Stocktoria
OPAL Fuels Inc. OPAL
Nasdaq · XNAS · stock · Gas & Other Services Combined · website · IPO 2021-03-25
Chart by TradingView
3/9
Piotroski F — financial health
0.14
Altman Z″ — distress risk · distress
—
Dividend payout · no dividend
Financials & ratios (annual, from 10-K)
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Financials | |||||
| Revenue | $326.7M | $290.9M | $251.1M | $235.5M | $166.1M |
| Operating income | $7.4M | $21.2M | $7.0M | $7.6M | -$4.9M |
| Net income | — | — | — | — | -$16.2M |
| Operating cash flow | $36.5M | $31.4M | $38.3M | -$1.4M | -$1.9M |
| Free cash flow | -$34.2M | -$95.9M | -$75.6M | -$132.8M | -$91.6M |
| Total assets | $959.5M | $881.1M | $754.6M | $644.9M | $380.8M |
| Total liabilities | $461.7M | $416.0M | $297.1M | $267.0M | $285.9M |
| Shareholders' equity | -$12.9M | -$147.8M | -$477.9M | -$774.2M | $1.2M |
| Ratios | |||||
| Operating margin | 2.3% | 7.3% | 2.8% | 3.2% | -3.0% |
| Net margin | — | — | — | — | -9.7% |
| FCF margin | -10.5% | -33.0% | -30.1% | -56.4% | -55.1% |
| Return on assets | — | — | — | — | -4.3% |
| Return on equity | — | — | — | — | -1347.3% |
| Debt / equity | -27.94× | -1.93× | -0.41× | -0.11× | 111.55× |
| Current ratio | 1.18 | 1.13 | 1.72 | 1.39 | 0.61 |
| Revenue growth | 12.3% | 15.8% | 6.6% | 41.8% | — |
Notable holders (13F)
| Investor | Shares | Value |
|---|---|---|
| RENAISSANCE TECHNOLOGIES LLC | 11,700 | $29,484 |
Why these scores methodology →
Piotroski F-score: 3/9
- Positive return on assets
- Positive operating cash flow
- Rising ROA
- Cash flow exceeds net income
- Lower long-term debt
- Rising current ratio
- No share dilution
- Rising gross margin
- Rising asset turnover
Altman Z″: 0.14 (distress)
- Working capital / assets 0.019
- Retained earnings / assets -0.001
- EBIT / assets 0.008
- Equity / liabilities -0.028
Sector peers
VZ · T · CCZ · UPS · TMUS · FDX · all Transportation & Utilities →
Source: SEC EDGAR filings · CIK 0001842279 · as of 2025-12-31. Figures are facts from filings plus Stocktoria's own computed scores — not investment advice.