OPAL Fuels (OPAL) Cash Flow: Operating & Free Cash Flow

OPAL Fuels Cash Flow Statement Analysis

Values in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for OPAL Fuels Inc. (OPAL) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019
Operating Activities
Net Income	36.41	14.33	29.95	32.58	40.77	-25.37	-5.25
Depreciation & Amortization	22.47	18.56	15.21	13.79	10.65	8.15	7.85
Deferred Income Tax	-16.46	0.00	0.00	0.00	-17.94	18.31	0.00
Stock Based Compensation	6.50	6.45	5.90	1.47	0.64	0.51	0.32
Change in Working Capital	-14.43	-10.83	7.46	-14.28	0.83	1.22	-0.85
Change in Accounts Receivable	-19.82	-0.30	-4.53	-21.36	-2.94	-1.17	5.38
Change in Inventory	-0.67	-0.10	-2.88	-2.59	-0.90	-0.49	-0.51
Change in Accounts Payable	1.89	3.43	7.91	11.32	1.15	-0.46	-6.67
Change in Other Working Capital	4.17	0.89	6.96	-1.65	-4.96	3.33	0.94
Other Operating Activities	2.00	0.89	-20.25	-34.91	-34.04	-0.52	2.26
Net Cash from Operating Activities	36.50	31.39	38.27	-1.36	18.86	2.29	4.34
Investing Activities
Capital Expenditures	-70.74	-127.24	-113.83	-131.41	-89.65	-24.94	-5.51
Acquisitions	0.00	-21.57	-20.26	-0.60	-20.80	0.00	-27.79
Purchases of Investments	0.00	-22.32	0.00	-64.98	-10.45	0.00	0.00
Sales/Maturities of Investments	0.00	9.88	55.10	0.00	1.98	0.00	0.00
Other Investing Activities	-6.58	4.31	4.84	12.96	-17.11	2.76	3.41
Net Cash from Investing Activities	-77.32	-134.55	-74.15	-184.03	-117.20	-22.18	-29.85
Financing Activities
Debt Repayment	53.04	-1.62	36.36	-33.12	70.40	-1.13	-5.00
Common Stock Issued	0.00	0.17	0.37	0.00	7.53	0.00	0.00
Common Stock Repurchased	0.00	-0.63	-16.39	0.00	0.00	0.00	0.00
Dividends Paid	-10.47	-13.09	-16.54	0.00	-3.70	-0.85	-0.40
Other Financing Activities	-1.01	-1.96	2.10	253.67	50.78	23.44	30.06
Net Cash from Financing Activities	41.56	83.50	5.90	220.55	125.01	21.45	24.65
Summary
Net Change in Cash	0.74	-19.66	-29.98	35.17	26.67	1.56	-0.86
Cash at Beginning of Period	27.58	47.24	77.22	42.05	15.39	13.83	14.68
Cash at End of Period	28.32	27.58	47.24	77.22	42.05	15.39	13.83
Free Cash Flow	-34.24	-95.85	-75.56	-132.77	-70.79	-22.65	-1.17
Supplemental Disclosures
Interest Paid	-	22.91	6.93	7.01	4.34	-	-

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About OPAL Fuels Cash Flow

What is OPAL Fuels's free cash flow?

OPAL Fuels had negative free cash flow of $34.24M in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of $36.50M minus $70.74M of capital expenditures.

How much does OPAL Fuels spend on capital expenditures?

OPAL Fuels spent $70.74M on capital expenditures in fiscal 2025, compared with $127.24M a year earlier. That equals 193.8% of operating cash flow.

Does OPAL Fuels pay dividends or buy back shares?

Yes. In fiscal 2025 OPAL Fuels returned $10.47M in dividends to shareholders, according to its cash flow statement.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition