OPAL
OPAL Fuels Inc.
$2.16
-$0.01(-0.23%)
49
Overall
55
Value
54
Tech
39
Quality
Market Cap
$60.60M
Volume
261.26K
52W Range
$1.65 - $4.08
Target Price
$3.41
Order:
Income Statement
| Metric | Trend | Chart | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|
| REVENUE | ||||||
| Total Revenue | $235.5M | $256.1M | $300.0M | $349.0M | ||
| Total Revenue | $235.5M | $256.1M | $300.0M | $349.0M | ||
| COST OF GOODS SOLD | ||||||
| Cost of Revenue | $169.2M | $1.1M | $199.9M | -- | ||
| GROSS PROFIT | ||||||
| Gross Profit | $66.3M | $72.2M | $300.0M | $349.0M | ||
| OPERATING EXPENSES | ||||||
| Operating Expenses | $71.0M | $70.7M | $90.1M | $101.4M | ||
| Research & Development | $6.4M | $4.9M | $19.1M | $14.9M | ||
| Selling, General & Administrative | $51.4M | $51.3M | $53.1M | $64.0M | ||
| General & Administrative Expenses | $51.4M | $51.3M | $53.1M | $64.0M | ||
| Salaries & Wages | $-1.5M | -- | -- | -- | ||
| Depreciation & Amortization | $13.1M | -- | -- | -- | ||
| Depreciation & Amortization | $13.1M | $14.6M | $17.9M | $22.5M | ||
| Amortization | $694.0K | $563.0K | -- | -- | ||
| Securities Amortization | $3.4M | -- | -- | -- | ||
| Other Operating Expenses | $561.0K | $576.0K | $1.1M | -- | ||
| OPERATING INCOME | ||||||
| Operating income | $7.6M | $7.0M | $21.2M | $7.4M | ||
| EBITDA | $55.3M | $338.5M | $246.5M | $25.9M | ||
| NON-OPERATING ITEMS | ||||||
| Interest Expense (Non-Operating) | $6.9M | $1.5M | $21.5M | $27.5M | ||
| Intinc | $33.1M | -- | $1.9M | -- | ||
| Net Non-Operating Interest Income/Expense | $6.6M | $-1.5M | $-21.5M | $-27.5M | ||
| Gain on Sale of Securities | $33.1M | $7.3M | $1.9M | $1.2M | ||
| Other Income/Expense | $37.4M | $-135.2M | $-19.0M | $-6.4M | ||
| Other Special Charges | $1.9M | $122.3M | $3.8M | $2.5M | ||
| SPECIAL ITEMS | ||||||
| Restructring And Mn A Income | $-121.0K | -- | -- | -- | ||
| Special Income Charges | $-1.3M | -- | $2.0M | -- | ||
| Impairment of Capital Assets | -- | -- | $2.0M | -- | ||
| PRE-TAX INCOME | ||||||
| EBIT | $39.5M | $322.1M | $226.8M | $717.0K | ||
| Pre-Tax Income | $32.6M | $127.0M | $5.4M | $-16.3M | ||
| INCOME TAX | ||||||
| Tax Provision | -- | -- | $-8.9M | $-52.7M | ||
| NET INCOME | ||||||
| Net Income | $11.3M | $18.9M | $561.0K | $4.3M | ||
| Net Income (Continuing Operations) | $32.6M | $320.6M | $214.2M | $25.9M | ||
| Net Income (Discontinued Operations) | $11.3M | $18.9M | $561.0K | $4.3M | ||
| Net Income (Common Stockholders) | $3.4M | $18.9M | $561.0K | $4.3M | ||
| Normalized Income | -- | -- | -- | $-69.1M | ||
| TOTALS | ||||||
| Total Expenses | $240.2M | $71.8M | $90.1M | $101.4M | ||
| SHARE & EPS DATA | ||||||
| Average Shares Outstanding | $25.8M | $27.1M | $27.6M | $28.1M | ||
| Average Shares Outstanding (Diluted) | $26.1M | $27.5M | $27.7M | $29.3M | ||
| Shares Outstanding | $172.0M | $172.5M | $172.8M | $173.4M | ||
| Basic EPS | $0.13 | $0.70 | $0.02 | $0.15 | ||
| Basic EPS (Continuing Operations) | $0.13 | $0.70 | $0.02 | $0.15 | ||
| Diluted EPS | $0.12 | $0.69 | $0.02 | $0.15 | ||
| Diluted EPS (Continuing Operations) | $0.12 | $0.69 | $0.02 | $0.15 | ||
| OTHER METRICS | ||||||
| Accrued Preferred Stock Dividends | $7.9M | $11.0M | $10.5M | $10.5M | ||
| Development Expense | $6.4M | $4.9M | $19.1M | $14.9M | ||
| Earnings from equity interest | $5.8M | $5.5M | $13.2M | $2.6M | ||
| Earnings From Equity Interest Net Of Tax | $5.8M | $5.5M | $13.2M | $2.6M | ||
| Minority Interests | $-21.3M | $-97.1M | $-3.3M | $-21.7M | ||
| Non Recurring Operation Expense | $-1.1M | -- | -- | -- | ||
| Other Gand A | $51.4M | $51.3M | $53.1M | $64.0M | ||
| Preferred Stock Dividends | $7.9M | $11.0M | $10.5M | $10.5M | ||
| Restruct | $-121.0K | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | OPAL | $2.16 | -0.2% | 261.26K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |