vs
Side-by-side financial comparison of Delek US Holdings, Inc. (DK) and Evercore Inc. (EVR). 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 $1.3B, roughly 1.9× Evercore Inc.). Evercore Inc. runs the higher net margin — 15.7% vs 3.2%, a 12.5% gap on every dollar of revenue. On growth, Evercore Inc. posted the faster year-over-year revenue change (32.4% vs 2.3%). Evercore Inc. produced more free cash flow last quarter ($798.6M vs $382.8M). Over the past eight quarters, Evercore Inc.'s revenue compounded faster (48.9% CAGR vs -11.9%).
Delek US Holdings, Inc. is an oil refining, logistics and biofuels company founded in 2001 and headquartered in Brentwood, Tennessee.
Evercore Inc., formerly known as Evercore Partners, is a global independent investment banking advisory firm founded in 1995 by Roger Altman, David Offensend, and Austin Beutner. The firm has advised on over $4.7 trillion of merger, acquisition, and restructuring transactions since its founding.
DK vs EVR — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $2.4B | $1.3B |
| Net Profit | $78.3M | $204.0M |
| Gross Margin | 9.3% | — |
| Operating Margin | 6.8% | 24.2% |
| Net Margin | 3.2% | 15.7% |
| Revenue YoY | 2.3% | 32.4% |
| Net Profit YoY | 118.9% | 45.2% |
| EPS (diluted) | $1.23 | $4.80 |
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 | $2.4B | $1.3B | ||
| Q3 25 | $2.9B | $1.0B | ||
| Q2 25 | $2.8B | $838.0M | ||
| Q1 25 | $2.6B | $699.0M | ||
| Q4 24 | $2.4B | $979.5M | ||
| Q3 24 | $3.0B | $738.4M | ||
| Q2 24 | $3.3B | $693.4M | ||
| Q1 24 | $3.1B | $585.0M |
| Q4 25 | $78.3M | $204.0M | ||
| Q3 25 | $178.0M | $144.6M | ||
| Q2 25 | $-106.4M | $97.2M | ||
| Q1 25 | $-172.7M | $146.2M | ||
| Q4 24 | $-413.8M | $140.4M | ||
| Q3 24 | $-76.8M | $78.4M | ||
| Q2 24 | $-37.2M | $73.8M | ||
| Q1 24 | $-32.6M | $85.7M |
| Q4 25 | 9.3% | — | ||
| Q3 25 | 13.8% | — | ||
| Q2 25 | 1.9% | — | ||
| Q1 25 | -2.4% | — | ||
| Q4 24 | -5.7% | — | ||
| Q3 24 | -0.7% | — | ||
| Q2 24 | 0.5% | — | ||
| Q1 24 | 3.0% | — |
| Q4 25 | 6.8% | 24.2% | ||
| Q3 25 | 10.2% | 20.8% | ||
| Q2 25 | -1.2% | 18.0% | ||
| Q1 25 | -4.8% | 16.0% | ||
| Q4 24 | -17.0% | 21.8% | ||
| Q3 24 | -4.0% | 16.7% | ||
| Q2 24 | 0.1% | 15.9% | ||
| Q1 24 | 0.9% | 14.8% |
| Q4 25 | 3.2% | 15.7% | ||
| Q3 25 | 6.2% | 13.8% | ||
| Q2 25 | -3.8% | 11.6% | ||
| Q1 25 | -6.5% | 20.9% | ||
| Q4 24 | -17.4% | 14.3% | ||
| Q3 24 | -2.5% | 10.6% | ||
| Q2 24 | -1.1% | 10.6% | ||
| Q1 24 | -1.0% | 14.6% |
| Q4 25 | $1.23 | $4.80 | ||
| Q3 25 | $2.93 | $3.41 | ||
| Q2 25 | $-1.76 | $2.36 | ||
| Q1 25 | $-2.78 | $3.48 | ||
| Q4 24 | $-6.48 | $3.32 | ||
| Q3 24 | $-1.20 | $1.86 | ||
| Q2 24 | $-0.58 | $1.81 | ||
| Q1 24 | $-0.51 | $2.09 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $625.8M | $3.0B |
| Total DebtLower is stronger | $3.2B | — |
| Stockholders' EquityBook value | $547.3M | $2.0B |
| Total Assets | $6.8B | $5.4B |
| Debt / EquityLower = less leverage | 5.91× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $625.8M | $3.0B | ||
| Q3 25 | $630.9M | $2.4B | ||
| Q2 25 | $615.5M | $1.7B | ||
| Q1 25 | $623.8M | $1.4B | ||
| Q4 24 | $735.6M | $2.4B | ||
| Q3 24 | $1.0B | $1.8B | ||
| Q2 24 | $657.9M | $1.7B | ||
| Q1 24 | $753.4M | $1.4B |
| Q4 25 | $3.2B | — | ||
| Q3 25 | $3.2B | — | ||
| Q2 25 | $3.1B | — | ||
| Q1 25 | $3.0B | — | ||
| Q4 24 | $2.8B | — | ||
| Q3 24 | $2.8B | — | ||
| Q2 24 | $2.5B | — | ||
| Q1 24 | $2.5B | — |
| Q4 25 | $547.3M | $2.0B | ||
| Q3 25 | $444.8M | $1.8B | ||
| Q2 25 | $294.9M | $1.7B | ||
| Q1 25 | $429.4M | $1.5B | ||
| Q4 24 | $575.2M | $1.7B | ||
| Q3 24 | $875.4M | $1.6B | ||
| Q2 24 | $982.8M | $1.5B | ||
| Q1 24 | $1.0B | $1.4B |
| Q4 25 | $6.8B | $5.4B | ||
| Q3 25 | $7.1B | $4.4B | ||
| Q2 25 | $7.1B | $3.7B | ||
| Q1 25 | $6.9B | $3.3B | ||
| Q4 24 | $6.7B | $4.2B | ||
| Q3 24 | $7.0B | $3.6B | ||
| Q2 24 | $6.9B | $3.3B | ||
| Q1 24 | $7.2B | $3.0B |
| Q4 25 | 5.91× | — | ||
| Q3 25 | 7.14× | — | ||
| Q2 25 | 10.51× | — | ||
| Q1 25 | 7.07× | — | ||
| Q4 24 | 4.81× | — | ||
| Q3 24 | 3.19× | — | ||
| Q2 24 | 2.50× | — | ||
| Q1 24 | 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 | $502.8M | $807.5M |
| Free Cash FlowOCF − Capex | $382.8M | $798.6M |
| FCF MarginFCF / Revenue | 15.8% | 61.6% |
| Capex IntensityCapex / Revenue | 4.9% | 0.7% |
| Cash ConversionOCF / Net Profit | 6.42× | 3.96× |
| TTM Free Cash FlowTrailing 4 quarters | $6.3M | $1.2B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $502.8M | $807.5M | ||
| Q3 25 | $44.0M | $560.9M | ||
| Q2 25 | $51.4M | $437.7M | ||
| Q1 25 | $-62.4M | $-549.7M | ||
| Q4 24 | $-163.5M | $686.4M | ||
| Q3 24 | $-21.6M | $234.5M | ||
| Q2 24 | $-48.4M | $348.5M | ||
| Q1 24 | $166.7M | $-281.2M |
| Q4 25 | $382.8M | $798.6M | ||
| Q3 25 | $-64.0M | $541.5M | ||
| Q2 25 | $-114.4M | $411.7M | ||
| Q1 25 | $-198.1M | $-569.3M | ||
| Q4 24 | $-354.0M | $673.1M | ||
| Q3 24 | $-140.6M | $226.6M | ||
| Q2 24 | $-128.3M | $340.7M | ||
| Q1 24 | $128.4M | $-282.3M |
| Q4 25 | 15.8% | 61.6% | ||
| Q3 25 | -2.2% | 51.8% | ||
| Q2 25 | -4.1% | 49.1% | ||
| Q1 25 | -7.5% | -81.4% | ||
| Q4 24 | -14.9% | 68.7% | ||
| Q3 24 | -4.6% | 30.7% | ||
| Q2 24 | -3.9% | 49.1% | ||
| Q1 24 | 4.1% | -48.3% |
| Q4 25 | 4.9% | 0.7% | ||
| Q3 25 | 3.7% | 1.9% | ||
| Q2 25 | 6.0% | 3.1% | ||
| Q1 25 | 5.1% | 2.8% | ||
| Q4 24 | 8.0% | 1.4% | ||
| Q3 24 | 3.9% | 1.1% | ||
| Q2 24 | 2.4% | 1.1% | ||
| Q1 24 | 1.2% | 0.2% |
| Q4 25 | 6.42× | 3.96× | ||
| Q3 25 | 0.25× | 3.88× | ||
| Q2 25 | — | 4.50× | ||
| Q1 25 | — | -3.76× | ||
| Q4 24 | — | 4.89× | ||
| Q3 24 | — | 2.99× | ||
| Q2 24 | — | 4.72× | ||
| Q1 24 | — | -3.28× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
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% |
EVR
| Advisory Fees | $1.1B | 87% |
| Commissions And Related Revenue | $66.5M | 5% |
| Underwriting Fees | $49.5M | 4% |
| Other | $29.6M | 2% |
| Investment Management | $23.2M | 2% |
