OPAL Fuels Reports Second Quarter 2026 Results

via Business Wire
ⓘ This article is third-party content and does not represent the views of this site. We make no guarantees regarding its accuracy or completeness.

OPAL Fuels (“OPAL Fuels” or the “Company”) (Nasdaq: OPAL) today announced financial and operating results for the three and six months ended June 30, 2026.

"Second quarter financial results were solid and in line with our expectations with adjusted EBITDA growth of 40% percent over the second quarter of last year," said Adam Comora, Co-Chief Executive Officer of OPAL Fuels. "Contribution from 45Z production tax credits, growth in our FSS segment, and G&A cost savings drove financial results in a flat RIN price environment versus last year. These results keep us on track to meet our annual guidance.”

"We continue to pursue opportunities to drive increased production and EBITDA at our existing operating facilities, which require minimal capital investment. In addition, we are advancing the construction of new RNG facilities that will expand our production capacity as they come online," said Jonathan Maurer, Co-Chief Executive Officer of OPAL Fuels. “Longer term growth for OPAL Fuels is underpinned by the structural economic advantage of natural gas versus diesel. Our vertically integrated model allows us to capitalize on this opportunity.”

Financial Highlights

  • Adjusted EBITDA(1) for the three and six months ended June 30, 2026, was $23.1 million and $39.8 million compared to $16.5 million and $36.6 million for the comparable periods last year an increase of 40% and 9% respectively.
  • Revenue for the three and six months ended June 30, 2026, was $83.4 million and $156.8 million respectively, an increase of 4% and a decrease of (5)% compared to the same periods last year.
  • Net (loss) income for the three and six months ended June 30, 2026 was $(4.1) million and $(9.7) million, compared to $7.6 million and $8.8 million in the same periods last year.
  • Basic and diluted net (loss) income per share attributable to Class A common shareholders for the three and six months ended June 30, 2026 were $(0.05) and $(0.14) compared to $0.03 and $0.02 in the comparable period last year.
  • In April we entered into a $100 million Master Agreement establishing the key terms and conditions to monetize section 45Z Production Tax Credits.
  • At June 30, 2026, RNG Pending Monetization totaled $16.3 million.

(1) This is a non-GAAP financial measure. A reconciliation of this non-GAAP financial measure to its comparable GAAP financial measure has been provided in the financial tables included in this press release. An explanation of this measure and how it is calculated is also included below under the heading “Non-GAAP Financial Measures."

Operational Highlights

  • RNG produced was 1.3 million and 2.4 million MMBtu for the three and six months ended June 30, 2026, an increase of 4% and 6% compared to the prior-year period.(2)
  • The Fuel Station Services segment sold, dispensed, and serviced an aggregate of 39.0 and 78.0 million GGEs of transportation fuel for the three and six months ended June 30, 2026, a decrease of 4% and 4% compared to the prior-year periods. Of this amount, RNG dispensed as transportation fuel was 20.9 and 38.8 million GGEs, an increase of 1% and a decrease of 3% compared to the prior-year periods.

(2) Represents OPAL Fuels' proportional share with respect to RNG projects owned with joint venture partners. Includes Sunoma and Biotown.

Guidance

  • We maintain 2026 guidance.

Results of Operations

(in thousands of dollars, except RNG Fuel data)

Three Months Ended
June 30,

Six Months Ended
June 30,

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Revenue

 

 

 

 

RNG Fuel

$

23,821

 

$

25,130

 

$

45,459

 

$

52,729

 

Fuel Station Services

 

53,064

 

 

47,026

 

 

97,630

 

 

97,704

 

Renewable Power

 

6,514

 

 

8,300

 

 

13,685

 

 

15,430

 

Total Revenue (1)

 

83,399

 

 

80,456

 

 

156,774

 

 

165,863

 

 

 

 

 

 

Cost of sales

 

58,929

 

 

57,044

 

$

112,778

 

$

115,681

 

Project development and startup costs

 

3,301

 

 

3,477

 

 

5,116

 

 

9,558

 

Other operating expenses (2)

 

24,180

 

 

20,762

 

 

46,734

 

 

43,393

 

 

 

 

 

 

Net (loss) income

 

(4,147

)

 

7,559

 

 

(9,740

)

 

8,843

 

Adjusted EBITDA (3)

 

 

 

 

RNG Fuel (4)

 

18,551

 

 

13,318

 

 

32,673

 

 

31,455

 

Fuel Station Services

 

12,484

 

 

10,900

 

 

21,724

 

 

21,428

 

Renewable Power

 

253

 

 

2,150

 

 

2,948

 

 

3,809

 

Corporate

 

(8,147

)

 

(9,859

)

 

(17,520

)

 

(20,120

)

Consolidated Adjusted EBITDA

$

23,141

 

$

16,509

 

$

39,825

 

$

36,572

 

RNG Fuel volume produced (Million MMBtus)

1.3

1.2

2.4

2.3

RNG Fuel volume sold (Million GGEs)

20.9

20.6

38.8

40.1

Total volume delivered (Million GGEs)

39.0

40.8

78.0

81.4

(1)

Excludes revenues from equity method investments.

(2)

Includes selling, general and administrative expenses, depreciation and amortization expenses, impairment and income from equity method investments. Please refer to the Statement of Operations at the end of the press release for additional information.

(3)

This is a non-GAAP financial measure. A reconciliation of this non-GAAP financial measure to a comparable GAAP financial measure has been provided in the financial tables included in this press release. An explanation of this measure and how it is calculated is also included below under the heading “Non-GAAP Financial Measures.”

(4)

In 2025 includes incremental virtual pipeline costs (i.e., actual costs less anticipated operating costs of a permanent interconnection) on our Prince William RNG project which are temporary in nature and incurred in 2025.

Results of Operations from equity method investments

 

Three Months Ended
June 30,

Six Months Ended
June 30,

(in thousands of dollars)

 

2026

 

 

2025

 

2026

 

 

2025

Revenue

$

34,599

 

$

31,757

$

61,910

 

$

54,274

Gross profit

 

6,657

 

 

11,567

 

9,901

 

 

14,382

Net income (loss)

 

1,737

 

 

8,549

 

(547

)

 

6,283

 

 

 

 

 

OPAL's share of revenues from equity method investments

 

14,361

 

 

13,178

 

26,126

 

 

23,466

OPAL's share of gross profit from equity method investments

 

2,400

 

 

4,435

 

3,879

 

 

6,765

OPAL's share of net (loss) income from equity method investments⁽¹⁾

 

(597

)

 

1,962

 

(2,354

)

 

1,240

 

 

 

 

 

OPAL’s share of Adjusted EBITDA from equity method investments

$

5,517

 

$

6,082

$

8,697

 

$

9,497

(1)

Net income from equity method investments represents our portion of the net income from equity method investments including $1.72 million and $3.42 million of amortization expense related to basis differences for the three and six months ended June 30, 2026, and $1.70 million and $3.42 million for the three and six months ended June 30, 2025.

Landfill RNG Facility Capacity and Utilization Summary

 

Three Months Ended
June 30,

Six Months Ended
June 30,

 

2026

2025

2026

2025

Landfill RNG Facility Capacity and Utilization

 

 

 

 

Design Capacity (Million MMBtus) (1)(3)

2.2

 

2.1

 

4.4

 

4.3

 

Volume of Inlet Gas (Million MMBtus) (2)

1.6

 

1.6

 

3.1

 

3.0

 

Inlet Design Capacity Utilization (%) (2)

75.2

%

76.3

%

73.5

%

72.5

%

RNG Fuel volume produced (Million MMBtus)(3)

1.2

 

1.1

 

2.4

 

2.2

 

Utilization of Inlet Gas (%) (4)

76.6

%

75.0

%

76.0

%

75.8

%

(1)

Design Capacity for RNG facilities is measured as the volume of feedstock biogas that the facility is capable of accepting at the inlet and processing during the associated period. Design Capacity is presented as OPAL’s ownership share (i.e., net of joint venture partners’ ownership) of the facility and is calculated based on the number of days in the period. New facilities that come online during a quarter are pro-rated for the number of days in commercial operation. Excludes Sunoma and Biotown.

(2)

Inlet Design Capacity Utilization is measured as the Volume of Inlet Gas for a period, divided by the total Design Capacity for such period. The Volume of Inlet Gas varies over time depending on, among other factors, (i) the quantity and quality of waste deposited at the landfill, (ii) waste management practices by the landfill, and (iii) the construction, operations and maintenance of the landfill gas collection system used to recover the landfill gas. The Design Capacity for each facility will typically be correlated to the amount of landfill gas expected to be generated by the landfill during the term of the related gas rights agreement. The Company expects Inlet Design Capacity Utilization to be in the range of 75-85% on an aggregate basis over the next several years. Typically, newer facilities perform at the lower end of this range and demonstrate increasing utilization as they mature and the biogas resource increases at open landfills. Excludes Sunoma and Biotown.

(3)

Excludes Sunoma and Biotown

(4)

Utilization of Inlet Gas is measured as RNG Fuel Volume Produced divided by the Volume of Inlet Gas. Utilization of Inlet Gas varies over time depending on availability and efficiency of the facility and the quality of landfill gas (i.e., concentrations of methane, oxygen, nitrogen, and other gases). The Company generally expects Utilization of Inlet Gas to be in the range of 80% to 90%. Excludes Sunoma and Biotown.

RNG Pending Monetization Summary

 

Three Months Ended

(In thousands, except average realized sales prices)

 

 

 

 

June 30, 2026

 

RNG Fuel

Fuel Station Services

Total

Value of RNG awaiting credit generation using quarter end price (1)

$

10,797

 

$

4,214

 

$

15,011

 

 

 

 

 

RIN Metrics

 

 

 

Beginning balance as of April 1, 2026

 

145

 

 

317

 

 

462

 

Add: Generated in current period

 

12,897

 

 

4,795

 

 

17,692

 

Less: Sales

 

(12,884

)

 

(4,992

)

 

(17,876

)

Ending RIN credit balance (Available for sale) as of June 30, 2026

 

158

 

 

120

 

 

278

 

D3 price per RIN at quarter end

$

2.68

 

$

2.68

 

 

Value of RINs using quarter end price (1)

$

423

 

$

322

 

$

745

 

 

 

 

 

LCFS Metrics

 

 

 

Beginning balance (net share) as of April 1, 2026

 

9

 

 

58

 

 

67

 

Add: Generated in current period

 

6

 

 

37

 

 

43

 

Less: Sales

 

(11

)

 

(93

)

 

(104

)

Ending LCFS credit balance (Available for sale) as of June 30, 2026

 

4

 

 

2

 

 

6

 

LCFS credit price at quarter end

$

100.00

 

$

75.50

 

 

Value of LCFSs using quarter end price (1)

$

400

 

$

151

 

$

551

 

 

 

 

 

Value of RECs using quarter end price

 

 

$

17

 

 

 

 

 

Other Metrics

 

 

 

 

 

 

 

Average realized sales price during quarter - RIN

 

 

$

2.50

 

Average realized sales price during quarter - LCFS

 

 

$

75.55

 

 

 

 

 

Total Value of RNG Pending Monetization and Credits at quarter end

$

11,620

 

$

4,687

 

$

16,324

 

(1)

Reflects OPAL’s ownership share of RIN and LCFS credits (i.e., net of joint venture partners’ ownership), including equity method investments, and presented net of discounts and any direct transaction costs such as dispensing fees, third-party royalties and transaction costs as applicable.

Liquidity

As of June 30, 2026, our liquidity was $162.3 million, consisting of $91.4 million of cash and cash equivalents, $19.3 million of unused capacity under the revolver, $51.6 million of undrawn preferred stock facility.

Capital Expenditures

During the six months ended June 30, 2026, OPAL Fuels invested $52.7 million across RNG projects in construction, OPAL Fuels owned fueling stations in construction and finance transformation as compared to $33.4 million in the prior year. As part of OPAL Fuels' accounting policy, maintenance capital on existing facilities is expensed.

In addition, for the six months ended June 30, 2026, the Company's portion of capital expenditures in unconsolidated entities was $10.8 million compared to $12.7 million in the prior year. This represents our share of capital expenditures incurred by equity method investments.

Earnings Call

A webcast to review OPAL Fuels’ Second Quarter 2026 results is being held today, August 10, 2026 at 11:00AM EDT.

Materials to be discussed in the webcast will be available before the call on the Company's website.

Participants may access the call at https://edge.media-server.com/mmc/p/qp5g7dch/

Investors can also listen to a webcast of the presentation on the Company’s Investor Relations website at https://opalfuels.gcs-web.com/news-events/events-presentations

____________________

Glossary of terms

“D3” refers to cellulosic biofuel with a 60% GHG reduction requirement.

“GGE” refers to gasoline gallon equivalent. The conversion ratio is 1 MMBtu of natural gas equal to 7.74 GGE.

“LCFS” refers to Low Carbon Fuel Standard or similar types of federal and state programs.

“MMBtu” refers to million British thermal units.

“RECs” refers to renewable energy credits.

“Renewable Power” refers to electricity generated from renewable sources.

“RIN” refers to Renewable Identification Numbers.

“RNG” refers to renewable natural gas.

“VIEs” refers to variable interest entities.

About OPAL Fuels

OPAL Fuels (Nasdaq: OPAL) is a leader in the capture and conversion of biogas into low carbon intensity RNG and Renewable Power. OPAL Fuels is also a leader in the marketing and distribution of RNG to heavy duty trucking and other hard to decarbonize industrial sectors. For additional information, and to learn more about OPAL Fuels and how it is leading the effort to capture North America’s naturally occurring methane and decarbonize the economy, please visit www.opalfuels.com.

Forward-Looking Statements

Certain statements in this communication may be considered forward-looking statements within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical facts and generally relate to future events or the Company's future financial or other performance metrics. In some cases, you can identify forward-looking statements by terminology such as “believe,” “may,” “will,” “potentially,” “estimate,” “continue,” “anticipate,” “intend,” “could,” “would,” “project,” “target,” “plan,” “expect,” or the negatives of these terms or variations of them or similar terminology. Such forward-looking statements are subject to risks and uncertainties, which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. New risks and uncertainties may emerge from time to time, and it is not possible to predict all risks and uncertainties. These forward-looking statements are based upon estimates and assumptions that, while considered reasonable by the Company and its management, as the case may be, are inherently uncertain and subject to material change. Factors that may cause actual results to differ materially from current expectations include various factors beyond management’s control, including but not limited to general economic conditions and other risks, uncertainties and factors set forth in the sections entitled “Risk Factors” and “Forward-Looking Statements and Risk Factor Summary” in the Company's annual report on Form 10-K and quarterly reports on Form 10-Q, and other filings the Company makes with the Securities and Exchange Commission. Nothing in this communication should be regarded as a representation by any person that the forward-looking statements set forth herein will be achieved or that any of the contemplated results of such forward-looking statements will be achieved. You should not place undue reliance on forward-looking statements in this communication, which speak only as of the date they are made and are qualified in their entirety by reference to the cautionary statements herein. The Company expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with respect thereto or any change in events, conditions, or circumstances on which any statement is based.

Disclaimer

This communication is for informational purposes only and is neither an offer to purchase, nor a solicitation of an offer to sell, subscribe for or buy, any securities, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in contravention of applicable law. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

OPAL FUELS INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars, except share and per share data)

 

 

June 30,
2026

December 31,
2025

Assets(1)

(Unaudited)

 

Current assets:

 

 

Cash and cash equivalents

$

91,363

 

$

24,408

 

Accounts receivable, net of allowances of $1,040 and $469, respectively(2)

 

37,517

 

 

61,806

 

Restricted cash - current

 

915

 

 

1,210

 

Contract assets

 

6,638

 

 

8,276

 

Parts inventory

 

12,581

 

 

10,964

 

Prepaid expense and other current assets

 

14,335

 

 

16,018

 

Total current assets

 

163,349

 

 

122,682

 

Property, plant, and equipment, net

 

525,773

 

 

495,634

 

Investments in other entities

 

234,298

 

 

231,223

 

Net investment in sales-type lease

 

10,604

 

 

8,224

 

Restricted cash - non-current

 

2,914

 

 

2,700

 

Goodwill

 

54,608

 

 

54,608

 

Other long-term assets

 

48,698

 

 

44,398

 

Total assets

 

1,040,244

 

 

959,469

 

Liabilities and Stockholders' Equity (Deficit)(1)

 

 

Current liabilities:

 

 

Accounts payable(3)

 

13,107

 

 

19,004

 

Contract liabilities

 

3,052

 

 

6,296

 

Loan, current portion

 

18,882

 

 

15,062

 

Accrued expenses and other current liabilities

 

54,843

 

 

63,857

 

Total current liabilities

 

89,884

 

 

104,219

 

Loans, net of debt issuance costs

 

412,809

 

 

337,063

 

Other long-term liabilities

 

21,199

 

 

20,430

 

Total liabilities

 

523,892

 

 

461,712

 

Commitments and contingencies

 

 

Redeemable preferred non-controlling interests

 

158,400

 

 

130,000

 

Redeemable non-controlling interests

 

320,053

 

 

377,898

 

Stockholders' equity (deficit)

 

 

Class A common stock, $0.0001 par value, shares issued: 31,993,327 and 30,633,161 as of June 30, 2026 and December 31, 2025, respectively; shares outstanding: 30,357,544 and 28,997,378 as of June 30, 2026 and December 31, 2025, respectively

 

3

 

 

3

 

Class B common stock, $0.0001 par value, 121,500,000 issued and outstanding as of June 30, 2026 and December 31, 2025

 

12

 

 

12

 

Class C common stock, $0.0001 par value; none issued and outstanding as of June 30, 2026 and December 31, 2025

 

 

 

 

Class D common stock, $0.0001 par value, 22,899,037 shares issued and outstanding as of June 30, 2026 and December 31, 2025

 

2

 

 

2

 

Retained earnings (accumulated deficit)

 

37,535

 

 

(1,307

)

Accumulated other comprehensive income (loss)

 

416

 

 

(26

)

Class A common stock in treasury, at cost; 1,635,783 as of June 30, 2026 and December 31, 2025

 

(11,614

)

 

(11,614

)

Total stockholders' equity (deficit) attributable to the Company

 

26,354

 

 

(12,930

)

Non-redeemable non-controlling interests

 

11,545

 

 

2,789

 

Total stockholders' equity (deficit)

 

37,899

 

 

(10,141

)

Total liabilities, redeemable preferred, redeemable non-controlling interests and stockholders' equity (deficit)

$

1,040,244

 

$

959,469

 

(1)

Includes amounts related to consolidated VIEs, which are presented separately in the table below.

(2)

Includes related‑party amounts of $1,016 and $13,318 as of June 30, 2026 and December 31, 2025, respectively.

(3)

Includes related‑party amounts of $2,715 and $8,951 as of June 30, 2026 and December 31, 2025, respectively.

OPAL FUELS INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except share and per share data)

(Unaudited)

 

 

Three Months Ended
June 30,

Six Months Ended
June 30,

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Revenues:

 

 

 

 

RNG fuel(1)

$

23,821

 

$

25,130

 

$

45,459

 

$

52,729

 

Fuel station services(2)

 

53,064

 

 

47,026

 

 

97,630

 

 

97,704

 

Renewable power(3)

 

6,514

 

 

8,300

 

 

13,685

 

 

15,430

 

Total revenues

 

83,399

 

 

80,456

 

 

156,774

 

 

165,863

 

Operating expenses:

 

 

 

 

Cost of sales - RNG fuel

 

12,282

 

 

11,414

 

 

25,111

 

 

23,567

 

Cost of sales - Fuel station services

 

40,362

 

 

38,731

 

 

75,752

 

 

78,453

 

Cost of sales - Renewable power

 

6,285

 

 

6,899

 

 

11,915

 

 

13,661

 

Project development and startup costs

 

3,301

 

 

3,477

 

 

5,116

 

 

9,558

 

Selling, general and administrative

 

14,274

 

 

17,460

 

 

29,458

 

 

33,427

 

Depreciation, amortization, and accretion

 

5,167

 

 

5,264

 

 

10,780

 

 

11,206

 

Impairment loss (4)

 

4,142

 

 

 

 

4,142

 

 

 

Loss (income) from equity method investments

 

597

 

 

(1,962

)

 

2,354

 

 

(1,240

)

Total operating expenses

 

86,410

 

 

81,283

 

 

164,628

 

 

168,632

 

Operating loss

 

(3,011

)

 

(827

)

 

(7,854

)

 

(2,769

)

Other expense

 

 

 

 

Interest and financing expense

 

(8,647

)

 

(6,637

)

 

(15,291

)

 

(13,087

)

Interest income

 

2,101

 

 

270

 

 

2,861

 

 

655

 

Other income, net

 

672

 

 

1,067

 

 

97

 

 

2,321

 

Total other expenses

 

(5,874

)

 

(5,300

)

 

(12,333

)

 

(10,111

)

Net loss before income tax benefit

 

(8,885

)

 

(6,127

)

 

(20,187

)

 

(12,880

)

Income tax benefit

 

4,738

 

 

13,686

 

 

10,447

 

 

21,723

 

Net (loss) income

 

(4,147

)

 

7,559

 

 

(9,740

)

 

8,843

 

Net (loss) income attributable to redeemable non-controlling interest

 

(7,136

)

 

3,982

 

 

(19,703

)

 

2,808

 

Net income attributable to non-redeemable non-controlling interest

 

137

 

 

160

 

 

219

 

 

236

 

Accretion of the redeemable preferred non-controlling interest to its redemption amount

 

4,353

 

 

2,617

 

 

13,887

 

 

5,234

 

Net (loss) income attributable to Class A common stockholders

$

(1,501

)

$

800

 

$

(4,143

)

$

565

 

(1)

Includes revenues from related parties of $125 and $17,878 for the three months ended June 30, 2026 and 2025, respectively.

 

Includes revenues from related parties of $17,167 and $37,979 for the six months ended June 30, 2026 and 2025, respectively.

(2)

Includes revenues from related parties of $3,251 and $12,826 for the three months ended June 30, 2026 and 2025, respectively.

 

Includes revenues from related parties of $16,358 and $29,429 for the six months ended June 30, 2026 and 2025, respectively.

(3)

Includes revenues from related parties of $0 and $1,488 for the three months ended June 30, 2026 and 2025, respectively.

 

Includes revenues from related parties of $872 and $2,654 for the six months ended June 30, 2026 and 2025, respectively.

(4)

Represents impairment charges recognized in the Renewable Power and Fuel Station Services segments, primarily related to assets no longer expected to be utilized following the repurposing of a renewable power facility to RNG operations during the three and six months ended June 30, 2026.

OPAL FUELS INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of U.S. dollars)

(Unaudited)

 

 

Six Months Ended

June 30,

 

 

2026

 

 

2025

 

Cash flows from operating activities:

 

 

Net (loss) income

$

(9,740

)

$

8,843

 

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

 

 

Depreciation, amortization, and accretion

 

10,780

 

 

11,206

 

Stock-based compensation

 

4,115

 

 

3,956

 

Allowance for accounts receivable

 

571

 

 

2,454

 

Assets' impairment

 

4,142

 

 

 

(Loss) income from investments in other entities

 

2,354

 

 

(1,240

)

Distributions from return on investments in other entities

 

669

 

 

2,620

 

Deferred income taxes

 

(10,630

)

 

 

Other

 

1,224

 

 

(949

)

Changes in operating assets and liabilities:

 

 

Accounts receivable(1)

 

23,718

 

 

(10,500

)

Parts inventory

 

(1,617

)

 

(2,710

)

Prepaid expenses and other current and long-term assets

 

10,812

 

 

10,682

 

Accounts payable(2)

 

(4,950

)

 

3,526

 

Accrued expenses and other current and non-current liabilities

 

(7,771

)

 

(6,083

)

Net cash provided by operating activities

 

23,677

 

 

21,805

 

Cash flows from investing activities:

 

 

Purchase of property, plant, and equipment

 

(52,680

)

 

(33,409

)

Distributions from return of investments in other entities

 

7,006

 

 

9,100

 

Cash paid, related to investments in other entities

 

(13,482

)

 

(11,717

)

Proceeds from disposal of property, plant and equipment

 

700

 

 

 

Net cash used in investing activities

 

(58,456

)

 

(36,026

)

Cash flows from financing activities:

 

 

Proceeds from loans

 

128,382

 

 

40,000

 

Repayment of loans

 

(49,542

)

 

(15,863

)

Proceeds from redeemable preferred non-controlling interest and warrants issuance, net of issuance costs

 

124,558

 

 

 

Redemption of redeemable preferred non‑controlling interest

 

(100,000

)

 

 

Financing costs paid to other third parties

 

(947

)

 

(1,250

)

Proceeds from issuance of shares of Class A common stock under the ATM program, net

 

 

 

58

 

Repayment of principal portion of finance lease liabilities

 

(678

)

 

(707

)

Payment of preferred dividends

 

(7,285

)

 

(5,234

)

Distribution to non-redeemable non-controlling interest

 

(65

)

 

(110

)

Cash paid for taxes related to net share settlement of equity awards

 

(1,372

)

 

(387

)

Capital contribution from non-redeemable non-controlling interests

 

8,602

 

 

1,991

 

Net cash provided by financing activities

 

101,653

 

 

18,498

 

Net increase in cash, restricted cash, and cash equivalents

 

66,874

 

 

4,277

 

Cash, restricted cash, and cash equivalents, beginning of period

 

28,318

 

 

29,228

 

Cash, restricted cash, and cash equivalents, end of period

$

95,192

 

$

33,505

 

(1)

Includes decrease (increase) from related parties of $12,302 and $(10,974) for the six months ended June 30, 2026 and 2025, respectively

(2)

Includes (decrease) increase from related parties of $(6,236) and $356 for the six months ended June 30, 2026 and 2025, respectively

Non-GAAP Financial Measures (Unaudited)

This release includes various financial measures that are non-GAAP financial measures as defined under the rules of the Securities and Exchange Commission. We believe these measures provide important supplemental information to investors to use in evaluating ongoing operating results. We use these measures, together with accounting principles generally accepted in the United States ("GAAP" or "U.S. GAAP"), for internal managerial purposes and as a means to evaluate period-to-period comparisons. However, we do not, and you should not, rely on non-GAAP financial measures alone as measures of our performance. We believe that non-GAAP financial measures reflect an additional way of viewing aspects of our operations, that when taken together with GAAP results and the reconciliations to corresponding GAAP financial measures that we also provide, give a more complete understanding of factors and trends affecting our business. We strongly encourage you to review all of our financial statements and publicly filed reports in their entirety and to not solely rely on any single non-GAAP financial measure.

Non-GAAP financial measures are limited as an analytical tool and should not be considered in isolation from, or as a substitute for, the Company's GAAP results. The Company expects to continue reporting non-GAAP financial measures, adjusting for the items described below (and/or other items that may arise in the future as the Company's management deems appropriate), and the Company expects to continue to incur expenses, charges or gains like the non-GAAP adjustments described below. Accordingly, unless expressly stated otherwise, the exclusion of these and other similar items in the presentation of non-GAAP financial measures should not be construed as an inference that these costs are unusual, infrequent, or non-recurring. These Non-GAAP financial measures are not recognized terms under GAAP and do not purport to be alternatives to GAAP net income or any other GAAP measure as indicators of operating performance. Moreover, because not all companies use identical measures and calculations, the Company's presentation of Non-GAAP financial measures may not be comparable to other similarly titled measures used by other companies. We strongly encourage you to review all of our financial statements and publicly filed reports in their entirety and to not solely rely on any single non-GAAP financial measure.

Adjusted EBITDA

To supplement the Company's unaudited condensed consolidated financial statements presented in accordance with GAAP, the Company uses a non-GAAP financial measure that it calls Adjusted EBITDA ("Adjusted EBITDA"). This non-GAAP financial measure adjusts net income for interest and financing expense, net, net income attributable to non-redeemable non-controlling interests, depreciation, amortization and accretion, adjustments to reflect Adjusted EBITDA from equity method investments, fair value changes and non-recurring charges, Stock-based compensation, major maintenance, RNG development costs, 45z generation and ITC proceeds, net.

Management believes this non-GAAP financial measure provides meaningful supplemental information about the Company's performance, for the following reasons: (1) it allows for greater transparency with respect to key metrics used by management to assess the Company's operating performance and make financial and operational decisions; (2) the measure excludes the effect of items that management believes are not directly attributable to the Company's core operating performance and may obscure trends in the business; (3) the measure better aligns revenues with expenses; and (4) the measure is used by institutional investors and the analyst community to help analyze the Company's business. In future quarters, the Company may adjust for other expenditures, charges or gains to present non-GAAP financial measures that the Company's management believes are indicative of the Company's core operating performance.

The following table presents the reconciliation of our net income to Adjusted EBITDA:

Reconciliation of GAAP Net (Loss) Income to Adjusted EBITDA

For the Three and Six Months Ended June 30, 2026

(In thousands of dollars)

 

 

Three Months Ended June 30, 2026

Six Months Ended June 30, 2026

 

RNG Fuel

Fuel Station Services

Renewable Power

Corporate

Total

RNG Fuel

Fuel Station Services

Renewable Power

Corporate

Total

Net (loss) income (1)

$

(684

)

$

11,359

 

$

(4,934

)

$

(9,888

)

$

(4,147

)

$

(1,639

)

$

19,473

 

$

(4,623

)

$

(22,951

)

$

(9,740

)

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net (loss) income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

Interest and financing expense, net

 

7,597

 

 

(1,028

)

 

(24

)

 

 

 

6,545

 

 

13,932

 

 

(1,460

)

 

(43

)

 

 

 

12,429

 

Net income attributable to non-redeemable non-controlling interests

 

(137

)

 

 

 

 

 

 

 

(137

)

 

(219

)

 

 

 

 

 

 

 

(219

)

Depreciation, amortization and accretion

 

3,143

 

 

1,606

 

 

418

 

 

 

 

5,167

 

 

6,236

 

 

3,164

 

 

1,380

 

 

 

 

10,780

 

Adjustments to reflect Adjusted EBITDA from equity method investments (2)

 

6,114

 

 

 

 

 

 

 

 

6,114

 

 

11,051

 

 

 

 

 

 

 

 

11,051

 

Impairment, fair value changes and certain financing and ITC-related charges

 

139

 

 

547

 

 

3,595

 

 

(320

)

 

3,961

 

 

444

 

 

547

 

 

3,595

 

 

1,316

 

 

5,902

 

Stock-based compensation

 

 

 

 

 

 

 

2,061

 

 

2,061

 

 

 

 

 

 

 

 

4,115

 

 

4,115

 

RNG development costs (3)

 

2,769

 

 

 

 

 

 

 

 

2,769

 

 

3,891

 

 

 

 

 

 

 

 

3,891

 

Major maintenance

 

223

 

 

 

 

1,199

 

 

 

 

1,422

 

 

376

 

 

 

 

2,639

 

 

 

 

3,015

 

45Z (4)

 

4,126

 

 

 

 

 

 

 

 

4,126

 

 

9,048

 

 

 

 

 

 

 

 

9,048

 

Tax benefit, net

 

(4,738

)

 

 

 

 

 

 

 

(4,738

)

 

(10,447

)

 

 

 

 

 

 

 

(10,447

)

Adjusted EBITDA

$

18,552

 

$

12,484

 

$

254

 

$

(8,147

)

$

23,143

 

$

32,673

 

$

21,724

 

$

2,948

 

$

(17,520

)

$

39,825

 

(1)

Net (loss) income by segment is included in our quarterly report on Form 10-Q.

(2)

Includes interest, depreciation, amortization and accretion and RNG development costs incurred on equity method investments.

(3)

Includes development costs on our Central Valley and Prince William facilities.

(4)

45Z production tax credits are recorded within tax benefit on the condensed consolidated statements of operations for the three and six months ended June 30, 2026 net of costs.

Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA

For the Three and Six Months Ended June 30, 2025

(In thousands of dollars)

 

 

Three Months Ended June 30, 2025

Six Months Ended June 30, 2025

 

RNG Fuel

Fuel Station Services

Renewable Power

Corporate

Total

RNG Fuel

Fuel Station Services

Renewable Power

Corporate

Total

Net income (loss) (1)

$

12,813

 

$

7,296

 

$

(698

)

$

(11,852

)

$

7,559

 

$

19,270

 

$

16,007

$

(2,161

)

$

(24,273

)

$

8,843

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income (loss) to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

Interest and financing expense, net

 

6,387

 

 

(7

)

 

(13

)

 

 

 

6,367

 

 

12,404

 

 

56

 

(28

)

 

 

 

12,432

 

Net income attributable to non-redeemable non-controlling interests

 

(160

)

 

 

 

 

 

 

 

(160

)

 

(236

)

 

 

 

 

 

 

(236

)

Depreciation, amortization and accretion

 

2,995

 

 

1,317

 

 

952

 

 

 

 

5,264

 

 

5,954

 

 

3,351

 

1,901

 

 

 

 

11,206

 

Adjustments to reflect Adjusted EBITDA from equity method investments (2)

 

4,120

 

 

 

 

 

 

 

 

4,120

 

 

8,257

 

 

 

 

 

 

 

8,257

 

Fair value changes and non-recurring charges (3)

 

(2,106

)

 

2,294

 

 

 

 

(212

)

 

(23

)

 

(595

)

 

2,014

 

 

 

197

 

 

1,616

 

Stock-based compensation

 

 

 

 

 

 

 

2,205

 

 

2,204

 

 

 

 

 

 

 

3,956

 

 

3,956

 

RNG development costs (4)

 

2,690

 

 

 

 

 

 

 

 

2,690

 

 

7,859

 

 

 

 

 

 

 

7,859

 

Major maintenance

 

 

 

 

 

1,909

 

 

 

 

1,909

 

 

 

 

 

4,097

 

 

 

 

4,097

 

Tax benefit, net

 

(13,421

)

 

 

 

 

 

 

 

(13,421

)

 

(21,458

)

 

 

 

 

 

 

(21,458

)

Adjusted EBITDA

$

13,318

 

$

10,900

 

$

2,150

 

$

(9,859

)

$

16,509

 

$

31,455

 

$

21,428

$

3,809

 

$

(20,120

)

$

36,572

 

(1)

Net income (loss) by segment is included in our quarterly report on Form 10-Q.

(2)

Includes interest, depreciation, amortization and accretion and RNG development costs incurred on equity method investments.

(3)

Includes changes in the fair value, ITC costs and one-time, non-recurring charges

(4)

Includes virtual pipeline costs on our Prince William and Polk facilities. These are temporary additional transportation costs incurred until a permanent pipeline solution is completed. Also includes RNG development costs which are lease costs related to Central Valley litigation.

 

Contacts

Investors
Todd Firestone
Vice President, Investor Relations and Corporate Development
(914) 705-4001
investors@opalfuels.com

Media
Harrison Feuer
Senior Director, Communications and Public Policy
(914) 721-3723
hfeuer@opalfuels.com

Report this content

If you believe this article contains misleading, harmful, or spam content, please let us know.

Report this article