Revenue climbed from about $7.8B in Q2 2024 to $10.9B in Q3 2026, but gross margin volatility (2.0% to 29.0%) and operating margin swings from -3.5% to 24.6% indicate earnings are driven by crack spread timing rather than structural pricing power.
HF Sinclair Corporation (DINO) annual income statement — 30-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Jul'01 | Jul'00 | Jul'99 | Jul'98 | Jul'97 | Jul'96 |
|---|
| Sales/Revenue | 34.83B | 26.87B | 28.58B | 31.96B | 38.2B | 18.39B | 11.18B | 17.49B | 17.71B | 14.25B | 10.54B | 13.24B | 19.76B | 20.16B | 20.09B | 15.44B | 8.32B | 4.83B | 5.87B | 4.79B | 4.02B | 3.21B | 2.25B | 1.4B | 448.64M | 1.14B | 965.95M | 598M | 589.6M | 721.3M | 676.3M |
| Revenue Growth % | 29.47% | -5.99% | -10.59% | -16.33% | 107.76% | 64.43% | -36.04% | -1.29% | 24.3% | 35.27% | -20.41% | -33.02% | -1.97% | 0.35% | 30.13% | 85.51% | 72.17% | -17.61% | 22.45% | 19.1% | 25.23% | 43.02% | 60.08% | 212.78% | -60.72% | 18.24% | 61.53% | 1.42% | -18.26% | 6.65% | 10% |
| Cost of Goods Sold | 29.18B | 25.48B | 25.37B | 26.83B | 31.39B | 15.76B | 10.53B | 15.19B | 14.51B | 11.77B | 8.84B | 10.81B | 17.99B | 17.7B | 16.08B | 13.43B | 7.87B | 4.24B | 5.28B | 4.21B | 3.56B | 2.64B | 1.84B | 1.29B | 419.5M | 873.36M | 802.39M | 429.8M | 518.8M | 656.6M | 600.5M |
| COGS % of Revenue | - | 94.82% | 88.77% | 83.92% | 82.16% | 85.71% | 94.19% | 86.88% | 81.93% | 82.58% | 83.88% | 81.68% | 91.02% | 87.77% | 80.05% | 86.97% | 94.58% | 87.67% | 90% | 87.93% | 88.45% | 82.08% | 81.76% | 91.71% | 93.5% | 76.47% | 83.07% | 71.87% | 87.99% | 91.03% | 88.79% |
| Gross Profit | 5.65B | 1.39B | 3.21B | 5.14B | 6.82B | 2.63B | 649.86M | 2.29B | 3.2B | 2.48B | 1.7B | 2.43B | 1.78B | 2.46B | 4.01B | 2.01B | 451.37M | 596.26M | 586.97M | 578.56M | 464.87M | 575.66M | 409.69M | 116.34M | 29.14M | 268.77M | 163.55M | 168.2M | 70.8M | 64.7M | 75.8M |
| Gross Margin % | 16.22% | 5.18% | 11.23% | 16.08% | 17.84% | 14.29% | 5.81% | 13.12% | 18.07% | 17.42% | 16.12% | 18.32% | 8.98% | 12.23% | 19.95% | 13.03% | 5.42% | 12.33% | 10% | 12.07% | 11.55% | 17.92% | 18.24% | 8.29% | 6.5% | 23.53% | 16.93% | 28.13% | 12.01% | 8.97% | 11.21% |
| Gross Profit Growth % | - | -56.62% | -37.56% | -24.6% | 159.28% | 304.5% | -71.67% | -28.32% | 28.93% | 46.13% | -29.97% | 36.65% | -27.99% | -38.49% | 99.23% | 345.62% | -24.3% | 1.58% | 1.45% | 24.46% | -19.25% | 40.51% | 252.14% | 299.23% | -89.16% | 64.33% | -2.76% | 137.57% | 9.43% | -14.64% | 24.88% |
| Operating Expenses | 858M | 456M | 2.95B | 2.94B | 2.76B | 1.88B | 1.38B | 1.02B | 1.58B | 1.56B | 1.14B | 1.18B | 1.26B | 1.22B | 1.12B | 279.82M | 188.37M | 515.95M | 386.64M | 112.23M | 102.98M | 308.16M | 264.17M | 56.27M | 20.75M | 150.86M | 136.77M | 129.2M | 38.1M | 37.3M | 37.4M |
| OpEx % of Revenue | - | 1.7% | 10.31% | 9.19% | 7.23% | 10.22% | 12.37% | 5.82% | 8.9% | 10.94% | 10.86% | 8.92% | 6.37% | 6.05% | 5.59% | 1.81% | 2.26% | 10.67% | 6.59% | 2.34% | 2.56% | 9.59% | 11.76% | 4.01% | 4.63% | 13.21% | 14.16% | 21.61% | 6.46% | 5.17% | 5.53% |
| Selling, General & Admin | 524M | 456M | 447M | 498.24M | 426.49M | 362.01M | 313.6M | 354.24M | 290.42M | 264.87M | 125.65M | 120.85M | 114.61M | 127.96M | 128.1M | 120.11M | 70.84M | 60.34M | 54.91M | 68.77M | 63.26M | 264.34M | 223.69M | 34.78M | 9.03M | 123.53M | 109.27M | 102.8M | 13.7M | 17.1M | 18.1M |
| SG&A % of Revenue | - | 1.7% | 1.56% | 1.56% | 1.12% | 1.97% | 2.8% | 2.03% | 1.64% | 1.86% | 1.19% | 0.91% | 0.58% | 0.63% | 0.64% | 0.78% | 0.85% | 1.25% | 0.94% | 1.44% | 1.57% | 8.23% | 9.96% | 2.48% | 2.01% | 10.82% | 11.31% | 17.19% | 2.32% | 2.37% | 2.68% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1000K | 0 | 2.5B | 2.44B | 2.33B | 1.52B | 1.07B | 662.64M | 1.29B | 1.29B | 1.68B | 1.06B | 1.14B | 1.09B | 994.97M | 159.71M | 117.53M | 455.61M | 331.73M | 43.46M | 39.72M | 43.82M | 40.48M | 21.49M | 11.73M | 27.33M | 27.5M | 26.4M | 24.4M | 20.2M | 19.3M |
| Operating Income | 4.79B | 936M | 261M | 2.2B | 4.05B | 749.19M | -733.74M | 1.28B | 1.62B | 903.89M | -102.58M | 1.24B | 515.53M | 1.25B | 2.88B | 1.73B | 263M | 80.31M | 200.33M | 466.33M | 361.89M | 262.74M | 145.51M | 60.07M | 8.39M | 117.91M | 26.78M | 39M | 32.7M | 27.4M | 38.4M |
| Operating Margin % | 13.76% | 3.48% | 0.91% | 6.89% | 10.61% | 4.07% | -6.56% | 7.3% | 9.17% | 6.34% | -0.97% | 9.4% | 2.61% | 6.18% | 14.36% | 11.21% | 3.16% | 1.66% | 3.41% | 9.73% | 9% | 8.18% | 6.48% | 4.28% | 1.87% | 10.32% | 2.77% | 6.52% | 5.55% | 3.8% | 5.68% |
| Operating Income Growth % | - | 258.62% | -88.15% | -45.66% | 441.12% | 202.1% | -157.46% | -21.36% | 79.67% | 981.14% | -108.24% | 141.37% | -58.63% | -56.8% | 66.56% | 558.39% | 227.47% | -59.91% | -57.04% | 28.86% | 37.74% | 80.56% | 142.25% | 615.94% | -92.88% | 340.21% | -31.32% | 19.27% | 19.34% | -28.65% | 40.15% |
| EBITDA | 5.75B | 1.84B | 1.09B | 2.97B | 4.71B | 1.25B | -212.83M | 1.79B | 2.06B | 1.31B | 260.44M | 1.59B | 878.91M | 1.55B | 3.13B | 1.89B | 380.53M | 179.06M | 264.12M | 509.79M | 402.16M | 306.56M | 186M | 96.34M | 20.12M | 145.23M | 54.28M | 65.4M | 57.1M | 47.6M | 57.7M |
| EBITDA Margin % | 16.52% | 6.87% | 3.82% | 9.3% | 12.33% | 6.81% | -1.9% | 10.22% | 11.64% | 9.22% | 2.47% | 12.01% | 4.45% | 7.69% | 15.56% | 12.25% | 4.57% | 3.7% | 4.5% | 10.64% | 10% | 9.54% | 8.28% | 6.87% | 4.48% | 12.72% | 5.62% | 10.94% | 9.68% | 6.6% | 8.53% |
| EBITDA Growth % | 261.21% | 68.8% | -63.24% | -36.88% | 276.04% | 688.6% | -111.91% | -13.31% | 56.89% | 404.46% | -83.63% | 80.96% | -43.28% | -50.45% | 65.34% | 397.01% | 112.51% | -32.2% | -48.19% | 26.76% | 31.19% | 64.82% | 93.06% | 378.93% | -86.15% | 167.56% | -17% | 14.54% | 19.96% | -17.5% | 33.56% |
| D&A (Non-Cash Add-back) | 963M | 909M | 832M | 770.57M | 656.79M | 503.54M | 520.91M | 509.93M | 437.32M | 409.94M | 363.03M | 346.15M | 363.38M | 303.45M | 242.87M | 159.71M | 117.53M | 98.75M | 63.79M | 43.46M | 40.27M | 43.82M | 40.48M | 36.27M | 11.73M | 27.33M | 27.5M | 26.4M | 24.4M | 20.2M | 19.3M |
| EBIT | 4.83B | 949M | 383M | 2.34B | 4.11B | 912.33M | -620.52M | 1.31B | 1.66B | 986.46M | -99.34M | 1.24B | 515.53M | 1.25B | 2.89B | 1.72B | 266.56M | 84.15M | 211.7M | 500.53M | 384.58M | 262.74M | 143.98M | 60.07M | 8.39M | 117.91M | 26.78M | 39M | 32.8M | 27.4M | 38.4M |
| Net Interest Income | -127M | -175M | -90M | -97.33M | -145.45M | -121.16M | -118.89M | -121.18M | -114.47M | -113.86M | -69.7M | -40.08M | -39.22M | -62.49M | -99.4M | -77.04M | -73.03M | -35.3M | -13.16M | 14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 65M | 42M | 75M | 93.47M | 30.18M | 4.02M | 7.63M | 22.14M | 16.89M | 3.74M | 2.49M | 3.39M | 4.43M | 5.56M | 4.79M | 1.28M | 1.17M | 5.04M | 10.82M | 15.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 192M | 217M | 165M | 190.8M | 175.63M | 125.17M | 126.53M | 143.32M | 131.36M | 117.6M | 72.19M | 43.47M | 43.65M | 68.05M | 104.19M | 78.32M | 74.2M | 40.35M | 23.95M | 1.09M | 0 | 0 | 7.04M | 0 | 0 | 0 | 11.15M | 3.9M | 7.3M | 1.9M | 3.6M |
| Other Income/Expense | -173M | -204M | -43M | -50M | -118.2M | 37.97M | -13.3M | -105.54M | -99.53M | -31.67M | -68.95M | -35.78M | -48.03M | -86.67M | -96.15M | -89.85M | -70.64M | -36.51M | -7.91M | 33.11M | 21.61M | 12.39M | -7.04M | 14.29M | 127K | 3.99M | -8.15M | -5.9M | -7.9M | -5.6M | -6.6M |
| Pretax Income | 4.62B | 732M | 218M | 2.15B | 3.94B | 787.15M | -747.05M | 1.17B | 1.52B | 868.86M | -171.53M | 1.21B | 467.5M | 1.16B | 2.79B | 1.64B | 192.36M | 43.8M | 185.38M | 499.44M | 383.5M | 268.41M | 138.47M | 74.36M | 8.52M | 121.89M | 18.63M | 33.1M | 24.9M | 21.8M | 31.8M |
| Pretax Margin % | 13.26% | 2.72% | 0.76% | 6.74% | 10.3% | 4.28% | -6.68% | 6.7% | 8.61% | 6.1% | -1.63% | 9.13% | 2.37% | 5.75% | 13.88% | 10.63% | 2.31% | 0.91% | 3.16% | 10.42% | 9.53% | 8.35% | 6.16% | 5.3% | 1.9% | 10.67% | 1.93% | 5.54% | 4.22% | 3.02% | 4.7% |
| Income Tax | 1.09B | 146M | 34M | 441.61M | 894.87M | 123.9M | -232.15M | 299.15M | 347.24M | -12.38M | 19.41M | 406.06M | 141.17M | 391.58M | 1.03B | 581.99M | 59.31M | 7.46M | 64.83M | 165.32M | 136.6M | 101.42M | 54.59M | 28.31M | 3.11M | 48.45M | 7.19M | 13.2M | 9.7M | 8.7M | 12.6M |
| Effective Tax Rate % | 23.55% | 19.95% | 15.6% | 20.51% | 22.74% | 15.74% | 31.08% | 25.54% | 22.78% | -1.42% | -11.32% | 33.6% | 30.2% | 33.77% | 36.87% | 35.45% | 30.83% | 17.03% | 34.97% | 33.1% | 35.62% | 37.79% | 39.42% | 38.07% | 36.56% | 39.74% | 38.58% | 39.88% | 38.96% | 39.91% | 39.62% |
| Net Income | 3.53B | 579M | 177M | 1.59B | 2.92B | 558.32M | -601.45M | 772.39M | 1.1B | 805.39M | -260.45M | 740.1M | 281.29M | 735.84M | 1.73B | 1.02B | 103.96M | 19.53M | 120.56M | 334.13M | 266.57M | 167.66M | 83.88M | 46.05M | 5.4M | 73.45M | 11.45M | 19.9M | 15.2M | 13.1M | 19.2M |
| Net Margin % | 10.13% | 2.15% | 0.62% | 4.97% | 7.65% | 3.04% | -5.38% | 4.42% | 6.2% | 5.65% | -2.47% | 5.59% | 1.42% | 3.65% | 8.6% | 6.63% | 1.25% | 0.4% | 2.05% | 6.97% | 6.63% | 5.22% | 3.73% | 3.28% | 1.2% | 6.43% | 1.18% | 3.33% | 2.58% | 1.82% | 2.84% |
| Net Income Growth % | 796.33% | 227.12% | -88.87% | -45.61% | 423.47% | 192.83% | -177.87% | -29.65% | 36.33% | 409.23% | -135.19% | 163.11% | -61.77% | -57.4% | 68.77% | 884.38% | 432.25% | -83.8% | -63.92% | 25.35% | 58.99% | 99.88% | 82.14% | 752.36% | -92.64% | 541.76% | -42.49% | 30.92% | 16.03% | -31.77% | 6.08% |
| Net Income (Continuing) | 3.53B | 586M | 184M | 1.71B | 3.04B | 663.25M | -514.9M | 872.35M | 1.18B | 881.24M | -190.94M | 802.51M | 326.33M | 767.82M | 1.76B | 1.06B | 133.05M | 36.34M | 127.6M | 334.13M | 246.9M | 173.71M | 91.45M | 46.05M | 5.4M | 73.45M | 11.45M | 19.9M | 15.2M | 13.1M | 19.2M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.68M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 64M | 65M | 68M | 68.21M | 773.76M | 606.58M | 553.84M | 531.23M | 540.49M | 526.11M | 620.59M | 556.36M | 577.13M | 609.78M | 589.7M | 631.89M | 590.72M | 588.74M | 394.79M | 8.33M | 0 | 0 | 157.55M | 14.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 20.05 | 3.11 | 0.91 | 8.29 | 14.28 | 3.39 | -3.72 | 4.61 | 6.22 | 4.52 | -1.48 | 3.90 | 1.42 | 3.64 | 8.38 | 6.42 | 0.97 | 0.20 | 1.19 | 2.99 | 2.29 | 1.33 | 0.65 | 0.36 | 0.04 | 0.60 | 0.09 | 0.15 | 0.12 | 0.10 | 0.15 |
| EPS Growth % | 848.4% | 241.76% | -89.02% | -41.95% | 321.24% | 191.13% | -180.69% | -25.88% | 37.61% | 405.41% | -137.95% | 174.65% | -60.99% | -56.56% | 30.53% | 561.86% | 385% | -83.19% | -60.2% | 30.57% | 72.18% | 104.62% | 80.56% | 747.06% | -92.92% | 575.68% | -40.8% | 25% | 20.72% | -33.73% | 7.14% |
| EPS (Basic) | - | 3.11 | 0.91 | 8.29 | 14.28 | 3.39 | -3.72 | 4.64 | 6.27 | 4.54 | -1.48 | 3.91 | 1.42 | 3.66 | 8.41 | 6.46 | 0.98 | 0.20 | 1.20 | 3.05 | 2.34 | 1.36 | 0.67 | 0.37 | 0.04 | 0.61 | 0.09 | 0.15 | 0.12 | 0.10 | 0.15 |
| Diluted Shares Outstanding | 175.87M | 186.47M | 192.07M | 190.03M | 202.57M | 162.57M | 161.98M | 167.38M | 176.66M | 177.2M | 176.1M | 188.94M | 197.43M | 201.23M | 206.18M | 159.29M | 107.22M | 101.21M | 101.1M | 111.7M | 116.42M | 126.49M | 128.68M | 128.13M | 127.22M | 123.1M | 129.05M | 133.57M | 133.95M | 132.17M | 133.33M |
| Basic Shares Outstanding | 175.87M | 186.47M | 192.07M | 190.03M | 202.57M | 162.57M | 161.98M | 166.29M | 175.01M | 176.17M | 176.1M | 188.73M | 197.24M | 200.42M | 205.29M | 158.49M | 106.44M | 100.84M | 100.4M | 109.7M | 113.95M | 123.46M | 125.56M | 124.04M | 124.13M | 121.5M | 129.05M | 132.06M | 132.06M | 132.06M | 132.06M |
| Dividend Payout Ratio | - | 64.94% | 218.08% | 21.43% | 8.76% | 10.33% | - | 29.15% | 21.27% | 29.24% | - | 33.36% | 230.08% | 87.78% | 38.1% | 24.64% | 30.65% | 154.22% | 24.11% | 6.95% | 5.63% | 6.71% | 9.87% | 11.1% | 63.19% | 7.66% | 47.99% | 26.63% | 32.89% | 32.06% | 18.23% |
Quick answers to the most common questions about buying DINO stock.
For fiscal year 2025, HF Sinclair Corporation (DINO) reported total revenue of $26.87B. This represents a 3872.9% increase compared to $676.3M in 1996.
HF Sinclair Corporation (DINO) is profitable, generating $579.0M in net income for the fiscal year ending 2025 with a net profit margin of 2.2%.
HF Sinclair Corporation (DINO) reported an operating income of $936.0M, resulting in an operating profit margin of 3.5%. This margin reflects the operational efficiency of the business before interest and taxes.
HF Sinclair Corporation (DINO) generated $1.39B in gross profit for the year, representing a gross profit margin of 5.2%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Refining crack spread normalization
Metrics are mathematically derived from official filings.
Revenue Recovery Following Prior Contraction
Based on reported quarterly figures, DINO's revenue has moved from roughly $7.8B in Q2 2024 to $10.9B in Q3 2026, though the reported year-over-year growth rates in the table are inconsistent across periods and warrant verification before drawing firm conclusions about durability.
The top line appears to have troughed in 2024 and then expanded, which is consistent with a cyclical recovery in refining throughput and product pricing rather than a structural volume shift. However, the sharply varying growth rates between adjacent quarters suggest that the table may mix reporting bases or include acquisition-related step-ups, so organic momentum cannot be isolated from these figures alone. Investors should monitor whether revenue holds these levels once crack spreads normalize further.
Gross Margin Volatility Dominates Earnings Profile
As reported in the quarterly income statements, DINO's gross margin swung from 5.9% in Q2 2025 to 29.0% in Q3 2026, a range that underscores how heavily earnings depend on crack spread timing rather than structural pricing power.
Gross margins this wide are characteristic of a feedstock-driven refiner in which realized product prices lag or lead crude costs, and the spread between the best and worst quarters suggests limited ability to defend margins through pricing alone. The pattern is more consistent with commodity cyclicality than with the niche regional pricing advantage described in the company intelligence, though the inland premium may contribute to the stronger quarters. Peer gross margins clustered near 4 to 7 percent in the supplied comps imply DINO's recent peak is an outlier that may not persist.
Operating Leverage Amplifies Commodity Swings
Based on reported operating figures, operating margin moved from negative territory in late 2024 to 24.6% in Q3 2026, indicating that small shifts in gross profit translate into outsized operating income changes given the modest SG&A base of roughly $100 to $150 million per quarter.
SG&A has remained nearly flat across the period while gross profit has fluctuated by multiples, which means overhead efficiency is not the driver of the swings and the operating line is almost entirely a function of refining economics. This high operating leverage cuts both ways and suggests that a return to weaker crack spreads could quickly restore losses. The lack of R&D reporting also means the renewables expansion cannot be assessed for its contribution to margin structure from this data.
EPS Volatility Obscures Underlying Earnings
According to the supplied income statement data, DINO reported diluted EPS ranging from negative $1.14 in Q4 2024 to $11.38 in Q3 2026, a spread so wide that single-quarter earnings are unlikely to be a reliable basis for valuation without normalization.
Net income has swung between losses and profits within a single year, and the Q3 2026 spike relative to adjacent quarters raises questions about whether one-time items, inventory accounting effects such as LIFO gains, or share count changes contributed materially. Stock-based compensation is small relative to net income, so it does not appear to distort earnings quality meaningfully. The tax and non-operating line items were not supplied, so their contribution cannot be assessed and remains a gap in this analysis.
Peak Margins May Prove Unsustainable
Bearish analysts would likely argue that DINO's recent 29.0% gross margin and $2.0B quarterly net income represent a cyclical peak, given that peer gross margins in the supplied comps cluster between roughly 4 and 7 percent and the company's own margins were negative just two years earlier.
The strongest challenge is that the Q3 2026 result is an outlier that extrapolation would overstate, and that valuation built on it would embed crack spread conditions that may not recur. Governance uncertainty around the CEO leave and audit review may also weigh on confidence in reported figures, and the unreported latest-quarter comparison to consensus leaves earnings visibility limited. Investors should monitor whether margins revert toward peer levels as refining conditions normalize.