vs
Side-by-side financial comparison of Delek US Holdings, Inc. (DK) and Mosaic Company (The) (MOS). Click either name above to swap in a different company.
Mosaic Company (The) is the larger business by last-quarter revenue ($3.0B vs $2.6B, roughly 1.1× Delek US Holdings, Inc.). Delek US Holdings, Inc. runs the higher net margin — -7.7% vs -17.5%, a 9.8% gap on every dollar of revenue. On growth, Mosaic Company (The) posted the faster year-over-year revenue change (5.6% vs 0.4%). Over the past eight quarters, Mosaic Company (The)'s revenue compounded faster (5.3% CAGR vs -10.8%).
Delek US Holdings, Inc. is an oil refining, logistics and biofuels company founded in 2001 and headquartered in Brentwood, Tennessee.
The Mosaic Company is an American chemical company based in Tampa, Florida, which mines phosphate, potash, and collects urea for fertilizer, through various international distribution networks, and Mosaic Fertilizantes. It is the largest U.S. producer of potash and phosphate fertilizer.
DK vs MOS — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $2.6B | $3.0B |
| Net Profit | $-201.3M | $-519.5M |
| Gross Margin | -5.8% | 11.5% |
| Operating Margin | — | -3.4% |
| Net Margin | -7.7% | -17.5% |
| Revenue YoY | 0.4% | 5.6% |
| Net Profit YoY | -16.6% | -407.4% |
| EPS (diluted) | $-3.34 | $-1.63 |
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.
| Q1 26 | $2.6B | — | ||
| Q4 25 | $2.4B | $3.0B | ||
| Q3 25 | $2.9B | $3.5B | ||
| Q2 25 | $2.8B | $3.0B | ||
| Q1 25 | $2.6B | $2.6B | ||
| Q4 24 | $2.4B | $2.8B | ||
| Q3 24 | $3.0B | $2.8B | ||
| Q2 24 | $3.3B | $2.8B |
| Q1 26 | $-201.3M | — | ||
| Q4 25 | $78.3M | $-519.5M | ||
| Q3 25 | $178.0M | $411.4M | ||
| Q2 25 | $-106.4M | $410.7M | ||
| Q1 25 | $-172.7M | $238.1M | ||
| Q4 24 | $-413.8M | $169.0M | ||
| Q3 24 | $-76.8M | $122.2M | ||
| Q2 24 | $-37.2M | $-161.5M |
| Q1 26 | -5.8% | — | ||
| Q4 25 | 9.3% | 11.5% | ||
| Q3 25 | 13.8% | 16.0% | ||
| Q2 25 | 1.9% | 17.3% | ||
| Q1 25 | -2.4% | 18.6% | ||
| Q4 24 | -5.7% | 10.7% | ||
| Q3 24 | -0.7% | 14.8% | ||
| Q2 24 | 0.5% | 14.0% |
| Q1 26 | — | — | ||
| Q4 25 | 6.8% | -3.4% | ||
| Q3 25 | 10.2% | 9.8% | ||
| Q2 25 | -1.2% | 8.1% | ||
| Q1 25 | -4.8% | 12.9% | ||
| Q4 24 | -17.0% | 3.5% | ||
| Q3 24 | -4.0% | 4.1% | ||
| Q2 24 | 0.1% | 8.3% |
| Q1 26 | -7.7% | — | ||
| Q4 25 | 3.2% | -17.5% | ||
| Q3 25 | 6.2% | 11.9% | ||
| Q2 25 | -3.8% | 13.7% | ||
| Q1 25 | -6.5% | 9.1% | ||
| Q4 24 | -17.4% | 6.0% | ||
| Q3 24 | -2.5% | 4.3% | ||
| Q2 24 | -1.1% | -5.7% |
| Q1 26 | $-3.34 | — | ||
| Q4 25 | $1.23 | $-1.63 | ||
| Q3 25 | $2.93 | $1.29 | ||
| Q2 25 | $-1.76 | $1.29 | ||
| Q1 25 | $-2.78 | $0.75 | ||
| Q4 24 | $-6.48 | $0.53 | ||
| Q3 24 | $-1.20 | $0.38 | ||
| Q2 24 | $-0.58 | $-0.50 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $624.1M | $276.6M |
| Total DebtLower is stronger | $3.2B | $4.3B |
| Stockholders' EquityBook value | $302.0M | $12.1B |
| Total Assets | $7.6B | $24.5B |
| Debt / EquityLower = less leverage | 10.54× | 0.35× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $624.1M | — | ||
| Q4 25 | $625.8M | $276.6M | ||
| Q3 25 | $630.9M | $153.3M | ||
| Q2 25 | $615.5M | $286.2M | ||
| Q1 25 | $623.8M | $259.2M | ||
| Q4 24 | $735.6M | $272.8M | ||
| Q3 24 | $1.0B | $301.6M | ||
| Q2 24 | $657.9M | $322.0M |
| Q1 26 | $3.2B | — | ||
| Q4 25 | $3.2B | $4.3B | ||
| Q3 25 | $3.2B | $3.4B | ||
| Q2 25 | $3.1B | $3.3B | ||
| Q1 25 | $3.0B | $3.3B | ||
| Q4 24 | $2.8B | $3.3B | ||
| Q3 24 | $2.8B | $3.2B | ||
| Q2 24 | $2.5B | $3.2B |
| Q1 26 | $302.0M | — | ||
| Q4 25 | $547.3M | $12.1B | ||
| Q3 25 | $444.8M | $12.8B | ||
| Q2 25 | $294.9M | $12.4B | ||
| Q1 25 | $429.4M | $11.8B | ||
| Q4 24 | $575.2M | $11.5B | ||
| Q3 24 | $875.4M | $11.8B | ||
| Q2 24 | $982.8M | $11.7B |
| Q1 26 | $7.6B | — | ||
| Q4 25 | $6.8B | $24.5B | ||
| Q3 25 | $7.1B | $24.7B | ||
| Q2 25 | $7.1B | $24.3B | ||
| Q1 25 | $6.9B | $23.2B | ||
| Q4 24 | $6.7B | $22.9B | ||
| Q3 24 | $7.0B | $23.3B | ||
| Q2 24 | $6.9B | $22.6B |
| Q1 26 | 10.54× | — | ||
| Q4 25 | 5.91× | 0.35× | ||
| Q3 25 | 7.14× | 0.26× | ||
| Q2 25 | 10.51× | 0.27× | ||
| Q1 25 | 7.07× | 0.28× | ||
| Q4 24 | 4.81× | 0.29× | ||
| Q3 24 | 3.19× | 0.27× | ||
| Q2 24 | 2.50× | 0.27× |
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 | — | $-56.1M |
| Free Cash FlowOCF − Capex | — | $-405.7M |
| FCF MarginFCF / Revenue | — | -13.6% |
| Capex IntensityCapex / Revenue | — | 11.8% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-534.6M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $502.8M | $-56.1M | ||
| Q3 25 | $44.0M | $228.5M | ||
| Q2 25 | $51.4M | $609.5M | ||
| Q1 25 | $-62.4M | $42.9M | ||
| Q4 24 | $-163.5M | $219.3M | ||
| Q3 24 | $-21.6M | $312.9M | ||
| Q2 24 | $-48.4M | $847.0M |
| Q1 26 | — | — | ||
| Q4 25 | $382.8M | $-405.7M | ||
| Q3 25 | $-64.0M | $-135.9M | ||
| Q2 25 | $-114.4M | $304.9M | ||
| Q1 25 | $-198.1M | $-297.9M | ||
| Q4 24 | $-354.0M | $-74.8M | ||
| Q3 24 | $-140.6M | $72.1M | ||
| Q2 24 | $-128.3M | $513.1M |
| Q1 26 | — | — | ||
| Q4 25 | 15.8% | -13.6% | ||
| Q3 25 | -2.2% | -3.9% | ||
| Q2 25 | -4.1% | 10.1% | ||
| Q1 25 | -7.5% | -11.4% | ||
| Q4 24 | -14.9% | -2.7% | ||
| Q3 24 | -4.6% | 2.6% | ||
| Q2 24 | -3.9% | 18.2% |
| Q1 26 | — | — | ||
| Q4 25 | 4.9% | 11.8% | ||
| Q3 25 | 3.7% | 10.6% | ||
| Q2 25 | 6.0% | 10.1% | ||
| Q1 25 | 5.1% | 13.0% | ||
| Q4 24 | 8.0% | 10.4% | ||
| Q3 24 | 3.9% | 8.6% | ||
| Q2 24 | 2.4% | 11.9% |
| Q1 26 | — | — | ||
| Q4 25 | 6.42× | — | ||
| Q3 25 | 0.25× | 0.56× | ||
| Q2 25 | — | 1.48× | ||
| Q1 25 | — | 0.18× | ||
| Q4 24 | — | 1.30× | ||
| Q3 24 | — | 2.56× | ||
| Q2 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
