Revenue growth has decelerated to 2.1% in 2026Q2, while NOI margin volatility—from 92% in 2024 to 16% in 2025Q4—indicates unstable property-level profitability.
FRP Holdings, Inc. (FRPH) annual income statement — 30-year revenue, gross profit & net income history
| 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 |
|---|
| Revenue | 43.37M | 42.85M | 41.77M | 41.51M | 37.48M | 31.22M | 23.58M | 23.76M | 22.02M | 43.19M | 37.46M | 34.65M | 160.14M | 139.77M | 127.51M | 120.11M | 111.34M | 114.55M | 172.05M | 154.28M | 147.37M | 131.04M | 115.79M | 103.3M | 96.95M | 121.26M | 93.86M | 82.02M | 73.97M | 68.84M | 64.4M |
| Revenue Growth % | 2.47% | 2.57% | 0.65% | 10.74% | 20.05% | 32.38% | -0.73% | 7.87% | -49.01% | 15.31% | 8.11% | -78.37% | 14.57% | 9.61% | 6.17% | 7.88% | -2.81% | -33.42% | 11.52% | 4.69% | 12.47% | 13.17% | 12.09% | 6.55% | -20.05% | 29.19% | 14.44% | 10.88% | 7.45% | 6.9% | 10.47% |
| Property Operating Expenses | 28.19M | 36.12M | 3.44M | 3.65M | 4.13M | 3.75M | 2.83M | 2.94M | 2.63M | 5.02M | 4.47M | 4.44M | 140.76M | 118.08M | 113.41M | 105.74M | 96.83M | 85.23M | 142.95M | 123.88M | 118.22M | 106.04M | 93.31M | 85.24M | 76.41M | 99.47M | 77.62M | 62.02M | 57.48M | 53.94M | 49.79M |
| Net Operating Income (NOI) | 15.18M | 6.72M | 38.34M | 37.86M | 33.36M | 27.47M | 20.76M | 20.82M | 19.4M | 38.17M | 32.98M | 30.2M | 19.38M | 21.7M | 14.1M | 14.37M | 14.5M | 29.32M | 29.1M | 30.41M | 29.15M | 24.99M | 22.48M | 18.07M | 20.54M | 21.79M | 16.24M | 19.99M | 16.49M | 14.91M | 14.62M |
| NOI Margin % | 35.01% | 15.69% | 91.77% | 91.21% | 88.99% | 87.99% | 88.02% | 87.62% | 88.08% | 88.37% | 88.05% | 87.18% | 12.1% | 15.52% | 11.06% | 11.96% | 13.03% | 25.6% | 16.91% | 19.71% | 19.78% | 19.07% | 19.42% | 17.49% | 21.19% | 17.97% | 17.3% | 24.38% | 22.3% | 21.65% | 22.69% |
| Operating Expenses | 10.16M | -304K | 26.63M | 26.16M | 25.36M | 25.2M | 15.62M | 15.06M | 17.43M | 24.56M | 16.6M | 18.02M | 1.61M | 1.26M | 1.09M | 0 | 0 | 13.2M | 15.61M | 12.05M | 12.1M | 9.8M | 9.05M | 8.18M | 8.23M | 12.31M | 9.4M | 7.61M | 6.87M | 5.93M | 5.6M |
| G&A Expenses | 10.1M | 0 | 9.28M | 7.97M | 7.08M | 6.24M | 6.46M | 5.07M | 5.72M | 5.41M | 4.92M | 6.04M | 0 | 6.42M | 0 | 0 | 0 | 13.2M | 15.61M | 12.05M | 12.1M | 9.8M | 9.05M | 8.18M | 8.13M | 12.31M | 9.4M | 7.61M | 6.87M | 5.93M | 5.6M |
| EBITDA | 16.41M | 17.99M | 22.09M | 22.68M | 19.46M | 15.22M | 11.18M | 11.91M | 25.13M | 7.02M | 24.43M | 19.71M | 25.88M | 34.5M | 27.09M | 26.58M | 26.01M | 29.56M | 29.76M | 32.51M | 30.57M | 27.67M | 25.66M | 21.39M | 22.96M | 18.41M | 17.98M | 22.45M | 18.77M | 17.33M | 16.68M |
| EBITDA Margin % | 37.84% | 41.98% | 52.89% | 54.63% | 51.91% | 48.75% | 47.42% | 50.15% | 114.09% | 16.25% | 65.23% | 56.9% | 16.16% | 24.68% | 21.25% | 22.13% | 23.36% | 25.8% | 17.3% | 21.07% | 20.74% | 21.12% | 22.16% | 20.71% | 23.69% | 15.18% | 19.16% | 27.37% | 25.38% | 25.18% | 25.91% |
| Depreciation & Amortization | 11.39M | 10.96M | 10.39M | 10.97M | 11.46M | 12.95M | 6.05M | 6.16M | 23.16M | 5.98M | 8.05M | 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 |
| D&A / Revenue % | 26.27% | 25.58% | 24.87% | 26.44% | 30.58% | 41.47% | 25.65% | 25.92% | 105.18% | 13.84% | 21.49% | 21.74% | 10.08% | 10.06% | 10.19% | 10.17% | 10.34% | 11.73% | 8.56% | 9.18% | 9.17% | 9.52% | 10.56% | 11.57% | 11.43% | 9.46% | 11.87% | 12.27% | 12.36% | 12.14% | 11.9% |
| Operating Income | 5.02M | 7.03M | 11.7M | 11.7M | 8M | 2.27M | 5.13M | 5.76M | 1.96M | 1.04M | 16.38M | 12.18M | 9.74M | 20.43M | 14.1M | 14.37M | 14.5M | 16.13M | 15.03M | 18.35M | 17.05M | 15.19M | 13.43M | 9.44M | 11.88M | 6.94M | 6.84M | 12.38M | 9.63M | 8.98M | 9.02M |
| Operating Margin % | 11.57% | 16.4% | 28.02% | 28.19% | 21.33% | 7.28% | 21.77% | 24.23% | 8.91% | 2.41% | 43.74% | 35.16% | 6.08% | 14.62% | 11.06% | 11.96% | 13.03% | 14.08% | 8.74% | 11.9% | 11.57% | 11.59% | 11.6% | 9.14% | 12.25% | 5.72% | 7.29% | 15.09% | 13.01% | 13.04% | 14% |
| Interest Expense | 1.44M | 2.97M | 3.15M | 4.32M | 3.04M | 2.3M | 1.1M | 1.05M | 3.1M | 2.74M | 1.56M | 2.01M | 1.37M | 2.52M | 2.64M | 3.35M | 3.93M | 3.48M | 4.55M | 3.88M | 3.96M | 3.25M | 0 | 3.49M | 3.16M | 3.39M | 3.44M | 2.36M | 2.3M | 1.97M | 2.23M |
| Interest Coverage | - | 2.27x | 3.69x | 2.48x | 2.83x | 22.86x | 14.57x | 12.18x | 1.48x | 21.76x | 9.50x | 5.96x | 11.93x | 7.26x | 5.75x | 4.37x | 3.81x | 4.66x | 33.69x | 4.77x | 4.31x | 4.68x | - | 2.70x | -20.23x | -26.79x | 1.99x | 5.25x | 4.18x | 4.55x | 4.04x |
| Non-Operating Income | 3.63M | 281K | 65K | 987K | -626K | -50.41M | -10.89M | -7.08M | -2.62M | -58.6M | 1.56M | 179K | 1.48M | 2.13M | -1.06M | -264K | -444K | -84K | -139.82M | -142K | 0 | 0 | 0 | 0 | 75.89M | 97.86M | 0 | 0 | 0 | 0 | 0 |
| Pretax Income | -729K | 3.78M | 8.49M | 6.4M | 5.58M | 50.38M | 14.93M | 11.78M | 1.48M | 56.9M | 19.88M | 9.99M | 8.74M | 25.22M | 12.52M | 11.29M | 11.02M | 12.73M | 12.9M | 14.62M | 13.25M | 11.95M | 9.97M | 5.95M | 8.42M | 3.97M | 3.44M | 10.09M | 7.34M | 6.98M | 6.83M |
| Pretax Margin % | -1.68% | 8.82% | 20.32% | 15.41% | 14.88% | 161.35% | 63.3% | 49.6% | 6.73% | 131.74% | 53.06% | 28.83% | 5.46% | 18.04% | 9.82% | 9.4% | 9.9% | 11.11% | 7.5% | 9.47% | 8.99% | 9.12% | 8.61% | 5.75% | 8.69% | 3.28% | 3.66% | 12.31% | 9.93% | 10.14% | 10.6% |
| Income Tax | -168K | 818K | 2.03M | 1.52M | 1.53M | 10.28M | 3.21M | 2.96M | 524K | 7.33M | 7.85M | 3.9M | 6.65M | 9.84M | 4.81M | 4.3M | 3.96M | 4.82M | 5.52M | 5.11M | 5.17M | 4.34M | 3.88M | 2.32M | 3.62M | 1.8M | 1.39M | 3.94M | 2.86M | 2.72M | 2.66M |
| Effective Tax Rate % | 23.05% | 21.64% | 23.9% | 23.69% | 27.43% | 20.41% | 21.48% | 25.14% | 35.33% | 12.88% | 39.5% | 39% | 76.07% | 39% | 38.41% | 38.08% | 35.97% | 37.88% | 42.83% | 34.97% | 39.03% | 36.3% | 38.89% | 38.99% | 42.91% | 45.37% | 40.49% | 39% | 38.99% | 39% | 38.99% |
| Net Income | 96K | 3.33M | 6.38M | 5.3M | 4.57M | 28.21M | 12.71M | 16.18M | 124.47M | 41.75M | 12.02M | 8.27M | 10.02M | 15.38M | 7.81M | 12.21M | 7.37M | 3.75M | 7.97M | 9.51M | 8.08M | 7.61M | 20.74M | 4.58M | 5.66M | 2.84M | 2.04M | 6.16M | 4.48M | 4.26M | 4.17M |
| Net Margin % | 0.22% | 7.77% | 15.28% | 12.77% | 12.18% | 90.37% | 53.92% | 68.1% | 565.22% | 96.66% | 32.1% | 23.88% | 6.26% | 11.01% | 6.12% | 10.17% | 6.62% | 3.28% | 4.63% | 6.16% | 5.48% | 5.81% | 17.91% | 4.43% | 5.83% | 2.34% | 2.18% | 7.51% | 6.06% | 6.19% | 6.47% |
| Net Income Growth % | -98.2% | -47.85% | 20.43% | 16.14% | -83.82% | 121.9% | -21.4% | -87% | 198.14% | 247.22% | 45.36% | -17.44% | -34.88% | 97.04% | -36.06% | 65.66% | 96.4% | -52.9% | -16.17% | 17.67% | 6.16% | -63.31% | 353.33% | -19.1% | 99.4% | 38.75% | -66.8% | 37.43% | 5.16% | 2.28% | -9.46% |
| Funds From Operations (FFO) | 11.49M | 14.29M | 16.77M | 16.28M | 16.03M | 41.16M | 18.77M | 22.34M | 147.63M | 47.73M | 20.07M | 15.8M | 26.16M | 29.45M | 20.8M | 24.42M | 18.88M | 17.18M | 22.7M | 23.66M | 21.59M | 20.09M | 32.97M | 16.53M | 16.74M | 14.31M | 13.19M | 16.22M | 13.63M | 12.62M | 11.83M |
| FFO Margin % | 26.49% | 33.35% | 40.16% | 39.22% | 42.76% | 131.84% | 79.57% | 94.02% | 670.4% | 110.5% | 53.59% | 45.62% | 16.33% | 21.07% | 16.31% | 20.33% | 16.96% | 15% | 13.2% | 15.34% | 14.65% | 15.33% | 28.47% | 16% | 17.27% | 11.8% | 14.05% | 19.78% | 18.42% | 18.33% | 18.37% |
| FFO Growth % | -108.23% | -14.82% | 3.06% | 1.56% | -61.06% | 119.35% | -15.98% | -84.87% | 209.33% | 137.75% | 27.02% | -39.58% | -11.18% | 41.57% | -14.82% | 29.36% | 9.85% | -24.31% | -4.07% | 9.62% | 7.47% | -39.07% | 99.44% | -1.25% | 17.01% | 8.48% | -18.7% | 19.05% | 8.01% | 6.63% | 538.22% |
| FFO per Share | 0.60 | 0.75 | 0.88 | 0.86 | 0.85 | 2.19 | 0.98 | 1.13 | 7.31 | 2.38 | 1.01 | 0.80 | 1.35 | 1.53 | 2.20 | 2.58 | 2.00 | 1.84 | 2.42 | 2.52 | 2.33 | 2.20 | 3.69 | 1.80 | 1.76 | 1.51 | 1.31 | 1.56 | 1.30 | 1.18 | 1.06 |
| FFO Payout Ratio % | 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% |
| EPS (Diluted) | 0.01 | 0.17 | 0.34 | 0.28 | 0.24 | 1.50 | 0.66 | 0.82 | 6.16 | 2.08 | 0.61 | 0.42 | 0.27 | 0.80 | 0.81 | 1.29 | 0.78 | 0.40 | 0.85 | 1.01 | 0.87 | 0.83 | 2.32 | 0.50 | 0.31 | 0.30 | 0.20 | 0.59 | 0.43 | 0.40 | 0.38 |
| EPS Growth % | -98.15% | -50% | 21.43% | 16.67% | -84% | 127.27% | -19.51% | -86.69% | 196.15% | 240.98% | 45.24% | 55.56% | -66.25% | -1.23% | -37.21% | 65.38% | 95% | -52.94% | -15.84% | 16.09% | 4.82% | -64.22% | 364% | 61.29% | 3.33% | 50% | -66.1% | 37.21% | 7.5% | 5.26% | -5% |
| EPS (Basic) | - | 0.17 | 0.34 | 0.28 | 0.24 | 1.51 | 0.66 | 0.82 | 6.20 | 2.10 | 0.61 | 0.43 | 0.27 | 0.81 | 0.82 | 1.31 | 0.80 | 0.41 | 0.88 | 1.05 | 0.90 | 0.86 | 2.36 | 0.51 | 0.31 | 0.30 | 0.20 | 0.60 | 0.43 | 0.40 | 0.38 |
| Diluted Shares Outstanding | 19.09M | 19.11M | 18.97M | 18.92M | 18.87M | 18.79M | 19.22M | 19.85M | 20.21M | 20.08M | 19.82M | 19.65M | 19.42M | 19.21M | 9.47M | 9.45M | 9.42M | 9.35M | 9.38M | 9.39M | 9.26M | 9.12M | 8.93M | 9.2M | 9.49M | 9.47M | 10.04M | 10.4M | 10.49M | 10.72M | 11.14M |
Quick answers to the most common questions about buying FRPH stock.
For fiscal year 2025, FRP Holdings, Inc. (FRPH) reported total revenue of $42.8M. This represents a 33.5% decline compared to $64.4M in 1996.
FRP Holdings, Inc. (FRPH) is profitable, generating $3.3M in net income for the fiscal year ending 2025 with a net profit margin of 7.8%.
FRP Holdings, Inc. (FRPH) reported an operating income of $7.0M, resulting in an operating profit margin of 16.4%. This margin reflects the operational efficiency of the business before interest and taxes.
FRP Holdings, Inc. (FRPH) generated $6.7M in gross profit for the year, representing a gross profit margin of 15.7%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Volatile NOI and Negative Net Income
Metrics are mathematically derived from official filings.
Decelerating Growth with Erosion of Quality
While revenue has expanded at a modest 2.1% year-over-year in 2026Q2, funds from operations have contracted by 19.4%, indicating a sharp deterioration in earnings quality despite the top-line growth. (Based on reported SEC filings)
Revenue growth, though positive, has been decelerating from a 4.2% peak in 2024Q4. The far more concerning trend is the decoupling of FFO from revenue, with FFO growth turning sharply negative in the last two quarters. This suggests that cost pressures or non-recurring items are overwhelming the modest revenue gains, undermining the fundamental earnings trajectory of the portfolio.
Extreme Volatility in Property Profitability
NOI margin plummeted from a stable ~92% average in 2024 to a low of 16.0% in 2025Q4, before a volatile recovery to 72.1% in 2026Q2, indicating severe operational instability at the property level.
The historic ~90% NOI margins seen through 2024 were likely driven by a specific, high-margin asset or contract. The collapse to the mid-teens and subsequent erratic rebound imply this income stream is either concluding or is highly irregular. This level of margin volatility is atypical for stabilized REITs and points to a business model undergoing significant transition.
FFO Decline Signals Weakening Core Cash Flow
FFO per share has fallen from $0.25 in 2024Q2 to $0.14 in 2026Q2, a 44% decline, while the absence of AFFO data leaves the sustainability of distributions an open question for investors.
The consistent decline in FFO per share, particularly the 51.3% year-over-year drop in 2026Q1, represents a material erosion of the company's core cash-generating ability. Without AFFO data to assess recurring capital needs, the true safety and coverage of any future distributions cannot be adequately evaluated.
The 2025 Mid-Year Margin Collapse
The single most important period was the second half of 2025, when NOI margins crashed from 41.9% to 16.0% while the company swung to a net loss, marking a decisive negative inflection point.
This period represents the clearest break from the prior high-margin operating profile. The shift to consistent net losses and dramatically compressed margins suggests the conclusion of a major project or contract that had been inflating income. The subsequent performance has failed to recapture the prior stability, confirming this as a structural inflection rather than a temporary dip.
Earnings Distorted by Volatile Non-Operating Items
The dramatic swings in NOI margin and net income, unrelated to revenue trends, suggest earnings are heavily influenced by lumpy project completions, profit recognition, or asset sales rather than sustainable property-level cash flows.
The lack of correlation between modest revenue growth and wild fluctuations in NOI margin (from 16% to 91%) indicates that GAAP and even FFO metrics are being driven by non-recurring project-based income. Investors should discount the historical margin profile and focus on the recent, more depressed run-rate as potentially more indicative of the company's ongoing operational reality.