vs
Side-by-side financial comparison of ORTHOPEDIATRICS CORP (KIDS) and OPAL Fuels Inc. (OPAL). Click either name above to swap in a different company.
OPAL Fuels Inc. is the larger business by last-quarter revenue ($88.4M vs $61.6M, roughly 1.4× ORTHOPEDIATRICS CORP). OPAL Fuels Inc. runs the higher net margin — 18.3% vs -16.4%, a 34.7% gap on every dollar of revenue. On growth, OPAL Fuels Inc. posted the faster year-over-year revenue change (18.7% vs 17.0%). ORTHOPEDIATRICS CORP produced more free cash flow last quarter ($9.7M vs $-13.4M). Over the past eight quarters, OPAL Fuels Inc.'s revenue compounded faster (17.6% CAGR vs 17.4%).
OrthoPediatrics is an American bio-science company engaged in designing, developing, manufacturing, and distributing orthopedic implants and instruments for pediatric issues. It is based in Warsaw, Indiana.
OPAL Fuels Inc. is a North American energy company focused on producing and distributing low-carbon renewable natural gas (RNG). It captures methane from landfills, dairy operations and other organic waste streams to produce RNG, which is mainly supplied to heavy-duty transportation fleets, commercial logistics operators and public transport entities to help reduce their greenhouse gas emissions.
KIDS vs OPAL — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $61.6M | $88.4M |
| Net Profit | $-10.1M | $16.2M |
| Gross Margin | 73.2% | — |
| Operating Margin | -13.3% | 7.5% |
| Net Margin | -16.4% | 18.3% |
| Revenue YoY | 17.0% | 18.7% |
| Net Profit YoY | 37.1% | 401.5% |
| EPS (diluted) | $-0.43 | $0.08 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $61.6M | $88.4M | ||
| Q3 25 | $61.3M | $77.9M | ||
| Q2 25 | $61.1M | $77.4M | ||
| Q1 25 | $52.4M | $83.0M | ||
| Q4 24 | $52.7M | $74.5M | ||
| Q3 24 | $54.6M | $82.6M | ||
| Q2 24 | $52.8M | $69.8M | ||
| Q1 24 | $44.7M | $64.0M |
| Q4 25 | $-10.1M | $16.2M | ||
| Q3 25 | $-11.8M | $11.4M | ||
| Q2 25 | $-7.1M | $7.6M | ||
| Q1 25 | $-10.7M | $1.3M | ||
| Q4 24 | $-16.1M | $-5.4M | ||
| Q3 24 | $-7.9M | $17.1M | ||
| Q2 24 | $-6.0M | $1.9M | ||
| Q1 24 | $-7.8M | $677.0K |
| Q4 25 | 73.2% | — | ||
| Q3 25 | 73.9% | — | ||
| Q2 25 | 72.1% | — | ||
| Q1 25 | 73.0% | — | ||
| Q4 24 | 67.5% | — | ||
| Q3 24 | 73.4% | — | ||
| Q2 24 | 77.3% | — | ||
| Q1 24 | 72.0% | — |
| Q4 25 | -13.3% | 7.5% | ||
| Q3 25 | -15.4% | 4.6% | ||
| Q2 25 | -17.4% | -1.1% | ||
| Q1 25 | -21.0% | -2.3% | ||
| Q4 24 | -26.7% | -0.5% | ||
| Q3 24 | -10.2% | 14.9% | ||
| Q2 24 | -10.7% | 8.1% | ||
| Q1 24 | -21.8% | 5.6% |
| Q4 25 | -16.4% | 18.3% | ||
| Q3 25 | -19.2% | 14.6% | ||
| Q2 25 | -11.6% | 9.8% | ||
| Q1 25 | -20.3% | 1.5% | ||
| Q4 24 | -30.5% | -7.2% | ||
| Q3 24 | -14.5% | 20.7% | ||
| Q2 24 | -11.4% | 2.7% | ||
| Q1 24 | -17.5% | 1.1% |
| Q4 25 | $-0.43 | $0.08 | ||
| Q3 25 | $-0.50 | $0.05 | ||
| Q2 25 | $-0.30 | $0.03 | ||
| Q1 25 | $-0.46 | $-0.01 | ||
| Q4 24 | $-0.70 | $-0.05 | ||
| Q3 24 | $-0.34 | $0.09 | ||
| Q2 24 | $-0.26 | $-0.01 | ||
| Q1 24 | $-0.34 | $-0.01 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $60.9M | $24.4M |
| Total DebtLower is stronger | $106.0M | $361.3M |
| Stockholders' EquityBook value | $346.6M | $-12.9M |
| Total Assets | $508.6M | $959.5M |
| Debt / EquityLower = less leverage | 0.31× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $60.9M | $24.4M | ||
| Q3 25 | $57.7M | $29.9M | ||
| Q2 25 | $70.1M | $29.3M | ||
| Q1 25 | $58.8M | $40.1M | ||
| Q4 24 | $68.8M | $24.3M | ||
| Q3 24 | $76.1M | $31.0M | ||
| Q2 24 | $28.9M | $27.6M | ||
| Q1 24 | $47.7M | $34.2M |
| Q4 25 | $106.0M | $361.3M | ||
| Q3 25 | $105.3M | $351.2M | ||
| Q2 25 | $102.7M | $331.6M | ||
| Q1 25 | $77.4M | $307.0M | ||
| Q4 24 | $77.5M | $307.5M | ||
| Q3 24 | $76.9M | $252.9M | ||
| Q2 24 | $11.2M | $233.3M | ||
| Q1 24 | $11.3M | $208.7M |
| Q4 25 | $346.6M | $-12.9M | ||
| Q3 25 | $349.3M | $7.5M | ||
| Q2 25 | $355.5M | $-25.0M | ||
| Q1 25 | $347.1M | $57.1M | ||
| Q4 24 | $354.6M | $-148.4M | ||
| Q3 24 | $370.9M | $-180.1M | ||
| Q2 24 | $371.3M | $-273.0M | ||
| Q1 24 | $370.6M | $-382.4M |
| Q4 25 | $508.6M | $959.5M | ||
| Q3 25 | $493.5M | $916.7M | ||
| Q2 25 | $503.6M | $905.5M | ||
| Q1 25 | $470.3M | $884.9M | ||
| Q4 24 | $473.2M | $881.1M | ||
| Q3 24 | $489.3M | $831.1M | ||
| Q2 24 | $430.8M | $782.3M | ||
| Q1 24 | $437.2M | $750.5M |
| Q4 25 | 0.31× | — | ||
| Q3 25 | 0.30× | 46.95× | ||
| Q2 25 | 0.29× | — | ||
| Q1 25 | 0.22× | 5.38× | ||
| Q4 24 | 0.22× | — | ||
| Q3 24 | 0.21× | — | ||
| Q2 24 | 0.03× | — | ||
| Q1 24 | 0.03× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $10.3M | $-3.5M |
| Free Cash FlowOCF − Capex | $9.7M | $-13.4M |
| FCF MarginFCF / Revenue | 15.8% | -15.1% |
| Capex IntensityCapex / Revenue | 1.0% | 11.1% |
| Cash ConversionOCF / Net Profit | — | -0.22× |
| TTM Free Cash FlowTrailing 4 quarters | $-16.0M | $-34.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $10.3M | $-3.5M | ||
| Q3 25 | $-581.0K | $18.2M | ||
| Q2 25 | $-10.5M | $-7.9M | ||
| Q1 25 | $-4.2M | $29.7M | ||
| Q4 24 | $-4.0M | $-532.0K | ||
| Q3 24 | $-10.3M | $17.7M | ||
| Q2 24 | $-6.1M | $533.0K | ||
| Q1 24 | $-6.7M | $13.7M |
| Q4 25 | $9.7M | $-13.4M | ||
| Q3 25 | $-3.4M | $-9.3M | ||
| Q2 25 | $-13.9M | $-29.7M | ||
| Q1 25 | $-8.4M | $18.1M | ||
| Q4 24 | $-4.2M | $-55.0M | ||
| Q3 24 | $-11.7M | $-5.4M | ||
| Q2 24 | $-12.8M | $-22.5M | ||
| Q1 24 | $-13.2M | $-13.0M |
| Q4 25 | 15.8% | -15.1% | ||
| Q3 25 | -5.6% | -11.9% | ||
| Q2 25 | -22.8% | -38.4% | ||
| Q1 25 | -16.0% | 21.8% | ||
| Q4 24 | -8.1% | -73.8% | ||
| Q3 24 | -21.4% | -6.5% | ||
| Q2 24 | -24.2% | -32.2% | ||
| Q1 24 | -29.4% | -20.4% |
| Q4 25 | 1.0% | 11.1% | ||
| Q3 25 | 4.6% | 35.3% | ||
| Q2 25 | 5.6% | 28.2% | ||
| Q1 25 | 8.1% | 13.9% | ||
| Q4 24 | 0.5% | 73.1% | ||
| Q3 24 | 2.5% | 27.9% | ||
| Q2 24 | 12.7% | 32.9% | ||
| Q1 24 | 14.5% | 41.8% |
| Q4 25 | — | -0.22× | ||
| Q3 25 | — | 1.60× | ||
| Q2 25 | — | -1.04× | ||
| Q1 25 | — | 23.11× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 0.28× | ||
| Q1 24 | — | 20.26× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
KIDS
Segment breakdown not available.
OPAL
| Fuel Station Services Segment | $65.1M | 74% |
| Related Party | $12.1M | 14% |
| Renewable Power Segment | $8.6M | 10% |
| Other | $2.6M | 3% |
