OPAL · OPAL Fuels Inc. · Financials
Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| $339.89M | $348.98M | $299.97M | $256.11M | $235.53M | $166.12M | |
| $16.48M | — | $9.12M | $4.96M | $4.87M | $4.08M | |
| $10.5M | $14.94M | $19.11M | $4.87M | $6.44M | — | |
| $7.55M | — | — | — | — | $4.94M | |
| $60.01M | $63.98M | $53.12M | $51.26M | $51.39M | $29.38M | |
| — | — | $274K | $563K | $694K | $346K | |
| $22.04M | $22.47M | $17.89M | $14.57M | $13.14M | $10.65M | |
| $337.56M | $341.56M | $278.75M | $249.07M | $227.97M | $155.1M | |
| $2.33M | $7.41M | $21.22M | $7.04M | $7.56M | $11.03M | |
| — | 2.12% | 7.07% | 2.75% | 3.21% | 6.64% | |
| $24.37M | $29.88M | $39.11M | $21.61M | $20.7M | $21.68M | |
| — | $27.52M | $21.53M | — | — | — | |
| -$25.97M | -$23.75M | -$15.8M | $124.47M | $1.94M | $0 | |
| -$967K | $2.63M | $13.24M | $5.53M | $5.78M | $2.27M | |
| -$23.64M | -$16.34M | $5.42M | $127.02M | $32.58M | $40.77M | |
| — | -$52.75M | -$8.91M | $0 | $0 | $0 | |
| $17.83M | $36.41M | $14.33M | $127.02M | $32.58M | -$16.19M | |
| — | 10.43% | 4.78% | 49.6% | 13.83% | -9.75% | |
| -$425K | $4.28M | $561K | $18.94M | $3.39M | $0 | |
| USD/shares | -$0.01 | $0.15 | $0.02 | $0.70 | $0.13 | $0.00 |
| USD/shares | -$0.01 | $0.15 | $0.02 | $0.69 | $0.12 | $0.00 |
| shares | — | 28.14M | 27.62M | 27.15M | 25.77M | 0 |
| shares | — | 29.25M | 27.69M | 27.49M | 26.06M | 0 |
Debt Profile
Annual debt figures are established from 10-K filings and updated by subsequent 10-Q and 8-K disclosures. Instrument balances are not summed into a company total unless the filing itself reports that total.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 13 similar-size Engineering & Construction companies (of 44 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Fuel Station Services Segment | $214,551,000 | $166,875,000 | $135,012,000 | $117,415,000 | $50,440,000 |
| Renewable Natural Gas Fuel Supply Segment | $101,656,000 | $88,420,000 | $66,292,000 | $73,158,000 | $70,360,000 |
| Renewable Power Segment | $32,768,000 | $44,677,000 | $54,804,000 | $44,958,000 | $45,324,000 |
By Geography (USD)
| Component | FY2024 | FY2023 | FY2022 |
|---|---|---|---|
| Non Us | $16,286,000 | $16,325,000 | $3,114,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Environmental Attributes | $144,087,000 | — | — | — | — |
| Construction | $49,040,000 | — | — | — | — |
| RNG Marketing | $43,947,000 | — | — | — | — |
| Third Party Station Service and Maintenance | $27,976,000 | — | — | — | — |
| Lease Revenues | $22,258,000 | — | — | — | — |
| Electricity Sales | $21,960,000 | — | — | — | — |
| OPAL Owned Stations | $20,957,000 | — | — | — | — |
| Brown Gas Sales | $13,652,000 | — | — | — | — |
| Capacity Renewable Power | $3,214,000 | — | — | — | — |
| Other | $1,884,000 | — | — | — | — |
| Product And Service Other | — | $1,167,000 | $632,000 | $328,000 | $56,000 |
| Service | — | $21,807,000 | $16,711,000 | $16,449,000 | $17,056,000 |
| Brown Gas | — | $22,402,000 | $19,587,000 | $38,356,000 | $12,257,000 |
| Environmental Credits | — | $176,063,000 | $126,573,000 | $86,901,000 | $55,863,000 |
| Operating Agreements | — | — | — | $893,000 | $3,172,000 |
| Parts | — | $3,769,000 | $4,680,000 | $4,391,000 | $755,000 |
| Renewable Power Sales | — | $25,879,000 | $33,648,000 | $33,881,000 | $40,259,000 |
| Third Party Construction | — | $39,769,000 | $49,318,000 | $49,458,000 | $32,630,000 |