HF Sinclair Corporation (DINO)
NYSE: DINO · Real-Time Price · USD
42.36
-1.58 (-3.60%)
At close: Aug 1, 2025, 4:00 PM
42.24
-0.12 (-0.28%)
After-hours: Aug 1, 2025, 7:52 PM EDT
Model N Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | -9 - -5 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | -9 - -5 |
| - | 28,580 | 31,964 | 38,205 | 18,389 | 11,184 | Upgrade | |
Revenue Growth (YoY) | - | -10.59% | -16.34% | 107.76% | 64.43% | -36.04% | Upgrade |
Cost of Revenue | - | 27,023 | 28,493 | 33,067 | 16,773 | 10,534 | Upgrade |
Gross Profit | - | 1,557 | 3,471 | 5,138 | 1,616 | 649.86 | Upgrade |
Selling, General & Admin | - | 445 | 458 | 374 | 354.21 | 313.6 | Upgrade |
Operating Expenses | - | 1,277 | 1,229 | 1,031 | 857.75 | 834.51 | Upgrade |
Operating Income | - | 280 | 2,242 | 4,107 | 757.99 | -184.65 | Upgrade |
Interest Expense | - | -165 | -191 | -176 | -125.18 | -126.53 | Upgrade |
Interest & Investment Income | - | 75 | 94 | 30 | 4.02 | 7.63 | Upgrade |
Earnings From Equity Investments | - | 32 | 17 | - | 12.43 | 6.65 | Upgrade |
Currency Exchange Gain (Loss) | - | - | 3 | -2 | -2.94 | 2.2 | Upgrade |
Other Non Operating Income (Expenses) | - | - | - | - | 8.36 | - | Upgrade |
EBT Excluding Unusual Items | - | 222 | 2,165 | 3,959 | 654.69 | -294.7 | Upgrade |
Merger & Restructuring Charges | - | -2 | -39 | -53 | -8.8 | -3.8 | Upgrade |
Gain (Loss) on Sale of Assets | - | 15 | 27 | 14 | 89.77 | 41.66 | Upgrade |
Asset Writedown | - | -17 | - | - | - | -545.29 | Upgrade |
Other Unusual Items | - | - | - | 1 | 51.5 | -25.92 | Upgrade |
Pretax Income | - | 218 | 2,153 | 3,936 | 787.15 | -747.05 | Upgrade |
Income Tax Expense | - | 34 | 442 | 895 | 123.9 | -232.15 | Upgrade |
Earnings From Continuing Operations | - | 184 | 1,711 | 3,041 | 663.25 | -514.9 | Upgrade |
Minority Interest in Earnings | - | -7 | -121 | -118 | -104.93 | -86.55 | Upgrade |
Net Income | - | 177 | 1,590 | 2,923 | 558.32 | -601.45 | Upgrade |
Preferred Dividends & Other Adjustments | - | 2 | 14 | 30 | 7.47 | 1.81 | Upgrade |
Net Income to Common | - | 175 | 1,576 | 2,893 | 550.86 | -603.26 | Upgrade |
Net Income Growth | - | -88.87% | -45.60% | 423.53% | - | - | Upgrade |
Shares Outstanding (Basic) | - | 192 | 190 | 203 | 163 | 162 | Upgrade |
Shares Outstanding (Diluted) | - | 192 | 190 | 203 | 163 | 162 | Upgrade |
Shares Change (YoY) | - | 1.07% | -6.19% | 24.60% | 0.36% | -3.23% | Upgrade |
EPS (Basic) | - | 0.91 | 8.29 | 14.28 | 3.39 | -3.72 | Upgrade |
EPS (Diluted) | - | 0.91 | 8.29 | 14.28 | 3.39 | -3.72 | Upgrade |
EPS Growth | - | -89.02% | -41.95% | 321.43% | - | - | Upgrade |
Free Cash Flow | - | 640 | 1,912 | 3,253 | -406.73 | 127.77 | Upgrade |
Free Cash Flow Per Share | - | 3.33 | 10.06 | 16.06 | -2.50 | 0.79 | Upgrade |
Dividend Per Share | - | 2.000 | 1.800 | 1.200 | 0.350 | 1.400 | Upgrade |
Dividend Growth | - | 11.11% | 50.00% | 242.86% | -75.00% | 4.48% | Upgrade |
Gross Margin | - | 5.45% | 10.86% | 13.45% | 8.79% | 5.81% | Upgrade |
Operating Margin | - | 0.98% | 7.01% | 10.75% | 4.12% | -1.65% | Upgrade |
Profit Margin | - | 0.61% | 4.93% | 7.57% | 3.00% | -5.39% | Upgrade |
Free Cash Flow Margin | - | 2.24% | 5.98% | 8.52% | -2.21% | 1.14% | Upgrade |
EBITDA | - | 848 | 2,774 | 4,605 | 1,125 | 177.86 | Upgrade |
EBITDA Margin | - | 2.97% | 8.68% | 12.05% | 6.12% | 1.59% | Upgrade |
D&A For EBITDA | - | 568 | 532 | 498 | 366.64 | 362.51 | Upgrade |
EBIT | - | 280 | 2,242 | 4,107 | 757.99 | -184.65 | Upgrade |
EBIT Margin | - | 0.98% | 7.01% | 10.75% | 4.12% | -1.65% | Upgrade |
Effective Tax Rate | - | 15.60% | 20.53% | 22.74% | 15.74% | - | Upgrade |
Updated Jul 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.