FIP
FTAI Infrastructure Inc.
$4.22
-0.13 (-2.99%)
At close · Jul 16
Market Cap
$498.65M
Shares
118,163,555
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$502.52M
+51.6%
FY2025
Net Income
-$152.05M
+42.9%
FY2025
Diluted EPS
-$2.26
+16.9%
FY2025
Operating Cash Flow
-$118.01M
-672.4%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| $594.72M | $502.52M | $331.5M | $320.47M | $261.97M | $120.22M | $68.56M | |
| -$305.29M | -$265.91M | -$122.11M | -$99.6M | -$53.24M | -$16.02M | -$10.76M | |
| $14.66M | $16.22M | $14.8M | $12.83M | $10.89M | $8.74M | $8.52M | |
| $158.17M | $132.49M | $79.41M | $80.99M | $70.75M | $54.02M | $31.11M | |
| — | $299.59M | $247.67M | $253.67M | $208.16M | $98.54M | $69.39M | |
| $576.88M | $494.55M | $430.99M | $364.85M | $319.61M | $191.76M | $123.76M | |
| $305.29M | $265.91M | $122.11M | $99.6M | $53.24M | $16.02M | $10.76M | |
| -$375.56M | -$163.34M | -$163.26M | -$112.91M | -$125.41M | -$38.43M | -$18.51M | |
| $6.47M | $12.3M | -$55.5M | -$24.71M | -$67.4M | -$13.5M | -$3.11M | |
| -$357.71M | -$155.37M | -$262.75M | -$157.28M | -$183.05M | -$109.97M | -$73.71M | |
| $41.72M | -$3.32M | $3.31M | $2.47M | $4.47M | -$3.63M | -$1.98M | |
| -$399.43M | -$152.05M | -$266.06M | -$159.75M | -$187.52M | -$106.34M | -$71.72M | |
| — | -30.26% | -80.26% | -49.85% | -71.58% | -88.46% | -104.61% | |
| -$47.74M | -$44.88M | -$42.42M | -$38.41M | — | — | — | |
| -$467.3M | -$207.4M | -$294.46M | -$183.74M | -$177.24M | -$79.87M | -$55.2M | |
| -$439.93M | -$40.74M | -$202.18M | $282K | -$298.25M | -$209.1M | -$81.81M | |
| USD/shares | — | -$2.24 | -$2.72 | -$1.78 | -$1.73 | -$0.80 | -$0.56 |
| USD/shares | — | -$2.26 | -$2.72 | -$1.79 | -$1.73 | -$0.80 | -$0.56 |
| shares | — | 115.21M | 108.22M | 102.96M | 102.75M | 99.39M | 99.39M |
| shares | — | 115.21M | 108.22M | 102.96M | 102.75M | 99.39M | 99.39M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2020–FY2025: $42.41M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
7.23×
Conglomerates median 1.21×
EV/EBIT
—
Conglomerates median 17.38×
P/E (TTM)
—
Conglomerates median 14.00×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|---|
| Long Ridge | $179,331,000 | — | — | — | — | — |
| Power and Gas | $179,331,000 | $0 | $0 | $0 | $0 | $0 |
| Railroad | $172,940,000 | $180,027,000 | $169,445,000 | $149,661,000 | $62,250,000 | $4,424,000 |
| Jefferson Terminal | $85,658,000 | $80,646,000 | $72,146,000 | $60,289,000 | $46,352,000 | $60,283,000 |
| Rapauno | $10,991,000 | $15,824,000 | $10,691,000 | $4,117,000 | $11,617,000 | $3,855,000 |
| Repauno | $10,991,000 | $15,824,000 | $10,691,000 | $4,117,000 | $11,617,000 | $3,855,000 |
| Sustainability | $0 | $0 | $0 | $0 | $0 | $0 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|---|
| Rail Revenue | $172,482,000 | $178,243,000 | $167,793,000 | $147,804,000 | $61,514,000 | $4,424,000 |
| Service Other | $95,054,000 | $93,259,000 | $83,350,000 | $59,574,000 | $45,038,000 | $50,887,000 |
| Roadside Services Revenues | $52,194,000 | $55,000,000 | $68,190,000 | $47,899,000 | — | — |
| License And Service | $5,089,000 | $4,963,000 | $3,089,000 | $3,221,000 | $2,424,000 | $1,186,000 |
| Product And Service Other | $324,000 | $32,000 | -$1,950,000 | $3,468,000 | $11,243,000 | $3,855,000 |
| Crude Marketing Revenues | — | — | — | — | — | $8,210,000 |