OPAL Fuels Inc.
OPAL Utilities Utilities Regulated Gas
OPAL Fuels Inc.’s revenue for fiscal 2025 (year ended December 2025) was $349.0 million, up 16.3% from fiscal 2024. In the quarter to June 2026, revenue grew 3.66%, EPS fell 266.7%, free cash flow grew 43.3% and total debt rose 34.3%, each against the same quarter a year earlier. Revenue growth for three consecutive years; insiders bought in the last twelve months.
Follow OPAL
OPAL Fuels Inc. (OPAL) Altman Z-score
OPAL Fuels Inc.'s Altman Z-score for fiscal 2025 is 0.45, in the distress zone (below 1.81).
Altman Z-score, annual
Embed this chart
Annual newest first
| Period | Altman Z-score | Change (points) |
|---|---|---|
| FY2025 | 0.45 | 0.18 |
| FY2024 | 0.27 | 0.61 |
| FY2023 | −0.34 | 0.84 |
| FY2022 | −1.18 | (3.67) |
| FY2021 | 2.49 | — |
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Working capital / total assets | 0.02 | — | 0.02 | |
| Retained earnings / total assets | 0.00 | — | −0.00 | |
| EBIT / total assets | 0.01 | — | 0.03 | |
| Market value of equity / total liabilities | 0.07 | — | 0.04 | |
| Sales / total assets | 0.36 | — | 0.36 | |
| Altman Z-score | Distress zone | 0.45 | ||
| Z″ Variant for non-manufacturing and asset-light companies (drops the sales/assets term, uses book equity) | Distress zone | 0.16 | ||
How the Altman Z-score works
Z = 1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets (Altman, 1968). The market value of equity is the close on the last trading day of the fiscal year times weighted basic shares.
Z″ = 6.56 × working capital ÷ total assets + 3.26 × retained earnings ÷ total assets + 6.72 × EBIT ÷ total assets + 1.05 × book equity ÷ total liabilities (Altman, Hartzell and Peck, 1995), the variant for non-manufacturing and asset-light companies.
| Zone | Z | Z″ |
|---|---|---|
| Safe zone | above 2.99 | above 2.60 |
| Grey zone | 1.81–2.99 | 1.10–2.60 |
| Distress zone | below 1.81 | below 1.10 |
Not worked out for banks, insurers and REITs, whose balance sheets the model does not describe, nor when a figure is missing or there is no share price in the week to the fiscal year end.
Altman Z-score against peers
| Company | Altman Z-score |
|---|---|
| CTRI Centuri Holdings, Inc. compare | 2.4× |
| CPK Chesapeake Utilities Corporation compare | 1.3× |
| RGCO RGC Resources Inc. compare | 1.2× |
| MDU MDU Resources Group, Inc. compare | 1.1× |
| OGS ONE Gas, Inc. compare | 1.0× |
| SR Spire Inc. compare | 0.7× |
| NWN Northwest Natural Gas Company compare | 0.7× |
| OPAL OPAL Fuels Inc. | 0.5× |
| SPH Suburban Propane Partners, L.P. compare | — |
What Altman Z-score is
The Altman Z-Score weighs working capital, retained earnings, operating profit, market value and sales against assets and debts to gauge the risk of distress.
1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets