OPAL Fuels Inc. (OPAL)

OPAL Fuels Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	11.15	11.03	29.95	11.32	41.57	-25.36
Depreciation & Amortization	22.68	18.56	15.21	13.91	10.65	8.34
Other Amortization	1.31	1.09	1.72	1.94	1.09	0.88
Loss (Gain) From Sale of Assets	-0.31	-0.31	-122.87	-	-15.03	0.17
Asset Writedown & Restructuring Costs	2.02	2.02	-	-	-	17.77
Loss (Gain) on Equity Investments	5.45	1.1	6.72	-5.78	-2.27	0.48
Stock-Based Compensation	7	6.45	5.9	1.47	0.64	0.51
Provision & Write-off of Bad Debts	2.54	0.09	0.52	0.5	-	-0.6
Other Operating Activities	0.21	2.19	93.66	-10.44	-18.63	-1.11
Change in Accounts Receivable	-5.58	-4.59	-0.35	-19.9	-5.9	-0.62
Change in Inventory	-1.59	-0.1	-2.88	-2.17	-0.9	-0.51
Change in Accounts Payable	1.2	3.43	7.91	11.32	1.15	-0.46
Change in Unearned Revenue	2.23	2.96	-1.7	-1.77	5.11	2.18
Change in Other Net Operating Assets	-7.16	-10.88	4.48	-1.76	1.38	0.64
Operating Cash Flow	41.13	33.03	38.27	-1.36	18.86	2.29
Operating Cash Flow Growth	-37.07%	-13.68%	-	-	724.49%	-47.28%
Capital Expenditures	-115.32	-127.24	-113.83	-131.41	-89.65	-24.99
Sale of Property, Plant & Equipment	0.83	0.83	-	-	-	0.11
Divestitures	-	-	-11.95	-	-21.21	-
Investment in Securities	-9.3	-7.39	51.63	-63.47	0.41	-
Other Investing Activities	5.86	-0.75	-	10.86	-6.76	2.7
Investing Cash Flow	-117.94	-134.55	-74.15	-184.03	-117.2	-22.18
Long-Term Debt Issued	-	100	196.92	44.59	90.68	7.67
Long-Term Debt Repaid	-	-1.62	-160.56	-77.72	-20.28	-8.8
Net Debt Issued (Repaid)	97.18	98.38	36.36	-33.12	70.4	-1.13
Issuance of Common Stock	0.06	0.17	0.37	-	7.53	15.13
Repurchase of Common Stock	-0.39	-0.63	-17.29	-	-	-
Common Dividends Paid	-	-	-	-	-3.7	-0.85
Other Financing Activities	-9.95	-14.42	-13.54	153.67	50.78	8.31
Financing Cash Flow	86.89	83.5	5.9	220.55	125.01	21.45
Net Cash Flow	10.09	-18.01	-29.98	35.17	26.67	1.56
Free Cash Flow	-74.19	-94.21	-75.56	-132.77	-70.79	-22.7
Free Cash Flow Margin	-22.53%	-31.41%	-29.50%	-56.37%	-42.61%	-19.29%
Free Cash Flow Per Share	-2.58	-3.40	-2.75	-5.09	-	-
Cash Interest Paid	34.8	22.91	6.93	7.01	4.34	-
Levered Free Cash Flow	-118.45	-104.45	-72.6	-150.61	-68.53	-18.07
Unlevered Free Cash Flow	-102.89	-92.09	-66.67	-147.62	-65.27	-14.04
Change in Working Capital	-10.91	-9.18	7.46	-14.28	0.83	1.22

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q