Name: OPAL Income Statement - Opal Fuels Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

OPAL - Opal Fuels Inc.

USD | NASDAQ | Utilities

OPAL Income Statement - Opal Fuels Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21
Revenues
Revenues	73.4	99.8	83.4	80.5	85.4	80.0	84.0	71.0	65.0	87.0	71.1	55.0	43.0	66.7	66.6	53.2

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021
Revenues
Revenues	336.9	349.0	300.0	256.1	235.5	166.1
Cost of Revenue	-	-	-	-	-	-
Gross Profit	-	-	-	-	-	-
Operating Expenses
Research & Development	10.7	14.9	19.1	4.9	6.4	-
Selling General & Administrative	63.2	64.0	53.1	51.3	51.4	29.4
Operating Income
Operating Income	4.5	7.4	21.2	7.0	7.6	11.0
Non-Operating
Interest Income	-	-	-	-	-	-
Interest Expense	-	27.5	21.5	-	-	-
Income From Equity Investments
Tax & Net
Income Tax Expense	-	(52.7)	(8.9)	0.0	0.0	0.0
Net Income From Continuing Ops	29.5	36.4	14.3	127.0	32.6	40.8
Net Income From Discontinued Ops
Per Share
EPS Basic	0.07	0.15	0.02	0.70	0.13	0.00
EPS Diluted	0.07	0.15	0.02	0.69	0.12	0.00
Shares Basic
Supplementary Data
EBITDA	-	29.0	38.4	20.5	19.5	20.5
EBIT	4.5	7.4	21.2	7.0	7.6	11.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	1.8	2.8	2.5	3.5	6.1	8.6	6.8	2.9	0.8	0.9	1.0	1.1	1.9	-	-	-	-	-	-	-	-
Selling General & Administrative	15.2	16.2	14.4	17.5	16.0	13.6	12.7	13.7	13.2	11.1	13.3	12.8	14.1	16.8	15.8	8.0
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1.7	1.4
Depreciation & Amortization	-	-	-	-	-	4.9	4.7	4.1	3.5	3.3	3.5	3.4	3.3	2.6	3.0	3.2
Amortization of Intangibles	-	-	-	-	-	0.1	0.1	0.1	0.1	0.1	0.2	0.2	0.2	0.1	0.2	0.3	0.1
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	78.2	93.2	79.8	81.3	87.3	80.4	71.7	65.3	61.4	65.6	67.5	62.4	53.5	58.5	68.5	50.9

Operating Income
Operating Income	(4.8)	6.6	3.6	(0.8)	(1.9)	(0.3)	12.3	5.7	3.6	21.4	3.6	(7.4)	(10.6)	8.2	(1.9)	2.3	(1.0)	8.4	3.2	(0.4)	(0.1)

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	6.6	-	-	-	6.5	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	(1.8)	0.8	0.6	2.0	(0.7)	1.4	3.8	3.8	4.2	4.1	1.7	(1.0)	0.7	2.1	3.7	0.6
Other Non-Operating Income	(6.5)	(6.9)	(6.8)	(5.3)	(4.8)	(5.0)	(4.1)	(3.8)	(2.9)	0.8	0.6	123.1	(0.1)	(4.4)	6.3	0.0	0.0
Pre-Tax Income	(11.3)	(0.3)	(3.2)	(6.1)	(6.8)	(5.4)	8.2	1.9	0.7	20.1	0.2	114.1	(7.3)	32.0	5.4	(0.3)	(4.5)

Tax & Net
Income Tax Expense	(5.7)	-	-	-	(8.0)	-	-	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-	0.0	-	-
Net Income From Continuing Ops	(5.6)	16.2	11.4	7.6	1.3	(5.4)	17.1	1.9	0.7	20.1	0.2	114.1	(7.3)	32.0	5.4	(0.3)	(4.5)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(5.6)	16.2	11.4	7.6	1.3	(5.4)	17.1	1.9	0.7	20.1	0.2	114.1	(7.3)	32.0	5.4	(0.3)	(4.5)
Net Income Attributable To Parent	(5.6)	16.2	11.4	7.6	1.3	(5.4)	17.1	1.9	0.7	20.1	0.2	114.1	(7.3)	20.0	5.4	3.3
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(2.6)	2.3	1.5	0.8	(0.2)	(1.3)	2.4	(0.2)	(0.3)	3.0	(0.4)	17.9	(1.6)	4.5	(1.1)

Per Share
EPS Basic	(0.09)	-	0.05	0.03	(0.01)	-	0.09	(0.01)	(0.01)	-	(0.01)	0.66	(0.06)	-	(0.04)	0.00	0.00	-	0.00	-	-
EPS Diluted	(0.09)	-	0.05	0.03	(0.01)	-	0.09	(0.01)	(0.01)	-	(0.01)	0.66	(0.06)	-	(0.06)	0.00	0.00	-
Shares Basic	28.3	-	28.3	28.3	27.7	-	27.7	27.7	27.4	-	27.0	27.0	27.4	-	25.7	0.0	0.0	-
Shares Diluted	28.3	-	29.6	29.2	27.7	-	27.7	27.7	27.4	-	27.0	27.2	27.4	-	25.8	0.0	0.0	-

Supplementary Data
EBITDA	-	-	-	-	-	4.6	17.0	9.8	7.1	24.7	7.1	(4.0)	(7.3)	10.8	1.1	5.5	2.1	-	-	-	-
EBIT	(4.8)	6.6	3.6	(0.8)	(1.9)	(0.3)	12.3	5.7	3.6	21.4	3.6	(7.4)	(10.6)	8.2	(1.9)	2.3	(1.0)	8.4	3.2