vs
Side-by-side financial comparison of OPAL Fuels Inc. (OPAL) and REX AMERICAN RESOURCES Corp (REX). Click either name above to swap in a different company.
REX AMERICAN RESOURCES Corp is the larger business by last-quarter revenue ($175.6M vs $88.4M, roughly 2.0× OPAL Fuels Inc.). OPAL Fuels Inc. runs the higher net margin — 18.3% vs 15.6%, a 2.7% gap on every dollar of revenue. On growth, OPAL Fuels Inc. posted the faster year-over-year revenue change (18.7% vs 0.4%). REX AMERICAN RESOURCES Corp produced more free cash flow last quarter ($24.5M vs $-13.4M). Over the past eight quarters, OPAL Fuels Inc.'s revenue compounded faster (17.6% CAGR vs -3.2%).
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.
REX American Resources Corp. is an American producer and retailer of ethanol, distillers grains and natural gas as well as a holding company in energy entities. It was founded in 1980 and is headquartered in Dayton, Ohio. The company has the entire ownership of three affiliated corporations including Rex Radio and Television, Inc., Stereo Town, Inc. and Kelly & Cohen Appliances, Inc. As of 2012, the company has the ownership of 22 national retail stores and invested in five ethanol production...
OPAL vs REX — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $88.4M | $175.6M |
| Net Profit | $16.2M | $27.5M |
| Gross Margin | — | 20.6% |
| Operating Margin | 7.5% | 20.2% |
| Net Margin | 18.3% | 15.6% |
| Revenue YoY | 18.7% | 0.4% |
| Net Profit YoY | 401.5% | -8.7% |
| EPS (diluted) | $0.08 | $0.71 |
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 | $175.6M | ||
| Q3 25 | $77.9M | $158.6M | ||
| Q2 25 | $77.4M | $158.3M | ||
| Q1 25 | $83.0M | $158.2M | ||
| Q4 24 | $74.5M | $174.9M | ||
| Q3 24 | $82.6M | $148.2M | ||
| Q2 24 | $69.8M | $161.2M | ||
| Q1 24 | $64.0M | $187.6M |
| Q4 25 | $16.2M | $27.5M | ||
| Q3 25 | $11.4M | $9.3M | ||
| Q2 25 | $7.6M | $10.7M | ||
| Q1 25 | $1.3M | $14.1M | ||
| Q4 24 | $-5.4M | $30.1M | ||
| Q3 24 | $17.1M | $15.0M | ||
| Q2 24 | $1.9M | $12.3M | ||
| Q1 24 | $677.0K | $25.3M |
| Q4 25 | — | 20.6% | ||
| Q3 25 | — | 9.0% | ||
| Q2 25 | — | 9.1% | ||
| Q1 25 | — | 11.1% | ||
| Q4 24 | — | 22.7% | ||
| Q3 24 | — | 13.3% | ||
| Q2 24 | — | 9.0% | ||
| Q1 24 | — | 16.2% |
| Q4 25 | 7.5% | 20.2% | ||
| Q3 25 | 4.6% | — | ||
| Q2 25 | -1.1% | — | ||
| Q1 25 | -2.3% | 11.3% | ||
| Q4 24 | -0.5% | 22.6% | ||
| Q3 24 | 14.9% | 13.2% | ||
| Q2 24 | 8.1% | 9.9% | ||
| Q1 24 | 5.6% | 17.3% |
| Q4 25 | 18.3% | 15.6% | ||
| Q3 25 | 14.6% | 5.9% | ||
| Q2 25 | 9.8% | 6.7% | ||
| Q1 25 | 1.5% | 8.9% | ||
| Q4 24 | -7.2% | 17.2% | ||
| Q3 24 | 20.7% | 10.1% | ||
| Q2 24 | 2.7% | 7.6% | ||
| Q1 24 | 1.1% | 13.5% |
| Q4 25 | $0.08 | $0.71 | ||
| Q3 25 | $0.05 | $0.43 | ||
| Q2 25 | $0.03 | $0.51 | ||
| Q1 25 | $-0.01 | $-0.32 | ||
| Q4 24 | $-0.05 | $0.69 | ||
| Q3 24 | $0.09 | $0.70 | ||
| Q2 24 | $-0.01 | $0.58 | ||
| Q1 24 | $-0.01 | $-0.58 |
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 | $335.5M |
| Total DebtLower is stronger | $361.3M | — |
| Stockholders' EquityBook value | $-12.9M | $566.9M |
| Total Assets | $959.5M | $750.1M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $24.4M | $335.5M | ||
| Q3 25 | $29.9M | $310.5M | ||
| Q2 25 | $29.3M | $315.9M | ||
| Q1 25 | $40.1M | $359.1M | ||
| Q4 24 | $24.3M | $365.1M | ||
| Q3 24 | $31.0M | $346.0M | ||
| Q2 24 | $27.6M | $351.8M | ||
| Q1 24 | $34.2M | $378.7M |
| 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 | $566.9M | ||
| Q3 25 | $7.5M | $545.8M | ||
| Q2 25 | $-25.0M | $536.4M | ||
| Q1 25 | $57.1M | $560.3M | ||
| Q4 24 | $-148.4M | $564.5M | ||
| Q3 24 | $-180.1M | $539.6M | ||
| Q2 24 | $-273.0M | $524.5M | ||
| Q1 24 | $-382.4M | $513.9M |
| Q4 25 | $959.5M | $750.1M | ||
| Q3 25 | $916.7M | $700.6M | ||
| Q2 25 | $905.5M | $693.8M | ||
| Q1 25 | $884.9M | $720.0M | ||
| Q4 24 | $881.1M | $715.7M | ||
| Q3 24 | $831.1M | $680.0M | ||
| Q2 24 | $782.3M | $671.0M | ||
| Q1 24 | $750.5M | $664.8M |
| 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 | $51.2M |
| Free Cash FlowOCF − Capex | $-13.4M | $24.5M |
| FCF MarginFCF / Revenue | -15.1% | 14.0% |
| Capex IntensityCapex / Revenue | 11.1% | 15.2% |
| Cash ConversionOCF / Net Profit | -0.22× | 1.87× |
| TTM Free Cash FlowTrailing 4 quarters | $-34.2M | $17.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-3.5M | $51.2M | ||
| Q3 25 | $18.2M | $16.3M | ||
| Q2 25 | $-7.9M | $-3.5M | ||
| Q1 25 | $29.7M | $25.1M | ||
| Q4 24 | $-532.0K | $33.4M | ||
| Q3 24 | $17.7M | $8.0M | ||
| Q2 24 | $533.0K | $-2.3M | ||
| Q1 24 | $13.7M | $62.5M |
| Q4 25 | $-13.4M | $24.5M | ||
| Q3 25 | $-9.3M | $-5.7M | ||
| Q2 25 | $-29.7M | $-10.4M | ||
| Q1 25 | $18.1M | $9.2M | ||
| Q4 24 | $-55.0M | $18.2M | ||
| Q3 24 | $-5.4M | $-7.4M | ||
| Q2 24 | $-22.5M | $-27.1M | ||
| Q1 24 | $-13.0M | $47.2M |
| Q4 25 | -15.1% | 14.0% | ||
| Q3 25 | -11.9% | -3.6% | ||
| Q2 25 | -38.4% | -6.6% | ||
| Q1 25 | 21.8% | 5.8% | ||
| Q4 24 | -73.8% | 10.4% | ||
| Q3 24 | -6.5% | -5.0% | ||
| Q2 24 | -32.2% | -16.8% | ||
| Q1 24 | -20.4% | 25.2% |
| Q4 25 | 11.1% | 15.2% | ||
| Q3 25 | 35.3% | 13.9% | ||
| Q2 25 | 28.2% | 4.4% | ||
| Q1 25 | 13.9% | 10.0% | ||
| Q4 24 | 73.1% | 8.7% | ||
| Q3 24 | 27.9% | 10.4% | ||
| Q2 24 | 32.9% | 15.4% | ||
| Q1 24 | 41.8% | 8.2% |
| Q4 25 | -0.22× | 1.87× | ||
| Q3 25 | 1.60× | 1.75× | ||
| Q2 25 | -1.04× | -0.33× | ||
| Q1 25 | 23.11× | 1.78× | ||
| Q4 24 | — | 1.11× | ||
| Q3 24 | 1.03× | 0.53× | ||
| Q2 24 | 0.28× | -0.18× | ||
| Q1 24 | 20.26× | 2.47× |
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% |
REX
| Ethanol | $136.0M | 77% |
| Dried Distillers Grains | $22.4M | 13% |
| Distillers Corn Oil | $16.4M | 9% |
| Modified Distillers Grains | $1.2M | 1% |
