OPAL Fuels Inc. OPAL Property, plant, and equipment additions

Property, plant, and equipment additions at other companies

Valero EnergyVLO

——

RNG fuel$19.38M+314%

Fuel Station Services$4.99M-27.6%

Renewable Power Segment$0—

Revenue$73.4M-14.1%

Operating income-$4.8M-149%

Net income-$5.6M-536%

EPS (diluted)-$0.09-800%

Cash & equivalents$137.0M+205%

Total debt$475.5M+59.2%

Total equity$8.2M-85.6%

Total assets$1.1B+19.9%

Operating cash flow$12.9M-56.5%

CapEx$24.4M+111%

Free cash flow-$11.5M-163%

Market cap$66.79M-15.3%

Enterprise value$405.35M+10.5%

P/E2.3×—

P/S0.2×0.0×

Operating margin1.3%-3.7pp

Net margin8.8%—

FCF margin-18.9%-1.1pp

Return on equity90.4%—

Debt / equity57.9×+52.6×

Current ratio2.2×+1.1×