vs
Side-by-side financial comparison of Lifevantage Corp (LFVN) 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 $48.9M, roughly 1.8× Lifevantage Corp). OPAL Fuels Inc. runs the higher net margin — 18.3% vs 0.6%, a 17.7% gap on every dollar of revenue. On growth, OPAL Fuels Inc. posted the faster year-over-year revenue change (18.7% vs -27.8%). Lifevantage Corp produced more free cash flow last quarter ($1.7M vs $-13.4M). Over the past eight quarters, OPAL Fuels Inc.'s revenue compounded faster (17.6% CAGR vs 0.7%).
Lifevantage Corp is a health and wellness enterprise that develops, manufactures and distributes science-backed nutritional supplements, skincare and personal care products. It operates via a direct-to-consumer network marketing model, serving customers across North America, Europe and the Asia-Pacific, with focus on anti-aging and holistic health solution segments.
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.
LFVN vs OPAL — Head-to-Head
Income Statement — Q2 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $48.9M | $88.4M |
| Net Profit | $276.0K | $16.2M |
| Gross Margin | 74.0% | — |
| Operating Margin | 1.0% | 7.5% |
| Net Margin | 0.6% | 18.3% |
| Revenue YoY | -27.8% | 18.7% |
| Net Profit YoY | -89.2% | 401.5% |
| EPS (diluted) | $0.02 | $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 | $48.9M | $88.4M | ||
| Q3 25 | $47.6M | $77.9M | ||
| Q2 25 | $55.1M | $77.4M | ||
| Q1 25 | $58.4M | $83.0M | ||
| Q4 24 | $67.8M | $74.5M | ||
| Q3 24 | $47.2M | $82.6M | ||
| Q2 24 | $48.9M | $69.8M | ||
| Q1 24 | $48.2M | $64.0M |
| Q4 25 | $276.0K | $16.2M | ||
| Q3 25 | $2.2M | $11.4M | ||
| Q2 25 | $2.0M | $7.6M | ||
| Q1 25 | $3.5M | $1.3M | ||
| Q4 24 | $2.5M | $-5.4M | ||
| Q3 24 | $1.8M | $17.1M | ||
| Q2 24 | $1.3M | $1.9M | ||
| Q1 24 | $1.7M | $677.0K |
| Q4 25 | 74.0% | — | ||
| Q3 25 | 79.5% | — | ||
| Q2 25 | 79.9% | — | ||
| Q1 25 | 81.0% | — | ||
| Q4 24 | 80.5% | — | ||
| Q3 24 | 79.9% | — | ||
| Q2 24 | 79.5% | — | ||
| Q1 24 | 78.9% | — |
| Q4 25 | 1.0% | 7.5% | ||
| Q3 25 | 4.8% | 4.6% | ||
| Q2 25 | 3.9% | -1.1% | ||
| Q1 25 | 6.9% | -2.3% | ||
| Q4 24 | 5.1% | -0.5% | ||
| Q3 24 | 5.4% | 14.9% | ||
| Q2 24 | 5.9% | 8.1% | ||
| Q1 24 | 4.0% | 5.6% |
| Q4 25 | 0.6% | 18.3% | ||
| Q3 25 | 4.5% | 14.6% | ||
| Q2 25 | 3.6% | 9.8% | ||
| Q1 25 | 5.9% | 1.5% | ||
| Q4 24 | 3.8% | -7.2% | ||
| Q3 24 | 3.9% | 20.7% | ||
| Q2 24 | 2.7% | 2.7% | ||
| Q1 24 | 3.4% | 1.1% |
| Q4 25 | $0.02 | $0.08 | ||
| Q3 25 | $0.17 | $0.05 | ||
| Q2 25 | $0.16 | $0.03 | ||
| Q1 25 | $0.26 | $-0.01 | ||
| Q4 24 | $0.19 | $-0.05 | ||
| Q3 24 | $0.14 | $0.09 | ||
| Q2 24 | $0.10 | $-0.01 | ||
| Q1 24 | $0.13 | $-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 | — | $24.4M |
| Total DebtLower is stronger | — | $361.3M |
| Stockholders' EquityBook value | $33.0M | $-12.9M |
| Total Assets | $61.2M | $959.5M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $24.4M | ||
| Q3 25 | — | $29.9M | ||
| Q2 25 | $20.2M | $29.3M | ||
| Q1 25 | — | $40.1M | ||
| Q4 24 | — | $24.3M | ||
| Q3 24 | — | $31.0M | ||
| Q2 24 | $16.9M | $27.6M | ||
| Q1 24 | — | $34.2M |
| Q4 25 | — | $361.3M | ||
| Q3 25 | — | $351.2M | ||
| Q2 25 | — | $331.6M | ||
| Q1 25 | — | $307.0M | ||
| Q4 24 | — | $307.5M | ||
| Q3 24 | — | $252.9M | ||
| Q2 24 | — | $233.3M | ||
| Q1 24 | — | $208.7M |
| Q4 25 | $33.0M | $-12.9M | ||
| Q3 25 | $33.2M | $7.5M | ||
| Q2 25 | $34.6M | $-25.0M | ||
| Q1 25 | $34.0M | $57.1M | ||
| Q4 24 | $29.9M | $-148.4M | ||
| Q3 24 | $27.7M | $-180.1M | ||
| Q2 24 | $26.0M | $-273.0M | ||
| Q1 24 | $26.8M | $-382.4M |
| Q4 25 | $61.2M | $959.5M | ||
| Q3 25 | $61.6M | $916.7M | ||
| Q2 25 | $72.0M | $905.5M | ||
| Q1 25 | $77.2M | $884.9M | ||
| Q4 24 | $68.5M | $881.1M | ||
| Q3 24 | $61.5M | $831.1M | ||
| Q2 24 | $60.3M | $782.3M | ||
| Q1 24 | $61.3M | $750.5M |
| Q4 25 | — | — | ||
| Q3 25 | — | 46.95× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 5.38× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $2.8M | $-3.5M |
| Free Cash FlowOCF − Capex | $1.7M | $-13.4M |
| FCF MarginFCF / Revenue | 3.5% | -15.1% |
| Capex IntensityCapex / Revenue | 2.2% | 11.1% |
| Cash ConversionOCF / Net Profit | 10.11× | -0.22× |
| TTM Free Cash FlowTrailing 4 quarters | $1.7M | $-34.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $2.8M | $-3.5M | ||
| Q3 25 | $-2.3M | $18.2M | ||
| Q2 25 | $1.0M | $-7.9M | ||
| Q1 25 | $2.2M | $29.7M | ||
| Q4 24 | $9.2M | $-532.0K | ||
| Q3 24 | $-583.0K | $17.7M | ||
| Q2 24 | $2.6M | $533.0K | ||
| Q1 24 | $3.1M | $13.7M |
| Q4 25 | $1.7M | $-13.4M | ||
| Q3 25 | $-2.7M | $-9.3M | ||
| Q2 25 | $835.0K | $-29.7M | ||
| Q1 25 | $1.9M | $18.1M | ||
| Q4 24 | $8.7M | $-55.0M | ||
| Q3 24 | $-932.0K | $-5.4M | ||
| Q2 24 | $2.3M | $-22.5M | ||
| Q1 24 | $2.8M | $-13.0M |
| Q4 25 | 3.5% | -15.1% | ||
| Q3 25 | -5.8% | -11.9% | ||
| Q2 25 | 1.5% | -38.4% | ||
| Q1 25 | 3.2% | 21.8% | ||
| Q4 24 | 12.8% | -73.8% | ||
| Q3 24 | -2.0% | -6.5% | ||
| Q2 24 | 4.7% | -32.2% | ||
| Q1 24 | 5.8% | -20.4% |
| Q4 25 | 2.2% | 11.1% | ||
| Q3 25 | 0.9% | 35.3% | ||
| Q2 25 | 0.4% | 28.2% | ||
| Q1 25 | 0.6% | 13.9% | ||
| Q4 24 | 0.7% | 73.1% | ||
| Q3 24 | 0.7% | 27.9% | ||
| Q2 24 | 0.6% | 32.9% | ||
| Q1 24 | 0.6% | 41.8% |
| Q4 25 | 10.11× | -0.22× | ||
| Q3 25 | -1.07× | 1.60× | ||
| Q2 25 | 0.53× | -1.04× | ||
| Q1 25 | 0.64× | 23.11× | ||
| Q4 24 | 3.61× | — | ||
| Q3 24 | -0.32× | 1.03× | ||
| Q2 24 | 1.98× | 0.28× | ||
| Q1 24 | 1.86× | 20.26× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
LFVN
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% |
