OPAL
OPAL
OPAL Fuels Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $99.75M ▲ | $19.02M ▼ | $4.89M ▲ | 4.9% ▲ | $0.08 ▲ | $11.79M ▲ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $24.41M ▼ | $959.47M ▲ | $461.71M ▲ | $-12.93M ▼ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $16.18M ▲ | $1.64M ▼ | $-12.55M ▲ | $6.59M ▼ | $-5.39M ▼ | $-8.21M ▲ |
| 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 |
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 ▲ |
Q4 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 a net‑cash, debt‑free balance sheet; positive operating cash generation; and a differentiated competitive position as a vertically integrated RNG provider with national scale and long‑term contracts. The company has a clear strategic focus on hard‑to‑decarbonize heavy‑duty transport, a substantial physical asset base, and a visible pipeline of RNG and hydrogen projects that could support growth for years. Its end‑to‑end service model and long operating history add further credibility with large fleet and waste partners.
Major risks center on slim profit margins, negative free cash flow due to heavy investment, and the unusual reporting of zero gross profit, which clouds margin analysis. Negative retained earnings highlight a history of cumulative losses, and the reliance on environmental credits, regulations, and a concentrated set of partners exposes the business to policy and counterparty risk. High capital intensity and complex project execution raise the stakes: delays or underperforming projects could pressure both cash flow and the value of goodwill on the balance sheet.
The forward picture is one of cautious potential. If new RNG projects and hydrogen initiatives are delivered on time and on budget, and if supportive policy frameworks remain in place, OPAL’s revenue base and cash generation could improve as its asset network matures. In the near term, however, investors should expect a profile characterized by ongoing heavy capital spending, negative free cash flow, and sensitivity to regulatory and market developments. The company has the financial flexibility and strategic positioning to benefit from the energy transition, but outcomes will depend heavily on execution and the stability of the broader policy and technology landscape.
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 |
|---|---|---|---|---|---|---|
| Q4-2025 | $99.75M ▲ | $19.02M ▼ | $4.89M ▲ | 4.9% ▲ | $0.08 ▲ | $11.79M ▲ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $24.41M ▼ | $959.47M ▲ | $461.71M ▲ | $-12.93M ▼ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $16.18M ▲ | $1.64M ▼ | $-12.55M ▲ | $6.59M ▼ | $-5.39M ▼ | $-8.21M ▲ |
| 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 |
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 ▲ |
Q4 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 a net‑cash, debt‑free balance sheet; positive operating cash generation; and a differentiated competitive position as a vertically integrated RNG provider with national scale and long‑term contracts. The company has a clear strategic focus on hard‑to‑decarbonize heavy‑duty transport, a substantial physical asset base, and a visible pipeline of RNG and hydrogen projects that could support growth for years. Its end‑to‑end service model and long operating history add further credibility with large fleet and waste partners.
Major risks center on slim profit margins, negative free cash flow due to heavy investment, and the unusual reporting of zero gross profit, which clouds margin analysis. Negative retained earnings highlight a history of cumulative losses, and the reliance on environmental credits, regulations, and a concentrated set of partners exposes the business to policy and counterparty risk. High capital intensity and complex project execution raise the stakes: delays or underperforming projects could pressure both cash flow and the value of goodwill on the balance sheet.
The forward picture is one of cautious potential. If new RNG projects and hydrogen initiatives are delivered on time and on budget, and if supportive policy frameworks remain in place, OPAL’s revenue base and cash generation could improve as its asset network matures. In the near term, however, investors should expect a profile characterized by ongoing heavy capital spending, negative free cash flow, and sensitivity to regulatory and market developments. The company has the financial flexibility and strategic positioning to benefit from the energy transition, but outcomes will depend heavily on execution and the stability of the broader policy and technology landscape.

CEO
Adam J. Comora
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 46
Ratings Snapshot
Rating : C+
Most Recent Analyst Grades
Grade Summary
Showing Top 3 of 3
Price Target
Institutional Ownership
INVESCO LTD.
Shares:5.21M
Value:$13.25M
ARES MANAGEMENT LLC
Shares:3.06M
Value:$7.79M
ELECTRON CAPITAL PARTNERS, LLC
Shares:1.8M
Value:$4.58M
Summary
Showing Top 3 of 81

