FRANKLIN STREET PROPERTIES CORP /MA/ FSP
Our company, Franklin Street Properties Corp., which we refer to as FSP Corp., the Company, we or our, is a Maryland corporation that operates in a manner intended to qualify as a real estate investment trust, or REIT, for federal income tax purposes. Our common stock is traded on the NYSE American under the symbol "FSP". FSP Corp. is the successor to Franklin Street Partners Limited Partnership, or the FSP Partnership, which was originally formed as a Massachusetts general partnership in January 1997 as the successor to a Massachusetts general partnership that was formed in 1981. On January 1, 2002, the FSP Partnership converted into FSP Corp., which we refer to as the conversion. As a result of this conversion, the FSP Partnership ceased to exist and we succeeded to the business of the FSP Partnership. In the conversion, each unit of both general and limited partnership interests in the FSP Partnership was converted into one share of our common stock. As a result of the conversion, we hold, directly and indirectly, 100% of the interest in three former subsidiaries of the FSP Partnership: FSP Investments LLC, FSP Property Management LLC, and FSP Holdings LLC. We operate some of our business through these subsidiaries.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $107.2M | $120.1M | $145.7M | $165.6M | $209.4M | $245.8M | $269.1M | $268.9M | $272.6M | $249.9M |
| Cost of revenue | $42.0M | $45.0M | $50.7M | $52.8M | $60.9M | $66.9M | $72.3M | $70.7M | $71.2M | — |
| Gross profit | $65.1M | $75.1M | $95.0M | $112.8M | $148.5M | $178.9M | $196.8M | $198.2M | $201.4M | — |
| SG&A | $12.4M | $13.9M | $14.0M | $13.9M | $15.9M | $15.0M | $14.5M | $13.1M | $13.5M | $14.1M |
| Total operating expenses | $140.0M | $152.8M | $171.0M | $187.9M | $228.7M | $254.9M | $262.3M | $262.2M | $264.2M | $239.2M |
| Operating income | — | — | — | — | — | — | — | $6.6M | $8.4M | $10.7M |
| Interest expense | — | — | $24.3M | $22.8M | $32.3M | $36.0M | $36.8M | $38.4M | $32.4M | $26.5M |
| Pre-tax income | -$44.8M | -$52.5M | -$47.8M | $1.3M | $92.9M | $32.9M | $6.7M | $6.6M | -$11.9M | $8.8M |
| Income tax | $189.0K | $216.0K | $279.0K | $204.0K | $638.0K | $250.0K | $269.0K | $360.0K | $400.0K | $418.0K |
| Net income | -$45.0M | -$52.7M | -$48.1M | $1.1M | $92.7M | $32.6M | $6.5M | $13.1M | -$15.9M | $8.4M |
| EPS, basic | -0.43 | -0.51 | -0.47 | 0.01 | 0.87 | 0.30 | 0.06 | — | — | — |
| EPS, diluted | -0.43 | -0.51 | -0.47 | 0.01 | 0.87 | 0.30 | 0.06 | 0.12 | -0.15 | 0.08 |
| Shares, diluted (wtd. avg.) | $103.6M | $103.5M | $103.4M | $103.3M | $106.7M | $107.3M | $107.2M | — | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $30.6M | $41.1M | $127.9M | $6.6M | $40.8M | $4.2M | $9.8M | $11.2M | $9.8M | $9.4M |
| Property, plant and equipment | $136.0K | $70.0K | $123.0K | $154.0K | $198.0K | $163.0K | $183.0K | $197.0K | $289.0K | $313.0K |
| Other intangibles | $2.5M | $4.2M | $6.7M | $10.2M | $14.9M | $28.2M | $40.7M | $59.6M | $86.5M | $125.5M |
| Total assets | $892.9M | $946.9M | $1.17B | $1.24B | $1.36B | $1.79B | $1.84B | $1.90B | $1.99B | $2.09B |
| Total liabilities | $285.9M | $291.1M | $456.5M | $472.9M | $581.0M | $1.03B | $1.06B | $1.06B | $1.12B | $1.13B |
| Total equity | $607.0M | $655.9M | $712.8M | $768.7M | $783.2M | $768.1M | $786.4M | $837.6M | $871.3M | $962.0M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $3.8M | $9.0M | $17.9M | $15.2M | $36.4M | $68.4M | $81.9M | $80.2M | $95.9M | $94.4M |
| Depreciation and amortisation | $45.3M | $47.7M | $57.2M | $65.7M | $81.0M | $91.6M | $93.8M | $97.2M | $103.7M | $95.2M |
| Stock-based compensation | $225.0K | $270.0K | $315.0K | $394.0K | $338.0K | $337.0K | $337.0K | — | — | — |
| Capital expenditure | $16.4M | $25.2M | $31.6M | $54.9M | $64.8M | $77.9M | $70.7M | $51.1M | $54.2M | $37.4M |
| Investing cash flow | -$10.3M | $70.3M | $113.6M | $74.0M | $505.5M | $11.0M | -$19.6M | $25.6M | -$5.1M | -$245.0M |
| Financing cash flow | -$5.6M | -$164.5M | -$10.3M | -$123.4M | -$505.2M | -$85.1M | -$63.7M | -$104.5M | -$90.4M | $141.8M |
| Dividends paid | $4.1M | $4.1M | $4.1M | $54.0M | $38.5M | $38.6M | $38.6M | $49.3M | $81.5M | $77.5M |
| Buybacks | — | — | — | $4.8M | $18.2M | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-025284.
Others in SIC 6798
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| WELL | WELLTOWER INC. | $166.72B | 169.9x | 40.2% |
| PLD | Prologis, Inc. | $128.05B | 38.6x | 7.2% |
| EQIX | EQUINIX INC | $102.22B | 75.3x | 5.4% |
| AMT | AMERICAN TOWER CORP /MA/ | $81.93B | 32.6x | 20.8% |
| SPG | SIMON PROPERTY GROUP INC. | $67.86B | 14.8x | 6.7% |
| DLR | DIGITAL REALTY TRUST, INC. | $66.20B | 52.6x | 10.0% |
| O | REALTY INCOME CORP | $57.96B | 52.4x | 9.1% |
| PSA | Public Storage | $53.04B | 33.5x | 2.7% |