DKL
Delek Logistics Partners, LP
$54.21
-0.38 (-0.70%)
At close · Jul 10
Market Cap
$2.88B
Shares
53,168,204
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.01B
+7.7%
FY2025
Net Income
$176.46M
+23.7%
FY2025
Gross Margin
21.23%
-4.7pp
FY2025
Operating Margin
17.95%
-3.6pp
FY2025
Operating Cash Flow
$237.12M
+14.9%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.06B | $1.01B | $940.64M | $1.02B | $1.04B | $700.9M | $563.42M | $583.99M | $657.61M | $538.08M | $448.06M | $589.67M | $841.25M | $907.43M | $1.02B | $744.08M | $504.41M | |
| -$5.74M | — | — | — | — | — | — | — | — | — | — | — | — | -$4.57M | -$2.68M | -$2.01M | — | |
| $208.78M | $200.18M | $268.84M | $311.1M | $287.37M | $295M | $260.09M | $193.87M | $58.51M | — | — | — | — | — | — | — | — | |
| $852.53M | $798.15M | $696.89M | $735.45M | $787.01M | $484.84M | $356.68M | $432.71M | $509.09M | $432.07M | $354.95M | $436.3M | $697.22M | $811.36M | $959.43M | $700.51M | $476.68M | |
| $208.33M | $215.17M | $243.75M | $284.96M | $249.4M | $216.07M | $206.74M | $151.29M | $148.52M | $106.01M | $93.11M | $153.37M | $144.03M | $96.06M | $63.15M | $43.57M | $27.73M | |
| — | 21.23% | 25.91% | 27.93% | 24.06% | 30.83% | 36.69% | 25.91% | 22.58% | 19.7% | 20.78% | 26.01% | 17.12% | 10.59% | 6.18% | 5.86% | 5.5% | |
| $7.32M | — | — | — | — | — | — | — | — | — | — | — | — | $6.86M | $9.15M | $6.48M | $4.25M | |
| $24.05M | $28.64M | $35.94M | $24.77M | $34.18M | $21.46M | $22.59M | $20.82M | $17.17M | $11.84M | $10.26M | $11.38M | $10.62M | $7.53M | $9.86M | — | — | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | $1.1M | $1.1M | $1M | |
| $134.39M | $125.6M | $96.38M | $92.38M | $62.99M | $42.77M | $35.73M | $26.7M | $25.99M | $21.91M | $20.81M | $19.69M | $15.02M | $12.44M | $10.12M | $6.06M | $2.81M | |
| $172.72M | $166.75M | $122.02M | $115.68M | $85.44M | $59.48M | $53.85M | $71.34M | $55.92M | $40.15M | $34.9M | — | — | — | — | — | — | |
| $886.61M | $831.48M | $737.81M | $781.46M | $826.73M | $510.4M | $383.63M | $458.18M | $531.85M | $449.9M | $370.41M | $512.41M | $762.41M | $868.7M | $1.02B | $732.51M | $486.66M | |
| $174.25M | $181.84M | $202.83M | $238.95M | $209.68M | $190.5M | $179.79M | $125.81M | $125.76M | $88.18M | $77.65M | $77.26M | $78.85M | $38.73M | $2.52M | $11.57M | $17.75M | |
| — | 17.95% | 21.56% | 23.42% | 20.23% | 27.18% | 31.91% | 21.54% | 19.12% | 16.39% | 17.33% | 13.1% | 9.37% | 4.27% | 0.25% | 1.55% | 3.52% | |
| $308.64M | $307.44M | $299.2M | $331.33M | $272.67M | $233.27M | $215.52M | $152.51M | $151.75M | $110.09M | $98.46M | $96.95M | $93.87M | $51.17M | $12.64M | $17.63M | $20.56M | |
| $189.79M | $179.3M | $150.96M | $143.24M | $82.3M | $50.22M | $42.87M | $47.33M | $41.26M | $23.94M | $13.59M | $10.66M | $8.66M | $4.57M | $2.68M | $2.01M | $2.56M | |
| $66K | $60K | $205K | $303K | $373K | $119K | -$133K | -$600K | -$8000 | $1000 | $0 | $0 | — | — | — | — | — | |
| $63.27M | $61.79M | $43.3M | $31.43M | $31.68M | $24.58M | $22.69M | $19.83M | $6.23M | $4.95M | -$1.18M | -$588K | $0 | $0 | — | — | — | |
| $170.05M | $176.92M | $143.16M | $127.44M | $159.43M | $164.98M | $159.48M | $97.72M | $90.72M | $69.19M | $62.89M | $66.02M | $70.19M | $34.16M | -$158K | $9.55M | $15.19M | |
| $276K | $458K | $479K | $1.21M | $382K | $153K | $223K | $967K | $534K | -$222K | $81K | -$195K | $132K | $757K | -$14.02M | $5.36M | $5.1M | |
| — | $176.46M | $142.69M | $126.24M | $159.05M | $164.82M | $159.26M | $96.75M | $90.18M | $69.41M | $62.8M | $66.21M | $70.06M | $33.4M | $13.87M | $4.19M | $10.09M | |
| — | 17.41% | 15.17% | 12.37% | 15.35% | 23.52% | 28.27% | 16.57% | 13.71% | 12.9% | 14.02% | 11.23% | 8.33% | 3.68% | 1.36% | 0.56% | 2% | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | $47.83M | $8.41M | $0 | $10.09M | |
| shares | — | — | — | — | — | — | — | — | — | — | — | — | — | 24.51M | — | — | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2023–FY2025: $10M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Oil & Gas Refining & Marketing median 0.71×
EV/EBIT
—
Oil & Gas Refining & Marketing median 12.60×
P/E (TTM)
—
Oil & Gas Refining & Marketing median 14.61×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Gathering and Processing | $498,097,000 | $364,719,000 | $371,110,000 | $305,427,000 | $161,852,000 | $140,288,000 | — | — |
| Wholesale Marketing and Terminalling | $417,635,000 | $451,522,000 | $505,701,000 | $588,884,000 | $413,257,000 | $312,891,000 | $405,674,000 | $504,042,000 |
| Storage and Transportation | $97,591,000 | $124,395,000 | $143,598,000 | $142,096,000 | $125,793,000 | $110,239,000 | — | — |
| Investments in Pipeline Joint Ventures | $0 | $0 | $0 | $0 | $0 | $0 | — | — |
| Pipelines and Transportation | — | — | — | — | $287,645,000 | $251,469,000 | $178,318,000 | $153,567,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Product Revenue Third Party | $432,139,000 | $338,622,000 | $384,806,000 | $506,183,000 | $264,974,000 | $162,522,000 | $299,248,000 | — |
| Product Revenue Affiliate | $180,656,000 | $148,429,000 | $138,668,000 | $142,990,000 | $76,074,000 | $71,178,000 | $31,941,000 | — |
| Service Revenue Affiliate | $102,926,000 | $92,837,000 | $114,039,000 | $49,051,000 | $47,756,000 | $51,400,000 | $35,208,000 | — |
| Service Revenue Third Party | $81,714,000 | $84,232,000 | $71,800,000 | $50,813,000 | $17,102,000 | $18,230,000 | $23,730,000 | — |
| Product Revenue Affiliate | — | — | — | — | — | — | $31,941,000 | $35,252,000 |
| Product Revenue Third Party | — | — | — | — | — | — | $299,248,000 | $400,781,000 |
| Service Revenue Affiliate | — | — | — | — | — | — | $35,208,000 | $147,050,000 |
| Service Revenue Third Party | — | — | — | — | — | — | $23,730,000 | $16,019,000 |
| Lease Revenue Affiliate | — | — | — | — | $294,996,000 | $260,088,000 | — | — |