vs
Side-by-side financial comparison of OPAL Fuels Inc. (OPAL) and OneStream, Inc. (OS). Click either name above to swap in a different company.
OneStream, Inc. is the larger business by last-quarter revenue ($163.7M vs $88.4M, roughly 1.9× OPAL Fuels Inc.). OPAL Fuels Inc. runs the higher net margin — 18.3% vs 0.6%, a 17.7% gap on every dollar of revenue. On growth, OneStream, Inc. posted the faster year-over-year revenue change (23.6% vs 18.7%). OneStream, Inc. produced more free cash flow last quarter ($25.6M vs $-13.4M). Over the past eight quarters, OneStream, Inc.'s revenue compounded faster (21.8% CAGR vs 17.6%).
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.
Blue Stream provides cable television, cable telephone, DVR, and up to 1 GIG Internet speed broadband services to customers in the Florida communities of Coral Springs and Weston.
OPAL vs OS — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $88.4M | $163.7M |
| Net Profit | $16.2M | $999.0K |
| Gross Margin | — | 69.8% |
| Operating Margin | 7.5% | -3.2% |
| Net Margin | 18.3% | 0.6% |
| Revenue YoY | 18.7% | 23.6% |
| Net Profit YoY | 401.5% | — |
| EPS (diluted) | $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 | $88.4M | $163.7M | ||
| Q3 25 | $77.9M | $154.3M | ||
| Q2 25 | $77.4M | $147.6M | ||
| Q1 25 | $83.0M | $136.3M | ||
| Q4 24 | $74.5M | $132.5M | ||
| Q3 24 | $82.6M | $129.1M | ||
| Q2 24 | $69.8M | $117.5M | ||
| Q1 24 | $64.0M | $110.3M |
| Q4 25 | $16.2M | $999.0K | ||
| Q3 25 | $11.4M | $-8.8M | ||
| Q2 25 | $7.6M | $-18.4M | ||
| Q1 25 | $1.3M | $-24.0M | ||
| Q4 24 | $-5.4M | — | ||
| Q3 24 | $17.1M | $-171.9M | ||
| Q2 24 | $1.9M | $-7.8M | ||
| Q1 24 | $677.0K | $-5.0M |
| Q4 25 | — | 69.8% | ||
| Q3 25 | — | 68.1% | ||
| Q2 25 | — | 68.6% | ||
| Q1 25 | — | 68.0% | ||
| Q4 24 | — | 66.8% | ||
| Q3 24 | — | 50.1% | ||
| Q2 24 | — | 68.5% | ||
| Q1 24 | — | 69.1% |
| Q4 25 | 7.5% | -3.2% | ||
| Q3 25 | 4.6% | -11.3% | ||
| Q2 25 | -1.1% | -21.8% | ||
| Q1 25 | -2.3% | -29.3% | ||
| Q4 24 | -0.5% | -35.8% | ||
| Q3 24 | 14.9% | -197.6% | ||
| Q2 24 | 8.1% | -9.8% | ||
| Q1 24 | 5.6% | -4.9% |
| Q4 25 | 18.3% | 0.6% | ||
| Q3 25 | 14.6% | -5.7% | ||
| Q2 25 | 9.8% | -12.5% | ||
| Q1 25 | 1.5% | -17.6% | ||
| Q4 24 | -7.2% | — | ||
| Q3 24 | 20.7% | -133.1% | ||
| Q2 24 | 2.7% | -6.7% | ||
| Q1 24 | 1.1% | -4.5% |
| Q4 25 | $0.08 | — | ||
| Q3 25 | $0.05 | — | ||
| Q2 25 | $0.03 | — | ||
| Q1 25 | $-0.01 | — | ||
| Q4 24 | $-0.05 | — | ||
| Q3 24 | $0.09 | $-1.06 | ||
| Q2 24 | $-0.01 | — | ||
| Q1 24 | $-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 | $693.6M |
| Total DebtLower is stronger | $361.3M | — |
| Stockholders' EquityBook value | $-12.9M | $504.7M |
| Total Assets | $959.5M | $1.0B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $24.4M | $693.6M | ||
| Q3 25 | $29.9M | $653.9M | ||
| Q2 25 | $29.3M | $652.1M | ||
| Q1 25 | $40.1M | $593.9M | ||
| Q4 24 | $24.3M | $544.2M | ||
| Q3 24 | $31.0M | $495.5M | ||
| Q2 24 | $27.6M | $140.5M | ||
| 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 | $-12.9M | $504.7M | ||
| Q3 25 | $7.5M | $472.1M | ||
| Q2 25 | $-25.0M | $458.2M | ||
| Q1 25 | $57.1M | $412.9M | ||
| Q4 24 | $-148.4M | $386.2M | ||
| Q3 24 | $-180.1M | $458.2M | ||
| Q2 24 | $-273.0M | $97.5M | ||
| Q1 24 | $-382.4M | $102.5M |
| Q4 25 | $959.5M | $1.0B | ||
| Q3 25 | $916.7M | $949.4M | ||
| Q2 25 | $905.5M | $910.5M | ||
| Q1 25 | $884.9M | $867.3M | ||
| Q4 24 | $881.1M | $823.2M | ||
| Q3 24 | $831.1M | $750.1M | ||
| Q2 24 | $782.3M | $379.7M | ||
| Q1 24 | $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 | $-3.5M | $25.8M |
| Free Cash FlowOCF − Capex | $-13.4M | $25.6M |
| FCF MarginFCF / Revenue | -15.1% | 15.7% |
| Capex IntensityCapex / Revenue | 11.1% | 0.1% |
| Cash ConversionOCF / Net Profit | -0.22× | 25.79× |
| TTM Free Cash FlowTrailing 4 quarters | $-34.2M | $95.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-3.5M | $25.8M | ||
| Q3 25 | $18.2M | $5.0M | ||
| Q2 25 | $-7.9M | $29.7M | ||
| Q1 25 | $29.7M | $36.2M | ||
| Q4 24 | $-532.0K | — | ||
| Q3 24 | $17.7M | $2.4M | ||
| Q2 24 | $533.0K | $8.1M | ||
| Q1 24 | $13.7M | $25.5M |
| Q4 25 | $-13.4M | $25.6M | ||
| Q3 25 | $-9.3M | $4.8M | ||
| Q2 25 | $-29.7M | $29.4M | ||
| Q1 25 | $18.1M | $35.8M | ||
| Q4 24 | $-55.0M | — | ||
| Q3 24 | $-5.4M | $1.3M | ||
| Q2 24 | $-22.5M | $7.7M | ||
| Q1 24 | $-13.0M | $24.9M |
| Q4 25 | -15.1% | 15.7% | ||
| Q3 25 | -11.9% | 3.1% | ||
| Q2 25 | -38.4% | 19.9% | ||
| Q1 25 | 21.8% | 26.3% | ||
| Q4 24 | -73.8% | — | ||
| Q3 24 | -6.5% | 1.0% | ||
| Q2 24 | -32.2% | 6.6% | ||
| Q1 24 | -20.4% | 22.5% |
| Q4 25 | 11.1% | 0.1% | ||
| Q3 25 | 35.3% | 0.1% | ||
| Q2 25 | 28.2% | 0.2% | ||
| Q1 25 | 13.9% | 0.3% | ||
| Q4 24 | 73.1% | — | ||
| Q3 24 | 27.9% | 0.8% | ||
| Q2 24 | 32.9% | 0.3% | ||
| Q1 24 | 41.8% | 0.6% |
| Q4 25 | -0.22× | 25.79× | ||
| 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
OPAL
| Fuel Station Services Segment | $65.1M | 74% |
| Related Party | $12.1M | 14% |
| Renewable Power Segment | $8.6M | 10% |
| Other | $2.6M | 3% |
OS
| Subscription And Circulation | $150.3M | 92% |
| Professional Services And Other | $9.4M | 6% |
| License | $4.0M | 2% |
