Skip to main content
logo
Millrose Properties, Inc. (MRP)
NYSE: MRP · Real-Time Price · USD
25.92
-0.58 (-2.19%)
At close: Nov 6, 2026, 4:00 PM EST
25.98
+0.06 (0.23%)
After-hours: Nov 6, 2026, 7:48 PM EST

Millrose Properties Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22
Net Income
501.01404.82-246.22-209.79-144.25
Other Amortization
9.8720.27--0.06
Stock-Based Compensation
1.510.6814.9410.093.81
Change in Accounts Payable
--30.18-23.5644.18
Change in Other Net Operating Assets
6.9539.03---
Other Operating Activities
-30.27-29.5-0.01--48.86
Operating Cash Flow
3,6953,673-917.19-865.12-328.65
Operating Cash Flow Growth
172.04%----

Investing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22
Acquisition of Real Estate Assets
-327.12-858.94---
Net Sale / Acq. of Real Estate Assets
-327.12-858.94---
Other Investing Activities
-4,521-4,563---
Investing Cash Flow
-4,701-5,722---

Financing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22
Long-Term Debt Issued
-4,835---
Long-Term Debt Repaid
--2,731-13.5-18.69-16.09
Net Debt Issued (Repaid)
1,3452,104-13.5-18.69-16.09
Issuance of Common Stock
-415.15930.7883.81344.74
Common Dividends Paid
-499.82-298.81---
Other Financing Activities
-17.58-135.89---

Net Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22
Net Cash Flow
-178.0435.05---

Free Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22
Levered Free Cash Flow
-863.37-3,579-829.943,085-
Unlevered Free Cash Flow
-772.27-3,542-829.943,085-

Additional Metrics

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22
Cash Interest Paid
144.8623.94---
Cash Income Tax Paid
-8.5---
Change in Working Capital
3,2143,276-685.9-665.42-139.41