vs
Side-by-side financial comparison of OPAL Fuels Inc. (OPAL) and Waldencast plc (WALD). Click either name above to swap in a different company.
Waldencast plc is the larger business by last-quarter revenue ($108.8M vs $88.4M, roughly 1.2× OPAL Fuels Inc.). OPAL Fuels Inc. runs the higher net margin — 18.3% vs -55.7%, a 74.0% gap on every dollar of revenue. On growth, OPAL Fuels Inc. posted the faster year-over-year revenue change (18.7% vs 17.8%). OPAL Fuels Inc. produced more free cash flow last quarter ($-13.4M vs $-13.9M).
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.
Waldencast plc is a global multi-brand platform focused on acquiring, developing and scaling high-growth premium niche brands across the beauty, personal care and wellness sectors. It operates primarily across North America and European markets, with core offerings including clean skincare, haircare, color cosmetics and wellness products targeted at quality-focused consumers.
OPAL vs WALD — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2023
| Metric | | |
|---|---|---|
| Revenue | $88.4M | $108.8M |
| Net Profit | $16.2M | $-60.6M |
| Gross Margin | — | 67.5% |
| Operating Margin | 7.5% | -42.9% |
| Net Margin | 18.3% | -55.7% |
| Revenue YoY | 18.7% | 17.8% |
| Net Profit YoY | 401.5% | — |
| EPS (diluted) | $0.08 | $-0.65 |
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 | — | ||
| Q3 25 | $77.9M | — | ||
| Q2 25 | $77.4M | — | ||
| Q1 25 | $83.0M | — | ||
| Q4 24 | $74.5M | — | ||
| Q3 24 | $82.6M | — | ||
| Q2 24 | $69.8M | — | ||
| Q1 24 | $64.0M | — |
| Q4 25 | $16.2M | — | ||
| Q3 25 | $11.4M | — | ||
| Q2 25 | $7.6M | — | ||
| Q1 25 | $1.3M | — | ||
| Q4 24 | $-5.4M | — | ||
| Q3 24 | $17.1M | — | ||
| Q2 24 | $1.9M | — | ||
| Q1 24 | $677.0K | — |
| Q4 25 | 7.5% | — | ||
| Q3 25 | 4.6% | — | ||
| Q2 25 | -1.1% | — | ||
| Q1 25 | -2.3% | — | ||
| Q4 24 | -0.5% | — | ||
| Q3 24 | 14.9% | — | ||
| Q2 24 | 8.1% | — | ||
| Q1 24 | 5.6% | — |
| Q4 25 | 18.3% | — | ||
| Q3 25 | 14.6% | — | ||
| Q2 25 | 9.8% | — | ||
| Q1 25 | 1.5% | — | ||
| Q4 24 | -7.2% | — | ||
| Q3 24 | 20.7% | — | ||
| Q2 24 | 2.7% | — | ||
| Q1 24 | 1.1% | — |
| Q4 25 | $0.08 | — | ||
| Q3 25 | $0.05 | — | ||
| Q2 25 | $0.03 | — | ||
| Q1 25 | $-0.01 | — | ||
| Q4 24 | $-0.05 | — | ||
| Q3 24 | $0.09 | — | ||
| 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 | $21.1M |
| Total DebtLower is stronger | $361.3M | — |
| Stockholders' EquityBook value | $-12.9M | $624.6M |
| Total Assets | $959.5M | $1.0B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $24.4M | — | ||
| Q3 25 | $29.9M | — | ||
| Q2 25 | $29.3M | — | ||
| Q1 25 | $40.1M | — | ||
| Q4 24 | $24.3M | — | ||
| Q3 24 | $31.0M | — | ||
| Q2 24 | $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 | $-12.9M | — | ||
| Q3 25 | $7.5M | — | ||
| Q2 25 | $-25.0M | — | ||
| Q1 25 | $57.1M | — | ||
| Q4 24 | $-148.4M | — | ||
| Q3 24 | $-180.1M | — | ||
| Q2 24 | $-273.0M | — | ||
| Q1 24 | $-382.4M | — |
| Q4 25 | $959.5M | — | ||
| Q3 25 | $916.7M | — | ||
| Q2 25 | $905.5M | — | ||
| Q1 25 | $884.9M | — | ||
| Q4 24 | $881.1M | — | ||
| Q3 24 | $831.1M | — | ||
| Q2 24 | $782.3M | — | ||
| 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 | $-13.4M |
| Free Cash FlowOCF − Capex | $-13.4M | $-13.9M |
| FCF MarginFCF / Revenue | -15.1% | -12.7% |
| Capex IntensityCapex / Revenue | 11.1% | 0.4% |
| Cash ConversionOCF / Net Profit | -0.22× | — |
| TTM Free Cash FlowTrailing 4 quarters | $-34.2M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-3.5M | — | ||
| Q3 25 | $18.2M | — | ||
| Q2 25 | $-7.9M | — | ||
| Q1 25 | $29.7M | — | ||
| Q4 24 | $-532.0K | — | ||
| Q3 24 | $17.7M | — | ||
| Q2 24 | $533.0K | — | ||
| Q1 24 | $13.7M | — |
| Q4 25 | $-13.4M | — | ||
| Q3 25 | $-9.3M | — | ||
| Q2 25 | $-29.7M | — | ||
| Q1 25 | $18.1M | — | ||
| Q4 24 | $-55.0M | — | ||
| Q3 24 | $-5.4M | — | ||
| Q2 24 | $-22.5M | — | ||
| Q1 24 | $-13.0M | — |
| Q4 25 | -15.1% | — | ||
| Q3 25 | -11.9% | — | ||
| Q2 25 | -38.4% | — | ||
| Q1 25 | 21.8% | — | ||
| Q4 24 | -73.8% | — | ||
| Q3 24 | -6.5% | — | ||
| Q2 24 | -32.2% | — | ||
| Q1 24 | -20.4% | — |
| Q4 25 | 11.1% | — | ||
| Q3 25 | 35.3% | — | ||
| Q2 25 | 28.2% | — | ||
| Q1 25 | 13.9% | — | ||
| Q4 24 | 73.1% | — | ||
| Q3 24 | 27.9% | — | ||
| Q2 24 | 32.9% | — | ||
| Q1 24 | 41.8% | — |
| Q4 25 | -0.22× | — | ||
| 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% |
WALD
Segment breakdown not available.
