vs
Side-by-side financial comparison of OPAL Fuels Inc. (OPAL) and SHORE BANCSHARES INC (SHBI). Click either name above to swap in a different company.
OPAL Fuels Inc. is the larger business by last-quarter revenue ($88.4M vs $59.1M, roughly 1.5× SHORE BANCSHARES INC). On growth, OPAL Fuels Inc. posted the faster year-over-year revenue change (18.7% vs 11.8%). SHORE BANCSHARES INC produced more free cash flow last quarter ($59.2M vs $-13.4M). Over the past eight quarters, OPAL Fuels Inc.'s revenue compounded faster (17.6% CAGR vs 11.3%).
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.
Shore Bancshares Inc. is a U.S. regional bank holding company headquartered in Maryland. It offers a full range of retail and commercial banking services, including deposit products, personal and commercial loans, and wealth management solutions, primarily serving local individual customers, small businesses and mid-sized enterprises in its operating regions.
OPAL vs SHBI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $88.4M | $59.1M |
| Net Profit | $16.2M | — |
| Gross Margin | — | — |
| Operating Margin | 7.5% | 35.2% |
| Net Margin | 18.3% | — |
| Revenue YoY | 18.7% | 11.8% |
| Net Profit YoY | 401.5% | — |
| EPS (diluted) | $0.08 | $0.48 |
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 | $59.1M | ||
| Q3 25 | $77.9M | $56.4M | ||
| Q2 25 | $77.4M | $56.6M | ||
| Q1 25 | $83.0M | $53.0M | ||
| Q4 24 | $74.5M | $52.9M | ||
| Q3 24 | $82.6M | $50.5M | ||
| Q2 24 | $69.8M | $50.6M | ||
| Q1 24 | $64.0M | $47.7M |
| Q4 25 | $16.2M | — | ||
| Q3 25 | $11.4M | $14.3M | ||
| Q2 25 | $7.6M | $15.5M | ||
| Q1 25 | $1.3M | $13.8M | ||
| Q4 24 | $-5.4M | — | ||
| Q3 24 | $17.1M | $11.2M | ||
| Q2 24 | $1.9M | $11.2M | ||
| Q1 24 | $677.0K | $8.2M |
| Q4 25 | 7.5% | 35.2% | ||
| Q3 25 | 4.6% | 33.7% | ||
| Q2 25 | -1.1% | 36.5% | ||
| Q1 25 | -2.3% | 34.4% | ||
| Q4 24 | -0.5% | 34.3% | ||
| Q3 24 | 14.9% | 29.6% | ||
| Q2 24 | 8.1% | 29.7% | ||
| Q1 24 | 5.6% | 22.2% |
| Q4 25 | 18.3% | — | ||
| Q3 25 | 14.6% | 25.5% | ||
| Q2 25 | 9.8% | 27.4% | ||
| Q1 25 | 1.5% | 26.0% | ||
| Q4 24 | -7.2% | — | ||
| Q3 24 | 20.7% | 22.1% | ||
| Q2 24 | 2.7% | 22.2% | ||
| Q1 24 | 1.1% | 17.2% |
| Q4 25 | $0.08 | $0.48 | ||
| Q3 25 | $0.05 | $0.43 | ||
| Q2 25 | $0.03 | $0.46 | ||
| Q1 25 | $-0.01 | $0.41 | ||
| Q4 24 | $-0.05 | $0.39 | ||
| Q3 24 | $0.09 | $0.34 | ||
| Q2 24 | $-0.01 | $0.34 | ||
| Q1 24 | $-0.01 | $0.25 |
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 | $355.6M |
| Total DebtLower is stronger | $361.3M | $89.1M |
| Stockholders' EquityBook value | $-12.9M | $589.9M |
| Total Assets | $959.5M | $6.3B |
| Debt / EquityLower = less leverage | — | 0.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $24.4M | $355.6M | ||
| Q3 25 | $29.9M | $416.5M | ||
| Q2 25 | $29.3M | $185.0M | ||
| Q1 25 | $40.1M | $389.0M | ||
| Q4 24 | $24.3M | $459.9M | ||
| Q3 24 | $31.0M | $183.6M | ||
| Q2 24 | $27.6M | $138.9M | ||
| Q1 24 | $34.2M | $114.6M |
| Q4 25 | $361.3M | $89.1M | ||
| Q3 25 | $351.2M | $74.5M | ||
| Q2 25 | $331.6M | $74.2M | ||
| Q1 25 | $307.0M | $74.0M | ||
| Q4 24 | $307.5M | $73.7M | ||
| Q3 24 | $252.9M | $123.5M | ||
| Q2 24 | $233.3M | $122.8M | ||
| Q1 24 | $208.7M | $72.6M |
| Q4 25 | $-12.9M | $589.9M | ||
| Q3 25 | $7.5M | $577.2M | ||
| Q2 25 | $-25.0M | $565.2M | ||
| Q1 25 | $57.1M | $552.5M | ||
| Q4 24 | $-148.4M | $541.1M | ||
| Q3 24 | $-180.1M | $533.3M | ||
| Q2 24 | $-273.0M | $522.8M | ||
| Q1 24 | $-382.4M | $515.2M |
| Q4 25 | $959.5M | $6.3B | ||
| Q3 25 | $916.7M | $6.3B | ||
| Q2 25 | $905.5M | $6.0B | ||
| Q1 25 | $884.9M | $6.2B | ||
| Q4 24 | $881.1M | $6.2B | ||
| Q3 24 | $831.1M | $5.9B | ||
| Q2 24 | $782.3M | $5.9B | ||
| Q1 24 | $750.5M | $5.8B |
| Q4 25 | — | 0.15× | ||
| Q3 25 | 46.95× | 0.13× | ||
| Q2 25 | — | 0.13× | ||
| Q1 25 | 5.38× | 0.13× | ||
| Q4 24 | — | 0.14× | ||
| Q3 24 | — | 0.23× | ||
| Q2 24 | — | 0.23× | ||
| Q1 24 | — | 0.14× |
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 | $62.4M |
| Free Cash FlowOCF − Capex | $-13.4M | $59.2M |
| FCF MarginFCF / Revenue | -15.1% | 100.2% |
| Capex IntensityCapex / Revenue | 11.1% | 5.4% |
| Cash ConversionOCF / Net Profit | -0.22× | — |
| TTM Free Cash FlowTrailing 4 quarters | $-34.2M | $110.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-3.5M | $62.4M | ||
| Q3 25 | $18.2M | $42.5M | ||
| Q2 25 | $-7.9M | $-8.3M | ||
| Q1 25 | $29.7M | $19.8M | ||
| Q4 24 | $-532.0K | $46.9M | ||
| Q3 24 | $17.7M | $9.1M | ||
| Q2 24 | $533.0K | $3.0M | ||
| Q1 24 | $13.7M | $2.4M |
| Q4 25 | $-13.4M | $59.2M | ||
| Q3 25 | $-9.3M | $41.9M | ||
| Q2 25 | $-29.7M | $-9.2M | ||
| Q1 25 | $18.1M | $18.8M | ||
| Q4 24 | $-55.0M | $41.7M | ||
| Q3 24 | $-5.4M | $8.4M | ||
| Q2 24 | $-22.5M | $1.4M | ||
| Q1 24 | $-13.0M | $614.0K |
| Q4 25 | -15.1% | 100.2% | ||
| Q3 25 | -11.9% | 74.3% | ||
| Q2 25 | -38.4% | -16.3% | ||
| Q1 25 | 21.8% | 35.4% | ||
| Q4 24 | -73.8% | 78.8% | ||
| Q3 24 | -6.5% | 16.7% | ||
| Q2 24 | -32.2% | 2.9% | ||
| Q1 24 | -20.4% | 1.3% |
| Q4 25 | 11.1% | 5.4% | ||
| Q3 25 | 35.3% | 1.0% | ||
| Q2 25 | 28.2% | 1.6% | ||
| Q1 25 | 13.9% | 1.9% | ||
| Q4 24 | 73.1% | 9.9% | ||
| Q3 24 | 27.9% | 1.2% | ||
| Q2 24 | 32.9% | 3.1% | ||
| Q1 24 | 41.8% | 3.7% |
| Q4 25 | -0.22× | — | ||
| Q3 25 | 1.60× | 2.96× | ||
| Q2 25 | -1.04× | -0.54× | ||
| Q1 25 | 23.11× | 1.44× | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.03× | 0.81× | ||
| Q2 24 | 0.28× | 0.27× | ||
| Q1 24 | 20.26× | 0.29× |
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% |
SHBI
Segment breakdown not available.
