vs
Side-by-side financial comparison of Delek US Holdings, Inc. (DK) and Sunoco LP (SUN). Click either name above to swap in a different company.
Sunoco LP is the larger business by last-quarter revenue ($8.6B vs $2.4B, roughly 3.5× Delek US Holdings, Inc.). Delek US Holdings, Inc. runs the higher net margin — 3.2% vs 1.2%, a 2.0% gap on every dollar of revenue. On growth, Sunoco LP posted the faster year-over-year revenue change (63.2% vs 2.3%). Over the past eight quarters, Sunoco LP's revenue compounded faster (25.1% CAGR vs -11.9%).
Delek US Holdings, Inc. is an oil refining, logistics and biofuels company founded in 2001 and headquartered in Brentwood, Tennessee.
Sunoco LP is an American vehicle gasoline master limited partnership company organized under Delaware state law and headquartered in Dallas, Texas. Dating back to 1886, the company has transformed from a vertically integrated energy company to a distributor of fuels and operator of energy infrastructure. It was previously engaged in oil, natural gas exploration and production, refining, chemical manufacturing, and retail fuel sales, but divested these businesses.
DK vs SUN — Head-to-Head
Income Statement — Q4 2025 vs Q4 2025
| Metric | | |
|---|---|---|
| Revenue | $2.4B | $8.6B |
| Net Profit | $78.3M | $101.0M |
| Gross Margin | 9.3% | 10.7% |
| Operating Margin | 6.8% | 2.1% |
| Net Margin | 3.2% | 1.2% |
| Revenue YoY | 2.3% | 63.2% |
| Net Profit YoY | 118.9% | -28.4% |
| EPS (diluted) | $1.23 | — |
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 | $8.6B | ||
| Q3 25 | $2.9B | $6.0B | ||
| Q2 25 | $2.8B | $5.4B | ||
| Q1 25 | $2.6B | $5.2B | ||
| Q4 24 | $2.4B | $5.3B | ||
| Q3 24 | $3.0B | $5.8B | ||
| Q2 24 | $3.3B | $6.2B | ||
| Q1 24 | $3.1B | $5.5B |
| Q4 25 | $78.3M | $101.0M | ||
| Q3 25 | $178.0M | $133.0M | ||
| Q2 25 | $-106.4M | $86.0M | ||
| Q1 25 | $-172.7M | $207.0M | ||
| Q4 24 | $-413.8M | $141.0M | ||
| Q3 24 | $-76.8M | $2.0M | ||
| Q2 24 | $-37.2M | $493.0M | ||
| Q1 24 | $-32.6M | $230.0M |
| Q4 25 | 9.3% | 10.7% | ||
| Q3 25 | 13.8% | 10.7% | ||
| Q2 25 | 1.9% | 10.6% | ||
| Q1 25 | -2.4% | 12.6% | ||
| Q4 24 | -5.7% | 11.9% | ||
| Q3 24 | -0.7% | 7.4% | ||
| Q2 24 | 0.5% | 9.2% | ||
| Q1 24 | 3.0% | 8.8% |
| Q4 25 | 6.8% | 2.1% | ||
| Q3 25 | 10.2% | 4.2% | ||
| Q2 25 | -1.2% | 3.8% | ||
| Q1 25 | -4.8% | 5.7% | ||
| Q4 24 | -17.0% | 4.5% | ||
| Q3 24 | -4.0% | 1.9% | ||
| Q2 24 | 0.1% | 2.4% | ||
| Q1 24 | 0.9% | 5.4% |
| Q4 25 | 3.2% | 1.2% | ||
| Q3 25 | 6.2% | 2.2% | ||
| Q2 25 | -3.8% | 1.6% | ||
| Q1 25 | -6.5% | 4.0% | ||
| Q4 24 | -17.4% | 2.7% | ||
| Q3 24 | -2.5% | 0.0% | ||
| Q2 24 | -1.1% | 8.0% | ||
| Q1 24 | -1.0% | 4.2% |
| Q4 25 | $1.23 | — | ||
| Q3 25 | $2.93 | — | ||
| Q2 25 | $-1.76 | — | ||
| Q1 25 | $-2.78 | — | ||
| Q4 24 | $-6.48 | — | ||
| Q3 24 | $-1.20 | — | ||
| Q2 24 | $-0.58 | — | ||
| Q1 24 | $-0.51 | — |
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 | $891.0M |
| Total DebtLower is stronger | $3.2B | $13.4B |
| Stockholders' EquityBook value | $547.3M | — |
| Total Assets | $6.8B | $28.4B |
| Debt / EquityLower = less leverage | 5.91× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $625.8M | $891.0M | ||
| Q3 25 | $630.9M | — | ||
| Q2 25 | $615.5M | — | ||
| Q1 25 | $623.8M | — | ||
| Q4 24 | $735.6M | $94.0M | ||
| Q3 24 | $1.0B | — | ||
| Q2 24 | $657.9M | — | ||
| Q1 24 | $753.4M | — |
| Q4 25 | $3.2B | $13.4B | ||
| Q3 25 | $3.2B | $9.5B | ||
| Q2 25 | $3.1B | $7.8B | ||
| Q1 25 | $3.0B | $7.7B | ||
| Q4 24 | $2.8B | $7.5B | ||
| Q3 24 | $2.8B | $7.3B | ||
| Q2 24 | $2.5B | $7.3B | ||
| Q1 24 | $2.5B | $3.8B |
| Q4 25 | $547.3M | — | ||
| Q3 25 | $444.8M | — | ||
| Q2 25 | $294.9M | — | ||
| Q1 25 | $429.4M | — | ||
| Q4 24 | $575.2M | — | ||
| Q3 24 | $875.4M | — | ||
| Q2 24 | $982.8M | — | ||
| Q1 24 | $1.0B | — |
| Q4 25 | $6.8B | $28.4B | ||
| Q3 25 | $7.1B | $17.8B | ||
| Q2 25 | $7.1B | $14.4B | ||
| Q1 25 | $6.9B | $14.3B | ||
| Q4 24 | $6.7B | $14.4B | ||
| Q3 24 | $7.0B | $14.1B | ||
| Q2 24 | $6.9B | $14.5B | ||
| Q1 24 | $7.2B | $7.4B |
| 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 | $392.0M |
| Free Cash FlowOCF − Capex | $382.8M | — |
| FCF MarginFCF / Revenue | 15.8% | — |
| Capex IntensityCapex / Revenue | 4.9% | — |
| Cash ConversionOCF / Net Profit | 6.42× | 3.88× |
| TTM Free Cash FlowTrailing 4 quarters | $6.3M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $502.8M | $392.0M | ||
| Q3 25 | $44.0M | $401.0M | ||
| Q2 25 | $51.4M | $243.0M | ||
| Q1 25 | $-62.4M | $156.0M | ||
| Q4 24 | $-163.5M | $123.0M | ||
| Q3 24 | $-21.6M | $210.0M | ||
| Q2 24 | $-48.4M | $-70.0M | ||
| Q1 24 | $166.7M | $286.0M |
| Q4 25 | $382.8M | — | ||
| Q3 25 | $-64.0M | $244.0M | ||
| Q2 25 | $-114.4M | $83.0M | ||
| Q1 25 | $-198.1M | $55.0M | ||
| Q4 24 | $-354.0M | — | ||
| Q3 24 | $-140.6M | $109.0M | ||
| Q2 24 | $-128.3M | $-140.0M | ||
| Q1 24 | $128.4M | $245.0M |
| Q4 25 | 15.8% | — | ||
| Q3 25 | -2.2% | 4.0% | ||
| Q2 25 | -4.1% | 1.5% | ||
| Q1 25 | -7.5% | 1.1% | ||
| Q4 24 | -14.9% | — | ||
| Q3 24 | -4.6% | 1.9% | ||
| Q2 24 | -3.9% | -2.3% | ||
| Q1 24 | 4.1% | 4.5% |
| Q4 25 | 4.9% | — | ||
| Q3 25 | 3.7% | 2.6% | ||
| Q2 25 | 6.0% | 3.0% | ||
| Q1 25 | 5.1% | 2.0% | ||
| Q4 24 | 8.0% | — | ||
| Q3 24 | 3.9% | 1.8% | ||
| Q2 24 | 2.4% | 1.1% | ||
| Q1 24 | 1.2% | 0.7% |
| Q4 25 | 6.42× | 3.88× | ||
| Q3 25 | 0.25× | 3.02× | ||
| Q2 25 | — | 2.83× | ||
| Q1 25 | — | 0.75× | ||
| Q4 24 | — | 0.87× | ||
| Q3 24 | — | 105.00× | ||
| Q2 24 | — | -0.14× | ||
| Q1 24 | — | 1.24× |
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% |
SUN
| Fuel Distribution | $8.2B | 95% |
| Service Revenue | $440.0M | 5% |
| Lease Revenue | $40.0M | 0% |
| Lease Income | $12.0M | 0% |
