2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | $120M | $118M | $166M | $236M | $256M |
Cost of Revenue | $91M | $90M | $115M | $172M | $184M |
Gross Profit | $29M | $28M | $51M | $63M | $72M |
Gross Profit % | 24% | 23% | 31% | 27% | 28% |
R&D Expenses | $0 | $0 | $0 | $6.4M | $4.9M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | -$5.2M | -$25M | $41M | $33M | $30M |
Dep. & Amort. | $7.9M | $8.2M | $10M | $14M | $15M |
Def. Tax | $1.3M | $18M | -$18M | $0 | $0 |
Stock Comp. | $315K | $510K | $639K | $1.5M | $5.9M |
Chg. in WC | -$845K | $1.2M | $832K | -$14M | $7.5M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | $11M | $13M | $39M | $40M | $38M |
ST Investments | $0 | $0 | $0 | $65M | $9.9M |
Cash & ST Inv. | $11M | $13M | $39M | $105M | $48M |
Receivables | $26M | $28M | $36M | $57M | $58M |
Inventory | $3.8M | $4.2M | $5.1M | $7.3M | $10M |
Opal Fuels reported a strong 2024 with adjusted EBITDA of $90 million, in line with guidance, and a 76% increase in the Fuel Station Service segment EBITDA compared to 2023.
RNG fuel production for 2024 was 3.8 million MMBtus, up 41% year-over-year but slightly below the guidance of 4 million MMBtus due to longer ramp-up timelines at new facilities.
For 2025, the company expects adjusted EBITDA between $90 million and $110 million, with RNG production guidance of 5.0 to 5.4 million MMBtus, representing a 30%-40% increase over 2024.
Opal Fuels continues to expand its RNG portfolio, bringing three large landfill RNG projects online in 2024 and putting nearly 2 million MMBtus of annual design capacity into construction.
The Fuel Station Service segment is expected to grow adjusted EBITDA by 30%-50% in 2025, driven by increased dispensing volumes and margin improvements, while corporate G&A expenses are anticipated to rise.