HF Sinclair Corporation (DINO) — Financial statements
Income statement, balance sheet, and cash flow for HF Sinclair Corporation — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 26,869↓6.0% | 28,580↓10.6% | 31,964↓16.3% | 38,205↑107.8% | 18,389 | |
| Cost of Revenue | 25,477↑0.4% | 25,371↓5.4% | 26,825↓14.5% | 31,389↑99.2% | 15,760 | |
| Gross Profit | 1,392↓56.6% | 3,209↓37.6% | 5,139↓24.6% | 6,816↑159.3% | 2,629 | |
| Operating Expenses | ||||||
| R&D Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General & Administrative Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Selling & Marketing Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| SG&A Expenses | 456↑2.0% | 447↓10.3% | 498↑16.8% | 426↑17.8% | 362 | |
| Other Expenses | 0.00↓100.0% | 2,501↑2.6% | 2,438↑4.4% | 2,335↑53.9% | 1,517 | |
| Operating Expenses | 456↓84.5% | 2,948↑0.4% | 2,936↑6.3% | 2,761↑46.9% | 1,879 | |
| Total Costs & Expenses | 25,933↓8.4% | 28,319↓4.8% | 29,762↓12.9% | 34,151↑93.6% | 17,640 | |
| Operating Results | ||||||
| Operating Income | 936↑258.6% | 261↓88.2% | 2,203↓45.7% | 4,054↑441.1% | 749 | |
| Depreciation & Amortization | 909↑9.3% | 832↑7.9% | 771↑17.4% | 657↑30.5% | 504 | |
| EBITDA | 1,858↑52.9% | 1,215↓61.0% | 3,115↓34.7% | 4,769↑236.8% | 1,416 | |
| EBIT | 949↑147.8% | 383↓83.7% | 2,344↓43.0% | 4,112↑350.7% | 912 | |
| Interest & Other Income | ||||||
| Net Interest Income | -175↓94.4% | -90↑7.5% | -97↑33.1% | -145↓20.1% | -121 | |
| Interest Income | 42↓44.0% | 75↓19.8% | 93↑209.7% | 30↑650.9% | 4 | |
| Interest Expense | 217↑31.5% | 165↓13.5% | 191↑8.6% | 176↑40.3% | 125 | |
| Non-Operating Income | -13↑89.3% | -122↑13.5% | -141↓145.5% | -57↑64.8% | -163 | |
| Other Income / Expenses | -204↓374.4% | -43↑14.0% | -50↑57.7% | -118↓411.3% | 38 | |
| Income Before Tax | 732↑235.8% | 218↓89.9% | 2,153↓45.3% | 3,936↑400.0% | 787 | |
| Income Tax Expense | 146↑329.4% | 34↓92.3% | 442↓50.7% | 895↑622.3% | 124 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | 586↑218.5% | 184↓89.2% | 1,711↓43.7% | 3,041↑358.5% | 663 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | 579↑227.1% | 177↓88.9% | 1,590↓45.6% | 2,923↑423.5% | 558 | |
| Bottom-Line Net Income | 579↑230.9% | 175↓88.9% | 1,576↓45.5% | 2,893↑425.2% | 551 | |
| EPS (Basic) | 3.11↑241.8% | 0.91↓89.0% | 8.29↓41.9% | 14.28↑321.2% | 3.39 | |
| EPS (Diluted) | 3.11↑241.8% | 0.91↓89.0% | 8.29↓41.9% | 14.28↑321.2% | 3.39 | |
| Weighted Average Shares | 186↓2.9% | 192↑1.1% | 190↓6.2% | 203↑24.6% | 163 | |
| Weighted Average Diluted Shares | 186↓2.9% | 192↑1.1% | 190↓6.2% | 203↑24.6% | 163 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.