Friday 6 November 2026 Export OPAL’s income statement to Excel — free account

OPAL Fuels Inc.

OPAL Industrials Engineering & Construction

OPAL Fuels Inc.’s revenue for fiscal 2025 (year ended December 2025) was $349.0 million, up 16.3% from fiscal 2024.

Revenue: +3.66%
EPS: −266.7%
Free cash flow: +43.3%
Total debt: +34.3%

Quarter to June 2026, against a year earlier

1.46 0.09 +6.57%

Follow OPAL

Alert me

Market cap: $239.3M
P/E: 0.0×
Fwd P/E: 5.8×
Dividend yield: —
F-score: 6/9
Altman Z: 0.45
Beneish M: −2.18
Dividend safety: n/a

Overview

	Dec '17	Dec '21	Dec '22	Dec '23	Dec '24	Dec '25
Piotroski F-Score Full definition →	—	—	—	5	5	6
P/E ratio Full definition →	—	0.00	21.53	7.64	169.50	15.73
Altman Z-Score Full definition →	—	2.49	(1.17)	(0.34)	0.27	0.45
P/S ratio Full definition →	—	0.00	0.75	0.57	0.31	0.19
P/FCF ratio Full definition →	—	4.03	0.00	0.00	0.00	0.00
Altman Z″-Score (non-manufacturers) Full definition →	—	(1.09)	(4.00)	(1.90)	(0.40)	0.16
P/Operating CF Full definition →	—	(7.57)	8.60	4.34	(175.98)	(18.87)
Beneish M-Score Full definition →	—	—	(1.67)	(1.44)	(2.79)	(2.18)
P/B ratio Full definition →	—	63.20	0.00	0.00	0.00	0.00
Price to Tangible BV Full definition →	—	0.00	0.00	0.00	0.00	0.00
EV/Sales Full definition →	—	0.00	0.88	1.14	1.22	1.13
EV/EBITDA Full definition →	—	17.79	11.86	12.40	8.95	12.06
EV/Operating CF Full definition →	—	14.09	(153.20)	7.60	11.66	10.77
EV/FCF Full definition →	—	14.09	(1.56)	(3.85)	(3.85)	(12.58)
Quick Ratio Full definition →	—	0.47	1.21	1.40	0.69	0.84
Current Ratio Full definition →	—	0.61	1.39	1.72	1.13	1.18
Net Debt/EBITDA Full definition →	—	8.65	1.71	6.21	6.66	10.02
Debt/Assets Full definition →	0.00%	60.16%	26.02%	26.26%	33.78%	36.70%
Debt/Equity Full definition →	—	190.60	(0.22)	(0.41)	(2.01)	(34.72)
Asset Turnover Full definition →	—	0.87	0.46	0.37	0.37	0.38
Operating CF/Net income Full definition →	—	0.00	(0.40)	2.02	55.94	8.52
Capex/Depreciation Full definition →	—	(8.22)	(8.36)	(6.94)	(6.43)	(2.69)
Interest Coverage Full definition →	—	1.48	0.27	0.76	0.99	0.27
ROE Full definition →	—	0.00%	(0.88%)	(3.02%)	(0.18%)	(5.42%)
ROA Full definition →	—	0.00%	0.66%	2.71%	0.07%	0.47%
ROIC Full definition →	—	3.61%	0.00%	0.00%	10.65%	1.46%
Return on Tangible Assets Full definition →	—	0.00%	0.95%	4.82%	0.12%	0.83%
Average Days of Receivables Full definition →	—	61.05	73.84	73.63	56.62	64.64
Research and Development Expense of Revenue Full definition →	—	0.00%	0.00%	0.00%	0.00%	0.00%
Selling, General and Administrative Expense of Revenue Full definition →	—	17.69%	21.82%	20.02%	17.71%	18.33%
Intangible Assets out of Total Assets Full definition →	0.00	0.15	0.09	0.07	0.06	0.06
Share Based Compensation of Revenue Full definition →	—	0.38%	0.62%	2.31%	2.15%	1.86%
Graham Net Nets Full definition →	—	(3.85)	(6.80)	(7.60)	(9.74)	(12.75)
Graham Number Full definition →	—	0.00	0.00	0.00	0.00	0.00
Earnings Yield Full definition →	—	(16.52%)	4.64%	13.08%	0.59%	6.36%
Free Cash Flow Yield Full definition →	—	24.82%	(74.76%)	(52.02%)	(101.50%)	(47.05%)
Revenue per Share Full definition →	—	1.15	9.14	9.43	10.86	12.40
Operating CF per Share Full definition →	—	0.13	(0.05)	1.41	1.14	1.30
Capex per Share Full definition →	—	(0.62)	(5.10)	(4.19)	(4.58)	(2.41)
Free Cash Flow per Share Full definition →	—	(0.49)	(5.15)	(2.78)	(3.44)	(1.11)
Cash per Share Full definition →	—	0.27	5.35	1.94	0.92	0.91
Shareholders Equity per Share Full definition →	—	0.01	(30.04)	(17.60)	(5.35)	(0.36)
Interest Debt per Share Full definition →	—	0.00	0.00	0.00	0.00	0.00
Book value per Share Full definition →	—	0.01	(30.04)	(17.60)	(5.35)	(0.36)
Free Cash Flow Full definition →	—	(70.79)	(132.76)	(75.56)	(95.03)	(31.24)
Working Capital Full definition →	—	(55.14)	59.08	53.73	13.17	18.46
Capital Expenditures Full definition →	—	(89.65)	(131.41)	(113.83)	(126.41)	(67.74)
Net Current Asset Value Full definition →	—	(292.67)	(1,207.03)	(1,104.39)	(912.14)	(846.93)
EV/EBIT Full definition →	—	24.10	116.69	41.30	17.24	53.00
Capex to Sales Full definition →	—	0.54	0.56	0.44	0.42	0.19
Price to Operating Income Full definition →	—	6.89	99.82	20.63	4.41	8.96
Other line items
Depreciation/Fixed assets Full definition →	—	0.06	0.05	0.05	0.04	0.05
Cash ROIC Full definition →	—	(26.26%)	28.33%	33.27%	(54.28%)	(8.50%)
Accounts Receivable Turnover Full definition →	—	0.00	6.24	5.16	6.11	6.44
Accounts Payable Turnover Full definition →	—	0.00	8.85	8.18	10.51	13.45
Inventory Turnover Full definition →	—	0.00	26.14	21.01	19.51	22.84
Average Days of Payables Full definition →	—	40.44	53.87	41.53	31.25	28.57
Days of Inventory on Hand Full definition →	—	16.31	16.39	20.23	18.80	16.48
Average Receivables Full definition →	—	—	37.72	49.66	49.10	54.17
Average Payables Full definition →	—	—	18.39	22.48	19.02	18.06
Average Inventory Full definition →	—	—	6.23	8.75	10.24	10.63
Average Assets Full definition →	—	190.42	512.85	699.73	817.84	920.27
Average Common Equity Full definition →	—	—	(386.48)	(626.00)	(312.84)	(78.99)

Show all line items

Columns are period end dates

Stockrow Weekly