vs
Side-by-side financial comparison of OPAL Fuels Inc. (OPAL) and PUMA BIOTECHNOLOGY, INC. (PBYI). Click either name above to swap in a different company.
OPAL Fuels Inc. is the larger business by last-quarter revenue ($88.4M vs $75.5M, roughly 1.2× PUMA BIOTECHNOLOGY, INC.). On growth, PUMA BIOTECHNOLOGY, INC. posted the faster year-over-year revenue change (27.7% vs 18.7%). PUMA BIOTECHNOLOGY, INC. produced more free cash flow last quarter ($14.4M vs $-13.4M). Over the past eight quarters, PUMA BIOTECHNOLOGY, INC.'s revenue compounded faster (31.3% 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.
Puma Biotechnology is a publicly traded biopharmaceutical company headquartered in Los Angeles, CA.
OPAL vs PBYI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $88.4M | $75.5M |
| Net Profit | $16.2M | — |
| Gross Margin | — | 69.3% |
| Operating Margin | 7.5% | 22.7% |
| Net Margin | 18.3% | — |
| Revenue YoY | 18.7% | 27.7% |
| Net Profit YoY | 401.5% | — |
| EPS (diluted) | $0.08 | $0.26 |
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 | $75.5M | ||
| Q3 25 | $77.9M | $54.5M | ||
| Q2 25 | $77.4M | $52.4M | ||
| Q1 25 | $83.0M | $46.0M | ||
| Q4 24 | $74.5M | $59.1M | ||
| Q3 24 | $82.6M | $80.5M | ||
| Q2 24 | $69.8M | $47.1M | ||
| Q1 24 | $64.0M | $43.8M |
| Q4 25 | $16.2M | — | ||
| Q3 25 | $11.4M | $8.8M | ||
| Q2 25 | $7.6M | $5.9M | ||
| Q1 25 | $1.3M | $3.0M | ||
| Q4 24 | $-5.4M | — | ||
| Q3 24 | $17.1M | $20.3M | ||
| Q2 24 | $1.9M | $-4.5M | ||
| Q1 24 | $677.0K | $-4.8M |
| Q4 25 | — | 69.3% | ||
| Q3 25 | — | 77.7% | ||
| Q2 25 | — | 76.5% | ||
| Q1 25 | — | 77.1% | ||
| Q4 24 | — | 76.4% | ||
| Q3 24 | — | 63.9% | ||
| Q2 24 | — | 77.4% | ||
| Q1 24 | — | 75.5% |
| Q4 25 | 7.5% | 22.7% | ||
| Q3 25 | 4.6% | 17.6% | ||
| Q2 25 | -1.1% | 12.7% | ||
| Q1 25 | -2.3% | 8.7% | ||
| Q4 24 | -0.5% | 22.6% | ||
| Q3 24 | 14.9% | 27.4% | ||
| Q2 24 | 8.1% | -4.6% | ||
| Q1 24 | 5.6% | -5.3% |
| Q4 25 | 18.3% | — | ||
| Q3 25 | 14.6% | 16.2% | ||
| Q2 25 | 9.8% | 11.2% | ||
| Q1 25 | 1.5% | 6.5% | ||
| Q4 24 | -7.2% | — | ||
| Q3 24 | 20.7% | 25.2% | ||
| Q2 24 | 2.7% | -9.6% | ||
| Q1 24 | 1.1% | -11.0% |
| Q4 25 | $0.08 | $0.26 | ||
| Q3 25 | $0.05 | $0.17 | ||
| Q2 25 | $0.03 | $0.12 | ||
| Q1 25 | $-0.01 | $0.06 | ||
| Q4 24 | $-0.05 | $0.40 | ||
| Q3 24 | $0.09 | $0.41 | ||
| Q2 24 | $-0.01 | $-0.09 | ||
| Q1 24 | $-0.01 | $-0.10 |
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 | $97.5M |
| Total DebtLower is stronger | $361.3M | $22.7M |
| Stockholders' EquityBook value | $-12.9M | $130.3M |
| Total Assets | $959.5M | $216.3M |
| Debt / EquityLower = less leverage | — | 0.17× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $24.4M | $97.5M | ||
| Q3 25 | $29.9M | $94.4M | ||
| Q2 25 | $29.3M | $96.0M | ||
| Q1 25 | $40.1M | $93.2M | ||
| Q4 24 | $24.3M | $101.0M | ||
| Q3 24 | $31.0M | $96.7M | ||
| Q2 24 | $27.6M | $96.8M | ||
| Q1 24 | $34.2M | $107.2M |
| Q4 25 | $361.3M | $22.7M | ||
| Q3 25 | $351.2M | $34.0M | ||
| Q2 25 | $331.6M | $45.3M | ||
| Q1 25 | $307.0M | $56.7M | ||
| Q4 24 | $307.5M | $68.0M | ||
| Q3 24 | $252.9M | $79.3M | ||
| Q2 24 | $233.3M | $90.7M | ||
| Q1 24 | $208.7M | $102.0M |
| Q4 25 | $-12.9M | $130.3M | ||
| Q3 25 | $7.5M | $115.3M | ||
| Q2 25 | $-25.0M | $104.7M | ||
| Q1 25 | $57.1M | $97.1M | ||
| Q4 24 | $-148.4M | $92.1M | ||
| Q3 24 | $-180.1M | $71.1M | ||
| Q2 24 | $-273.0M | $48.5M | ||
| Q1 24 | $-382.4M | $51.0M |
| Q4 25 | $959.5M | $216.3M | ||
| Q3 25 | $916.7M | $202.9M | ||
| Q2 25 | $905.5M | $194.9M | ||
| Q1 25 | $884.9M | $196.2M | ||
| Q4 24 | $881.1M | $213.3M | ||
| Q3 24 | $831.1M | $220.7M | ||
| Q2 24 | $782.3M | $205.0M | ||
| Q1 24 | $750.5M | $214.1M |
| Q4 25 | — | 0.17× | ||
| Q3 25 | 46.95× | 0.30× | ||
| Q2 25 | — | 0.43× | ||
| Q1 25 | 5.38× | 0.58× | ||
| Q4 24 | — | 0.74× | ||
| Q3 24 | — | 1.12× | ||
| Q2 24 | — | 1.87× | ||
| Q1 24 | — | 2.00× |
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 | $14.4M |
| Free Cash FlowOCF − Capex | $-13.4M | $14.4M |
| FCF MarginFCF / Revenue | -15.1% | 19.1% |
| Capex IntensityCapex / Revenue | 11.1% | 0.0% |
| Cash ConversionOCF / Net Profit | -0.22× | — |
| TTM Free Cash FlowTrailing 4 quarters | $-34.2M | $41.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-3.5M | $14.4M | ||
| Q3 25 | $18.2M | $9.7M | ||
| Q2 25 | $-7.9M | $14.1M | ||
| Q1 25 | $29.7M | $3.6M | ||
| Q4 24 | $-532.0K | $15.6M | ||
| Q3 24 | $17.7M | $11.0M | ||
| Q2 24 | $533.0K | $1.0M | ||
| Q1 24 | $13.7M | $11.2M |
| Q4 25 | $-13.4M | $14.4M | ||
| Q3 25 | $-9.3M | $9.7M | ||
| Q2 25 | $-29.7M | $14.1M | ||
| Q1 25 | $18.1M | $3.6M | ||
| Q4 24 | $-55.0M | $15.6M | ||
| Q3 24 | $-5.4M | $11.0M | ||
| Q2 24 | $-22.5M | $1.0M | ||
| Q1 24 | $-13.0M | — |
| Q4 25 | -15.1% | 19.1% | ||
| Q3 25 | -11.9% | 17.7% | ||
| Q2 25 | -38.4% | 26.8% | ||
| Q1 25 | 21.8% | 7.7% | ||
| Q4 24 | -73.8% | 26.4% | ||
| Q3 24 | -6.5% | 13.7% | ||
| Q2 24 | -32.2% | 2.1% | ||
| Q1 24 | -20.4% | — |
| Q4 25 | 11.1% | 0.0% | ||
| Q3 25 | 35.3% | 0.0% | ||
| Q2 25 | 28.2% | 0.0% | ||
| Q1 25 | 13.9% | 0.1% | ||
| Q4 24 | 73.1% | 0.0% | ||
| Q3 24 | 27.9% | 0.0% | ||
| Q2 24 | 32.9% | 0.0% | ||
| Q1 24 | 41.8% | 0.0% |
| Q4 25 | -0.22× | — | ||
| Q3 25 | 1.60× | 1.10× | ||
| Q2 25 | -1.04× | 2.41× | ||
| Q1 25 | 23.11× | 1.21× | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.03× | 0.54× | ||
| 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% |
PBYI
Segment breakdown not available.
