OPAL Fuels Inc.
OPAL Fuels Inc.
Subscribe to unlock 17+ years of financial data
Subscribe to unlock 17+ years of data
Financial Statements
Values in Millions ($) | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | Subscriber-only column | Subscriber-only column | Subscriber-only column | Subscriber-only column | Financial statements beyond 3 years are for subscribers only. Unlock 17+ years of income statements, balance sheets, and cash flow statements Start 7-day free trial |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Redeemable Preferred Noncontrolling Interest | - | 150 | 130 | 0 | 0 | 130 | 130 | 0 | 0 | 130 | 133 | -14 | |||||
Redeemable Noncontrolling Interest | - | 343 | 378 | -23 | 89 | 277 | 483 | -78 | -108 | 705 | 803 | 91 | |||||
Senior Secured Credit Facility Term Loan | - | - | - | - | - | - | - | - | - | - | 0 | 0 | |||||
Common Class A | - | 30 | 0 | 0 | -2 | 31 | 0 | 0 | 0 | 30 | 0 | 0 | |||||
Derivative Liabilities Current | - | - | - | - | - | - | 0 | - | - | - | 0 | 0 | |||||
Common Class C | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
Other Liabilities Current | - | - | - | - | - | - | 2 | 2 | 2 | 0 | 0 | 0 | |||||
Common Class D | - | 23 | 0 | 0 | -50 | 73 | 0 | 0 | 0 | 73 | 144 | 0 | |||||
Assets | |||||||||||||||||
Assets Current | |||||||||||||||||
Cash And Cash Equivalents At Carrying Value | 91 | 133 | 24 | 30 | 29 | 40 | 24 | 20 | 19 | 28 | 38 | 15 | |||||
Accounts Receivable Net Current | 38 | 43 | 62 | 31 | 29 | 31 | 47 | 40 | 24 | 23 | 28 | 31 | |||||
Restricted Cash Current | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 1 | |||||
Contract With Customer Asset Net Current | 7 | 7 | 8 | 13 | 11 | 10 | 11 | 10 | 13 | 9 | 7 | 14 | |||||
Inventory Parts And Components Net Of Reserves | 13 | 12 | 11 | 12 | 13 | 13 | 10 | 10 | 11 | 11 | 10 | 12 | |||||
Short Term Investments | - | - | - | - | - | - | 0 | 11 | 9 | 6 | 10 | 18 | |||||
Prepaid Expense And Other Assets Current | 14 | 18 | 16 | 11 | 12 | 10 | 24 | 5 | 6 | 6 | 6 | 5 | |||||
Income Taxes Receivable | - | - | 3 | 3 | 3 | 4 | 6 | 6 | 5 | 4 | 5 | 4 | |||||
Assets Current | 163 | 213 | 123 | 123 | 123 | 116 | 117 | 123 | 105 | 106 | 128 | 106 | |||||
Property Plant And Equipment And Finance Lease Rig… | - | 513 | 496 | 484 | 477 | 468 | 458 | 410 | 385 | 359 | 339 | 304 | |||||
Equity Method Investments | 234 | 224 | 231 | 228 | 225 | 219 | 224 | 217 | 213 | 206 | 207 | 199 | |||||
Net Investment In Lease After Allowance For Credit… | 11 | 11 | 8 | - | - | - | 0 | - | - | - | - | - | |||||
Assets Held For Sale Not Part Of Disposal Group Cu… | - | - | - | - | - | - | 6 | 4 | 2 | 2 | 0 | 4 | |||||
Restricted Cash Noncurrent | 3 | 3 | 3 | 3 | 3 | 4 | 2 | 3 | 2 | 3 | 4 | 5 | |||||
Deferred Finance Costs Noncurrent Net | - | - | - | - | - | - | - | - | - | - | 0 | 0 | |||||
Goodwill | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | |||||
Derivative Assets Current | - | - | - | - | - | - | 0 | 0 | 0 | 1 | 1 | 0 | |||||
Other Assets Noncurrent | 49 | 42 | 44 | 24 | 23 | 23 | 26 | 2 | 2 | 2 | 1 | 2 | |||||
Assets | 1,040 | 1,061 | 959 | 917 | 906 | 885 | 881 | 831 | 782 | 750 | 755 | 690 | |||||
Liabilities And Stockhold… | |||||||||||||||||
Inventory Noncurrent | - | - | - | - | - | - | 4 | 4 | 4 | 4 | 3 | 3 | |||||
Liabilities Current | |||||||||||||||||
Accrued Income Taxes Current | - | - | - | 3 | 3 | 4 | 4 | 5 | 4 | 5 | 5 | 4 | |||||
Employee Related Liabilities Current | - | - | - | 9 | 8 | 6 | 10 | 8 | 7 | 10 | 9 | 8 | |||||
Operating Lease Right Of Use Asset | - | - | 13 | - | - | - | 13 | 13 | 13 | 12 | 12 | 12 | |||||
Accounts Payable Other Current | 13 | 10 | 19 | - | - | - | 17 | - | - | - | - | - | |||||
Contract With Customer Liability Current | 3 | 5 | 6 | 8 | 9 | 10 | 9 | 6 | 6 | 8 | 6 | 7 | |||||
Derivative Assets Noncurrent | - | - | - | - | - | - | 0 | - | - | - | 0 | 0 | |||||
Long Term Construction Loan Current | 19 | 19 | 15 | 9 | 6 | 3 | 13 | 2 | 2 | 2 | 2 | 2 | |||||
Secured Debt Current | - | - | - | 2 | 2 | 2 | 11 | 7 | 4 | 2 | 0 | 0 | |||||
Other Accrued Liabilities Current | 55 | 63 | 64 | 15 | 13 | 16 | 65 | 20 | 14 | 17 | 10 | 14 | |||||
Liabilities Current | 90 | 97 | 104 | 83 | 98 | 102 | 104 | 98 | 81 | 75 | 74 | 57 | |||||
Convertible Notes Payable Current | - | - | - | - | - | - | - | - | - | - | 0 | 0 | |||||
Intangible Assets Net Excluding Goodwill | - | - | - | - | - | - | 1 | 1 | 1 | 2 | 2 | 2 | |||||
Secured Long Term Debt | - | - | - | 313 | 296 | 274 | 267 | 216 | 198 | 175 | 177 | 154 | |||||
Construction Loan Noncurrent | 413 | 428 | 337 | 17 | 18 | 18 | 285 | 19 | 19 | 20 | 20 | 20 | |||||
Other Liabilities Noncurrent | 21 | 24 | 20 | 8 | 9 | 15 | 27 | 10 | 10 | 9 | 8 | 1 | |||||
Conversion Of Stock Shares Converted1 | - | - | - | - | - | - | -72 | - | - | - | - | - | |||||
Liabilities | 524 | 549 | 462 | 434 | 432 | 420 | 416 | 361 | 328 | 297 | 297 | 254 | |||||
Members Equity | |||||||||||||||||
Retained Earnings Accumulated Deficit | 38 | 20 | -1 | 19 | -13 | 69 | -137 | -168 | -262 | -371 | -467 | -841 | |||||
Accumulated Other Comprehensive Income Loss Net Of… | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | |||||
Treasury Stock Common Value | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | |||||
Stockholders Equity | 38 | 18 | -10 | 10 | -25 | 57 | -148 | -179 | -273 | -382 | -479 | -852 | |||||
Additional Paid In Capital | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
Minority Interest | 12 | 10 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||
Liabilities And Stockholders Equity | 1,040 | 1,061 | 959 | 917 | 906 | 885 | 881 | 831 | 782 | 750 | 755 | 690 | |||||
Operating Lease Liability Current | - | - | 1 | - | - | - | 1 | 1 | 1 | 1 | 1 | 1 | |||||
Asset Retirement Obligation Current | - | - | 3 | - | - | - | 3 | 2 | 2 | 2 | 2 | 1 | |||||
Common Class B | - | 122 | 0 | 0 | 50 | 72 | 0 | 0 | 0 | 72 | 0 | 0 | |||||
Variable Interest Entity Primary Beneficiary | - | 13 | 0 | -0 | -0 | 1 | 0 | -0 | -1 | 1 | 0 | 0 | |||||
Treasury Stock Common Shares | - | - | - | 2 | 2 | 2 | - | 2 | 2 | 2 | - | 2 | |||||
Asset Retirement Obligations Noncurrent | - | - | 5 | - | - | - | 5 | 6 | 6 | 5 | 5 | 5 | |||||
Other Loans Payable Current | - | - | - | - | - | - | - | - | - | - | 0 | 0 | |||||
Related Party | - | 15 | 13 | 0 | -5 | 7 | 15 | 0 | -0 | 15 | 0 | 0 | |||||
Senior Secured Credit Facility Working Capital Fac… | - | - | - | - | - | - | - | - | - | - | 0 | 0 | |||||
Nonrelated Party | - | 0 | 0 | 0 | 2 | 0 | 0 | -0 | -11 | 11 | 0 | 0 | |||||
Allowance For Doubtful Accounts Receivable Current | 1 | 1 | 0 | - | - | - | 0 | - | - | - | - | - | |||||
Operating Lease Liability Noncurrent | - | - | 13 | 12 | 12 | 12 | 12 | 12 | 13 | 12 | 12 | 12 | |||||
Business Combination Contingent Consideration Liab… | - | - | - | - | - | - | 0 | 0 | 1 | 1 | 2 | 4 | |||||
Derivative Liabilities Noncurrent | - | - | - | - | - | - | 0 | 0 | - | - | 0 | - | |||||
Subscribe to unlock 17+ years of financial data, unlimited metrics, and saved tables
Subscribe to unlock 17+ years of data, unlimited metrics, and saved tables
Custom Table
Subscribe to unlock 17+ years of financial data, unlimited metrics, transformations, and saved visuals
Subscribe to unlock 17+ years of data, unlimited metrics, transformations, and saved visuals
Interactive Financial Visualizations
Subscribe to unlock 17+ years of financial data
Subscribe to unlock 17+ years of data
Earnings Market Reaction
| Fiscal Year | Q1 1 Month | Q1 2 Month | Q1 3 Month | Q2 1 Month | Q2 2 Month | Q2 3 Month | Q3 1 Month | Q3 2 Month | Q3 3 Month | Q4 1 Month | Q4 2 Month | Q4 3 Month |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | -4.34% | -3.65% | 7.31% | - | - | - | - | - | - | - | - | - |
| 2025 | 52.13% | 26.54% | 7.11% | 3.98% | 12.39% | 19.47% | 15.31% | 28.71% | 27.03% | -10.62% | -16.85% | -23.26% |
| 2024 | -4.73% | -19.33% | -19.72% | 0.84% | -0.56% | 8.99% | -0.81% | -9.46% | -17.57% | -35.24% | 4.76% | 52.86% |
| 2023 | - | - | - | -5.67% | 0.54% | -19.30% | -6.25% | -10.14% | -21.62% | 0.00% | 0.00% | -1.43% |
Earnings Market Reaction data beyond 3 years is for subscribers only. Unlock the full earnings market reaction history Start 7-day free trial | ||||||||||||
Subscribe to unlock 17+ years of financial data and 90+ calculated metrics
Subscribe to unlock 17+ years of data and 90+ calculated metrics
Performance and Valuation Metrics
Rows marked with a lock icon are subscribers only — subscribe to unlock 90+ calculated metrics and 17+ years of history.
Metrics | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | Subscriber-only column | Subscriber-only column | Subscriber-only column | Subscriber-only column | Metric history beyond 3 years is for subscribers only. Unlock 17+ years of history across 90+ calculated metrics Start 7-day free trial |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Liquidity Ratios | |||||||||||||||||
| Current Ratio | 1.82 | 2.20 | 1.18 | 1.47 | 1.26 | 1.15 | 1.13 | 1.25 | 1.29 | 1.40 | 1.72 | 1.86 | |||||
| Quick Ratio | 1.66 | 2.02 | 1.02 | 1.34 | 1.14 | 1.05 | 0.90 | 1.21 | 1.21 | 1.32 | 1.64 | 1.77 | |||||
| Working Capital | 73.47M | 116.34M | 18.46M | 39.32M | 25.25M | 14.79M | 13.17M | 24.82M | 23.63M | 30.35M | 53.73M | 48.86M | |||||
Leverage & Debt | |||||||||||||||||
| Debt to Equity | 13.82 | 29.78 | -45.53 | 42.26 | -17.27 | 7.36 | -2.81 | -2.01 | -1.20 | -0.78 | -0.62 | -0.30 | |||||
| Interest Coverage TTM | 0.15 | 0.34 | 0.57 | 0.04 | 0.70 | 2.44 | - | - | - | - | 10.98 | -1.79 | |||||
| Debt Ratio | 0.50 | 0.52 | 0.48 | 0.47 | 0.48 | 0.48 | 0.47 | 0.43 | 0.42 | 0.40 | 0.39 | 0.37 | |||||
Efficiency & Turnover | |||||||||||||||||
| Asset Turnover TTM | 0.35 | 0.35 | 0.38 | 0.38 | 0.39 | 0.39 | 0.37 | 0.40 | 0.40 | 0.41 | 0.37 | 0.35 | |||||
| Days Sales Outstanding TTM | 35.76 | 39.77 | 56.66 | 39.20 | 29.49 | 30.52 | 45.12 | 41.98 | 31.68 | 34.64 | 41.83 | 52.36 | |||||
| Receivables Turnover TTM | 10.21 | 9.18 | 6.44 | 9.31 | 12.38 | 11.96 | 8.09 | 8.69 | 11.52 | 10.54 | 8.73 | 6.97 | |||||
Per Share Metrics | |||||||||||||||||
| Diluted EPS TTM | -0.33 | 0.07 | 0.15 | 0.15 | 0.18 | -0.01 | 0.02 | 0.29 | 0.19 | 0.77 | 0.69 | 0.64 | |||||
| Free Cash Flow Per Share TTM | -0.74 | -2.25 | -1.22 | -3.32 | -3.19 | -2.33 | -3.47 | -1.05 | -1.69 | -1.97 | -2.78 | -4.19 | |||||
| Dividend Per Share TTM | 0.39 | 0.40 | 0.37 | 0.28 | 0.28 | 0.38 | 0.47 | 0.38 | 0.89 | 0.81 | 0.62 | 0.62 | |||||
Margin Metrics | |||||||||||||||||
| Gross Profit Margin TTM | - | 85.17% | 85.88% | 85.65% | 86.22% | 86.78% | 87.15% | 88.02% | 88.08% | 87.66% | 87.49% | 88.46% | |||||
| Operating Profit Margin TTM | 0.69% | 1.34% | 2.12% | 0.14% | 2.79% | 4.90% | 7.07% | 13.99% | 11.64% | 7.62% | 2.75% | -2.61% | |||||
| Net Profit Margin TTM | -2.89% | 0.56% | 1.23% | 1.33% | 1.61% | -0.11% | 0.19% | 2.59% | 1.76% | 7.62% | 7.39% | 7.28% | |||||
Growth Metrics | |||||||||||||||||
| Net Revenue Growth (1Y) | 3.02% | 5.15% | 16.34% | 7.26% | 12.22% | 15.22% | 17.13% | 30.17% | 27.13% | 21.21% | 8.74% | -18.05% | |||||
| Net Income Growth (1Y) | -285.47% | -634.47% | 663.46% | -44.72% | 2.40% | -101.66% | -97.04% | -53.78% | -68.53% | 1,069.54% | -1,859.85% | 98.73% | |||||
| EPS Growth (1Y) | -276.86% | -623.52% | 649.33% | -45.84% | 0.25% | -101.64% | -97.09% | -55.00% | -69.33% | 1,070.19% | -1,770.77% | 89.10% | |||||
Valuation Metrics | |||||||||||||||||
| P/E TTM | -6.63 | 38.01 | 15.47 | 14.18 | 12.91 | -145.31 | 166.89 | 12.74 | 21.87 | 6.48 | 7.91 | 12.88 | |||||
| P/B TTM | 1.72 | 3.87 | -6.53 | 6.06 | -2.73 | 0.89 | -0.63 | -0.56 | -0.41 | -0.36 | -0.31 | -0.26 | |||||
| P/S TTM | 0.19 | 0.21 | 0.19 | 0.19 | 0.21 | 0.16 | 0.31 | 0.33 | 0.38 | 0.49 | 0.59 | 0.94 | |||||
| Market Cap | 65.21M | 71.31M | 66.27M | 62.21M | 68.40M | 51.00M | 93.62M | 101.14M | 113.19M | 137.39M | 149.86M | 221.23M | |||||
| Enterprise Value | -29.98M | -65.66M | 37.95M | 343.12M | 332.48M | 281.84M | 343.54M | 299.67M | 293.29M | 281.72M | 279.15M | 353.27M | |||||
Calculated Values | |||||||||||||||||
| Free Cash Flow TTM | -22.08M | -63.81M | -34.24M | -93.95M | -90.08M | -64.71M | -95.85M | -29.02M | -46.83M | -53.98M | -75.56M | -112.95M | |||||
| Net Debt | -95.19M | -136.97M | -28.32M | 280.90M | 264.07M | 230.84M | 249.92M | 198.53M | 180.10M | 144.33M | 129.29M | 132.04M | |||||
Per-Share and Margin | |||||||||||||||||
| EPS TTM | |||||||||||||||||
| Adjusted EPS TTM | |||||||||||||||||
| Cash Flow Per Share TTM | |||||||||||||||||
| Pretax Margin TTM | |||||||||||||||||
| Stock Comp to Revenue TTM | |||||||||||||||||
Turnover Ratios and Averages | |||||||||||||||||
| Average Assets | |||||||||||||||||
| Average Equity | |||||||||||||||||
| Average Inventory | |||||||||||||||||
| Average Receivables | |||||||||||||||||
| Average Accounts Payables | |||||||||||||||||
| Inventory Turnover TTM | |||||||||||||||||
| Payables Turnover TTM | |||||||||||||||||
| Days Inventory Outstanding TTM | |||||||||||||||||
| Days Payables Outstanding TTM | |||||||||||||||||
| Cash Conversion Cycle TTM | |||||||||||||||||
| Working Capital to Revenue | |||||||||||||||||
| Deferred Revenue to Revenue | |||||||||||||||||
Growth Rates | |||||||||||||||||
| Total Assets Growth (1Y) | |||||||||||||||||
| Total Assets Growth (3Y) | |||||||||||||||||
| Total Assets Growth (5Y) | |||||||||||||||||
| Dividends Paid Growth (1Y) | |||||||||||||||||
| Dividends Paid Growth (3Y) | |||||||||||||||||
| Dividends Paid Growth (5Y) | |||||||||||||||||
| EPS Growth (3Y) | |||||||||||||||||
| EPS Growth (5Y) | |||||||||||||||||
| Net Income Growth (3Y) | |||||||||||||||||
| Net Income Growth (5Y) | |||||||||||||||||
| Net Profit Margin Growth (1Y) | |||||||||||||||||
| Net Profit Margin Growth (3Y) | |||||||||||||||||
| Net Profit Margin Growth (5Y) | |||||||||||||||||
| Net Revenue Growth (3Y) | |||||||||||||||||
| Net Revenue Growth (5Y) | |||||||||||||||||
| Deferred Revenue Growth (1Y) | |||||||||||||||||
| Retained Earnings Growth (1Y) | |||||||||||||||||
Credit, Liquidity, Returns, Payout | |||||||||||||||||
| Cash Ratio | |||||||||||||||||
| Net Working Capital | |||||||||||||||||
| Debt to EBITDA TTM | |||||||||||||||||
| Net Debt to EBITDA TTM | |||||||||||||||||
| Net Debt to Equity | |||||||||||||||||
| Altman A | |||||||||||||||||
| Altman B | |||||||||||||||||
| Altman C | |||||||||||||||||
| Altman D | |||||||||||||||||
| Altman E | |||||||||||||||||
| Altman Z-Score | |||||||||||||||||
| ROA TTM | |||||||||||||||||
| ROE TTM | |||||||||||||||||
| NOPAT TTM | |||||||||||||||||
| ROIC TTM | |||||||||||||||||
| Effective Tax Rate TTM | |||||||||||||||||
| Payout Ratio TTM | |||||||||||||||||
| Dilution Ratio | |||||||||||||||||
| Retained Earnings to Equity | |||||||||||||||||
| Treasury Stock to Equity | |||||||||||||||||
| Treasury Stock Change (1Y) | |||||||||||||||||
| Accrued to Current Liabilities | |||||||||||||||||
| NCAV | |||||||||||||||||
| NCAV Per Share TTM | |||||||||||||||||
Valuation Ratios | |||||||||||||||||
| P/CF TTM | |||||||||||||||||
| Dividend Yield TTM | |||||||||||||||||
| Free Cash Flow Yield TTM | |||||||||||||||||
| EV EBITDA TTM | |||||||||||||||||
| EV EBIT TTM | |||||||||||||||||
| Stock Compensation TTM | |||||||||||||||||
| Adjusted Net Income TTM | |||||||||||||||||
| Billings TTM | |||||||||||||||||
| Total Debt | |||||||||||||||||
| Invested Capital | |||||||||||||||||
Subscribe to unlock 17+ years of financial data
Subscribe to unlock 17+ years of data
Insider Transactions
Subscribe to unlock 17+ years of financial data
Subscribe to unlock 17+ years of data
Institutional Ownership
OPAL Fuels Inc. (OPAL) — SEC Financial Statements & Analysis
OPAL Fuels Inc. (OPAL) is a gas & other services combined company. OPAL Fuels Inc. trades on Nasdaq as: OPAL. Based on its latest SEC filing (Form 10-Q, period ending 2026-06-30), OPAL Fuels Inc. reported a 3.02% year-over-year revenue growth, a Gross Profit Margin of 85.17% (TTM), a Debt-to-Equity ratio of 13.82x, a Price-to-Sales (P/S) ratio of 0.19x (TTM), a Price-to-Book (P/B) ratio of 1.72x (TTM), at a market cap of $65.21M. Figures below are sourced from SEC EDGAR, as-filed.
- Net Revenue TTM Growth 1Y
- 3.02%
- Gross Profit Margin TTM
- 85.17%
- Debt To Equity
- 13.82x
- P/S TTM
- 0.19x
- P/B TTM
- 1.72x
- Market Cap
- $65.21M
Data as of 2026-06-30 · Source: SEC EDGAR
Frequently Asked Questions
What industry is OPAL Fuels Inc. in?
OPAL Fuels Inc. (OPAL) operates in the Gas & Other Services Combined industry.
What is OPAL's market cap?
OPAL Fuels Inc. (OPAL) has a market capitalization of $65.21M as of 2026-06-30.
What exchange does OPAL trade on?
OPAL Fuels Inc. (OPAL) trades on the Nasdaq.