FCPT Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Property Revenue	262.65	237.13	219.88	193.61	172.81
Service and Other Revenue	31.48	30.94	30.73	29.58	26.57
Revenue	294.13	268.07	250.61	223.19	199.38
Revenue Growth (YoY)	9.72%	6.97%	12.28%	11.95%	16.63%
Property Expenses	13.56	11.58	11.55	7.99	5.04
Service and Other Expenses	29.44	29.02	28.71	27.82	24.56
Total Property Expenses	43	40.6	40.26	35.81	29.6
Gross Profit	251.13	227.47	210.35	187.38	169.78
Selling, General & Admin	26.84	23.79	22.68	20.04	17.65
Depreciation & Amortization Expenses	60.42	54.51	50.73	41.47	34.83
Operating Income	163.86	149.17	136.94	125.87	117.3
Net Gains on Disposal of Properties	-	-	2.34	8.14	0.43
Interest Expense	-51.87	-49.23	-44.61	-36.41	-32.56
Other Non-Operating Income (Expense)	0.8	0.96	0.92	0.54	0.04
Total Non-Operating Income (Expense)	-51.07	-48.27	-41.35	-27.72	-32.09
Pretax Income	112.79	100.9	95.59	98.15	85.21
Provision for Income Taxes	-0.3	-0.31	-0.13	-0.24	0.53
Net Income	112.36	100.47	95.34	97.77	85.58
Minority Interest in Earnings	-0.12	-0.12	-0.12	-0.14	-0.16
Net Income to Common	112.36	100.47	95.34	97.77	85.58
Net Income Growth	11.83%	5.38%	-2.49%	14.24%	10.67%
Shares Outstanding (Basic)	103	94	89	82	77
Shares Outstanding (Diluted)	103	94	89	82	77
Shares Change (YoY)	9.45%	5.99%	8.48%	6.47%	7.30%
EPS (Basic)	1.09	1.07	1.08	1.20	1.12
EPS (Diluted)	1.09	1.07	1.07	1.20	1.11
EPS Growth	1.87%	-	-10.83%	8.11%	2.78%
Free Cash Flow	-133.22	-128.91	-175.96	-154.27	-145.97
Free Cash Flow Per Share	-1.29	-1.37	-1.98	-1.89	-1.90
Dividends Per Share	1.431	1.390	1.365	1.337	1.285
Dividend Growth	2.99%	1.83%	2.06%	4.09%	4.26%
Gross Margin	85.38%	84.86%	83.94%	83.96%	85.15%
Operating Margin	55.71%	55.65%	54.64%	56.39%	58.83%
Profit Margin	38.24%	37.53%	38.09%	43.87%	43.01%
FCF Margin	-45.29%	-48.09%	-70.21%	-69.12%	-73.21%
EBITDA	223.46	203.69	187.67	167.34	152.13
EBITDA Margin	75.97%	75.98%	74.89%	74.98%	76.30%
EBIT	163.86	149.17	136.94	125.87	117.3
EBIT Margin	55.71%	55.65%	54.64%	56.39%	58.83%
Effective Tax Rate	-0.27%	-0.31%	-0.14%	-0.24%	0.63%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q