Operating cash flow diverged sharply from FFO in 2026Q2 with OCF at -$9.7 million versus FFO of $2.7 million, and the FFO to net income ratio of 37.34 suggests earnings are heavily distorted by non-cash charges.
FRP Holdings, Inc. (FRPH) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 | Sep'08 | Sep'07 | Sep'06 | Sep'05 | Sep'04 | Sep'03 | Sep'02 | Sep'01 | Sep'00 | Sep'99 | Sep'98 | Sep'97 | Sep'96 |
|---|
| Cash from Operations | 16.5M | 29.68M | 28.99M | 32.97M | 22.34M | 22.24M | 18.61M | 47.02M | -37.19M | 21.06M | 19.49M | 17.23M | 23.35M | 27.13M | 20.48M | 20.6M | 13.35M | 24.97M | 22.3M | 23.32M | 22.77M | 10.54M | 17.05M | 16.06M | 24.95M | 9.63M | 9.57M | 15.03M | 13.56M | 13.98M | 14.68M |
| Operating CF Growth % | -57.88% | 2.38% | -12.09% | 47.6% | 0.43% | 19.5% | -60.42% | 226.45% | -276.58% | 8.05% | 13.14% | -26.24% | -13.91% | 32.43% | -0.57% | 54.33% | -46.55% | 11.99% | -4.39% | 2.42% | 116.16% | -38.21% | 6.19% | -35.64% | 159.16% | 0.63% | -36.36% | 10.88% | -3.04% | -4.76% | 45.36% |
| Operating CF / Revenue % | 38.06% | 69.26% | 69.39% | 79.44% | 59.6% | 71.24% | 78.93% | 197.94% | -168.86% | 48.76% | 52.03% | 49.72% | 14.58% | 19.41% | 16.06% | 17.15% | 11.99% | 21.8% | 12.96% | 15.12% | 15.45% | 8.04% | 14.73% | 15.54% | 25.73% | 7.94% | 10.19% | 18.33% | 18.33% | 20.31% | 22.8% |
| Net Income | 96K | 3.33M | 6.38M | 5.3M | 4.05M | 40.09M | 11.72M | 15.68M | 123.09M | 60.55M | 12.02M | 8.27M | 10.02M | 15.38M | 7.71M | 12.21M | 7.37M | 7.91M | 7.97M | 9.51M | 8.08M | 7.61M | 20.74M | 4.58M | 5.66M | 2.7M | 2.04M | 6.2M | 4.5M | 4.3M | 4.2M |
| Depreciation & Amortization | 11.34M | 11.38M | 10.39M | 10.82M | 11.46M | 12.74M | 5.83M | 4.75M | 8.21M | 14.59M | 2.64M | 7.53M | 16.14M | 14.06M | 12.99M | 12.21M | 11.51M | 13.43M | 14.73M | 14.16M | 13.51M | 12.48M | 12.23M | 11.96M | 11.09M | 11.47M | 11.14M | 10.06M | 9.15M | 8.36M | 7.67M |
| Stock-Based Compensation | 2.05M | 2.09M | 1.96M | 1.74M | 1.57M | 1.11M | 1.37M | 232K | 1.66M | 713K | 578K | 803K | 1.14M | 883K | 701K | 704K | 804K | 868K | 1.08M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -818K | 8.72M | 11.22M | 11.66M | 4.82M | -46.06M | -2.67M | -6.86M | -164.51M | -58.59M | 578K | 3.09M | -935K | -8.83M | -2.15M | -6.19M | -1.68M | -382K | -3.75M | 0 | -204K | -2.73M | -23.72M | -210K | -612K | 21.07M | 0 | -110K | 3K | -109K | -393K |
| Working Capital Changes | -682K | 4.95M | 797K | 1.96M | -1.37M | 6.42M | -3.64M | 11.09M | -7.64M | -4.06M | 1.77M | -4.04M | -2.21M | 1.18M | -314K | 1.17M | -5.34M | 2.91M | -1.85M | -1.31M | 1.29M | -6.82M | 2.88M | -1.14M | 7.93M | -3.01M | -3.75M | -2.17M | -812K | 254K | 1.58M |
| Cash from Investing | -111.19M | -72.44M | -50.62M | -48.75M | -23.2M | 66.6M | 50.53M | -33.82M | 90.94M | -17.32M | -15.04M | -9.71M | -39.37M | -22.52M | -31.66M | -11.6M | -9.18M | -13.38M | -35.21M | -19.2M | -38.91M | -10.64M | -6.13M | -20.88M | -17.98M | -13.88M | -17.45M | -16.75M | -14.23M | -16.51M | -13.22M |
| Acquisitions (Net) | 654K | -22.26M | 804K | -37.48M | -808K | 12.55M | -12.31M | -73.53M | -71.01M | 1.6M | -929K | -625K | -15.29M | -116K | 0 | 0 | -495K | -475K | -525K | -3.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -8.63M | -71.52M | 0 | 0 | -49.19M | -29.97M | -24.58M | -86.26M | -446.97M | -693K | -929K | -625K | 0 | -116K | -11.16M | -11.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 9.56M | 21.34M | 0 | 0 | 4.32M | 69.86M | 85.73M | 116.43M | 279.55M | -1.47M | 0 | -2.03M | 0 | -5.11M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -112.78M | 0 | -51.42M | -11.26M | -26.7M | -15.81M | 19.23M | 8.44M | 578K | -146K | 14.37M | 61K | -14.45M | -1.57M | 2.82M | 6.38M | 2.02M | 1.22M | 6.85M | 1.67M | 3.38M | 19.31M | 46.44M | 1.63M | 1.08M | 9.85M | 7.95M | 8.84M | 2.59M | -1.94M | 1.88M |
| Cash from Financing | 30.73M | -1.81M | 12.7M | -4.17M | 16.83M | -1.23M | -21.84M | -9.14M | -35.74M | -1.38M | -4.87M | -8.11M | 16.53M | -6.67M | -3.14M | -5.12M | -2.82M | -3.57M | -6.25M | 22.67M | 13.33M | 2.88M | -11.48M | 5.05M | -6.88M | 4.06M | 5.93M | 3.64M | 909K | 2.64M | -1.54M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance (Net) | 3M | 1000K | 0 | 0 | 0 | 1000K | 0 | 0 | -1000K | 1000K | -1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | -1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Share Repurchases | -464K | -464K | 0 | -2M | 0 | -264K | -21.31M | -8.21M | -5.73M | -74K | -43K | 0 | 0 | -233K | -315K | -1.4M | 0 | 0 | -4.39M | 0 | -699K | -877K | -4M | -6.47M | -32K | -3.4M | -2.01M | -2.22M | 0 | -3.3M | -3.92M |
| Other Financing | 9.02M | -13.43M | 12.48M | -2.17M | -11.06M | -3.04M | -526K | -934K | -28.45M | -5.8M | 1.03M | -444K | 10.48M | 6.03M | 2.08M | 860K | 1.47M | 451K | 1.9M | 857K | 877K | 877K | 1.49M | 412K | 56K | 0 | -205K | 0 | -2.87M | -3.3M | 0 |
| Net Change in Cash | -63.95M | -44.57M | -8.94M | -19.94M | 15.98M | 87.61M | 47.3M | 4.06M | 18.02M | -308.61M | -419K | -594K | 511K | -6.21M | -14.31M | 3.88M | 1.35M | 8.03M | -19.17M | 26.79M | -2.81M | 2.77M | -558K | 228K | 89K | -193K | -1.96M | 1.93M | 234K | 116K | -79K |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -313.14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 107.86M | 178.85M | 178.71M | 177.5M | 161.52M | 73.91M | 26.61M | 22.55M | 4.52M | 313.14M | 419K | 1.01M | 502K | 6.71M | 21.03M | 17.15M | 15.8M | 7.78M | 26.94M | 154K | 2.97M | 199K | 757K | 529K | 440K | 633K | 2.59M | 663K | 429K | 313K | 392K |
| Cash at End | 90.18M | 134.28M | 169.77M | 157.56M | 177.5M | 161.52M | 73.91M | 26.61M | 22.55M | 4.52M | 0 | 419K | 1.01M | 502K | 6.71M | 21.03M | 17.15M | 15.8M | 7.78M | 26.94M | 154K | 2.97M | 199K | 757K | 529K | 440K | 633K | 2.59M | 663K | 429K | 313K |
| Free Cash Flow | 16.5M | 29.68M | 28.99M | 32.97M | 71.53M | 52.21M | 1.07M | 48.12M | 291.61M | 4.45M | -8.06M | 10.73M | 13.72M | 11.51M | -2.83M | 13.86M | 2.65M | 10.85M | -19.24M | 5.97M | -19.52M | -19.42M | -35.52M | -6.45M | 5.89M | -14.11M | -15.84M | -10.56M | -3.27M | -588K | -421K |
| FCF Growth % | -39.04% | 2.38% | -12.09% | -53.91% | 37.01% | 4783.82% | -97.78% | -83.5% | 6454.48% | 155.17% | -175.13% | -21.79% | 19.19% | 507.58% | -120.39% | 423.73% | -75.61% | 156.4% | -422.34% | 130.58% | -0.52% | 45.34% | -450.6% | -209.51% | 141.76% | 10.95% | -50.03% | -223.27% | -455.44% | -39.67% | 92.2% |
| FCF / Revenue % | 38.06% | 69.26% | 69.39% | 79.44% | 190.85% | 167.23% | 4.53% | 202.57% | 1324.17% | 10.3% | -21.53% | 30.98% | 8.57% | 8.24% | -2.22% | 11.54% | 2.38% | 9.47% | -11.18% | 3.87% | -13.24% | -14.82% | -30.68% | -6.24% | 6.08% | -11.63% | -16.88% | -12.87% | -4.42% | -0.85% | -0.65% |
Quick answers to the most common questions about buying FRPH stock.
FRP Holdings, Inc. (FRPH) generated $29.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
FRP Holdings, Inc. (FRPH) generated $29.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
FRP Holdings, Inc. (FRPH) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, FRP Holdings, Inc. (FRPH) spent $0.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
AFFO Unavailability and Cash Flow Volatility
Metrics are mathematically derived from official filings.
Depreciation Swells FFO Beyond Net Loss
As indicated by recent SEC filings, FRP Holdings' FFO to net income ratio reached 37.34 in 2026Q2, suggesting GAAP earnings are severely depressed by non-cash depreciation charges, which mask underlying cash flow generation in this development-stage REIT.
The persistent gap between FFO and net income, with FFO remaining positive while net income turns negative, highlights the magnitude of depreciation distortion typical for property development entities. This implies that relying solely on GAAP net income would mislead investors about operational viability, though the absence of AFFO limits further cash flow clarity.
FFO Cash Conversion Weakened by Working Capital Swings
According to reported figures, FRP Holdings' operating cash flow diverged sharply from FFO in 2026Q2, with OCF at -$9.7 million versus FFO of $2.7 million, indicating volatile working capital movements that undermine cash conversion quality.
The inconsistent relationship between OCF and FFO across quarters, where OCF previously exceeded FFO but now lags significantly, suggests that accrual adjustments or non-recurring items are distorting cash flow from operations. Investors should monitor for persistent negative OCF, as it may signal deteriorating liquidity despite positive FFO.
Equity Compensation Offsets Negative Net Income
Based on cash flow data, FRP Holdings incurred stock-based compensation averaging $535,000 per quarter over the last ten periods, implying a reliance on equity instruments to manage cash outflows amid negative net income and zero dividend payments.
The consistent use of SBC, even as net income fluctuates between positive and negative, may indicate a strategy to preserve cash by compensating employees with equity rather than cash. However, without AFFO data, it is unclear whether this approach dilutes shareholders without providing sustainable distributable cash flow for future growth.
Critical AFFO and CapEx Data Gaps
As per cash flow data, FRP Holdings lacks AFFO disclosure and reports zero CapEx for ten quarters, obscuring the true distributable cash flow and maintenance investment needs, which are essential for assessing REIT dividend sustainability and hidden liabilities.
The absence of AFFO prevents analysis of payout coverage, a key metric for REITs, while the zero CapEx figure is unusual for a development company and may indicate capitalized costs not separately disclosed. This data gap warrants further investigation into accounting practices, as it hides potential off-balance-sheet obligations or underinvestment in property maintenance.
Distributable Cash Unavailable for Dividend Assessment
With AFFO data missing and dividends paid at $0, as noted in financial statements, investors cannot evaluate the payout ratio or retained cash buffer, leaving dividend sustainability as an unresolved risk given volatile operating cash flow and net losses.
The lack of AFFO disclosure makes it impossible to determine if the company generates sufficient cash to support distributions, though the current zero dividends suggest cautious cash management. This gap is particularly concerning given the erratic OCF and FFO trends, indicating that management may be prioritizing capital retention over shareholder returns.