OPAL
OPAL
OPAL Fuels Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $83.36M ▲ | $19.3M ▼ | $4.07M ▲ | 4.88% ▲ | $0.05 ▲ | $9.28M ▲ |
| Q2-2025 | $80.46M ▼ | $24.24M ▼ | $3.42M ▲ | 4.25% ▲ | $0.03 ▲ | $4.95M ▲ |
| Q1-2025 | $85.41M ▲ | $28.71M ▲ | $2.38M ▲ | 2.79% ▲ | $-0.01 ▲ | $4.79M ▼ |
| Q4-2024 | $80.02M ▼ | $27.98M ▲ | $1.28M ▼ | 1.61% ▼ | $-0.05 ▼ | $5.15M ▼ |
| Q3-2024 | $84.05M | $20.37M | $4.98M | 5.92% | $0.09 | $18.32M |
What's going well?
Profits jumped as the company cut operating expenses and grew sales. Operating income turned positive, and net income nearly doubled. Cost discipline is clearly improving.
What's concerning?
Gross margins are shrinking as product costs rise faster than sales. Interest expense remains a heavy drag on profits, and 'other' expenses are still significant.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $29.93M ▲ | $916.75M ▲ | $433.95M ▲ | $7.48M ▲ |
| Q2-2025 | $29.27M ▼ | $905.54M ▲ | $432.29M ▲ | $-25.04M ▼ |
| Q1-2025 | $40.08M ▲ | $884.92M ▲ | $420.48M ▲ | $57.09M ▲ |
| Q4-2024 | $24.31M ▼ | $881.08M ▲ | $416.05M ▲ | $-148.45M ▲ |
| Q3-2024 | $31M | $831.09M | $361.21M | $-180.08M |
What's financially strong about this company?
The company turned its equity positive this quarter, showing improving financial health. Liquidity is adequate, and most assets are tangible, like property and equipment.
What are the financial risks or weaknesses?
Debt is climbing and cash remains limited compared to obligations. The equity cushion is thin, so any downturn could quickly put them back in the red.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $11.39M ▲ | $18.21M ▲ | $-33.91M ▼ | $16.47M ▼ | $778K ▲ | $-9.27M ▲ |
| Q2-2025 | $3.42M ▲ | $-7.87M ▼ | $-26.75M ▼ | $23.23M ▲ | $-11.39M ▼ | $-29.72M ▼ |
| Q1-2025 | $2.38M ▲ | $29.68M ▲ | $-9.28M ▲ | $-4.73M ▼ | $15.67M ▲ | $18.11M ▲ |
| Q4-2024 | $1.28M ▼ | $3.67M ▼ | $-50.55M ▼ | $51.92M ▲ | $4M ▲ | $-50.77M ▼ |
| Q3-2024 | $17.11M | $17.67M | $-32.47M | $16.55M | $1.75M | $-5.4M |
What's strong about this company's cash flow?
Operating cash flow turned positive, generating $18.2 million this quarter after a loss last quarter. Cash profits are real, and free cash flow burn is shrinking fast.
What are the cash flow concerns?
The company still burns cash after investments and is dependent on new debt. Working capital is a drag, and capital spending remains high.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Electricity | $0 ▲ | $0 ▲ | $10.00M ▲ | $10.00M ▲ |
Environmental Credits | $90.00M ▲ | $60.00M ▼ | $40.00M ▼ | $40.00M ▲ |
Other Products And Services | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Parts | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Service | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Product and Service Other | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q1-2024 | Q3-2024 | Q4-2024 |
|---|---|---|---|
NonUS | $0 ▲ | $10.00M ▲ | $10.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at OPAL Fuels Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include strong and steady revenue growth, improving operating profitability from the core business, and a rapidly expanding base of RNG and fueling assets. The vertically integrated model, backed by long-term partnerships with waste companies and large fleet customers, provides both feedstock security and demand visibility. Operational know-how in developing and operating complex projects, along with a clear focus on the energy transition, positions OPAL as a relevant player in a growing niche. The project pipeline and international expansion plans further underscore its growth potential.
The most prominent risks sit on the financial side: high leverage, negative equity, and persistent negative free cash flow driven by heavy capital spending. Profitability at the net income level is volatile and sensitive to non-operating items and interest costs, which could worsen if rates rise or financing becomes less accessible. The business model also depends on supportive regulation and robust environmental credit markets; adverse policy changes or lower incentive values could pressure returns on existing and planned projects. Execution risk is material as well, since delays, cost overruns, or underperforming assets would directly impact both cash flow and the already stretched balance sheet.
The overall outlook combines attractive strategic positioning with elevated financial and execution risk. If OPAL can continue to ramp projects, stabilize margins, and gradually transition from cash-burning growth to cash-generating operations, its expanding asset base and partnerships could translate into more durable earnings power. Conversely, if financing conditions tighten, policy support weakens, or projects under-deliver, the current capital structure could become a constraint. Investors and other stakeholders will likely focus on evidence of improving cash generation, prudent leverage management, and successful delivery of the project pipeline to gauge how the story evolves from here.
About OPAL Fuels Inc.
https://www.opalfuels.comOPAL Fuels Inc. engages in the production and distribution of renewable natural gas for use as a vehicle fuel for heavy and medium-duty trucking fleets. It also designs, develops, constructs, operates, and services fueling stations for trucking fleets that use natural gas to displace diesel as transportation fuel.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $83.36M ▲ | $19.3M ▼ | $4.07M ▲ | 4.88% ▲ | $0.05 ▲ | $9.28M ▲ |
| Q2-2025 | $80.46M ▼ | $24.24M ▼ | $3.42M ▲ | 4.25% ▲ | $0.03 ▲ | $4.95M ▲ |
| Q1-2025 | $85.41M ▲ | $28.71M ▲ | $2.38M ▲ | 2.79% ▲ | $-0.01 ▲ | $4.79M ▼ |
| Q4-2024 | $80.02M ▼ | $27.98M ▲ | $1.28M ▼ | 1.61% ▼ | $-0.05 ▼ | $5.15M ▼ |
| Q3-2024 | $84.05M | $20.37M | $4.98M | 5.92% | $0.09 | $18.32M |
What's going well?
Profits jumped as the company cut operating expenses and grew sales. Operating income turned positive, and net income nearly doubled. Cost discipline is clearly improving.
What's concerning?
Gross margins are shrinking as product costs rise faster than sales. Interest expense remains a heavy drag on profits, and 'other' expenses are still significant.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $29.93M ▲ | $916.75M ▲ | $433.95M ▲ | $7.48M ▲ |
| Q2-2025 | $29.27M ▼ | $905.54M ▲ | $432.29M ▲ | $-25.04M ▼ |
| Q1-2025 | $40.08M ▲ | $884.92M ▲ | $420.48M ▲ | $57.09M ▲ |
| Q4-2024 | $24.31M ▼ | $881.08M ▲ | $416.05M ▲ | $-148.45M ▲ |
| Q3-2024 | $31M | $831.09M | $361.21M | $-180.08M |
What's financially strong about this company?
The company turned its equity positive this quarter, showing improving financial health. Liquidity is adequate, and most assets are tangible, like property and equipment.
What are the financial risks or weaknesses?
Debt is climbing and cash remains limited compared to obligations. The equity cushion is thin, so any downturn could quickly put them back in the red.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $11.39M ▲ | $18.21M ▲ | $-33.91M ▼ | $16.47M ▼ | $778K ▲ | $-9.27M ▲ |
| Q2-2025 | $3.42M ▲ | $-7.87M ▼ | $-26.75M ▼ | $23.23M ▲ | $-11.39M ▼ | $-29.72M ▼ |
| Q1-2025 | $2.38M ▲ | $29.68M ▲ | $-9.28M ▲ | $-4.73M ▼ | $15.67M ▲ | $18.11M ▲ |
| Q4-2024 | $1.28M ▼ | $3.67M ▼ | $-50.55M ▼ | $51.92M ▲ | $4M ▲ | $-50.77M ▼ |
| Q3-2024 | $17.11M | $17.67M | $-32.47M | $16.55M | $1.75M | $-5.4M |
What's strong about this company's cash flow?
Operating cash flow turned positive, generating $18.2 million this quarter after a loss last quarter. Cash profits are real, and free cash flow burn is shrinking fast.
What are the cash flow concerns?
The company still burns cash after investments and is dependent on new debt. Working capital is a drag, and capital spending remains high.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Electricity | $0 ▲ | $0 ▲ | $10.00M ▲ | $10.00M ▲ |
Environmental Credits | $90.00M ▲ | $60.00M ▼ | $40.00M ▼ | $40.00M ▲ |
Other Products And Services | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Parts | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Service | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Product and Service Other | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q1-2024 | Q3-2024 | Q4-2024 |
|---|---|---|---|
NonUS | $0 ▲ | $10.00M ▲ | $10.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at OPAL Fuels Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include strong and steady revenue growth, improving operating profitability from the core business, and a rapidly expanding base of RNG and fueling assets. The vertically integrated model, backed by long-term partnerships with waste companies and large fleet customers, provides both feedstock security and demand visibility. Operational know-how in developing and operating complex projects, along with a clear focus on the energy transition, positions OPAL as a relevant player in a growing niche. The project pipeline and international expansion plans further underscore its growth potential.
The most prominent risks sit on the financial side: high leverage, negative equity, and persistent negative free cash flow driven by heavy capital spending. Profitability at the net income level is volatile and sensitive to non-operating items and interest costs, which could worsen if rates rise or financing becomes less accessible. The business model also depends on supportive regulation and robust environmental credit markets; adverse policy changes or lower incentive values could pressure returns on existing and planned projects. Execution risk is material as well, since delays, cost overruns, or underperforming assets would directly impact both cash flow and the already stretched balance sheet.
The overall outlook combines attractive strategic positioning with elevated financial and execution risk. If OPAL can continue to ramp projects, stabilize margins, and gradually transition from cash-burning growth to cash-generating operations, its expanding asset base and partnerships could translate into more durable earnings power. Conversely, if financing conditions tighten, policy support weakens, or projects under-deliver, the current capital structure could become a constraint. Investors and other stakeholders will likely focus on evidence of improving cash generation, prudent leverage management, and successful delivery of the project pipeline to gauge how the story evolves from here.

CEO
Adam J. Comora
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 45
Ratings Snapshot
Rating : B-
Most Recent Analyst Grades
Grade Summary
Showing Top 4 of 4
Price Target
Institutional Ownership
INVESCO LTD.
Shares:5.21M
Value:$10.88M
ARES MANAGEMENT LLC
Shares:3.06M
Value:$6.39M
ELECTRON CAPITAL PARTNERS, LLC
Shares:1.8M
Value:$3.76M
Summary
Showing Top 3 of 81

