OPAL Fuels Inc.
NASDAQ:OPAL · NASDAQ Capital Market
+$0.04 today
Vol 0.30M · Avg 0.22M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:OPAL · Revenue to Net Income
Key Ratios
Analysis
$334.7M of revenue converted into $19.3M of net income for the selected period. Gross margin is 22.9% and net margin is 5.9%, showing how much revenue survives after costs and taxes. EPS is $0.06, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $349.1M +16.4% | $300.0M +17.1% | $256.1M +8.7% | $235.5M +41.8% | $166.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $265.3M +32.7% | $199.9M +8.7% | $183.9M +13.0% | $162.8M +41.5% | $115.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $83.8M -16.3% | $100.1M +38.7% | $72.2M -0.7% | $72.7M +42.5% | $51.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 24.0% -9.4pp | 33.4% +5.2pp | 28.2% -2.7pp | 30.9% +0.1pp | 30.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $14.9M | $0 -100.0% | $4.9M -24.4% | $6.4M | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $64.0M +20.4% | $53.1M +3.6% | $51.3M -0.2% | $51.4M +74.9% | $29.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $78.9M +0.0% | $78.9M +21.1% | $65.2M -0.0% | $65.2M +62.8% | $40.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $23.2M +28.2% | $18.1M +23.4% | $14.7M +6.5% | $13.8M +29.4% | $10.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $28.1M -31.3% | $41.0M -72.8% | $150.7M +182.8% | $53.3M -8.5% | $58.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 8.1% -5.6pp | 13.7% -45.2pp | 58.9% +36.2pp | 22.6% -12.4pp | 35.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $4.9M -77.0% | $21.2M +201.4% | $7.0M -6.9% | $7.6M -31.4% | $11.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 1.4% -5.7pp | 7.1% +4.3pp | 2.7% -0.5pp | 3.2% -3.4pp | 6.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $1.2M -35.1% | $1.9M -34.5% | $2.9M -10.5% | $3.3M +158.3% | $1.3M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $27.5M +27.8% | $21.5M +102.0% | $10.7M +53.4% | $6.9M +1.9% | $6.8M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$21.2M -34.3% | -$15.8M -113.2% | $120.0M +379.6% | $25.0M -15.9% | $29.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$16.3M -401.4% | $5.4M -95.7% | $127.0M +289.9% | $32.6M -20.1% | $40.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -4.7% -6.5pp | 1.8% -47.8pp | 49.6% +35.8pp | 13.8% -10.7pp | 24.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$52.7M -492.3% | -$8.9M | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | $14.8M +33.7% | $11.0M -63.2% | $29.9M +164.5% | $11.3M +5291.9% | $210.0K | $4.9B | $4.8B | $4.7B |
| Net Margin | 4.2% +0.5pp | 3.7% -8.0pp | 11.7% +6.9pp | 4.8% +4.7pp | 0.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +638.9% | $0 -97.1% | $1 +438.5% | $0 -92.1% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +638.9% | $0 -97.1% | $1 +430.8% | $0 -92.1% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $28.1M +1.9% | $27.6M +1.7% | $27.1M +5.3% | $25.8M +2.4% | $25.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $29.3M +5.6% | $27.7M +0.7% | $27.5M +5.5% | $26.1M +3.5% | $25.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
RGC Resources, Inc.
NASDAQ:RGCO
$253.47M
Via Renewables, Inc.
NASDAQ:VIASP
$96.96M
Verde Clean Fuels, Inc.
NASDAQ:VGAS
$73.51M
Eco Wave Power Global AB (publ)
WAVE
$47.80M
PowerBank Corporation
SUUN
$29.93M
Rain Enhancement Technologies Holdco Inc
RAIN
$18.50M
Fusion Fuel Green PLC
HTOO
$5.21M
Advent Technologies Holdings, Inc.
ADN
$1.34M
Brenmiller Energy Ltd
BNRG
$96,893.00
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does OPAL generate?
OPAL Fuels Inc. (OPAL) reported $349.07M of revenue in fiscal 2025.
Is OPAL profitable?
OPAL Fuels Inc. (OPAL) reported $14.75M of net income, with a net margin of 4.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.