Delek US Holdings, Inc.
EnergyNYSE:DK · New York Stock Exchange
+$0.15 today
Vol 0.67M · Avg 1.31M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$10.7B of revenue converted into -$51.4M of net income for the selected period. Gross margin is 6.5% and net margin is -0.5%, showing how much revenue survives after costs and taxes. EPS is $-0.91, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $10.7B -9.5% | $11.9B -29.9% | $16.9B -14.6% | $19.8B +86.0% | $10.6B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $10.2B -14.8% | $11.9B -24.9% | $15.9B -16.7% | $19.1B +82.9% | $10.4B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $568.3M +937.0% | -$67.9M -106.6% | $1.0B +40.7% | $736.5M +226.6% | $225.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 5.3% +5.9pp | -0.6% -6.7pp | 6.1% +2.4pp | 3.7% +1.6pp | 2.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $198.4M -21.5% | $252.8M -11.7% | $286.4M -8.7% | $313.7M +56.5% | $200.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $172.4M -59.3% | $423.6M -44.0% | $756.1M +171.0% | $279.0M +7.2% | $260.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $397.8M +6.2% | $374.5M +6.5% | $351.6M +27.9% | $275.0M +3.9% | $264.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $782.0M +4327.0% | -$18.5M -102.8% | $664.0M -16.2% | $792.6M +200.2% | $264.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 7.3% +7.4pp | -0.2% -4.1pp | 3.9% -0.1pp | 4.0% +1.5pp | 2.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $395.9M +180.5% | -$491.5M -275.6% | $279.9M -38.8% | $457.5M +1418.4% | -$34.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.7% +7.8pp | -4.1% -5.8pp | 1.7% -0.7pp | 2.3% +2.6pp | -0.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 -100.0% | $500.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $345.3M +10.3% | $313.0M -1.6% | $318.2M +62.5% | $195.8M +42.7% | $137.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$357.0M -66.4% | -$214.5M +6.0% | -$228.1M -68.1% | -$135.7M -32.3% | -$102.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $38.9M +105.5% | -$706.0M -1462.9% | $51.8M -83.9% | $321.8M +334.4% | -$137.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 0.4% +6.3pp | -6.0% -6.3pp | 0.3% -1.3pp | 1.6% +2.9pp | -1.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$6.8M +93.7% | -$107.9M -2215.7% | $5.1M -91.0% | $56.4M +234.3% | -$42.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$22.8M +95.9% | -$560.4M -2930.3% | $19.8M -92.3% | $257.1M +300.4% | -$128.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | -0.2% +4.5pp | -4.7% -4.8pp | 0.1% -1.2pp | 1.3% +2.5pp | -1.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +95.7% | -$9 -3023.3% | $0 -91.7% | $4 +257.8% | -$2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +95.7% | -$9 -3023.3% | $0 -91.7% | $4 +256.5% | -$2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $60.7M -5.0% | $63.9M -3.2% | $66.0M -6.8% | $70.8M -4.3% | $74.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $60.7M -5.0% | $63.9M -3.2% | $66.0M -7.7% | $71.5M -3.3% | $74.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Patterson-UTI Energy, Inc.
NASDAQ:PTEN
$4.36B
International Seaways, Inc.
NYSE:INSW
$4.06B
Crescent Energy Company
NYSE:CRGY
$3.82B
TORM plc
NASDAQ:TRMD
$3.11B
Delek Logistics Partners, LP
NYSE:DKL
$2.82B
Par Pacific Holdings, Inc.
NYSE:PARR
$2.80B
Cosan S.A.
NYSE:CSAN
$2.62B
Northern Oil and Gas, Inc.
NYSE:NOG
$2.20B
Genesis Energy, L.P.
NYSE:GEL
$1.85B
World Kinect Corporation
NYSE:WKC
$1.63B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DK generate?
Delek US Holdings, Inc. (DK) reported $10.72B of revenue in fiscal 2025.
Is DK profitable?
Delek US Holdings, Inc. (DK) reported -$22,800,000.00 of net income, with a net margin of -0.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.