Delek Logistics Partners, LP
NYSE:DKL · New York Stock Exchange
-$0.88 today
Vol 0.95M · Avg 0.06M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:DKL · Revenue to Net Income
Key Ratios
Analysis
$1.1B of revenue converted into $169.8M of net income for the selected period. Gross margin is 19.5% and net margin is 16.2%, showing how much revenue survives after costs and taxes. EPS is $3.16, 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 | $1.0B +7.7% | $940.6M -7.8% | $1.0B -1.5% | $1.0B +47.9% | $700.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $801.7M +15.0% | $696.9M -5.9% | $740.7M -6.2% | $789.8M +62.3% | $486.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $211.7M -13.2% | $243.7M -12.9% | $279.7M +13.4% | $246.6M +15.1% | $214.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 20.9% -5.0pp | 25.9% -1.5pp | 27.4% +3.6pp | 23.8% -6.8pp | 30.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $28.6M -20.3% | $35.9M +45.1% | $24.8M -27.5% | $34.2M +59.3% | $21.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $29.1M -28.8% | $40.9M +0.4% | $40.8M +10.4% | $36.9M +55.6% | $23.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $128.2M +27.5% | $100.6M +1.0% | $99.6M +41.9% | $70.2M +40.5% | $50.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $484.4M +22.7% | $394.7M +6.6% | $370.3M +18.7% | $311.9M +17.6% | $265.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 47.8% +5.8pp | 42.0% +5.7pp | 36.3% +6.2pp | 30.1% -7.7pp | 37.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $182.5M -10.0% | $202.8M -15.1% | $238.9M +14.0% | $209.7M +10.1% | $190.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 18.0% -3.5pp | 21.6% -1.9pp | 23.4% +3.2pp | 20.2% -6.9pp | 27.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $112.5M +135.4% | $47.8M | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $179.3M +18.8% | $151.0M +5.4% | $143.2M +74.0% | $82.3M +63.9% | $50.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$5.6M +90.6% | -$59.7M +46.5% | -$111.5M -121.9% | -$50.2M -96.8% | -$25.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $176.9M +23.6% | $143.2M +12.3% | $127.4M -20.1% | $159.4M -3.4% | $165.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 17.5% +2.2pp | 15.2% +2.7pp | 12.5% -2.9pp | 15.4% -8.2pp | 23.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $458.0K -4.4% | $479.0K -60.2% | $1.2M +215.4% | $382.0K +149.7% | $153.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $176.5M +23.7% | $142.7M +13.0% | $126.2M -20.6% | $159.1M -3.5% | $164.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 17.4% +2.2pp | 15.2% +2.8pp | 12.4% -3.0pp | 15.3% -8.2pp | 23.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +10.4% | $3 +3.1% | $3 -20.8% | $4 -3.4% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +10.4% | $3 +3.5% | $3 -21.0% | $4 -3.4% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $53.5M +12.7% | $47.5M +8.9% | $43.6M +0.2% | $43.5M +0.1% | $43.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $53.6M +12.8% | $47.5M +8.9% | $43.6M +0.2% | $43.5M +0.1% | $43.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
International Seaways, Inc.
NYSE:INSW
$4.04B
Patterson-UTI Energy, Inc.
NASDAQ:PTEN
$3.72B
Oceaneering International, Inc.
NYSE:OII
$3.56B
Kinetik Holdings Inc.
NYSE:KNTK
$3.32B
Tidewater Inc.
NYSE:TDW
$3.16B
DHT Holdings, Inc.
NYSE:DHT
$2.94B
TORM plc
NASDAQ:TRMD
$2.94B
Delek US Holdings, Inc.
NYSE:DK
$2.57B
Teekay Tankers Ltd.
NYSE:TNK
$2.54B
Genesis Energy, L.P.
NYSE:GEL
$1.74B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DKL generate?
Delek Logistics Partners, LP (DKL) reported $1.01B of revenue in fiscal 2025.
Is DKL profitable?
Delek Logistics Partners, LP (DKL) reported $176.46M of net income, with a net margin of 17.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.