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	14.86	14.33	127.02	32.58	40.77	-25.37
Depreciation & Amortization	22.04	18.56	15.21	13.91	10.65	8.34
Stock-Based Compensation	7	6.45	5.9	1.47	0.64	0.51
Other Adjustments	7.44	2.88	-117.33	-35.03	-34.04	17.6
Change in Receivables	-2.58	-0.3	-3.33	-18.61	-2.94	-1.17
Changes in Inventories	-1.59	-0.1	-2.88	-2.17	-0.9	-0.51
Changes in Accounts Payable	1.2	3.43	7.91	11.32	1.15	-0.46
Changes in Accrued Expenses	0.28	0.63	3.34	3.36	3.38	1.12
Changes in Unearned Revenue	2.23	2.96	-1.7	-1.77	5.11	2.18
Changes in Other Operating Activities	-0.04	-15.8	4.12	-6.41	-4.96	0.06
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	-	-	-	0.11
Purchases of Investments	-24.27	-22.32	-8.31	-0.6	-10.45	-
Proceeds from Sale of Investments	4.29	9.88	55.1	-54.12	-	-
Other Investing Activities	8.79	4.31	-7.11	2.1	-17.11	2.7
Investing Cash Flow	-117.94	-134.55	-74.15	-184.03	-117.2	-22.18
Short-Term Debt Issued	-	-	-	-	-	5.2
Short-Term Debt Repaid	-	-	-	-	-	-0.5
Net Short-Term Debt Issued (Repaid)	-	-	-	-	-	4.7
Long-Term Debt Issued	57.5	100	196.92	44.59	-	2.47
Long-Term Debt Repaid	-9.22	-1.62	-159.57	-77.72	-	-8.3
Net Long-Term Debt Issued (Repaid)	48.28	98.38	37.35	-33.12	-	-5.83
Issuance of Common Stock	0.06	0.17	0.37	-	-	-
Repurchase of Common Stock	-0.39	-0.63	-17.29	-	-	-
Net Common Stock Issued (Repurchased)	-0.33	-0.46	-16.92	-	-	-
Preferred Share Dividends Paid	-10.47	-13.09	-16.54	-	-	-
Other Financing Activities	-2.04	-1.33	2.01	253.67	-	22.59
Financing Cash Flow	86.89	83.5	5.9	220.55	-	21.45
Net Cash Flow	10.09	-18.01	-29.98	35.17	-98.35	1.56
Free Cash Flow	-74.19	-94.21	-75.56	-132.77	-70.79	-22.7
FCF Margin	-22.53%	-31.40%	-29.50%	-56.37%	-42.61%	-19.29%
Free Cash Flow Per Share	-2.59	-3.40	-2.75	-5.09	-71722.39	-23025.35
Levered Free Cash Flow	-42.48	-18.62	-31.53	-142.9	-75.22	-40.76
Unlevered Free Cash Flow	-92.05	-61.46	-80.78	-105.6	-64.19	-32.1

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q