FRP Holdings, Inc.
Description
FRP Holdings, Inc. engages in the real estate business in the United States. It operates through four segments: Industrial and Commercial, Mining Royalty Lands, Development, and Multifamily. The Industrial and Commercial segment owns, leases, and manages commercial properties. The Mining Royalty Lands segment leases and manages mining royalties owned by the company primarily in Florida, Georgia, and Virginia. The Development segment owns and monitors the use of parcels of land that are in various stages of development; and acquires, constructs, and develops primarily for apartment, retail, warehouse, and office buildings. The Multifamily segment owns, leases, and manages buildings through joint ventures. The company was incorporated in 2014 and is based in Jacksonville, Florida.
About
Earnings
Date | Estimate EPS | Actual EPS | Difference | % Surprise |
---|---|---|---|---|
Nov 4, 2025 | — | — | — | — |
Aug 5, 2025 | — | — | — | — |
May 6, 2025 | — | — | — | — |
Mar 4, 2025 | — | — | — | — |
May 10, 2023 | — | 0.06 | — | — |
Earnings estimate
Number of analysts | — | — | — | — |
---|---|---|---|---|
Average estimate | — | — | — | — |
Low estimate | — | — | — | — |
High estimate | — | — | — | — |
Last year EPS | — | — | — | — |
Growth estimates
Analyst Ratings
Date | Firm | Action | Rating | Price Target |
---|
Income statement
2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|
Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Total reported revenue | 41.51M | 37.48M | 31.22M | 23.58M | 23.76M |
Cost of revenue | 3.65M | 4.13M | 3.75M | 2.83M | 2.94M |
Gross profit | 37.86M | 33.36M | 27.47M | 20.76M | 20.82M |
Operating expense | |||||
Research & development | — | — | — | — | — |
Selling general and admin | — | 7.08M | 6.24M | 6.46M | 5.07M |
Other operating expenses | 15.34M | 14.14M | 12.46M | 9.80M | 9.20M |
Operating income | 11.70M | 8.00M | 2.27M | 5.13M | 5.76M |
Non operating interest income | |||||
Income | — | — | — | — | — |
Expense | 4.32M | 3.05M | 2.30M | 1.10M | 1.05M |
Other income expense | -987,000 | 626,000 | 50.41M | 10.90M | 7.08M |
Pretax income | 6.40M | 5.58M | 50.38M | 14.93M | 11.78M |
Tax provision | 1.52M | 1.53M | 10.28M | 3.21M | 2.96M |
Net income | 4.88M | 4.05M | 40.09M | 11.72M | 15.68M |
Basic EPS | 0.28 | 0.25 | 1.51 | 0.61 | 0.82 |
Diluted EPS | 0.28 | 0.24 | 1.50 | 0.61 | 0.82 |
Basic average shares | 18.84M | 18.77M | 18.71M | 19.16M | 19.77M |
Diluted average shares | 18.84M | 18.77M | 18.71M | 19.16M | 19.77M |
EBITDA | 10.74M | 13.74M | 9.47M | 5.49M | 9.96M |
Net income from continuing op. | 4.88M | 4.05M | 40.09M | 11.72M | 15.68M |
Minority interests | 420,000 | 518,000 | -11.88M | 993,000 | 499,000 |
Preferred stock dividends | — | — | — | — | — |
Balance sheet
2023 | 2022 | 2021 | 2020 | 2019 | |
---|---|---|---|---|---|
Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Total assets | 709.17M | 701.08M | 678.19M | 536.36M | 538.15M |
Current assets | |||||
Cash | — | — | — | — | — |
Cash equivalents | — | — | — | — | — |
Cash and cash equivalents | 157.56M | 177.50M | 161.52M | 73.91M | 26.61M |
Other short term investments | — | — | 4.32M | 75.61M | 137.87M |
Accounts receivable | 1.05M | 1.17M | 793,000 | 923,000 | 546,000 |
Other receivables | 1.64M | 856,000 | 620,000 | 531,000 | 554,000 |
Inventory | — | — | — | — | — |
Prepaid assets | — | — | — | — | — |
Restricted cash | 860,000 | 797,000 | 752,000 | 196,000 | 186,000 |
Assets held for sale | — | — | — | — | — |
Hedging assets | — | — | — | — | — |
Other current assets | — | — | — | — | — |
Non current assets | |||||
Properties | — | — | — | — | — |
Land and improvements | — | — | — | — | — |
Machinery furniture equipment | — | — | — | — | — |
Construction in progress | — | — | — | — | — |
Leases | — | — | — | — | — |
Accumulated depreciation | — | — | — | — | — |
Goodwill | — | — | — | — | — |
Investment properties | 377.98M | 377.34M | 360.39M | 212.29M | 210.57M |
Financial assets | — | — | — | — | — |
Intangible assets | — | — | — | — | — |
Investments and advances | 166.07M | 140.53M | 145.44M | 167.07M | 160.45M |
Other non current assets | 3.68M | 2.90M | 3.25M | 1.21M | 1.92M |
Total liabilities | 261.19M | 256.87M | 252.94M | 153.71M | 146.50M |
Current liabilities | |||||
Accounts payable | 8.33M | 5.97M | 6.14M | 3.64M | 2.43M |
Accrued expenses | — | — | — | — | — |
Short term debt | — | — | — | — | — |
Deferred revenue | 1.80M | 1.13M | 1.16M | 874,000 | 1.12M |
Tax payable | — | 18,000 | — | — | 504,000 |
Pensions | — | — | — | — | — |
Other current liabilities | — | — | — | — | — |
Non current liabilities | |||||
Long term debt | 178.71M | 178.56M | 178.41M | 89.96M | 88.93M |
Provision for risks and charges | — | — | — | — | — |
Deferred liabilities | 69.46M | 67.96M | 64.05M | 56.11M | 50.11M |
Derivative product liabilities | — | — | — | — | — |
Other non current liabilities | 1.49M | 1.89M | 1.89M | 1.89M | 1.98M |
Shareholders equity | |||||
Common stock | 948,000 | 946,000 | 941,000 | 936,000 | 982,000 |
Retained earnings | 345.88M | 342.32M | 337.75M | 309.76M | 315.28M |
Other shareholders equity | 35,000 | -1.28M | 113,000 | 675,000 | 923,000 |
Total shareholders equity | 447.98M | 444.21M | 425.25M | 382.65M | 391.65M |
Additional paid in capital | 67.66M | 65.16M | 57.62M | 56.28M | 57.71M |
Treasury stock | — | — | — | — | — |
Minority interest | 33.46M | 37.07M | 28.83M | 15.00M | 16.76M |
Cash flow statement
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||||||||||||||||||||||
Net Income | 4.88M | 4.05M | 40.09M | 11.72M | 15.68M | 123.09M | 60.55M | 12.02M | 8.27M | 10.02M | 15.39M | 7.81M | 12.21M | 7.06M | 3.75M | 8.92M | 9.51M | 8.08M | 7.61M | 20.74M | 4.58M | 5.66M | 2.70M | 2.04M | 6.16M | 4.48M | 4.30M | 4.20M | 4.60M | 3.80M | 2.70M | 2.80M | 2.60M | 2.20M | 2.10M |
Depreciation | 10.98M | 11.46M | 12.95M | 6.05M | 6.16M | 8.21M | 5.98M | 8.29M | 7.53M | 6.85M | 6.25M | 12.99M | 12.21M | 11.51M | 13.43M | 11.41M | 14.16M | 13.51M | 12.48M | 12.23M | 11.96M | -11.09M | -11.47M | 11.14M | 10.07M | 9.15M | 8.36M | 7.67M | -7.30M | -6.90M | -6.20M | -5.50M | -4.90M | -4.90M | -3.00M |
Deferred Taxes | 1.50M | 1.81M | 7.94M | 6.00M | 22.13M | 2.00M | 9.53M | 1.90M | 1.57M | -340,000 | 3.27M | 1.54M | 491,000 | 683,000 | 235,000 | 4.81M | 721,000 | 96,000 | -2.42M | 4.92M | 925,000 | 889,000 | 332,000 | — | 1.09M | 620,000 | 1.18M | 1.62M | 1.70M | 400,000 | -100,000 | 300,000 | 600,000 | 600,000 | 500,000 |
Stock-Based Compensation | 1.74M | 1.57M | 1.11M | 1.37M | 232,000 | 1.66M | 713,000 | 578,000 | 803,000 | 1.14M | 883,000 | 701,000 | 704,000 | 804,000 | 868,000 | 1.08M | 1.13M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other Non-Cash Items | — | — | — | — | -6.86M | -122.13M | -11.00M | 578,000 | -2.18M | -4.84M | -6.77M | -97,000 | -5.22M | 804,000 | 868,000 | 1.08M | 1.13M | -204,000 | -4.38M | 138,000 | 389,000 | 22.17M | 20.10M | -3.13M | 2.59M | -789,000 | -109,000 | 107,000 | 14.70M | 13.70M | 12.60M | 11.10M | 9.80M | 9.60M | 6.10M |
Accounts Receivable | 120,000 | -373,000 | 837,000 | -377,000 | 18,000 | 51,000 | -247,000 | -209,000 | 349,000 | 1.27M | 533,000 | -317,000 | -762,000 | -654,000 | 4.55M | -1.09M | 778,000 | -30,000 | -2.61M | -1.79M | 20,000 | 2.13M | 1.29M | — | -1.95M | — | -250,000 | 268,000 | -1.20M | -700,000 | -700,000 | -400,000 | 600,000 | 100,000 | — |
Accounts Payable | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 168,000 | 2.45M | 4.68M | -994,000 | -1.17M | 2.69M | -2.92M | 1.22M | 2.70M | 500,000 | 700,000 | 1.20M | -1.00M | 300,000 | 700,000 | 100,000 | -700,000 | 400,000 | — |
Other Assets & Liabilities | -1.19M | -721,000 | 3.69M | -4.22M | 11.42M | -9.07M | -3.07M | -1.25M | -2.37M | -1.58M | -870,000 | -884,000 | 776,000 | -1.44M | 2.09M | -3.21M | -1.58M | -1.75M | -4.38M | 5.80M | -261,000 | 707,000 | -1.38M | 506,000 | -2.61M | -492,000 | 33,000 | -1,000 | -100,000 | — | -400,000 | -200,000 | -200,000 | 600,000 | 400,000 |
Operating Cash Flow | 18.02M | 17.80M | 66.62M | 20.55M | 48.78M | 3.81M | 62.45M | 21.90M | 13.98M | 12.53M | 18.68M | 21.74M | 20.41M | 18.76M | 25.79M | 23.01M | 26.02M | 22.15M | 10.98M | 41.04M | 16.43M | 23.15M | 8.66M | 11.79M | 18.04M | 13.47M | 14.21M | 15.06M | 11.40M | 10.60M | 8.60M | 8.20M | 7.80M | 8.60M | 6.10M |
Investing Activities | |||||||||||||||||||||||||||||||||||
Capital Expenditures | — | — | — | — | — | 447,000 | -16.59M | -14.11M | -6.45M | -9.63M | -15.61M | -21.50M | -6.74M | -9.81M | -12.94M | -34.55M | -17.35M | -38.91M | -28.57M | -21.97M | -20.41M | -17.04M | -13.14M | — | -20.79M | — | -13.47M | -14.10M | -14.80M | -6.30M | -7.00M | -6.90M | -4.00M | -9.40M | -8.70M |
Net Intangibles | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Net Acquisitions | -37.48M | -808,000 | 12.55M | -12.32M | -73.53M | -71.01M | 1.60M | -929,000 | -625,000 | -5.27M | -116,000 | -125,000 | -114,000 | -495,000 | -475,000 | -525,000 | -3.52M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Purchase of Investments | — | — | — | -24.58M | -86.26M | -446.97M | — | -929,000 | -625,000 | — | -116,000 | -11.16M | -11.24M | -554,000 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Sale of Investments | — | 4.32M | 69.87M | 85.74M | 116.43M | 279.55M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Investing Cash Flow | -37.53M | 4.42M | 83.13M | 68.07M | -34.92M | -237.40M | -15.14M | -2.52M | -7.60M | -13.39M | -17.41M | -32.79M | -12.48M | -9.68M | -13.42M | -28.23M | -19.20M | -37.23M | -10.64M | -6.13M | -20.11M | -16.97M | -13.88M | -17.45M | -16.75M | 1.09M | -16.51M | -13.22M | -15.40M | -7.00M | -7.50M | -7.10M | -4.20M | -12.50M | -8.40M |
Financing Activities | |||||||||||||||||||||||||||||||||||
Long-Term Debt Issuance | — | — | 92.07M | — | — | — | 90.50M | 29.58M | 19.40M | 31.30M | 7.30M | — | — | — | — | — | 35.18M | 14.76M | 7.00M | 11.21M | 12.10M | 10.20M | 8.34M | 5.00M | 5.00M | 3.20M | 4.90M | 3.00M | 10.80M | 13.00M | 1.00M | 1.00M | 2.00M | 10.00M | 3.50M |
Long-Term Debt Payments | — | — | -90.00M | — | — | -1.55M | -86.01M | -35.45M | -26.67M | -25.25M | -19.77M | -4.90M | -4.59M | -4.29M | -4.02M | -3.76M | -1.92M | -2.31M | -5.00M | -21.67M | -1.34M | -17.47M | -877,000 | — | -535,000 | — | -338,000 | -2.35M | -3.50M | -11.10M | -600,000 | -1.70M | -3.80M | -4.10M | -1.50M |
Other Financing Charges | -3.19M | -11.47M | -3.31M | -765,000 | -1.39M | -1.02M | -3.57M | -139,000 | -222,000 | 1.05M | 701,000 | 754,000 | 322,000 | 740,000 | 80,000 | 704,000 | -10.59M | 877,000 | 877,000 | 1.49M | 355,000 | -32,000 | 7.46M | -1.67M | -2.22M | -2.87M | -3.30M | 2.35M | — | -100,000 | — | 100,000 | — | — | — |
Financing Cash Flow | -5.19M | 16.42M | -1.50M | -22.08M | -9.60M | -8.31M | 590,000 | -6.04M | -7.49M | 7.10M | -19.30M | -4.46M | -5.66M | -3.55M | -3.94M | -7.45M | 23.67M | 13.33M | 2.88M | -8.77M | 5.00M | -14.77M | 13.72M | 5.93M | 3.62M | 909,000 | 2.64M | 813,000 | 4.80M | -2.50M | -1.00M | -1.40M | -2.90M | 4.00M | 1.90M |
Other Cash Details | |||||||||||||||||||||||||||||||||||
End Cash Position | 157.56M | 177.50M | 161.52M | 73.91M | 26.61M | 22.55M | 4.52M | — | 419,000 | 1.01M | 502,000 | 6.71M | 21.03M | 17.15M | 15.80M | 7.78M | 26.94M | 154,000 | 2.97M | 199,000 | 757,000 | 529,000 | 440,000 | 633,000 | 2.59M | 663,000 | 429,000 | 313,000 | 400,000 | 800,000 | — | — | — | — | — |
Income Tax Paid | 927,000 | — | — | 2.24M | — | 50.43M | 1.66M | 5.57M | 3.92M | 6.18M | 3.80M | 3.72M | 2.41M | — | — | — | 3.76M | 5.94M | 12.47M | 1.16M | 2.00M | 1.72M | 3.40M | 920,000 | 3.50M | 1.80M | 900,000 | 200,000 | 3.40M | 1.40M | — | — | — | — | — |
Interest Paid | 4.17M | 2.89M | 2.15M | 960,000 | 914,000 | 2.85M | 3.96M | 1.54M | 2.34M | 1.48M | 2.52M | 2.64M | 3.35M | — | — | — | 3.91M | 3.92M | 3.27M | 3.98M | 3.48M | 3.18M | 3.48M | 3.48M | 2.30M | 2.30M | 2.00M | 2.30M | 1.90M | 1.10M | — | — | — | — | — |
Free Cash Flow | 32.97M | 22.34M | 22.24M | 18.61M | 47.02M | -37.19M | 21.06M | 19.49M | 17.23M | 23.35M | 26.88M | -1.01M | 13.86M | 2.71M | 10.85M | -19.02M | 5.97M | -17.83M | -19.42M | -35.52M | -7.16M | 6.02M | -8.81M | 5.20M | -10.56M | 12.06M | -588,000 | -421,000 | -5.40M | 1.30M | 1.30M | 1.10M | 3.30M | -1.20M | -2.30M |