OPAL Fuels Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2019
Period Ending	Apr '26 Apr 28, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	2020 - 2019
Market Capitalization	376	68	96	154	211	-	Upgrade
Market Cap Growth	58.90%	-29.15%	-37.59%	-26.81%	-	-	Upgrade
Enterprise Value	720	868	981	1,601	1,645	-	Upgrade
Last Close Price	2.17	2.35	3.39	5.52	7.28	9.98	Upgrade
PE Ratio	14.47	15.94	171.79	8.15	62.22	-	Upgrade
Forward PE	9.23	2.17	1.42	3.40	-	-	Upgrade
PS Ratio	1.08	0.20	0.32	0.60	0.90	-	Upgrade
PB Ratio	0.76	0.14	0.21	0.34	0.56	-	Upgrade
P/OCF Ratio	10.31	1.87	3.07	4.04	-	-	Upgrade
EV/Sales Ratio	2.06	2.49	3.27	6.25	6.99	-	Upgrade
EV/EBITDA Ratio	31.27	37.69	40.25	99.58	110.30	-	Upgrade
EV/EBIT Ratio	150.43	181.33	98.07	1056.91	924.75	-	Upgrade
Debt / Equity Ratio	0.74	0.74	0.69	0.48	0.48	2.42	Upgrade
Debt / EBITDA Ratio	15.50	15.50	12.79	12.30	11.66	10.61	Upgrade
Net Debt / Equity Ratio	0.69	0.69	0.64	0.37	0.20	2.01	Upgrade
Net Debt / EBITDA Ratio	14.93	14.93	12.16	10.65	5.07	8.80	Upgrade
Net Debt / FCF Ratio	-10.04	-10.04	-3.09	-2.27	-0.57	-2.69	Upgrade
Asset Turnover	0.38	0.38	0.37	0.37	0.46	0.60	Upgrade
Inventory Turnover	24.25	24.25	21.38	21.45	27.18	24.52	Upgrade
Quick Ratio	0.94	0.94	0.85	1.44	1.07	0.53	Upgrade
Current Ratio	1.18	1.18	1.13	1.72	1.39	0.61	Upgrade
Return on Equity (ROE)	7.56%	7.56%	3.11%	30.41%	13.78%	65.01%	Upgrade
Return on Assets (ROA)	0.33%	0.33%	0.76%	0.14%	0.22%	2.50%	Upgrade
Return on Capital Employed (ROCE)	0.60%	0.60%	1.30%	0.20%	0.40%	4.60%	Upgrade
Earnings Yield	1.14%	21.60%	11.45%	19.39%	5.37%	-	Upgrade
FCF Yield	-9.10%	-50.14%	-99.46%	-48.93%	-62.93%	-	Upgrade
Payout Ratio	-	70.97%	118.63%	-	-	8.89%	Upgrade
Buyback Yield / Dilution	-5.62%	-5.62%	-0.73%	-5.49%	-	-	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.