edison, and unregulated non-utility business assets Edison Energy. Edison's roots trace back to Holt & Knupps, a company founded in 1886 as a provider of street lights in Visalia, California.
DINO vs EIX — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $6.5B | $5.2B |
| Net Profit | $-28.0M | $1.8B |
| Gross Margin | — | — |
| Operating Margin | 0.1% | 52.8% |
| Net Margin | -0.4% | 35.4% |
| Revenue YoY | -0.6% | 30.8% |
| Net Profit YoY | 86.9% | 443.5% |
| EPS (diluted) | $-0.15 | $4.78 |
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 | $5.2B | ||
| Q3 25 | $7.3B | $5.8B | ||
| Q2 25 | $6.8B | $4.5B | ||
| Q1 25 | $6.4B | $3.8B | ||
| Q4 24 | $6.5B | $4.0B | ||
| Q3 24 | $7.2B | $5.2B | ||
| Q2 24 | $7.8B | $4.3B | ||
| Q1 24 | $7.0B | $4.1B |
| Q4 25 | $-28.0M | $1.8B | ||
| Q3 25 | $403.0M | $832.0M | ||
| Q2 25 | $208.0M | $343.0M | ||
| Q1 25 | $-4.0M | $1.4B | ||
| Q4 24 | $-213.5M | $340.0M | ||
| Q3 24 | $-75.9M | $516.0M | ||
| Q2 24 | $151.8M | $439.0M | ||
| Q1 24 | $314.7M | $-11.0M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 15.7% | — |
| Q4 25 | 0.1% | 52.8% | ||
| Q3 25 | 7.8% | 24.9% | ||
| Q2 25 | 4.1% | 17.1% | ||
| Q1 25 | 1.3% | 56.0% | ||
| Q4 24 | -3.5% | 19.8% | ||
| Q3 24 | -1.7% | 19.1% | ||
| Q2 24 | 2.5% | 20.8% | ||
| Q1 24 | 5.8% | 6.0% |
| Q4 25 | -0.4% | 35.4% | ||
| Q3 25 | 5.6% | 14.5% | ||
| Q2 25 | 3.1% | 7.6% | ||
| Q1 25 | -0.1% | 37.7% | ||
| Q4 24 | -3.3% | 8.5% | ||
| Q3 24 | -1.1% | 9.9% | ||
| Q2 24 | 1.9% | 10.1% | ||
| Q1 24 | 4.5% | -0.3% |
| Q4 25 | $-0.15 | $4.78 | ||
| Q3 25 | $2.15 | $2.16 | ||
| Q2 25 | $1.10 | $0.89 | ||
| Q1 25 | $-0.02 | $3.72 | ||
| Q4 24 | $-1.05 | $0.89 | ||
| Q3 24 | $-0.40 | $1.32 | ||
| Q2 24 | $0.79 | $1.13 | ||
| Q1 24 | $1.57 | $-0.03 |
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 | $158.0M |
| Total DebtLower is stronger | $2.8B | $38.0B |
| Stockholders' EquityBook value | $9.2B | $17.6B |
| Total Assets | $16.5B | $94.0B |
| Debt / EquityLower = less leverage | 0.30× | 2.16× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $978.0M | $158.0M | ||
| Q3 25 | $1.5B | $364.0M | ||
| Q2 25 | $874.0M | $140.0M | ||
| Q1 25 | $547.0M | $1.3B | ||
| Q4 24 | $800.0M | $193.0M | ||
| Q3 24 | $1.2B | $200.0M | ||
| Q2 24 | $866.3M | $465.0M | ||
| Q1 24 | $1.2B | $992.0M |
| Q4 25 | $2.8B | $38.0B | ||
| Q3 25 | $2.8B | $36.4B | ||
| Q2 25 | $2.7B | $37.7B | ||
| Q1 25 | $2.7B | $38.4B | ||
| Q4 24 | $2.6B | $35.6B | ||
| Q3 24 | — | $34.9B | ||
| Q2 24 | — | $34.8B | ||
| Q1 24 | — | $34.7B |
| Q4 25 | $9.2B | $17.6B | ||
| Q3 25 | $9.4B | $17.2B | ||
| Q2 25 | $9.3B | $16.7B | ||
| Q1 25 | $9.2B | $16.6B | ||
| Q4 24 | $9.3B | $15.6B | ||
| Q3 24 | $9.6B | $15.7B | ||
| Q2 24 | $9.9B | $15.4B | ||
| Q1 24 | $10.2B | $15.2B |
| Q4 25 | $16.5B | $94.0B | ||
| Q3 25 | $17.3B | $90.5B | ||
| Q2 25 | $16.8B | $88.8B | ||
| Q1 25 | $16.5B | $88.4B | ||
| Q4 24 | $16.6B | $85.6B | ||
| Q3 24 | $16.9B | $84.7B | ||
| Q2 24 | $17.4B | $84.8B | ||
| Q1 24 | $17.9B | $83.6B |
| Q4 25 | 0.30× | 2.16× | ||
| Q3 25 | 0.29× | 2.12× | ||
| Q2 25 | 0.29× | 2.26× | ||
| Q1 25 | 0.29× | 2.31× | ||
| Q4 24 | 0.29× | 2.29× | ||
| Q3 24 | — | 2.23× | ||
| Q2 24 | — | 2.26× | ||
| Q1 24 | — | 2.29× |
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 | $1.6B |
| Free Cash FlowOCF − Capex | $-123.0M | $-319.0M |
| FCF MarginFCF / Revenue | -1.9% | -6.1% |
| Capex IntensityCapex / Revenue | 2.0% | 36.3% |
| Cash ConversionOCF / Net Profit | — | 0.85× |
| TTM Free Cash FlowTrailing 4 quarters | $866.0M | $-715.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $8.0M | $1.6B | ||
| Q3 25 | $809.0M | $2.1B | ||
| Q2 25 | $587.0M | $882.0M | ||
| Q1 25 | $-89.0M | $1.2B | ||
| Q4 24 | $-140.4M | $1.2B | ||
| Q3 24 | $707.6M | $2.5B | ||
| Q2 24 | $225.9M | $329.0M | ||
| Q1 24 | $316.9M | $1.0B |
| Q4 25 | $-123.0M | $-319.0M | ||
| Q3 25 | $688.0M | $618.0M | ||
| Q2 25 | $476.0M | $-830.0M | ||
| Q1 25 | $-175.0M | $-184.0M | ||
| Q4 24 | $-313.5M | $-326.0M | ||
| Q3 24 | $584.0M | $961.0M | ||
| Q2 24 | $141.7M | $-1.1B | ||
| Q1 24 | $227.8M | $-236.0M |
| Q4 25 | -1.9% | -6.1% | ||
| Q3 25 | 9.5% | 10.7% | ||
| Q2 25 | 7.0% | -18.3% | ||
| Q1 25 | -2.7% | -4.8% | ||
| Q4 24 | -4.8% | -8.2% | ||
| Q3 24 | 8.1% | 18.5% | ||
| Q2 24 | 1.8% | -25.2% | ||
| Q1 24 | 3.2% | -5.8% |
| Q4 25 | 2.0% | 36.3% | ||
| Q3 25 | 1.7% | 26.2% | ||
| Q2 25 | 1.6% | 37.7% | ||
| Q1 25 | 1.4% | 36.9% | ||
| Q4 24 | 2.7% | 37.6% | ||
| Q3 24 | 1.7% | 29.1% | ||
| Q2 24 | 1.1% | 32.8% | ||
| Q1 24 | 1.3% | 31.4% |
| Q4 25 | — | 0.85× | ||
| Q3 25 | 2.01× | 2.55× | ||
| Q2 25 | 2.82× | 2.57× | ||
| Q1 25 | — | 0.85× | ||
| Q4 24 | — | 3.44× | ||
| Q3 24 | — | 4.79× | ||
| Q2 24 | 1.49× | 0.75× | ||
| Q1 24 | 1.01× | — |
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% |
EIX
| Commercial | $2.2B | 43% |
| Residential | $1.2B | 23% |
| Other | $966.0M | 19% |
| Other Operating Revenue | $802.0M | 15% |
