FRP Holdings, Inc. (FRPH)

FRP Holdings Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	5.33	6.39	5.3	4.57	28.22	12.72
Depreciation & Amortization	10.8	10.39	10.98	11.46	12.95	6.05
Other Amortization	-	-	-	-	-	0.9
Gain (Loss) on Sale of Assets	-0.23	-0.21	-0.01	-0.9	-0.88	-9.18
Gain (Loss) on Sale of Investments	-	-	-	-	-51.14	-0.3
Stock-Based Compensation	2	1.96	1.74	1.57	1.11	1.37
Income (Loss) on Equity Investments	10.03	11.36	11.94	5.72	5.75	5.69
Change in Accounts Receivable	0.24	-0.31	0.12	-0.37	0.84	-0.38
Change in Accounts Payable	1.52	-0.8	3.03	-0.28	1.89	0.96
Change in Other Net Operating Assets	0.58	0.95	-0.84	-1.84	0.17	0.91
Other Operating Activities	-0.71	-1.69	1.08	1.3	19.82	5
Operating Cash Flow	27.08	28.99	32.97	22.34	22.24	18.61
Operating Cash Flow Growth	-23.08%	-12.09%	47.60%	0.43%	19.50%	-60.42%
Acquisition of Real Estate Assets	-47.84	-51.19	-11.22	-27.62	-16.53	-17.54
Sale of Real Estate Assets	0.24	0.22	0.02	0.96	0.94	19.25
Net Sale / Acq. of Real Estate Assets	-47.6	-50.97	-11.2	-26.66	-15.59	1.7
Cash Acquisition	-	-	-	-	3.7	-
Investment in Marketable & Equity Securities	12.26	0.8	-37.48	3.51	78.71	48.84
Other Investing Activities	0.23	-0.46	-0.06	-0.05	-0.22	-0.01
Investing Cash Flow	-35.11	-50.62	-48.75	-23.2	66.6	50.53
Long-Term Debt Issued	-	-	-	-	92.07	-
Total Debt Issued	2.73	-	-	-	92.07	-
Long-Term Debt Repaid	-	-	-	-	-90	-
Total Debt Repaid	-	-	-	-	-90	-
Net Debt Issued (Repaid)	2.73	-	-	-	2.07	-
Issuance of Common Stock	0.22	0.22	1.02	0.41	0.27	0.24
Repurchase of Common Stock	-	-	-2	-	-0.26	-21.31
Other Financing Activities	1.32	12.48	-3.19	16.42	-3.31	-0.77
Net Cash Flow	-3.76	-8.94	-19.94	15.98	87.61	47.3
Cash Interest Paid	2.67	2.97	4.17	2.89	2.15	0.96
Cash Income Tax Paid	4.51	2.79	0.93	-1.76	-1.23	2.24
Levered Free Cash Flow	8.36	8.47	11.93	13.09	16.04	2.98
Unlevered Free Cash Flow	10.19	10.44	14.63	14.99	17.48	2.77
Change in Working Capital	-0.15	0.8	1.96	-1.37	6.42	-3.64

Updated May 13, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q