vs
Side-by-side financial comparison of Delek US Holdings, Inc. (DK) and MGM Resorts (MGM). Click either name above to swap in a different company.
MGM Resorts is the larger business by last-quarter revenue ($4.6B vs $2.4B, roughly 1.9× Delek US Holdings, Inc.). MGM Resorts runs the higher net margin — 6.4% vs 3.2%, a 3.2% gap on every dollar of revenue. On growth, MGM Resorts posted the faster year-over-year revenue change (6.0% vs 2.3%). Delek US Holdings, Inc. produced more free cash flow last quarter ($382.8M vs $358.5M). Over the past eight quarters, MGM Resorts's revenue compounded faster (2.5% CAGR vs -11.9%).
Delek US Holdings, Inc. is an oil refining, logistics and biofuels company founded in 2001 and headquartered in Brentwood, Tennessee.
MGM Resorts International is an American multinational hospitality, sports and entertainment company. It operates resorts in Las Vegas, Massachusetts, Michigan, Mississippi, Maryland, Ohio, New Jersey, Macau, Shanghai, Chengdu, Hangzhou and Sanya, including the Bellagio, Mandalay Bay, MGM Grand and Park MGM.
DK vs MGM — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $2.4B | $4.6B |
| Net Profit | $78.3M | $293.6M |
| Gross Margin | 9.3% | — |
| Operating Margin | 6.8% | 7.1% |
| Net Margin | 3.2% | 6.4% |
| Revenue YoY | 2.3% | 6.0% |
| Net Profit YoY | 118.9% | 86.5% |
| EPS (diluted) | $1.23 | $1.12 |
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 | $4.6B | ||
| Q3 25 | $2.9B | $4.3B | ||
| Q2 25 | $2.8B | $4.4B | ||
| Q1 25 | $2.6B | $4.3B | ||
| Q4 24 | $2.4B | $4.3B | ||
| Q3 24 | $3.0B | $4.2B | ||
| Q2 24 | $3.3B | $4.3B | ||
| Q1 24 | $3.1B | $4.4B |
| Q4 25 | $78.3M | $293.6M | ||
| Q3 25 | $178.0M | $-285.3M | ||
| Q2 25 | $-106.4M | $49.0M | ||
| Q1 25 | $-172.7M | $148.6M | ||
| Q4 24 | $-413.8M | $157.4M | ||
| Q3 24 | $-76.8M | $184.6M | ||
| Q2 24 | $-37.2M | $187.1M | ||
| Q1 24 | $-32.6M | $217.5M |
| 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% | 7.1% | ||
| Q3 25 | 10.2% | -2.7% | ||
| Q2 25 | -1.2% | 9.2% | ||
| Q1 25 | -4.8% | 9.0% | ||
| Q4 24 | -17.0% | 6.7% | ||
| Q3 24 | -4.0% | 7.5% | ||
| Q2 24 | 0.1% | 9.8% | ||
| Q1 24 | 0.9% | 10.5% |
| Q4 25 | 3.2% | 6.4% | ||
| Q3 25 | 6.2% | -6.7% | ||
| Q2 25 | -3.8% | 1.1% | ||
| Q1 25 | -6.5% | 3.5% | ||
| Q4 24 | -17.4% | 3.6% | ||
| Q3 24 | -2.5% | 4.4% | ||
| Q2 24 | -1.1% | 4.3% | ||
| Q1 24 | -1.0% | 5.0% |
| Q4 25 | $1.23 | $1.12 | ||
| Q3 25 | $2.93 | $-1.05 | ||
| Q2 25 | $-1.76 | $0.18 | ||
| Q1 25 | $-2.78 | $0.51 | ||
| Q4 24 | $-6.48 | $0.52 | ||
| Q3 24 | $-1.20 | $0.61 | ||
| Q2 24 | $-0.58 | $0.60 | ||
| Q1 24 | $-0.51 | $0.67 |
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 | $2.1B |
| Total DebtLower is stronger | $3.2B | $6.2B |
| Stockholders' EquityBook value | $547.3M | $2.4B |
| Total Assets | $6.8B | $41.4B |
| Debt / EquityLower = less leverage | 5.91× | 2.56× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $625.8M | $2.1B | ||
| Q3 25 | $630.9M | $2.1B | ||
| Q2 25 | $615.5M | $2.0B | ||
| Q1 25 | $623.8M | $2.3B | ||
| Q4 24 | $735.6M | $2.4B | ||
| Q3 24 | $1.0B | $3.0B | ||
| Q2 24 | $657.9M | $2.4B | ||
| Q1 24 | $753.4M | $2.7B |
| Q4 25 | $3.2B | $6.2B | ||
| Q3 25 | $3.2B | $6.2B | ||
| Q2 25 | $3.1B | $6.2B | ||
| Q1 25 | $3.0B | $6.4B | ||
| Q4 24 | $2.8B | $6.4B | ||
| Q3 24 | $2.8B | $6.9B | ||
| Q2 24 | $2.5B | $6.3B | ||
| Q1 24 | $2.5B | $6.3B |
| Q4 25 | $547.3M | $2.4B | ||
| Q3 25 | $444.8M | $2.7B | ||
| Q2 25 | $294.9M | $3.0B | ||
| Q1 25 | $429.4M | $2.9B | ||
| Q4 24 | $575.2M | $3.0B | ||
| Q3 24 | $875.4M | $3.2B | ||
| Q2 24 | $982.8M | $3.2B | ||
| Q1 24 | $1.0B | $3.5B |
| Q4 25 | $6.8B | $41.4B | ||
| Q3 25 | $7.1B | $41.4B | ||
| Q2 25 | $7.1B | $41.7B | ||
| Q1 25 | $6.9B | $41.9B | ||
| Q4 24 | $6.7B | $42.2B | ||
| Q3 24 | $7.0B | $42.7B | ||
| Q2 24 | $6.9B | $41.8B | ||
| Q1 24 | $7.2B | $42.1B |
| Q4 25 | 5.91× | 2.56× | ||
| Q3 25 | 7.14× | 2.30× | ||
| Q2 25 | 10.51× | 2.09× | ||
| Q1 25 | 7.07× | 2.25× | ||
| Q4 24 | 4.81× | 2.10× | ||
| Q3 24 | 3.19× | 2.14× | ||
| Q2 24 | 2.50× | 1.96× | ||
| Q1 24 | 2.41× | 1.81× |
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 | $655.0M |
| Free Cash FlowOCF − Capex | $382.8M | $358.5M |
| FCF MarginFCF / Revenue | 15.8% | 7.8% |
| Capex IntensityCapex / Revenue | 4.9% | 6.4% |
| Cash ConversionOCF / Net Profit | 6.42× | 2.23× |
| TTM Free Cash FlowTrailing 4 quarters | $6.3M | $1.5B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $502.8M | $655.0M | ||
| Q3 25 | $44.0M | $681.4M | ||
| Q2 25 | $51.4M | $645.9M | ||
| Q1 25 | $-62.4M | $547.1M | ||
| Q4 24 | $-163.5M | $671.6M | ||
| Q3 24 | $-21.6M | $667.4M | ||
| Q2 24 | $-48.4M | $474.2M | ||
| Q1 24 | $166.7M | $549.3M |
| Q4 25 | $382.8M | $358.5M | ||
| Q3 25 | $-64.0M | $405.4M | ||
| Q2 25 | $-114.4M | $377.4M | ||
| Q1 25 | $-198.1M | $319.0M | ||
| Q4 24 | $-354.0M | $267.5M | ||
| Q3 24 | $-140.6M | $331.2M | ||
| Q2 24 | $-128.3M | $236.0M | ||
| Q1 24 | $128.4M | $377.2M |
| Q4 25 | 15.8% | 7.8% | ||
| Q3 25 | -2.2% | 9.5% | ||
| Q2 25 | -4.1% | 8.6% | ||
| Q1 25 | -7.5% | 7.5% | ||
| Q4 24 | -14.9% | 6.2% | ||
| Q3 24 | -4.6% | 7.9% | ||
| Q2 24 | -3.9% | 5.5% | ||
| Q1 24 | 4.1% | 8.6% |
| Q4 25 | 4.9% | 6.4% | ||
| Q3 25 | 3.7% | 6.5% | ||
| Q2 25 | 6.0% | 6.1% | ||
| Q1 25 | 5.1% | 5.3% | ||
| Q4 24 | 8.0% | 9.3% | ||
| Q3 24 | 3.9% | 8.0% | ||
| Q2 24 | 2.4% | 5.5% | ||
| Q1 24 | 1.2% | 3.9% |
| Q4 25 | 6.42× | 2.23× | ||
| Q3 25 | 0.25× | — | ||
| Q2 25 | — | 13.19× | ||
| Q1 25 | — | 3.68× | ||
| Q4 24 | — | 4.27× | ||
| Q3 24 | — | 3.62× | ||
| Q2 24 | — | 2.54× | ||
| Q1 24 | — | 2.53× |
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% |
MGM
| Casino | $2.6B | 56% |
| Occupancy | $858.4M | 19% |
| Food And Beverage | $749.0M | 16% |
| Entertainment Retail And Other | $423.0M | 9% |
