OPAL Fuels Inc. (OPAL)
NASDAQ: OPAL · Real-Time Price · USD
2.060
-0.070 (-3.29%)
At close: Aug 28, 2026, 4:00 PM EDT
2.053
-0.007 (-0.35%)
After-hours: Aug 28, 2026, 7:30 PM EDT
OPAL Fuels Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 339.89 | 348.98 | 299.97 | 256.11 | 235.53 | 166.12 | |
Revenue Growth | 3.02% | 16.34% | 17.13% | 8.74% | 41.78% | 41.13% |
Cost of Revenue | 250.39 | 257.74 | 218.96 | 187.68 | 169.23 | 115.07 |
Gross Profit | 89.5 | 91.24 | 81.01 | 68.43 | 66.3 | 51.06 |
Selling, General & Admin | 60.01 | 63.98 | 53.12 | 52.35 | 51.39 | 29.38 |
Operating Expenses | 82.06 | 86.45 | 71.01 | 66.91 | 64.52 | 40.03 |
Operating Income | 7.44 | 4.79 | 10 | 1.52 | 1.78 | 11.03 |
Interest Expense | -29.73 | -27.52 | -21.53 | -12.24 | -7.9 | -6.94 |
Interest & Investment Income | 3.45 | 1.25 | 1.92 | 2.93 | 3.28 | 1.27 |
Earnings From Equity Investments | -0.97 | 2.63 | 13.24 | 5.53 | 5.78 | 2.27 |
Other Non Operating Income (Expenses) | -0.3 | 1.93 | 3.81 | 131.82 | 33.01 | -1.69 |
EBT Excluding Unusual Items | -20.1 | -16.94 | 7.44 | 129.55 | 35.95 | 5.93 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 15.03 |
Gain (Loss) on Sale of Assets | - | - | - | -0.34 | -3.37 | - |
Asset Writedown | -4.14 | - | -2.02 | - | - | - |
Other Unusual Items | 0.6 | 0.6 | - | -2.19 | - | 19.82 |
Pretax Income | -23.64 | -16.34 | 5.42 | 127.02 | 32.58 | 40.77 |
Income Tax Expense | -41.47 | -52.75 | -8.91 | - | - | - |
Earnings From Continuing Operations | 17.83 | 36.41 | 14.33 | 127.02 | 32.58 | 40.77 |
Minority Interest in Earnings | 0.87 | -21.66 | -3.29 | -97.08 | -21.26 | 0.8 |
Net Income | 18.7 | 14.75 | 11.03 | 29.95 | 11.32 | 41.57 |
Preferred Dividends & Other Adjustments | 19.12 | 10.47 | 10.47 | 11.01 | 7.93 | - |
Net Income to Common | -0.43 | 4.28 | 0.56 | 18.94 | 3.39 | 41.57 |
Net Income Growth | - | 663.46% | -97.04% | 458.42% | -91.84% | - |
Shares Outstanding (Basic) | 29 | 28 | 28 | 27 | 26 | - |
Shares Outstanding (Diluted) | 29 | 29 | 28 | 27 | 26 | - |
Shares Change | 1.23% | 5.62% | 0.73% | 5.49% | - | - |
EPS (Basic) | -0.01 | 0.15 | 0.02 | 0.70 | 0.13 | - |
EPS (Diluted) | -0.01 | 0.15 | 0.02 | 0.69 | 0.12 | - |
EPS Growth | - | 650.00% | -97.10% | 452.14% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -51.64 | -34.24 | -95.85 | -75.56 | -132.77 | -70.79 |
Free Cash Flow Per Share | -1.80 | -1.17 | -3.46 | -2.75 | -5.09 | - |
Gross Margin | 26.33% | 26.15% | 27.01% | 26.72% | 28.15% | 30.73% |
Operating Margin | 2.19% | 1.37% | 3.33% | 0.59% | 0.76% | 6.64% |
Profit Margin | -0.13% | 1.23% | 0.19% | 7.39% | 1.44% | 25.02% |
Free Cash Flow Margin | -15.19% | -9.81% | -31.95% | -29.50% | -56.37% | -42.61% |
EBITDA | 25.26 | 23.03 | 24.37 | 16.08 | 14.92 | 21.68 |
EBITDA Margin | 7.43% | 6.60% | 8.13% | 6.28% | 6.33% | 13.05% |
D&A For EBITDA | 17.82 | 18.25 | 14.37 | 14.57 | 13.14 | 10.65 |
EBIT | 7.44 | 4.79 | 10 | 1.52 | 1.78 | 11.03 |
EBIT Margin | 2.19% | 1.37% | 3.33% | 0.59% | 0.76% | 6.64% |
Revenue as Reported | 339.89 | 348.98 | 299.97 | 256.11 | 235.53 | 166.12 |