Revenue
$10.72B
Fiscal year ended 2025-12-31Operating income
$301.00M
Fiscal year ended 2025-12-31Free cash flow
$6.30M
Fiscal year ended 2025-12-31Delek US Holdings, Inc. (DK) reported revenue of $10.72B and net income of -$22.80M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Delek US Holdings, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Petroleum Refining.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.72B | $11.85B | $16.47B | $19.80B | $10.65B | $7.30B | $9.30B | $10.23B | $7.27B | $4.20B |
| Cost of revenue | $10.11B | $11.90B | $15.92B | $19.05B | $10.40B | $7.56B | $8.41B | $9.26B | $6.84B | $4.17B |
| Gross profit | $612.10M | -$43.10M | $548.50M | $747.70M | $250.50M | -$261.00M | $890.10M | $972.80M | $431.70M | $31.80M |
| Operating income | $301.00M | -$491.50M | $244.70M | $457.50M | -$34.70M | -$732.30M | $492.30M | $611.90M | $180.30M | -$49.20M |
| Net income | -$22.80M | -$560.40M | $19.80M | $257.10M | -$128.30M | -$611.40M | $310.60M | $340.10M | $288.80M | -$153.70M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 60.70M | shares 63.88M | shares 65.41M | shares 71.52M | shares 73.98M | shares 73.60M | shares 76.57M | shares 86.77M | shares 72.30M | shares 61.92M |
| Pretax income | $38.90M | -$706.00M | $16.60M | $321.80M | -$137.30M | -$767.40M | $402.70M | $485.50M | $299.30M | -$391.20M |
| Income tax expense | -$6.80M | -$107.90M | -$3.00M | $56.40M | -$42.00M | -$193.60M | $71.70M | $101.90M | -$29.20M | -$171.50M |
| Diluted EPS | $-0.38 | $-8.77 | $0.30 | $3.59 | $-1.73 | $-8.31 | $4.06 | $3.95 | $4.00 | $-2.49 |
| Selling, general & administrative | $269.50M | $252.80M | $272.00M | $313.70M | $200.40M | $234.60M | $274.70M | $247.60M | $175.90M | $106.10M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $625.80M | $735.60M | $821.80M | $841.30M | $856.50M | $787.50M | $955.30M | $1.08B | $931.80M | $689.20M |
| Total assets | $6.85B | $6.67B | $7.17B | $8.19B | $6.81B | $6.13B | $7.02B | $5.76B | $5.94B | $2.98B |
| Current assets | $2.07B | $2.33B | $2.67B | $3.72B | $3.02B | $2.30B | $2.96B | $2.42B | $2.61B | $1.40B |
| Total liabilities | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Current liabilities | $2.53B | $2.52B | $2.69B | $3.09B | $3.13B | $1.90B | $2.36B | $1.66B | $2.67B | $935.20M |
| Total equity incl. NCI | $547.30M | $575.20M | $959.70M | $1.07B | $1.01B | $1.12B | $1.84B | $1.81B | $1.96B | $1.18B |
| Temporary (mezzanine) equity | Unavailable | $0 | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $726.00M | $893.20M | $941.20M | $1.52B | $1.26B | $727.70M | $946.70M | $677.90M | $808.40M | $392.40M |
| Accounts receivable | $648.70M | $617.60M | $783.70M | $1.23B | $776.60M | $527.90M | $792.60M | $514.40M | $579.60M | $265.90M |
| Goodwill | $475.30M | $475.30M | $687.50M | $702.30M | $729.70M | $729.70M | $855.70M | $857.80M | $816.60M | $12.20M |
| Long-term debt | $3.22B | $2.76B | $2.56B | $2.98B | $2.13B | $2.32B | $2.03B | $1.75B | $875.40M | $748.50M |
| Accounts payable | $1.63B | $1.81B | $1.81B | $1.75B | $1.70B | $1.14B | $1.60B | $1.01B | $973.40M | $494.60M |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $535.80M | -$66.80M | $1.01B | $425.30M | $371.40M | -$282.90M | $575.20M | $560.30M | $319.70M | $248.00M |
| Capital expenditures | $529.50M | $427.70M | $392.50M | $280.20M | $222.20M | $269.40M | $413.00M | $322.00M | $172.00M | $46.30M |
| Investing cash flow | -$697.90M | -$241.50M | -$408.00M | -$931.60M | -$178.40M | -$191.30M | -$691.30M | -$125.30M | $37.60M | $200.70M |
| Financing cash flow | $52.30M | $221.70M | -$624.70M | $491.10M | -$124.00M | $306.40M | -$7.90M | -$297.60M | -$104.60M | -$61.70M |
| Net change in cash | -$109.80M | -$86.60M | -$19.10M | -$15.20M | $69.00M | -$167.80M | -$124.00M | $137.40M | $252.70M | $387.00M |
| Stock-based compensation | $86.70M | $33.80M | $27.50M | $29.10M | $24.60M | $22.80M | $25.80M | $21.40M | $17.50M | $16.40M |
| Common dividends paid | $62.00M | $64.20M | $60.30M | $42.80M | $0 | $69.10M | $86.80M | $80.10M | $44.00M | $37.50M |
| Common share repurchases | Unavailable | $0 | $0 | $64.00M | $0 | $1.90M | $178.10M | $365.30M | $25.00M | $6.00M |
| Depreciation & amortization | $397.80M | $374.50M | $339.50M | $275.00M | $264.60M | $267.60M | $194.30M | $199.40M | $153.30M | $116.40M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $6.30M | -$494.50M | $621.10M | $145.10M | $149.20M | -$552.30M | $162.20M | $238.30M | $147.70M | $201.70M |
| Gross margin | 5.7% | -0.4% | 3.3% | 3.8% | 2.4% | -3.6% | 9.6% | 9.5% | 5.9% | 0.8% |
| Operating margin | 2.8% | -4.1% | 1.5% | 2.3% | -0.3% | -10.0% | 5.3% | 6.0% | 2.5% | -1.2% |
| FCF margin | 0.1% | -4.2% | 3.8% | 0.7% | 1.4% | -7.6% | 1.7% | 2.3% | 2.0% | 4.8% |
| SBC / revenue | 0.8% | 0.3% | 0.2% | 0.1% | 0.2% | 0.3% | 0.3% | 0.2% | 0.2% | 0.4% |
| Current ratio | 0.82x | 0.93x | 0.99x | 1.20x | 0.97x | 1.21x | 1.26x | 1.45x | 0.98x | 1.49x |
| Revenue YoY growth | -9.5% | -28.0% | -16.8% | 86.0% | 45.8% | -21.5% | -9.1% | 40.8% | 73.1% | Unavailable |
| Net margin | -0.2% | -4.7% | 0.1% | 1.3% | -1.2% | -8.4% | 3.3% | 3.3% | 4.0% | -3.7% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 4.9% | 3.6% | 2.4% | 1.4% | 2.1% | 3.7% | 4.4% | 3.1% | 2.4% | 1.1% |
| Long-term debt / equity | 5.89x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | -17.5% | Unavailable | -18.1% | 17.5% | Unavailable | Unavailable | 17.8% | 21.0% | -9.8% | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open DK in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-05View SEC filing
10-Q · Filed 2026-04-29View SEC filing
10-K · Filed 2026-02-27View SEC filing
10-Q · Filed 2025-11-07View SEC filing
10-Q · Filed 2025-08-06View SEC filing
10-Q · Filed 2025-05-07View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.