Biggest changeTwelve Months Ended December 31, $ Change % Change (in thousands) 2023 2022 Revenues: RNG fuel $ 66,292 $ 73,158 $ (6,866) (9) % Fuel station services 135,012 117,415 17,597 15 % Renewable Power 54,804 44,958 9,846 22 % Total revenues 256,108 235,531 20,577 9 % Operating expenses: Cost of sales - RNG fuel 32,028 32,367 (339) (1) % Cost of sales - Fuel station services 115,322 98,845 16,477 17 % Cost of sales - Renewable power 36,550 31,580 4,970 16 % Project development and start up costs 4,866 6,438 (1,572) (24) % Selling, general, and administrative 51,262 51,386 (124) — % Depreciation, amortization, and accretion 14,565 13,136 1,429 11 % Income from equity method investments (5,525) (5,784) 259 (4) % Total expenses 249,068 227,968 21,100 9 % Operating income 7,040 7,563 (523) (7) % Other income (expense) Interest and financing expense, net (9,306) (6,640) (2,666) (40) % Change in fair value of derivative instruments, net 7,346 33,081 (25,735) (78) % Other income 124,472 1,943 122,529 6306 % Loss on debt extinguishment (2,190) — (2,190) 100 % Loss on warrant exchange (338) (3,368) 3,030 90 % Net income before provision for income taxes 127,024 32,579 94,445 290 % Provision for income taxes — — — — % Net income 127,024 32,579 94,445 290 % Net income attributable to redeemable non-controlling interests 97,426 22,409 75,017 335 % Net loss attributable to non-redeemable non-controlling interests (349) (1,153) 804 70 % Dividends on Redeemable preferred non-controlling interests 11,011 7,932 3,079 39 % Net income attributable to common stockholders $ 18,936 $ 3,391 $ 15,545 458 % 67 Revenues (in thousands) Twelve Months Ended December 31, 2023 2022 $ Change RNG Fuel Brown gas sales $ 4,231 $ 11,863 $ (7,632) Environmental Attributes (1) 61,221 61,049 172 Other 840 246 594 Total RNG Fuel $ 66,292 $ 73,158 $ (6,866) Fuel Station Services OPAL owned stations $ 18,958 $ 19,263 $ (305) RNG marketing (1) 45,277 28,912 16,365 Third party station service and maintenance 21,857 19,602 2,255 Construction 48,920 49,638 (718) Total Fuel Station Services $ 135,012 $ 117,415 $ 17,597 Renewable Power Electricity sales $ 34,680 $ 39,461 $ (4,781) Environmental Attributes (2) 20,124 5,497 14,627 Total Renewable Power $ 54,804 $ 44,958 $ 9,846 Total Revenues $ 256,108 $ 235,531 $ 20,577 (1) Revenues from Environmental Attributes in RNG Fuel segment and RNG marketing in Fuel Station Services segment relate to revenues earned from sales of RINs and LCFSs.
Biggest changeTwelve Months Ended December 31, $ Change % Change (in thousands) 2024 2023 63 Revenues: RNG fuel $ 88,420 $ 66,292 $ 22,128 33 % Fuel Station Services 166,875 135,012 31,863 24 % Renewable Power 44,677 54,804 (10,127) (18) % Total revenues 299,972 256,108 43,864 17 % Operating expenses: Cost of sales - RNG fuel 38,552 32,028 6,524 20 % Cost of sales - Fuel Station Services 128,804 115,322 13,482 12 % Cost of sales - Renewable Power 32,495 36,550 (4,055) (11) % Project development and start up costs 19,109 4,866 14,243 293 % Selling, general, and administrative 53,124 51,262 1,862 4 % Depreciation, amortization, and accretion 17,885 14,565 3,320 23 % Impairment loss 2,016 — 2,016 100 % Income from equity method investments (13,235) (5,525) (7,710) (140) % Total expenses 278,750 249,068 29,682 12 % Operating income 21,222 7,040 14,182 201 % Other income (expense): Interest and financing expense, net (19,610) (9,306) (10,304) (111) % Change in fair value of derivative instruments, net 1,596 7,346 (5,750) (78) % Other income 2,211 124,472 (122,261) (98) % Loss on debt extinguishment — (2,190) 2,190 100 % Loss on warrant exchange — (338) 338 100 % Income before provision for income taxes 5,419 127,024 (121,605) (96) % Income tax benefit 8,906 — 8,906 100 % Net income 14,325 127,024 (112,699) (89) % Net income attributable to redeemable non-controlling interests 2,851 97,426 (94,575) (97) % Net income (loss) attributable to non-redeemable non-controlling interests 443 (349) 792 227 % Dividends on Redeemable preferred non-controlling interests 10,470 11,011 (541) (5) % Net income attributable to Class A common stockholders $ 561 $ 18,936 $ (18,375) (97) % 64 Revenues (in thousands) Twelve Months Ended December 31, 2024 2023 $ Change RNG Fuel Brown gas sales $ 4,745 $ 4,231 $ 514 Environmental Attributes (1) 82,316 61,221 21,095 Other 1,359 840 519 Total RNG Fuel $ 88,420 $ 66,292 $ 22,128 Fuel Station Services OPAL owned stations $ 25,804 $ 18,958 $ 6,846 RNG marketing (2) 76,320 45,277 31,043 Third party station service and maintenance 25,053 21,857 3,196 Construction 39,698 48,920 (9,222) Total Fuel Station Services $ 166,875 $ 135,012 $ 31,863 Renewable Power Electricity sales $ 27,249 $ 34,680 $ (7,431) Environmental Attributes (3) 17,428 20,124 (2,696) Total Renewable Power $ 44,677 $ 54,804 $ (10,127) Total Revenues $ 299,972 $ 256,108 $ 43,864 (1) Revenues from Environmental Attributes in RNG Fuel segment relate to revenues earned from sales of RINs and LCFSs (2) Revenues from RNG marketing in Fuel Station Services segment relate to revenues earned from sales of RINs and LCFSs as well as revenue from Environmental Attribute generation and monetization services.
RNG is chemically identical to the natural gas used for cooking, heating homes and fueling natural gas engines, with one significant difference: RNG is produced by recycling harmful methane emissions created by decaying organic waste as opposed to natural gas which is a fossil fuel pumped from the ground. We have participated in the biogas-to-energy industry for over 20 years.
RNG is chemically identical to the natural gas used for cooking, heating homes and fueling natural gas engines, with one significant difference: RNG is produced by recycling methane emissions created by decaying organic waste as opposed to natural gas which is a fossil fuel pumped from the ground. We have participated in the biogas-to-energy industry for over 20 years.
Critical accounting policies are those that reflect significant judgments of uncertainties and potentially result in materially different results under different assumptions and conditions. We have described below what we believe are our most critical accounting policies, because they generally involve a comparatively higher degree of judgment in their 57 application.
Critical accounting policies are those that reflect significant judgments of uncertainties and potentially result in materially different results under different assumptions and conditions. We have described below what we believe are our most critical accounting policies, because they generally involve a comparatively higher degree of judgment in their application.
The Company utilizes commodity swap contracts to hedge against the unfavorable price fluctuations in market prices of electricity. The Company does not apply hedge accounting to these contracts. As such, unrealized and realized gain (loss) is recognized as component of Renewable Power revenues in the consolidated statement of operations.
The Company utilizes commodity swap contracts to hedge against the unfavorable price fluctuations in market prices of electricity. The Company does not apply hedge accounting to these contracts. As 54 such, unrealized and realized gain (loss) is recognized as component of Renewable Power revenues in the consolidated statement of operations.
Federal and state regulatory developments could result in significant future changes to market demand for the RINs and LCFS credits we produce. This would have a corresponding impact to our revenue, net income, and cash flow.
Federal and state regulatory 57 developments could result in significant future changes to market demand for the RINs and LCFS credits we produce. This would have a corresponding impact to our revenue, net income, and cash flow.
In March 2023, we issued 49,633 shares to certain warrant holders as consideration for their prior agreement to tender all warrants held by the warrant holders in the voluntary exchange offer which closed on December 22, 2022.
Loss on warrant exchange In March 2023, we issued 49,633 shares to certain warrant holders as consideration for their prior agreement to tender all warrants held by the warrant holders in the voluntary exchange offer which closed on December 22, 2022.
In conformity with GAAP, we generally first perform a qualitative assessment over whether it is more likely than not that a reporting unit’s fair value is less than its carrying value to determine if a quantitative assessment is required.
In conformity with GAAP, we 55 generally first perform a qualitative assessment over whether it is more likely than not that a reporting unit’s fair value is less than its carrying value to determine if a quantitative assessment is required.
Government policies can increase demand for our products by providing incentives to purchase RNG and Environmental Attributes. These government policies are modified and in flux constantly and any adverse changes to these policies could have a material effect the demand for our products.
Government policies can increase demand for our products by providing incentives to purchase RNG and Environmental Attributes. These government policies are modified and in flux constantly and any adverse changes to these policies could have a material effect on the demand for our products.
Transportation, including heavy-duty trucking, generates approximately 30% of overall CO₂ and other climate-harming GHG emissions in the United States, and transitioning this sector to low and negative carbon fuels is a critical step towards reducing overall global GHG emissions. The adoption rate of RNG-powered vehicles by commercial transportation fleets will significantly impact demand for our products.
Transportation, including heavy-duty trucking, generates approximately 30% of overall carbon dioxide and other climate-harming GHG emissions in the United States, and transitioning this sector to low and negative carbon fuels is a critical step towards reducing overall global GHG emissions. The adoption rate of RNG-powered vehicles by commercial transportation fleets will significantly impact demand for our products.
In addition to historical information, this discussion and analysis includes certain forward-looking statements which reflect our current expectations. The Company's actual results may materially differ from these forward-looking statements. Overview The Company is a vertically integrated leader in the capture and conversion of biogas into low carbon intensity Renewable Power and renewable natural gas (RNG).
In addition to historical information, this discussion and analysis includes certain forward-looking statements which reflect our current expectations. The Company's actual results may materially differ from these forward-looking statements. Overview The Company is a vertically integrated leader in the capture and conversion of biogas into low carbon intensity Renewable Power and RNG.
(5) Expected Commercial Operation Date (“COD”) for commencement of the RNG projects in construction is based on the Company’s estimate as of the date of this report. CODs are estimates and are subject to change as a result of, among other factors out of the Company’s control: (i) regulatory/permitting approval timing, (ii) disruption in supply chains and (iii) construction timing.
(4) Expected Commercial Operation Date (“COD”) for commencement of the RNG projects in construction is based on the Company’s estimate as of the date of this report. CODs are estimates and are subject to change as a result of, among other factors out of the Company’s control: (i) regulatory/permitting approval timing, (ii) disruption in supply chains and (iii) construction timing.
Our costs of sales associated with each revenue category are as follows: • RNG Fuel. Includes royalty payments to biogas site owners for the biogas we use; service provider costs; salaries and other indirect expenses related to the production process, utilities, transportation, storage, and insurance; and depreciation of production facilities. • Fuel Station Services.
Our costs of sales associated with each revenue category are as follows: RNG Fuel Includes royalty payments to biogas site owners for the biogas we use; service provider costs; salaries and other indirect expenses related to the production process, utilities, transportation, storage, and insurance; and depreciation of production facilities.
As a result, the Company recorded debt extinguishment of $0.3 million representing the fees allocated to the lenders who were repaid in full as part of loss on debt extinguishment in the consolidated statement of operations for the year ended December 31, 2023. There was no loss on debt extinguishment for the year ended December 31, 2022.
As a result, the Company recorded debt extinguishment of $0.3 million representing the fees allocated to the lenders who were repaid in full as part of loss on debt extinguishment in the consolidated statement of operations for the year ended December 31, 2023. There was no loss on debt extinguishment for the year ended December 31, 2024.
In addition to these projects in operation, we are actively pursuing expansion of our RNG-generating capacity and, accordingly, have a portfolio of RNG projects in construction or in development, with eight of our current Renewable Power Projects being considered candidates for conversion to RNG projects in the foreseeable future.
In addition to these projects in operation, we are actively pursuing expansion of our RNG-generating capacity and, accordingly, have a portfolio of RNG projects in construction or in development, with six of our current Renewable Power Projects being considered candidates for conversion to RNG projects in the foreseeable future.
Furthermore, 59 when multiple inputs are used and are categorized in different levels of the input hierarchy, then the fair value measurement in its entirety is categorized in the same level as its lowest level input that is significant to the fair value measurement.
Furthermore, when multiple inputs are used and are categorized in different levels of the input hierarchy, then the fair value measurement 56 in its entirety is categorized in the same level as its lowest level input that is significant to the fair value measurement.
Concentration of customers and associated credit risk The following table summarizes the percentage of consolidated accounts receivable, net by customers that equal or exceed 10% of the consolidated accounts receivable, net as of December 31, 2023 and 2022.
Concentration of customers and associated credit risk The following table summarizes the percentage of consolidated accounts receivable, net by customers that equal or exceed 10% of the consolidated accounts receivable, net as of December 31, 2024 and 2023.
Such net tax effects on temporary differences are reflected on the Company’s consolidated balance sheets as deferred tax assets and liabilities. Deferred tax assets are reduced by a valuation allowance when the Company believes that it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized.
Such net tax effects on temporary differences are reflected on the Company’s consolidated balance sheets as deferred tax assets and liabilities. Deferred tax assets are reduced by a valuation allowance when the Company believes that it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized. Refer to Note 15.
For further discussion regarding our results of operations for the year ended December 31, 2022 as compared to the year ended December 31, 2021, refer to Part II, Item 7 - "Management’s Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as filed with the SEC on March 29, 2023.
For further discussion regarding our results of operations for the year ended December 31, 2023 as compared to the year ended December 31, 2022, refer to Part II, Item 7 - "Management’s Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, as filed with the SEC on March 15, 2024.
Our goodwill impairment assessment is performed during the fourth quarter of each year or at the time facts or circumstances indicate that a reporting unit’s goodwill may be impaired.
Our goodwill impairment assessment is performed during the fourth quarter as of December 31 of each year or at the time facts or circumstances indicate that a reporting unit’s goodwill may be impaired.
Includes equipment supplier costs; service provider costs; and salaries and other indirect expenses. • Renewable Power. Includes royalty payments, land usage costs; service provider costs; salaries and other indirect expenses related to the production process; utilities; and depreciation of production facilities.
Fuel Station Services Includes equipment supplier costs; service provider costs; and salaries and other indirect expenses. Renewable Power Includes royalty payments, land usage costs; service provider costs; salaries and other indirect expenses related to the production process; utilities; and depreciation of production facilities.
GAAP requires goodwill to be allocated to reporting unit(s) at the acquisition date and to be tested for impairment at least annually, and in between annual tests whenever events or changes in circumstances indicate that the respective reporting unit’s fair value is less than its 58 carrying value.
For the purposes of impairment testing, U.S. GAAP requires goodwill to be allocated to reporting unit(s) at the acquisition date and to be tested for impairment at least annually, and in between annual tests whenever events or changes in circumstances indicate that the respective reporting unit’s fair value is less than its carrying value.
We also design, develop, construct, operate and service Fueling Stations for trucking fleets across the country that use natural gas to displace diesel as their transportation fuel. We have participated in the alternative vehicle fuels industry for approximately 13 years and have established an expanding network of Fueling Stations for dispensing RNG.
We also design, develop, construct, operate and service Fueling Stations for trucking fleets across the country that use natural gas to displace diesel as their transportation fuel. We have participated in the alternative vehicle fuels industry for over a decade and have established an expanding network of Fueling Stations for dispensing RNG.
Net income attributable to redeemable non-controlling interests Net income attributable to redeemable non-controlling interests for the year ended December 31, 2023 and 2022 is $97.4 million and $22.4 million, respectively. The net income for the years ended December 31, 2023 and 2022 reflects the net income belonging to OPAL Fuels equity holders based on pro-rata ownership.
Net income attributable to redeemable non-controlling interests Net income attributable to redeemable non-controlling interests for the year ended December 31, 2024 and 2023 is $2.9 million and $97.4 million, respectively. The net income for the years ended December 31, 2024 and 2023 reflects the net income belonging to OPAL Fuels equity holders based on pro-rata ownership.
As of December 31, 2023, we anticipate spending approximately $179.3 million in capital expenditures for the next 12 months for projects and fuel stations currently under construction and our share of contributions in our equity method investment projects.
As of December 31, 2024, we currently anticipate spending approximately $194 million in capital expenditures for the next 12 months for projects and fuel stations currently under construction and our share of contributions in our equity method investment projects.
These liabilities were recorded in the consolidated balance sheet upon completion of the Business Combination. Other income Other income increased by $122.5 million, or 6306%, for the year ended December 31, 2023 compared to the year ended December 31, 2022. This change is primarily related to a gain $122.9 million recognized on deconsolidation of VIEs, Emerald and Sapphire.
These liabilities were recorded in the consolidated balance sheet upon completion of the Business Combination. Other income Other income decreased by $122.3 million, or 98%, for the year ended December 31, 2024 compared to the year ended December 31, 2023. This change is primarily related to a gain $122.9 million recognized on deconsolidation of VIEs, Emerald and Sapphire in 2023.
We recorded $338 thousand representing the fair value of the shares issued based on the closing price on March 30, 2023 as part of Loss on warrant exchange on its consolidated statement of operations for the year ended December 31, 2023.
We recorded $338 thousand representing the fair value of the shares issued based on the closing price on March 30, 2023 as part of Loss on warrant exchange on its consolidated statement of operations for the year ended December 31, 2023. No such loss has been recorded in 2024.
In addition, we have recently begun implementing design, development, and construction services for hydrogen fueling stations, and we are pursuing opportunities to diversify our sources of biogas to other waste streams. As of December 31, 2023, we owned and operated 25 projects, eight of which are RNG projects and 17 of which are Renewable Power Projects.
In addition, we have recently begun implementing design, development, and construction services for hydrogen fueling stations, and we are pursuing opportunities to diversify our sources of biogas to other waste streams. As of December 31, 2024, we owned and operated 26 projects, 11 of which are RNG projects and 15 of which are Renewable Power Projects.
As of that date, our RNG projects in operation had a design capacity of 5.2 million MMBtus per year and our Renewable Power Projects in operation had a nameplate capacity of 112.5 MW per hour.
As of that date, our RNG projects in operation had a design capacity of 8.8 million MMBtus per year and our Renewable Power Projects in operation had a nameplate capacity of 105.8 MW per hour.
No other single customer accounted for more than 10% of consolidated revenues in these periods: Twelve Months Ended December 31, 2023 2022 Customer A 36 % 35 % Customer B 11 % 14 % Results of Operations for the years ended December 31, 2023 and 2022: Operational data The following table summarizes the operational data achieved for the years ended December 31, 2023 and 2022: Landfill RNG Facility Capacity and Utilization Summary Three Months Ended December 31, Twelve Months Ended December 31, 2023 2022 2023 2022 Landfill RNG Facility Capacity and Utilization (1)(2)(3)(4) Design Capacity (Million MMBtus) 1.3 0.9 4.1 3.2 Volume of Inlet Gas (Million MMBtus) 1.0 0.7 3.2 2.4 Inlet Design Capacity Utilization % 80 % 75 % 78 % 75 % RNG Fuel volume produced (Million MMBtus) 0.7 0.6 2.6 2.0 Utilization of Inlet Gas % 79 % 84 % 83 % 86 % (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.
No other single customer accounted for more than 10% of consolidated revenues in these periods: Twelve Months Ended December 31, 2024 2023 Customer A 38 % 36 % Customer C 14 % 11 % Results of Operations for the years ended December 31, 2024 and 2023: Operational data The following table summarizes the operational data achieved for the years ended December 31, 2024 and 2023: Landfill RNG Facility Capacity and Utilization Summary Twelve Months Ended December 31, 2024 2023 Landfill RNG Facility Capacity and Utilization Design Capacity (Million MMBtus) (1) (4) 6.6 4.1 Volume of Inlet Gas (Million MMBtus) (2) 4.6 3.2 Inlet Design Capacity Utilization % (2) 73 % 79 % RNG Fuel volume produced (Million MMBtus) (4) 3.7 2.6 Utilization of Inlet Gas % (3) 81 % 83 % (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.
No other single customer accounted for 10% or greater of our consolidated accounts receivables in these periods: Twelve Months Ended December 31, 2023 2022 Customer A (1) 40 % 29 % Customer B 14 % — % Customer C — % 16 % (1) Relates to sales of environmental attributes under Purchase and Sale agreement with NextEra. 62 The following table summarizes the percentage of consolidated revenues from customers that equal 10% or greater of the consolidated revenues in the period.
No other single customer accounted for 10% or greater of our consolidated accounts receivables in these periods: 59 Twelve Months Ended December 31, 2024 2023 Customer A (1) 31 % 40 % Customer B * 14 % Customer C 19 % * (1) Relates to sales of environmental attributes under Purchase and Sale agreement and Renewable Power sale agreements with NextEra. *Less than 10% The following table summarizes the percentage of consolidated revenues from customers that equal 10% or greater of the consolidated revenues in the period.
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%. (4) Data not available for the Company's dairy projects, i.e., Sunoma and Biotown.
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%. 60 (4) Excludes Sunoma and Biotown.
Emerging Growth Company Status We are an emerging growth company as defined in the JOBS Act. The JOBS Act provides emerging growth companies with certain exemptions from public company reporting requirements for up to five fiscal years while a company remains an emerging growth company.
Income Taxes, to our consolidated financial statements, for additional information. Emerging Growth Company Status We are an emerging growth company as defined in the JOBS Act. The JOBS Act provides emerging growth companies with certain exemptions from public company reporting requirements for up to five fiscal years while a company remains an emerging growth company.
Additionally, there was $0.6 million increase in revenues earned from providing management services to unconsolidated entities. Fuel Station Services Revenue from Fuel Station Services increased by $17.6 million, or 15%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Additionally, there was $0.5 million increase in revenues earned from providing management services to unconsolidated entities. Fuel Station Services Revenue from Fuel Station Services increased by $31.9 million, or 24%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Including Sunoma and Biotown, RNG fuel volume produced is 0.8 and 2.7 million MMBtu for the three and twelve months ended December 31, 2023, respectively. 63 Twelve Months Ended December 31, 2023 2022 Renewable Power Nameplate Capacity (MW per hour) (1) 112.5 112.5 Nameplate Capacity for the period (Millions MWh) (1) 0.98 0.98 Renewable Power produced ( Millions MWh) 0.44 0.47 Design Capacity Utilization (%) (2) 45 % 48 % (1) Design Capacity for Renewable Power facilities is the manufacturer’s expected capacity at ISO conditions for each facility and may not reflect actual production from the projects, which depends on many variables including, but not limited to, (i) quantity and quality of the biogas, (ii) operational up-time of the facility, including dispatch and maintenance downtime and (iii) actual efficiency of the facility.
Twelve Months Ended December 31, 2024 2023 Renewable Power Nameplate Capacity (MW per hour) (1) 105.8 112.5 Nameplate Capacity for the period (Millions MWh) (1) 0.93 0.98 Renewable Power produced ( Millions MWh) 0.36 0.44 Design Capacity Utilization (%) (2) 39 % 45 % (1) Design Capacity for Renewable Power facilities is the manufacturer’s expected capacity at ISO conditions for each facility and may not reflect actual production from the projects, which depends on many variables including, but not limited to, (i) quantity and quality of the biogas, (ii) operational up-time of the facility, including dispatch and maintenance downtime and (iii) actual efficiency of the facility.
(6) Please see Item 3: Legal Proceedings and Note 17 - Commitments and Contingencies to the financial statements. 65 Renewable Power Projects Below is a table setting forth the Renewable Power projects in operation in our portfolio: Nameplate capacity (MW per hour) (1) Current RNG conversion candidate (2) Renewable Power projects in operation: Sycamore 5.2 Yes Lopez 3.0 — Miramar Energy 3.2 Yes San Marcos 1.8 — Santa Cruz 1.6 — San Diego - Miramar 6.5 Yes West Covina 6.5 — Port Charlotte 2.9 — Taunton 3.6 — Arbor Hills (3) 28.9 N/A C&C 6.3 Yes Albany 5.9 — Concord and CMS 14.4 Yes Pioneer 8.0 — Prince William I (4) 1.9 Yes Prince William II (5) 4.8 Yes Old Dominion 8.0 Yes Total 112.5 Renewable Power projects in construction: Fall River (6) 2.4 — (1) Nameplate capacity is the manufacturer’s expected capacity at ISO conditions for each facility and may not reflect actual production from the projects, which depends on many variables including, but not limited to, (i) quantity and quality of the biogas, (ii) operational up-time of the facility and (iii) actual productivity of the facility.
(7) The Polk County project began commercial operations in October 2024. 62 Renewable Power Projects Below is a table setting forth the Renewable Power projects in operation in our portfolio: Nameplate capacity (MW per hour) (1) Current RNG conversion candidate (2) Renewable Power projects in operation: Sycamore 5.2 Yes Lopez 3.0 — Miramar Energy 3.2 Yes San Marcos 1.8 — Santa Cruz 1.6 — San Diego - Miramar 6.5 Yes West Covina 6.5 — Port Charlotte 2.9 — Taunton 3.6 — Arbor Hills (3) 28.9 N/A C&C 6.3 Yes Albany 5.9 — Concord and CMS 14.4 Yes Pioneer 8.0 — Richmond (previously "Old Dominion") 8.0 Yes Total 105.8 Renewable Power projects in construction: Fall River (4) 2.4 — (1) Nameplate capacity is the manufacturer’s expected capacity at ISO conditions for each facility and may not reflect actual production from the projects, which depends on many variables including, but not limited to, (i) quantity and quality of the biogas, (ii) operational up-time of the facility and (iii) actual productivity of the facility.
Twelve Months Ended December 31, 2023 2022 RNG Fuel volume produced (Million MMBtus) 2.7 2.2 RNG Fuel volume sold (Million GGEs) 43.8 29.4 Total volume delivered (Million GGEs) 133.2 115.9 RNG projects Below is a table setting forth the RNG projects in operation and construction in our portfolio: 64 OPAL's Share of Design Capacity (MMbtus per year) (1) Source of Biogas Ownership Expected Commercial Operation Date (5) RNG Projects in Operation: Greentree 1,061,712 LFG 100% N/A Imperial 1,061,712 LFG 100% N/A Emerald (2) (3) 1,327,140 LFG 50% N/A New River 663,570 LFG 100% N/A Noble Road (2) 464,499 LFG 50% N/A Pine Bend (2) 424,685 LFG 50% N/A Biotown (2) 48,573 Dairy 10% N/A Sunoma (4) 192,350 Dairy 90% N/A Sub total 5,244,241 RNG Projects in Construction: Prince William 1,725,282 LFG 100% First quarter 2024 Hilltop (6) 255,500 Dairy 100% Not Determined Vander Schaaf (6) 255,500 Dairy 100% Not Determined Polk County 1,060,000 LFG 100% Fourth quarter 2024 Sapphire (2) 796,284 LFG 50% Third quarter 2024 Atlantic (2) 331,785 LFG 50% Mid 2025 Sub total 4,424,351 (1) Reflects the Company’s ownership share of design capacity for projects that are not 100% owned by the Company (i.e., net of joint venture partners’ ownership).
Twelve Months Ended December 31, 2024 2023 RNG Fuel volume produced (Million MMBtus) 3.8 2.7 RNG Fuel volume sold (Million GGEs) 74.0 43.8 Total volume delivered (Million GGEs) 150.2 133.2 RNG projects Below is a table setting forth the RNG projects in operation and construction in our portfolio: 61 OPAL's Share of Design Capacity (MMbtus per year) (1) Source of Biogas Ownership Expected Commercial Operation Date (4) RNG Projects in Operation: Greentree 1,061,712 LFG 100% N/A Imperial 1,061,712 LFG 100% N/A Emerald (2) 1,327,140 LFG 50% N/A Sapphire (2) 796,284 LFG 50% N/A New River 663,570 LFG 100% N/A Noble Road (2) 464,499 LFG 50% N/A Pine Bend (2) 424,685 LFG 50% N/A Biotown (2) 43,750 Dairy 10% N/A Sunoma (3) 176,297 Dairy 90% N/A Prince William 1,725,282 LFG 100% N/A Polk County (7) 1,060,000 LFG 100% N/A Total 8,804,931 RNG Projects in Construction: Hilltop (5) 255,500 Dairy 100% (5) Vander Schaaf (5) 255,500 Dairy 100% (5) Burlington (6) 459,900 LFG 50% (6) Atlantic (2) 331,785 LFG 50% Third quarter 2025 Cottonwood (6) 664,884 LFG 100% (6) Kirby Canyon (6) 663,570 LFG 100% (6) Total 2,631,139 (1) Reflects the Company’s ownership share of design capacity for projects that are not 100% owned by the Company (i.e., net of joint venture partners’ ownership).
Net loss attributable to non-redeemable non-controlling interests Net loss attributable to non-redeemable non-controlling interests for the year ended December 31, 2023 decreased by $0.8 million or 70%, compared to the year ended December 31, 2022.
Net income (loss) attributable to non-redeemable non-controlling interests Net income (loss) attributable to non-redeemable non-controlling interests for the year ended December 31, 2024 increased by $0.8 million or 227%, compared to the year ended December 31, 2023.
(2) Revenues from Environmental Attributes in Renewable Power segment include revenues earned from sales of ISCC carbon sales and RECs. RNG Fuel Revenue from RNG Fuel decreased by $6.9 million, or 9%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
(3) Revenues from Environmental Attributes in Renewable Power segment include revenues earned from sales of ISCC carbon sales and RECs. RNG Fuel Revenue from RNG Fuel increased by $22.1 million, or 33%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
(6) It is expected to complete construction in fourth quarter of 2024. 66 Comparison of the Years Ended December 31, 2023 and 2022 The following table presents the period-over-period change for each line item in the Company's consolidated statements of operations for the twelve months ended months ended December 31, 2023 and 2022 .
Comparison of the Years Ended December 31, 2024 and 2023 The following table presents the period-over-period change for each line item in the Company's consolidated statements of operations for the twelve months ended December 31, 2024 and 2023 .
This 3 year RVO is expected to reduce volatility in RIN pricing for the associated period. On the state level, the economics of RNG are enhanced by low-carbon fuel initiatives, particularly well-established 60 programs in California and Oregon (with several other states also actively considering LCFS initiatives similar to those in California, Washington and Oregon).
On the state level, the economics of RNG are enhanced by low-carbon fuel initiatives, particularly well-established programs in California and Oregon (with several other states also actively considering LCFS initiatives similar to those in California, Washington and Oregon).
(4) This project has provisions that will adjust or “flip” the percentage of distributions to be made to us over time, typically triggered by achievement of hurdle rates that are calculated as internal rates of return on capital invested in the project.
(2) We record our ownership interests in these projects as equity method investments in our consolidated financial statements. (3) This project has provisions that will adjust or “flip” the percentage of distributions to be made to us over time, typically triggered by achievement of hurdle rates that are calculated as internal rates of return on capital invested in the project.
Net Cash Provided by Financing Activities Net cash provided by financing activities for the year ended December 31, 2023 was $5.9 million, a decrease of $214.7 million compared to the $220.6 million provided from financing activities for the year ended December 31, 2022.
Net Cash Provided by Financing Activities Net cash provided by financing activities for the year ended December 31, 2024 was $83.5 million, an increase of $77.6 million compared to the $5.9 million provided by financing activities for the year ended December 31, 2023.
Cash Flows The following table presents the Company's cash flows for the years ended December 31, 2023 and 2022: Twelve Months Ended December 31, (in thousands) 2023 2022 Net cash provided by (used in) operating activities $ 38,269 $ (1,355) Net cash used in investing activities (74,147) (184,028) Net cash provided by financing activities 5,899 220,550 Net (decrease) increase in cash, restricted cash, and cash equivalents $ (29,979) $ 35,167 Net Cash Provided by Operating Activities Net cash provided by operating activities for the year ended December 31, 2023 was $38.3 million, an increase of $39.6 million compared to net cash used in operating activities of $1.4 million for the year ended December 31, 2022.
Cash Flows The following table presents the Company's cash flows for the years ended December 31, 2024 and 2023: Twelve Months Ended December 31, (in thousands) 2024 2023 Net cash provided by operating activities $ 33,033 $ 38,269 Net cash used in investing activities (134,551) (74,147) Net cash provided by financing activities 83,504 5,899 Net decrease in cash, restricted cash, and cash equivalents $ (18,014) $ (29,979) 69 Net Cash Provided by Operating Activities Net cash provided by operating activities for the year ended December 31, 2024 was $33.0 million, a decrease of $5.2 million compared to net cash used in operating activities of $38.3 million for the year ended December 31, 2023.
The EPA annually sets proposed renewable volume obligations ("RVOs") for D3 (cellulosic biofuel with a 60% greenhouse gas (“GHG”) reduction requirement) RINs in accordance with the mandates established by the Energy Independence and Security Act of 2007. In June 2023, the EPA set RVOs for 2023 through 2025 via a new Set rule.
The EPA annually sets proposed renewable volume obligations ("RVOs") for D3 RINs in accordance with the mandates established by the Energy Independence and Security Act of 2007. In June 2023, the EPA set RVOs for 2023 through 2025 via a new Set rule. This 3 year RVO is expected to reduce volatility in RIN pricing for the associated period.
(3) Although the RNG conversion is completed, it is currently contemplated that the Arbor Hills renewable power plant will continue limited operations on a stand-by, emergency basis through March of 2031. (4) Prince William I renewable power plant discontinued operations in Q1 2024. (5) Prince William II discontinued operations in Q1 2024.
(3) Although the RNG conversion is completed, it is currently contemplated that the Arbor Hills Renewable Power plant will continue limited operations on a stand-by, emergency basis through March of 2031. (4) Construction of the Fall River project has been delayed due to permitting issues.
The RNG Fuel segment includes RNG supply as well as the associated generation and sale of commodity natural gas and environmental credits, and consists of: ◦ RNG Production Facilities – the design, development, construction, maintenance and operation of facilities that convert raw biogas into pipeline quality natural gas; and ◦ Our interests in both operating and construction projects. 61 • Fuel Station Services.
These revenue sources are presented in our statement of operations under the following captions: RNG Fuel The RNG Fuel segment includes RNG supply as well as the associated generation and sale of commodity natural gas and environmental credits, and consists of: ◦ RNG Production Facilities – the design, development, construction, maintenance and operation of facilities that convert raw biogas into pipeline quality natural gas; and ◦ Our interests in both operating and construction projects. 58 Fuel Station Services Through our Fuel Station Services segment, we provide construction and maintenance services to third-party owners of vehicle Fueling Stations and perform fuel dispensing activities including generation and minting of environmental credits.
This is primarily due to an increase in interest expense on the OPAL Term Loan of $3.3 million primarily due to an increase in outstanding debt, $1.2 million on the Convertible Note Payable (we recorded a gain of $2.9 million in 2022) and $0.5 million in commitment fees offset by a decrease of $3.5 million in interest expense on our Senior Secured Credit Facility as the debt was repaid in full in March 2023.
This is primarily due to an increase in interest expense on the OPAL Term Loan of $9.8 million primarily due to an increase in outstanding debt, increase of $1.2 million in commitment and other fees, decrease of $1.0 million in interest income, partially offset by a decrease of $1.6 million on the Convertible Note Payable.
Net Cash Used in Investing Activities Net cash used in investing activities for the year ended December 31, 2023 was $74.1 million, a decrease of $109.9 million compared to the $184.0 million used in investing activities for the year ended December 31, 2022.
Net Cash Used in Investing Activities Net cash used in investing activities for the year ended December 31, 2024 was $134.6 million, an increase of $60.4 million compared to the $74.1 million used in investing activities for the year ended December 31, 2023.
We base the fair value of our assets or asset groups off of the estimated discounted future cash flows using market participant assumptions. Assets disposed of are reported at the lower of the carrying amount or fair value less selling costs.
We base the fair value of our assets or asset groups off of the estimated discounted future cash flows using market participant assumptions. Alternatively, we use cost approach to measure fair value of our assets or asset groups.
Based on the qualitative assessment, we determined that no impairment is necessary on the goodwill recorded in the books as of December 31, 2023.
As of December 31, 2024, we performed a quantitative assessment for Goodwill in our RNG Fuel segment and determined that there is no impairment necessary on the goodwill recorded in the books as of December 31, 2024.
This was primarily driven by a decrease in cash invested in short term investments of $120.1 million, deconsolidation of VIEs net cash of $11.9 million, an increase in distribution from equity method investment of $2.7 million, a decrease in payments made for the construction of various RNG generation and dispensing facilities of $17.6 million offset by an increase in cash paid for investments in other entities of $7.7 million and the repayment of Note receivable of $10.8 million in the third quarter of 2022.
This was primarily driven by a decrease in cash from sale of short term investments of $45.2 million, higher payments made for the construction of various RNG generation and dispensing facilities in 2024 compared to 2023 of $13.4 million, an increase of $13.3 million in contributions to equity method investments, a $0.5 million decrease in distributions from equity method investments, offset by a decrease from deconsolidation of VIEs of $11.9 million in 2023.
These entities for the year ended December 31, 2023, were Sunoma, Central Valley and Emerald, Sapphire for the first four months of 2023. The entities accounted for as non-redeemable non-controlling interests for the year ended December 31, 2022 were Sunoma, Emerald, Sapphire and Central Valley.
These entities for the year ended December 31, 2023, were Sunoma and Central Valley as well as Emerald, Sapphire for the first five months of 2023. The increase was primarily attributable to higher net income earned by Sunoma.
If applying a quantitative assessment, we would estimate a reporting unit’s fair value based on the income approach. With this approach, the fair value measurement is based on significant inputs that are not observable in the market and thus the fair value measurement is categorized within Level 3 of the fair value hierarchy.
When applying a quantitative assessment, we use a combination of income and market valuation methodologies. Specifically, we employ a discounted cash flow analysis (DCF) and the guideline public company method. This approach results in a fair value measurement based on significant inputs that are not observable in the market, categorizing it within Level 3 of the fair value hierarchy.
Fuel Station Services Cost of sales from Fuel Station Services increased by $16.5 million, or 17%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
The increase was primarily related to start of operations at our Prince William and Polk RNG facilities in 2024. Fuel Station Services Cost of sales from Fuel Station Services increased by $13.5 million, or 12%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Renewable Power Cost of sales from Renewable Power increased by $5.0 million, or 16%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Impairment loss Impairment loss increased by a total of $2.0 million, or 100%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Change in fair value of derivatives, net Change in fair value of derivatives, net decreased by $25.7 million, or 78%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Change in fair value of derivatives, net Change in fair value of derivatives, net decreased by $5.8 million, or 78%, for the year ended December 31, 2024 compared to the year ended December 31, 2023. This change was attributable primarily to a lower gain in the current year associated with the mark-to-market adjustments to the earnout liabilities.
Significant judgment is required when determining asset group composition, during our assessment of relevant events and circumstances, when determining an appropriate discount rate, and when estimating the undiscounted and discounted future cash flows of the asset group. Based on our assessment for the year ended December 31, 2023, there is no impairment recorded on our Plant, Property and Equipment.
Assets disposed of are reported at the lower of the carrying amount or fair value less selling costs. Significant judgment is required when determining asset group composition, during our assessment of relevant events and circumstances, when determining an appropriate discount rate, and when estimating the undiscounted and discounted future cash flows of the asset group.
Income from equity method investments Net income attributable to equity method investments decreased by $0.3 million, or 4%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
This change was primarily due to the impairment of Renewable Energy facility in 2024. 66 Income from equity method investments Net income attributable to equity method investments increased by $7.7 million, or 140%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Impairment of Goodwill When a business is acquired, goodwill is recognized to reflect any future economic benefits that are not separately recognized, such as synergies. For the purposes of impairment testing, U.S.
Generally, the company estimates warranty costs based on historical claims experience, and other factors. Actual warranty claims may differ from the estimates, and adjustments to the liability are made as necessary. Impairment of Goodwill When a business is acquired, goodwill is recognized to reflect any future economic benefits that are not separately recognized, such as synergies.
This reflects the joint venture partners' loss in those entities we sold a portion of our membership interests in certain RNG facilities which are consolidated in our financial statements. The decrease is primarily due to deconsolidation of Emerald and Sapphire which were previously recorded as non-controlling interests but are now accounted for as equity method investments.
This reflects the joint venture partners' 67 income (loss) in certain RNG facilities in which we sold a portion of our ownership interests but are consolidated in our financial statements. These entities for the year ended December 31, 2024, were Sunoma and Central Valley.
Our assumptions include future cash flow projections, a discount rate range based on the weighted average cost of capital, and a terminal value based on a range of terminal earnings before interest, taxes, depreciation, and amortization.
Key assumptions in the DCF projection include growth in RIN prices, future sales volumes based on production capacities, and terminal value based on a range of terminal earnings before interest, taxes, depreciation, and amortization (EBITDA). The future cash flows are discounted to present value using the weighted average cost of capital (WACC) of the company and its closest competitors.
This change was attributable primarily to an increase of $13.4 million of dispensing fees to generate Environmental Attributes, $0.9 million in construction costs, $2.7 million in service related costs offset by decrease in $1.2 million due to lower brown gas pricing.
This change was attributable primarily to a $18.3 million increase in dispensing fees to generate Environmental Attributes, $3.3 million increase in FPA tolling expense, and a $2.0 million increase in Service and maintenance expenses, partially offset by an $11.0 million decrease in construction expense, in line with the decrease in construction revenues.
Interest and financing expense, net Interest and financing expenses, net increased by $2.7 million, or 40%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
This is primarily attributable to Emerald, which had its first full year of operations in 2024 after coming online in the second half of 2023. Interest and financing expense, net Interest and financing expenses, net increased by $10.3 million, or 111%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Selling, general, and administrative Selling, general, and administrative expenses remained flat for the year ended December 31, 2023 compared to the year ended December 31, 2022. Depreciation, amortization, and accretion Depreciation, amortization, and accretion expense increased by a total of $1.4 million, or 11%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Depreciation, amortization, and accretion Depreciation, amortization, and accretion expense increased by a total of $3.3 million, or 23%, for the year ended December 31, 2024 compared to the year ended December 31, 2023. This change was primarily due to new RNG facilities and OPAL owned dispensing stations, both starting operations in 2024.
Project development and start up costs Project development and start up costs decreased by $1.6 million or 24%, for the year ended December 31, 2023compared to the year ended December 31, 2022. This is primarily due to decrease in virtual pipeline costs incurred on New River in 2022 which were not incurred after first quarter of 2023.
Project development and start up costs Project development and start up costs increased by $14.2 million or 293%, for the year ended December 31, 2024 compared to the year ended December 31, 2023. This is primarily due to a $13.9 million increase in virtual pipeline costs for Prince William and ITC transaction related expenses.
This is primarily due to a decrease of $7.1 million in pricing and $0.5 million due to decrease in volumes relating to brown gas sales. The revenues from sale of Environmental Attributes remained flat year over year as lower RIN pricing was offset by higher volumes of sales.
This is primarily due to a $21.1 million increase in Environmental Attributes, driven by $9.1 million of higher price and $12.0 million from increased volume, primarily from commencement of operations at Prince William and Polk. Revenue from Brown Gas Sales increased $0.5 million, also primarily due to the impact of Prince William and Polk coming online in 2024.
This was primarily due to a decrease of $138.9 million from closing of the Business Combination and $100.0 million decrease from proceeds from issuance of Redeemable Preferred Units to NextEra in the prior year, the repurchase of $16.4 million of shares of our Class A common stock in connection with the exercise of the put option and decrease of $10.4 million proceeds from non-redeemable non-controlling interests.This was offset by an increase in proceeds of $144.1 million from OPAL Term Loan post amendment in September 2023, accompanied by repayment of existing balance of $87.6 million on the OPAL Term Loan, Convertible Note Payable of $30.1 million and paid-in-kind preferred dividends of $16.6 million.
This increase was primarily driven by an increase of $158.9 million due to lower repayments on the Senior Secured Facility, the Convertible Note payable and OPAL Term Loan facilities in current year, an increase of $16.4 million due to no payment on termination of put options in current year, an increase of $3.4 million due to lower preferred dividend payments in the current year, offset by a $87.2 million decrease in proceeds from the OPAL Term Loan, net of issuance costs, decrease in proceeds from non-controlling interests of $12.8 million, and a decrease of $0.8 million in reimbursement of financing costs by a joint venture partner.
Renewable Power Revenue from Renewable Power increased by $9.8 million, or 22%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Renewable Power Cost of sales from Renewable Power decreased by $4.1 million, or 11%, for the year ended December 31, 2024 compared to the year ended December 31, 2023. This savings is primarily related to converting some of our projects from Renewable Power facilities to RNG facilities.
As of December 31, 2023, we had total indebtedness excluding deferred financing costs of $209.1 million which primarily consists of $186.6 million under the OPAL Term Loan and $22.5 million under Sunoma Loan.
As of December 31, 2024, Sunoma is in compliance with the financial covenants under the Sunoma Loan Agreement. As of December 31, 2024 and December 31, 2023, the outstanding loan balance (current and non-current) excluding deferred financing costs was $20.8 and $22.5 million, respectively.