JACKSONVILLE, FL / ACCESS Newswire / April 10, 2026 / FRP Holdings, Inc. (NASDAQ:FRPH), a full-service real estate investment and development company with four distinct business segments including Multifamily, Industrial and Commercial, Development, and Mining and Royalty Lands, today reported financial results for the quarter and full year ended December 31, 2025.

Fourth Quarter Highlights

77% decrease in Net Income ($0.4 million vs $1.7 million) due to expenses related to the Altman Logistics platform acquisition ($0.5 million), increased G&A due to the Altman new hires, under performance at Dock and Maren, industrial vacancies and added depreciation at Chelsea partially offset by higher mining royalties and improved results in Equity in Loss of Joint Ventures.
Net Operating Income (NOI) increased slightly ($9.29 million vs $9.10 million).
3% decrease in the Multifamily segment's NOI primarily due to reduced occupancy, uncollectable revenue along with higher operating costs and property taxes at the Maren and higher than typical maintenance expenses at Dock 79.
12% decrease in Industrial and Commercial segment NOI primarily due to vacancies from an eviction of one tenant and lease expirations.
Mining Royalty Land's revenue increased 11%, and segment NOI increased 11% due to improved royalties per ton.
On October 21, 2025, the Company acquired the business operations and development pipeline of Altman Logistics Property, LLC, including two projects already majority-owned by FRP Holdings as well as minority interests in a portfolio of institutional grade assets under development. In conjunction with the acquisition, the Company hired six of Altman Logistic's employees.

Executive Summary and Analysis

Results for 2025 were in line with the expectations we outlined earlier this year. Reported net income declined compared to 2024 primarily due to legal expenses associated with the acquisition of Altman Logistics Properties in October 2025. This acquisition was a critical step and tactical change in how we will execute our development strategy and is crucial to pro rata net operating income growth and expanding our asset base for the rest of this decade.

Pro rata Net Operating Income (NOI) for 2025 was down 0.7% compared to the previous year. In 2024, the Mining Royalty Lands segment experienced two non-recurring events which had a net positive impact to NOI of ~$1.2M. Adjusting for the $1.2M of non-recurring mining items from 2024, NOI would have been up by ~$1.0M, despite the vacancy and leasing headwinds we faced in our Commercial and Industrial segment.

Looking forward to 2026 and beyond, we will look to generate value in two ways. The first way, and the more immediate return, is through increasing same store industrial and commercial NOI. Absolutely essential to that is resolving our current industrial vacancies (approximately 400,000 square feet) to restore the segment's occupancy percentages back to the levels it has traditionally enjoyed. At current market rents, this represents approximately $3-3.5 million in NOI improvement to this segment that can be achieved with minimal capex.

The second way we will generate value is through our development segment. We have three industrial assets under development in Lakeland, Broward and Lake County, FL, totaling 762,085 square feet of new, Class A industrial space. At lease-up stabilization, these assets represent approximately $9.3M in NOI attributable to the Company. Just as important if not more so was the acquisition of Altman Logistics in late 2025. This purchase included not only equity interests in joint ventures currently under development, but also key personnel who fill roles that were already envisioned as part of our development strategy. These new employees broaden our real estate development capabilities and do so in a manner which we expect to be highly accretive to the business. Prior to this transaction, our only method for expanding outside the Mid-Atlantic was through joint ventures. We saved the time and money of not having to hire new employees and open a new office, but the tradeoff was paying development fees and promote equity in successful projects. Through this acquisition, we have not only filled roles necessary to future growth with proven talent, but done so with employees based in markets beyond our historic development footprint that we previously needed joint ventures to enter. The additional cashflows generated from the future sale of our minority interests acquired in the Altman transaction will help fuel our newly expanded development platform. Far more important in terms of strategy and tactics, is the flexibility this transaction gives the Company. We are now able to execute both in-house development as well as fee development, or a hybrid of the two, and do so while generating equity for shareholders rather than giving it up. By acquiring Altman Logistics and its platform, through both the equity interest in projects currently under development and the team that came with it, we are in the markets we want to be in, have the people we need to grow, have projects underway capable of carrying the cost of this human capital, and can scale beyond our current size disproportionately to G&A growth and in lieu of bringing on additional JV partners. We have enhanced our flexibility in how we grow, can earn development fees instead of paying them, can generate equity in successful projects instead of giving it up, and compound these savings into additional projects under the same platform. The combination of development fees and loss in equity on a project can range from 3-15% of total project costs, so reversing that flow of cash and equity is not insignificant to the Company in terms of future earnings, cash flow, and NAV growth.

COMPARATIVE RESULTS OF OPERATIONS

Consolidated Results

(dollars in thousands)	Three months ended December 31
	2025			2024			Change			%
Revenues:
Lease revenue	$	6,853			7,072		$	(219	)		-3.1	%
Mining royalty and rents		3,848			3,459			389			11.2	%
Joint venture management fee revenue		214			-			214
Total revenues		10,915			10,531			384			3.6	%

Cost of operations:
Depreciation, depletion and amortization		2,801			2,558			243			9.5	%
Operating expenses		2,554			1,741			813			46.7	%
Property taxes		1,012			920			92			10.0	%
General and administrative		2,865			2,393			472			19.7	%
Total cost of operations		9,232			7,612			1,620			21.3	%

Total operating profit		1,683			2,919			(1,236	)		-42.3	%

Net investment income		1,546			2,317			(771	)		-33.3	%
Interest expense		(709	)		(668	)		(41	)		6.1	%
Equity in loss of joint ventures		(2,470	)		(2,777	)		307			-11.1	%
(Loss) gain on sale of real estate		-			182			(182	)		-100.0	%
(Loss) income before income taxes		50			1,973			(1,923	)		-97.5	%
Provision for income taxes		(89	)		286			(375	)		-131.1	%

Net (loss) income		139			1,687			(1,548	)		-91.8	%
Income (loss) attributable to noncontrolling interest		(241	)		8			(249	)
Net income attributable to the Company	$	380			1,679		$	(1,299	)		-77.4	%

Net income for the fourth quarter of 2025 was $380,000 or $0.02 per share versus $1,679,000 or $.09 per share last year. Pro rata NOI for the fourth quarter of 2025 was $9,288,000 versus $9,103,000 last year.

Operating profit decreased $1,236,000, impacted by $512,000 of expenses related to the Altman Logistics platform acquisition. General and administrative expense increased $177,000 (net of $214,000 Development fee revenue and $81,000 of acquisition expenses) primarily due to the new employees from the acquisition. Operating profit at our consolidated multifamily projects (Dock & Maren only) decreased $558,000 due to lower occupancy and higher bad debts along with higher than typical maintenance expenses. Industrial and Commercial segment's operating profit declined $315,000 because of a $206,000 increase in depreciation expense from our new Chelsea warehouse, as well as lower occupancy. Mining Royalty Land's segment operating profit increased $366,000 due to higher royalties per ton.
Net investment income decreased $771,000 due to lower cash equivalent balances and interest rates ($653,000) along with lower income from our lending ventures ($118,000).
Interest expense increased $41,000 compared to last year as we capitalized $33,000 less interest.
Equity in loss of Joint Ventures improved $307,000 due to improved results at our unconsolidated joint ventures. Results improved $96,000 at Windlass Run Business Park due to improved occupancy and lower variable interest rates. Bryant Street results improved $148,000 primarily due to lower variable interest rates.

Multifamily Segment (pro rata consolidated and pro rata unconsolidated)

	Three months ended December 31
(dollars in thousands)	2025			%			2024			%			Change			%

Lease revenue		8,012			100.0	%		8,156			100.0	%		(144	)		(1.8	%)

Depreciation and amortization		3,513			43.8	%		3,269			40.1	%		244			7.5	%
Operating expenses		2,826			35.3	%		2,645			32.4	%		181			6.8	%
Property taxes		973			12.1	%		1,016			12.5	%		(43	)		(4.2	%)

Cost of operations		7,312			91.3	%		6,930			85.0	%		382			5.5	%

Operating profit before G&A		700			8.7	%		1,226			15.0	%		(526	)		(42.9	%)

Depreciation and amortization		3,513						3,269						244
Unrealized rents & other		(40	)					(209	)					169
Net operating income		4,173			52.1	%		4,286			52.6	%		(113	)		(2.6	%)

The combined consolidated and unconsolidated pro rata NOI in the fourth quarter for this segment was $4,173,000, down $113,000 or 3% compared to $4,286,000 last year. Dock and Maren combined NOI was $334,000 lower due to reduced occupancy and higher than typical maintenance expenses to improve our tenants' experience. Bryant Street NOI was $163,000 higher primarily due to higher than typical expenses in the same quarter last year. The NOI for .408 Jackson increased $67,000 despite lower occupancy due to improved rental rates and ancillary revenues.

Apartment Building	Units		Pro rata NOI Q4 2025		Pro rata NOI Q4 2024		Avg. Occupancy Q4 2025			Avg. Occupancy Q4 2024			Renewal Success Rate Q4 2025			Renewal % increase Q4 2025

Dock 79 Anacostia DC		305	$	802,000	$	958,000		91.1	%		94.4	%		76.4	%		4.1	%
Maren Anacostia DC		264	$	778,000	$	956,000		89.0	%		93.9	%		64.1	%		4.3	%
Riverside Greenville		200	$	182,000	$	179,000		91.6	%		92.6	%		77.1	%		3.2	%
Bryant Street DC		487	$	1,368,000	$	1,205,000		89.9	%		90.1	%		61.5	%		3.4	%
.408 Jackson Greenville		227	$	365,000	$	298,000		92.9	%		96.2	%		63.0	%		0.9	%
Verge Anacostia DC		344	$	678,000	$	690,000		91.1	%		90.9	%		61.5	%		1.2	%
Multifamily Segment		1,827	$	4,173,000	$	4,286,000		90.7	%		92.5	%

Multifamily Segment (Consolidated - Dock & Maren)

	Three months ended December 31
(dollars in thousands)	2025		%			2024		%			Change			%

Lease revenue	$	5,305		100.0	%		5,504		100.0	%		(199	)		-3.6	%

Depreciation and amortization		2,008		37.9	%		1,989		36.2	%		19			1.0	%
Operating expenses		1,838		34.6	%		1,494		27.1	%		344			23.0	%
Property taxes		619		11.7	%		623		11.3	%		(4	)		-0.6	%


Cost of operations		4,465		84.2	%		4,106		74.6	%		359			8.7	%

Operating profit before G&A	$	840		15.8	%		1,398		25.4	%		(558	)		-39.9	%

Total revenues for our two consolidated joint ventures (Dock & Maren) were $5,305,000, a decrease of $199,000 versus $5,504,000 last year due to lower occupancy. Total operating profit before G&A for the consolidated joint ventures was $840,000, down 40% versus $1,398,000 last year due to reduced occupancy and higher than typical maintenance expenses.

Multifamily Segment (Pro rata unconsolidated)

	Three months ended December 31
(dollars in thousands)	2025		%			2024		%			Change			%

Lease revenue		5,123		100.0	%		5,156		100.0	%		(33	)		(0.6	%)

Depreciation and amortization		2,413		47.1	%		2,178		42.2	%		235			10.8	%
Operating expenses		1,852		36.2	%		1,895		36.8	%		(43	)		(2.3	%)
Property taxes		636		12.4	%		677		13.1	%		(41	)		(6.1	%)

Cost of operations		4,901		95.7	%		4,750		92.1	%		151			3.2	%

Operating profit before G&A		222		4.3	%		406		7.9	%		(184	)		-45.3	%

For our four unconsolidated joint ventures, pro rata revenues were $5,123,000, a decrease of $33,000 or 1% compared to $5,156,000 in the same period last year due to lower occupancy. Pro rata operating profit before G&A was $222,000 compared to $406,000 last year, a decrease of $184,000 primarily due to the write-off of water damaged fixed assets as a result of two small accidental fires.

Industrial and Commercial Segment

	Three months ended December 31
(dollars in thousands)	2025			%			2024		%			Change			%

Lease revenue	$	1,200			100.0	%		1,268		100.0	%		(68	)		(5.4	)%

Depreciation and amortization		567			47.3	%		361		28.5	%		206			57.1	%
Operating expenses		226			18.8	%		212		16.7	%		14			6.6	%
Property taxes		96			8.0	%		69		5.4	%		27			39.1	%

Cost of operations		889			74.1	%		642		50.6	%		247			38.5	%

Operating profit before G&A	$	311			25.9	%		626		49.4	%		(315	)		(50.3	)%

Depreciation and amortization		567						361					206
Unrealized revenues		(3	)					5					(8	)
Net operating income	$	875			72.9	%	$	992		78.2	%	$	(117	)		(11.8	)%

Shell construction on our 258,279 square foot spec warehouse project in Aberdeen, MD on Chelsea Road was completed effective April 1, 2025 and is in the lease-up phase. We have ten buildings in service at four different locations totaling 773,356 square feet of industrial and 33,708 square feet of office of which 47.5% was leased and occupied at December 31, 2025. Excluding Chelsea (100% vacant) these assets were 69.9% leased and occupied during the quarter compared to 95.6% leased and occupied during the same quarter last year primarily due to an eviction for failure to pay rent by one tenant and other tenants' lease expirations.

Total revenues in this segment were $1,200,000, down $68,000 or 5%, over last year. Operating profit before G&A was $311,000, down $315,000 or 50% from $626,000 last year. Depreciation and amortization increased $206,000 primarily due to last April's completion of our Chelsea warehouse. Net operating income in this segment was $875,000, down $117,000 or 12% compared to last year. NOI decreased due to $40,000 of carry costs at Chelsea and $72,000 due to reduced occupancy at 34 Loveton. Cranberry NOI was down $23,000 due to vacancies (the same quarter last year included $222,000 of allowance for uncollectible revenue on one tenant in the process of eviction). Hollander NOI increased $18,000.

Mining Royalty Lands Segment Results

	Three months ended December 31
(dollars in thousands)	2025		%			2024		%			Change		%

Mining royalty and rent revenue	$	3,848		100.0	%		3,459		100.0	%		389		11.2	%

Depreciation, depletion and amortization		184		4.8	%		165		4.7	%		19		11.5	%
Operating expenses		16		0.4	%		16		0.5	%		-		-	%
Property taxes		84		2.2	%		80		2.3	%		4		5.0	%

Cost of operations		284		7.4	%		261		7.5	%		23		8.8	%

Operating profit before G&A	$	3,564		92.6	%		3,198		92.5	%		366		11.4	%

Depreciation and amortization		184					165					19
Unrealized revenues		160					142					18
Net operating income	$	3,908		101.6	%	$	3,505		101.3	%	$	403		11.5	%

Total revenues in this segment were $3,848,000, an increase of $389,000 or 11% versus $3,459,000 last year. Royalty tons decreased 3% but royalties per ton increased 15%. Total operating profit before G&A in this segment was $3,564,000, an increase of $366,000 versus $3,198,000 last year due to the higher revenue less increased depletion on newer leases. Net operating income in this segment was $3,908,000, up $403,000 or 11% compared to last year due to the increased revenues.

Development Segment Results

	Three months ended December 31
(dollars in thousands)	2025			2024		Change

Lease revenue	$	348			300		48
Management fee revenue		214			-		214
Total revenues		562			300		262

Depreciation, depletion and amortization		42			43		(1	)
Operating expenses		474			19		455
Property taxes		213			148		65

Cost of operations		729			210		519

Operating (loss) profit before G&A	$	(167	)		90		(257	)

Management fee revenue are the fees paid to the Company primarily from our three minority ownership warehouse projects acquired from Altman Logistics on October 21, 2025. Development segment operating expenses included $431,000 of expenses related to the Altman Logistics platform acquisition.

With respect to ongoing Development Segment projects:

We are the principal capital source to develop 344 residential lots on 110 acres in Harford County, MD. We have funded $27.8 million of our $31.1 million total commitment. A national homebuilder is under contract to purchase all 222 townhome lots and 122 single family lots. At quarter-end, 195 lots have been sold and $26.4 million has been returned to the company of which $6.4 million was booked as profit to the Company.
We entered into two new joint venture agreements in early 2024 with Altman Logistics. The first joint venture is a 201,420 square-foot warehouse development project in Lakeland, FL, and the second joint venture is a two building 183,215 square-foot warehouse development project in Broward County, FL. We closed on both construction loans in March, 2025 and construction commenced in the second quarter of 2025. Substantial completion of both projects is expected in the second quarter of 2026. On October 21, 2025 we purchased the minority interests of Altman Logistics in these projects.
On May 30, 2025, we secured construction financing for our multifamily joint venture with Woodfield Development, known as Woven. This is our third multifamily project in Greenville, SC. This is an $87.8M project with 214 units and 13,500 square feet of ground floor retail that is eligible to receive South Carolina Textile Rehabilitation Credits upon substantial completion and received Special Source Credits equal to 50% of the real estate taxes for a period of 20 years. The project broke ground during the 3rd quarter and substantial completion of the project is expected in late 2027.
On July 23, 2025, we entered into a joint venture agreement with Strategic Real Estate Partners ("SREP"), a private real estate development firm which specializes in industrial real estate development, to develop 377,892 square feet in two warehouses in Lake County, Florida near Orlando, with options for investment in additional industrial warehouses on adjacent properties in the future. Substantial completion of the first warehouse is expected in the first quarter of 2027,
On September 12, 2025, we secured construction financing for the first phase (296 multifamily units and 28,745 square feet of retail) of our Estero joint venture with Woodfield Development, located between Naples and Ft. Myers. Substantial completion is expected late 2027.
On October 21, 2025, the Company completed the closing on its Purchase and Sales Agreement to acquire the business operations and development pipeline of Altman Logistics Properties, LLC, an operating platform of BBX Capital. In conjunction with the acquisition, the Company hired six of Altman Logistic's employees. The following table details the projects purchased and the square feet (SF) of the warehouses:

City	Street Address	36' Clear Height SF	Ownership Acquired	Status
Delray Beach, FL	14130 S State Rd. 7	199,476	10%(1)	Substantial completion Q1 2026
Delray Beach, FL	14130 S State Rd. 7	392,976	10% (1)	Land for 2 warehouses
Hamilton, NJ	600 Horizon Dr.	170,800	8.5% (1)	Substantial completion Q1 2026
Parsippany, NJ	8 Lanidex Plaza W.	140,031	10% (1)	Substantial completion Q2 2026
Southwest Ranches, FL	SW 202^nd Ave. & Sheridan St.	335,617		Land acquisition contract 2026

(1) General Partner investment, distributions will be based upon waterfall model.

Highlights 2025 compared to 2024:

48% decrease in Net Income ($3.3 million vs $6.4 million) mainly due to $2.5 million of expenses related to acquiring the Altman Logistics platform. Excluding the $2.5 million of Altman acquisition expenses, adjusted Net income was down $1.1 million primarily due to the Industrial and commercial segment's operating profit decline of $1.4 million.
0.7% decrease in pro rata NOI ($37.9 million vs $38.1 million) primarily due to a non-recurring $1.85 million minimum royalty payment in last year's third quarter partially offset by a $0.62 million royalty overpayment deduction in the prior year. The one-time, catch-up payment applied to the prior twenty-four months when the tenant failed to meet a production requirement contained in the lease. The revenue from this payment was straight-lined over the life of the lease. Excluding the $1.23 million positive net impact of non-recurring items in last year, adjusted pro rata NOI was up $1.0 million (3%) this year.
Multifamily segment's pro rata NOI decreased slightly as improved results at Bryant Street, .408 Jackson and The Verge were offset by reduced occupancy, uncollectable revenue along with higher operating costs and property taxes at Maren and higher than typical maintenance expenses at Dock 79.
8% decrease in Industrial and Commercial revenue and 14% decrease in that segment's NOI due to vacancies following an eviction and lease expirations.
Mining Royalty Lands' Segment's NOI increased slightly. Excluding the $1.23 million non-recurring, positive net impact last year, adjusted pro rata NOI in this segment was up $1.5 million or 11% due to higher royalties per ton.

COMPARATIVE RESULTS OF OPERATIONS

Consolidated Results

(dollars in thousands)	Twelve Months Ended December 31,
	2025			2024			Change			%
Revenues:
Lease revenue	$	28,252			28,922		$	(670	)		-2.3	%
Mining royalty and rents		14,380			12,852			1,528			11.9	%
Joint venture management fee revenue		214			-			214
Total revenues		42,846			41,774			1,072			2.6	%

Cost of operations:
Depreciation, depletion and amortization		10,959			10,187			772			7.6	%
Operating expenses		10,297			7,170			3,127			43.6	%
Property taxes		3,907			3,437			470			13.7	%
General and administrative		10,655			9,276			1,379			14.9	%
Total cost of operations		35,818			30,070			5,748			19.1	%

Total operating profit		7,028			11,704			(4,676	)		-40.0	%

Net investment income		8,824			11,112			(2,288	)		-20.6	%
Interest expense		(2,967	)		(3,150	)		183			-5.8	%
Equity in loss of joint ventures		(9,105	)		(11,359	)		2,254			-19.8	%
(Loss) gain on sale of real estate		-			182			(182	)		-100.0	%
Income before income taxes		3,780			8,489			(4,709	)		-55.5	%
Provision for income taxes		818			2,029			(1,211	)		-59.7	%

Net income		2,962			6,460			(3,498	)		-54.1	%
Income (loss) attributable to noncontrolling interest		(368	)		75			(443	)		-590.7	%
Net income attributable to the Company	$	3,330			6,385		$	(3,055	)		-47.8	%

Net income for 2025 was $3,330,000 or $.18 per share versus $6,385,000 or $.34 per share last year. Excluding the $2.5 million of Altman acquisition expenses, adjusted Net Income was down $1.1 million. Pro rata NOI for 2025 was $37,863,000 versus $38,139,000 last year. Excluding the $1.23 million positive net impact of non-recurring items in last year, adjusted pro rata NOI was up $1.0 million (3%) this year. The following items impacted the comparative results:

Operating profit decreased $4,676,000 impacted by $2,505,000 of expenses related to the Altman Logistics platform acquisition and higher General and administrative expense ($1,041,000 net of $214,000 Development fee revenue and $124,000 of acquisition expenses). General and administrative expense increased primarily due to overlapping compensation as a result of the implementation of our executive succession and transition plan that commenced in June, 2024 along with the new employees from the acquisition. Operating profit at our consolidated Multifamily segment (Dock & Maren only) decreased $1,164,000 due to lower occupancy and higher bad debts along with higher than typical maintenance expenses to upgrade our tenants' experience. Industrial and commercial segment's operating profit declined $1,372,000 because of a $652,000 increase in depreciation expense from completion of our new Chelsea warehouse, as well as lower occupancy due to a tenant default and non-renewing leases. Mining Royalty Land's segment operating profit increased $1,400,000 due to higher per ton royalty revenues and the prior year's overpayment deduction of $619,000.
Net investment income decreased $2,288,000 due to reduced earnings on cash equivalents ($1,956,000) and reduced income from our lending ventures ($332,000) primarily due to fewer residential lot sales.
Interest expense decreased $183,000 compared to the same period last year as we capitalized $182,000 more interest. More interest was capitalized due to increased in-house and joint venture projects under development this year compared to last year.
Equity in loss of Joint Ventures improved $2,254,000 due to improved results at our unconsolidated joint ventures. Results improved $719,000 at Windlass Run Business Park due to improved occupancy, lower variable interest rates ($246,000) and a $302,000 write-off of prior entitlement costs due to the change in use. Bryant Street results improved $1,059,000 due to lower variable interest rates ($732,000) along with a $305,000 improved NOI. Results improved $487,000 at The Verge primarily due to $284,000 lower interest expense following the refinancing in 2024 along with a $131,000 improvement in NOI.

Multifamily Segment (pro rata consolidated and pro rata unconsolidated)

	Twelve Months Ended December 31,
(dollars in thousands)	2025			%			2024		%			Change			%

Lease revenue	$	33,250			100.0	%		32,378		100.0	%		872			2.7	%

Depreciation and amortization		13,533			40.7	%		13,311		41.1	%		222			1.7	%
Operating expenses		10,984			33.0	%		10,558		32.6	%		426			4.0	%
Property taxes		3,972			11.9	%		3,682		11.4	%		290			7.9	%

Cost of operations		28,489			85.7	%		27,551		85.1	%		938			3.4	%

Operating profit before G&A	$	4,761			14.3	%		4,827		14.9	%		(66	)		-1.4	%

Depreciation and amortization		13,533						13,311					222
Unrealized rents & other		(184	)					39					(223	)
Net operating income	$	18,110			54.5	%		18,177		56.1	%		(67	)		-.4	%

The combined consolidated and unconsolidated pro rata net operating income this year for this segment was $18,110,000, down $67,000 compared to $18,177,000 last year. NOI at Dock 79 was down $160,000 (4%) due to higher than typical maintenance expenses to improve our tenants' experience. Maren NOI was down $457,000 (12%) due to lower occupancy and bad debts ($224,000), higher property taxes ($99,000), and higher than typical maintenance expenses. Bryant Street NOI increased $305,000 (5%) primarily due to improved occupancy, lower bad debts and higher retail revenues. Riverside NOI decreased $29,000 (3%) primarily due to higher property taxes ($53,000). NOI at .408 Jackson increased $143,000 (11%) primarily due to improved rental rates. The Verge NOI increased $131,000 (5%) primarily due to higher occupancy and reduced rent concessions more than offsetting a $128,000 increase in property taxes.

Apartment Building	Units		Pro rata NOI 2025		Pro rata NOI 2024		Avg. Occupancy 2025			Avg. Occupancy 2024			Renewal Success Rate YTD 2025			Renewal % increase 2025

Dock 79 Anacostia DC		305	$	3,640,000	$	3,800,000		94.0	%		94.2	%		70.9	%		3.9	%
Maren Anacostia DC		264	$	3,319,000	$	3,776,000		92.6	%		94.3	%		56.9	%		4.0	%
Riverside Greenville		200	$	832,000	$	861,000		92.4	%		93.3	%		61.0	%		4.4	%
Bryant Street DC		487	$	6,098,000	$	5,793,000		92.4	%		91.4	%		59.5	%		2.7	%
.408 Jackson Greenville		227	$	1,441,000	$	1,298,000		94.4	%		95.0	%		60.0	%		3.2	%
Verge Anacostia DC		344	$	2,780,000	$	2,649,000		92.5	%		90.0	%		66.0	%		2.1	%
Multifamily Segment		1,827	$	18,110,000	$	18,177,000		93.0	%		92.7	%

Multifamily Segment (Consolidated - Dock & Maren)

	Twelve Months Ended December 31,
(dollars in thousands)	2025		%			2024		%			Change			%

Lease revenue	$	21,852		100.0	%		22,096		100.0	%		(244	)		-1.1	%

Depreciation and amortization		7,940		36.4	%		7,936		35.8	%		4			0.1	%
Operating expenses		6,713		30.7	%		6,047		27.4	%		666			11.0	%
Property taxes		2,538		11.6	%		2,288		10.4	%		250			10.9	%

Cost of operations		17,191		78.7	%		16,271		73.6	%		920			5.7	%
Operating profit before G&A
	$	4,661		21.3	%		5,825		26.4	%		(1,164	)		-20.0	%

Total revenues for our two consolidated joint ventures (Dock & Maren) were $21,852,000, a decrease of $244,000 versus $22,096,000 last year. Revenues increased $60,000 at Dock 79 due to improved retail billings and Maren revenues decreased $304,000 due to lower occupancy and higher bad debts. Operating expenses increased at both properties due to higher than typical maintenance expenses to upgrade our tenants' experience and higher property taxes. Total operating profit before G&A for the consolidated joint ventures was $4,661,000, down $1,164,000, or 20% versus $5,825,000 last year.

Multifamily Segment (Pro rata unconsolidated)

	Twelve Months Ended December 31,
(dollars in thousands)	2024		%			2023		%			Change		%

Lease revenue	$	21,348		100.0	%		20,336		100.0	%		1,012		5.0	%

Depreciation and amortization		9,181		43.0	%		8,961		44.1	%		220		2.5	%
Operating expenses		7,412		34.7	%		7,332		36.1	%		80		1.1	%
Property taxes		2,590		12.1	%		2,438		12.0	%		152		6.2	%

Cost of operations		19,183		89.9	%		18,731		92.1	%		452		2.4	%

Operating profit before G&A	$	2,165		10.1	%		1,605		7.9	%		560		34.9	%

For our four unconsolidated joint ventures, pro rata revenues were $21,348,000, an increase of $1,012,000 or 5% compared to $20,336,000 in the same period last year as all four projects experienced revenue improvement. Revenues improved at the Verge (up $446,000) due to higher occupancy and lower rent concessions, at Bryant Street (up $262,000) due to improved occupancy, lower bad debts and higher retail revenues, at .408 Jackson (up $229,000) due to improved rates, and at Riverside (up $76,000). Depreciation increased $220,000 primarily due to the write-off of water damaged fixed assets as a result of two small accidental fires. Pro rata operating profit before G&A was $2,165,000 versus $1,605,000 last year, an increase of $560,000 or 35%.

Industrial and Commercial Segment

	Twelve Months Ended December 31,
(dollars in thousands)	2025		%			2024			%			Change			%

Lease revenue	$	5,150		100.0	%		5,621			100.0	%		(471	)		(8.4	%)

Depreciation and amortization		2,096		40.8	%		1,444			25.7	%		652			45.2	%
Operating expenses		913		17.7	%		803			14.3	%		110			13.7	%
Property taxes		403		7.8	%		264			4.7	%		139			52.7	%

Cost of operations		3,412		66.3	%		2,511			44.7	%		901			35.9	%

Operating profit before G&A	$	1,738		33.7	%		3,110			55.3	%		(1,372	)		(44.1	%)

Depreciation and amortization		2,096					1,444						652
Unrealized revenues		94					(7	)					101
Net operating income	$	3,928		76.3	%	$	4,547			80.9	%	$	(619	)		(13.6	%)

Total revenues in this segment were $5,150,000, down $471,000 or 8%, over last year. Operating profit before G&A was $1,738,000, down $1,372,000 or 44% from $3,110,000 last year. Depreciation and amortization increased $652,000 primarily due to last April's completion of our 258,000 square foot speculative Chelsea warehouse. Net operating income in this segment was $3,928,000, down $619,000 or 14% compared to last year. Cranberry NOI was down $509,000 due to average occupancy of 58% compared to 92% last year. Chelsea NOI was negative $118,000 due to carry costs. NOI at 34 Loveton was down $67,000 due to average occupancy of 81% compared to 91% last year. Hollander NOI increased $77,000 while it remained fully occupied.

Mining Royalty Lands Segment Results

	Twelve Months Ended December 31,
(dollars in thousands)	2025		%			2024		%			Change			%

Mining royalty and rent revenue	$	14,380		100.0	%		12,852		100.0	%		1,528			11.9	%

Depreciation, depletion and amortization		752		5.1	%		636		5.0	%		116			18.2	%
Operating expenses		65		0.5	%		69		0.5	%		(4	)		-5.8
Property taxes		310		2.2	%		294		2.3	%		16			5.4	%

Cost of operations		1,127		7.8	%		999		7.8	%		128			12.8	%

Operating profit before G&A	$	13,253		92.2	%		11,853		92.2	%		1,400			11.8	%

Depreciation and amortization		752					636					116
Unrealized revenues		608					1,907					(1,299	)
Net operating income	$	14,613		101.6	%	$	14,396		112.0	%	$	217			1.5	%

Total revenues in this segment were $14,380,000, an increase of $1,528,000 or 12% versus $12,852,000 last year. Royalty revenues in the prior year were impacted by the deduction of royalties to resolve an $842,000 overpayment which we referenced previously. During 2024, the tenant withheld $619,000 in royalties otherwise due to the Company. Royalty tons were down 5% primarily due to a decrease at one location that had one-time project specific rail shipments in the prior year. The revenue reduction from the decreased volume was more than offset by (i) increased royalties per ton (up 12.8% excluding the prior year payment deduction) and (ii) the overpayment reduction in the prior year. Total operating profit before G&A in this segment was $13,253,000, an increase of $1,400,000 versus $11,853,000 last year. Net operating income in this segment was $14,613,000, up only $217,000 compared to last year as the higher revenues this year were nearly offset by the $1.23M non-recurring, net positive impact in last year.

Development Segment Results

	Twelve Months Ended December 31,
(dollars in thousands)	2025			2024		Change

Lease revenue	$	1,250			1,205		45
Joint venture management fee revenue		214			-		214
Total revenues		1,464			1,205		259

Depreciation, depletion and amortization		171			171		-
Operating expenses		2,606			251		2,355
Property taxes		656			591		65

Cost of operations		3,433			1,013		2,420

Operating (loss) profit before G&A	$	(1,969	)		192		(2,161	)

Joint venture management fee revenues are fees paid to the Company primarily from our three minority ownership warehouse projects acquired October 21, 2025. Development segment operating expenses included $2,381,000 of expenses related to the Altman Logistics platform acquisition.

CONSOLIDATED BALANCE SHEETS - As of December 31
(In thousands, except share data)

Assets:	December 31, 2025		December 31, 2024
Real estate investments at cost:
Land	$	182,936		168,943
Buildings and improvements		309,132		283,421
Projects under construction		45,032		32,770
Total investments in properties		537,100		485,134
Less accumulated depreciation and depletion		88,558		77,695
Net investments in properties		448,542		407,439

Real estate held for investment, at cost		12,626		11,722
Investments in joint ventures		153,084		153,899
Net real estate investments		614,252		573,060

Cash, cash equivalents and restricted cash including $11,394 and $1,315 of restricted cash at December 31, 2025 and 2024, respectively		105,361		149,935
Accounts receivable, net		1,874		1,352
Federal and state income taxes receivable		1,071		-
Unrealized rents		1,264		1,380
Deferred costs		3,768		2,136
Goodwill		6,893		-
Other assets		662		622
Total assets	$	735,145		728,485

Liabilities:
Secured notes payable	$	192,554		178,853
Accounts payable and accrued liabilities		12,148		6,026
Other liabilities		2,317		1,487
Federal and state income taxes payable		-		611
Deferred revenue		3,356		2,437
Deferred income taxes		66,900		67,688
Deferred compensation		1,524		1,465
Tenant security deposits		689		805
Total liabilities		279,488		259,372

Commitments and contingencies

Equity:
Common stock, $.10 par value 25,000,000 shares authorized, 19,109,541 and 19,046,894 shares issued and outstanding, respectively		1,911		1,905
Capital in excess of par value		71,368		68,876
Retained earnings		355,210		352,267
Accumulated other comprehensive income, net		24		55
Total shareholders' equity		428,513		423,103
Noncontrolling interests		27,144		46,010
Total equity		455,657		469,113
Total liabilities and equity	$	735,145		728,485

Non-GAAP Financial Measures.

To supplement the financial results presented in accordance with GAAP, FRP presents certain non-GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange Commission. We believe these non-GAAP measures provide useful information to our Board of Directors, management and investors regarding certain trends relating to our financial condition and results of operations. Our management uses these non-GAAP measures to compare our performance to that of prior periods for trend analyses, purposes of determining management incentive compensation and budgeting, forecasting and planning purposes. We provide Pro rata net operating income (NOI), adjusted Pro rata net operating income, and adjusted Net income because we believe they assist investors and analysts in estimating our economic interest in our consolidated and unconsolidated partnerships, when read in conjunction with our reported results under GAAP. We provided an adjusted Net Income to adjust for the impact of one-time expenses of the Altman Logistics acquisition, which is a material business combination unlike our historical real estate acquisitions or joint ventures where expenses are capitalized. We also provided adjusted net operating income to adjust for the impact of the one-time material royalty payment in the third quarter of 2024 to better depict the comparable results. Management believes these adjustments provide a more accurate comparison of our on-going business operations and results over time due to the non-recurring, material and unusual nature of these two specific items. These measures are not, and should not be viewed as, a substitute for GAAP financial measures. For ease of comparison all the figures in the tables below include the results for The Verge in the Multifamily segment for all periods shown.

Pro Rata Net Operating Income Reconciliation
Twelve months ended 12/31/25 (in thousands)

	Industrial and Commercial Segment		Development Segment			Multifamily Segment			Mining Royalties Segment		Unallocated Corporate Expenses			FRP Holdings Totals
Net income (loss)	$	1,330		1,270			(5,773	)		10,104		(3,969	)		2,962
Income tax allocation		408		390			(1,784	)		3,104		(1,300	)		818
Income (loss) before income taxes		1,738		1,660			(7,557	)		13,208		(5,269	)		3,780

Less:
Management fee revenue				214						-					214
Interest income				3,243			18					5,563			8,824
Plus:
Unrealized rents		94		1			21			608		-			724
Professional fees				2,406			164								2,570
Equity in loss of joint ventures		-		(386	)		9,446			45					9,105
Interest expense		-		-			2,790			-		177			2,967
Depreciation/amortization		2,096		171			7,940			752					10,959
General and administrative		-		-			-			-		10,655			10,655
															-
Net operating income (loss)		3,928		395			12,786			14,613		-			31,722

NOI of noncontrolling interest							(5,827	)							(5,827	)
Pro rata NOI from unconsolidated joint ventures				817			11,151								11,968

Pro rata net operating income	$	3,928		1,212			18,110			14,613		-			37,863

Pro Rata Net Operating Income Reconciliation
Twelve months ended 12/31/24 (in thousands)

	Industrial and Commercial Segment		Development Segment			Multifamily Segment			Mining Royalties Segment		Unallocated Corporate Expenses		FRP Holdings Totals
Net income (loss)	$	1,459		(3,098	)		(5,708	)		8,219		5,588		6,460
Income tax allocation		448		(952	)		(1,764	)		2,525		1,772		2,029
Income (loss) before income taxes		1,907		(4,050	)		(7,472	)		10,744		7,360		8,489

Less:
Unrealized rents		7		-			-			-		-		7
Gain on sale of real estate		-		-			-			182		-		182
Interest income		-		3,574			-			-		7,538		11,112
Plus:
Unrealized rents		-		-			10			1,907		-		1,917
Professional fees		-		-			85			-		-		85
Equity in loss of joint ventures		-		2,049			9,266			44		-		11,359
Interest expense		-		-			2,972			-		178		3,150
Depreciation/amortization		1,444		171			7,936			636		-		10,187
General and administrative		1,203		5,767			1,059			1,247		-		9,276
														-
Net operating income (loss)		4,547		363			13,856			14,396		-		33,162

NOI of noncontrolling interest		-		-			(6,326	)		-		-		(6,326	)
Pro rata NOI from unconsolidated joint ventures		-		656			10,647			-		-		11,303

Pro rata net operating income	$	4,547		1,019			18,177			14,396		-		38,139

	Three Months Ended
	December 31					Years Ended December 31
	2025			2024		2025			2024
Reconciliation of net Income to adjusted net income:

Net income attributable to the Company	$	380		$	1,679	$	3,330		$	6,385
Adjustments related to Altman acquisition expenses:
Operating expenses		431			-		2,381			-
General and administrative		81			-		124			-
Total adjustments to net income before income taxes		512			-		2,505			-
Income tax effect on non-GAAP adjustment		(120	)		-		(589	)		-
Adjusted net income attributable to the Company	$	772		$	1,679	$	5,246		$	6,385

Reconciliation of NOI to adjusted NOI:

Pro rata net operating income	$	9,288		$	9,103	$	37,863		$	38,139
Minimum royalty payment applicable to prior 24 months		-			-		-			(1,853	)
Deduction to resolve royalty overpayment		-			-		-			619
Adjusted pro rata net operating income	$	9,288		$	9,103	$	37,863		$	36,905

Conference Call

The Company will host a conference call on Friday, April 10, 2026 at 4:30 p.m. (ET). Analysts, stockholders and other interested parties may access the teleconference live by calling 1-888-506-0062 (passcode 751153) within the United States or by joining the webcast at https://www.webcaster5.com/Webcast/Page/3158/53880. International callers may dial 1-973-528-0011 (passcode 751153). Audio replay will be available until April 10, 2027 by accessing it at https://www.webcaster5.com/Webcast/Page/3158/53880. The webcast replay will also be available on the Company's investor relations page (https://www.frpdev.com/investor-relations/) following the call.

Additional Information

Our investor relations website is https://investors.frpdev.com and we encourage investors to use it as a way of easily finding information about us. We promptly make available on this website, free of charge, the reports that we file or furnish with the SEC, press releases, quarterly earnings presentations, investor presentations, and corporate governance information, which may contain material information about us, and you may subscribe to Email Alerts to be notified of new information posted to this site.

Investors are cautioned that any statements in this press release which relate to the future are, by their nature, subject to risks and uncertainties that could cause actual results and events to differ materially from those indicated in such forward-looking statements. These include, but are not limited to: the possibility that we may be unable to find appropriate investment opportunities; levels of construction activity in the markets served by our mining properties; demand for flexible warehouse/office facilities in our markets; multifamily demand in Washington D.C. and Greenville, South Carolina; our ability to obtain zoning and entitlements necessary for property development; the impact of lending and capital market conditions on our liquidity; our ability to finance projects or repay our debt; general real estate investment and development risks; vacancies in our properties; risks associated with developing and managing properties in partnership with others; competition; our ability to renew leases or re-lease spaces as leases expire; illiquidity of real estate investments; bankruptcy or defaults of tenants; the impact of restrictions imposed by our credit facility; the level and volatility of interest rates; environmental liabilities; inflation risks; cybersecurity risks; as the impact of tariffs on our industrial tenants and construction costs; well as other risks listed from time to time in our SEC filings; including but not limited to; our annual and quarterly reports. We have no obligation to revise or update any forward-looking statements, other than as imposed by law, as a result of future events or new information. Readers are cautioned not to place undue reliance on such forward-looking statements.

FRP Holdings, Inc. is a holding company engaged in the real estate business, namely (i) leasing and management of commercial properties owned by the Company, (ii) leasing and management of mining royalty land owned by the Company, (iii) real property acquisition, entitlement, development and construction primarily for apartment, retail, warehouse, and office, and (iv) leasing and management of residential apartment buildings.

Contact:
Matthew C. McNulty
Chief Financial Officer
904/858-9100

SOURCE: FRP Holdings, Inc.

View the original press release on ACCESS Newswire

FRP Holdings, Inc. Reports Fiscal 2025 Fourth Quarter Results