vs
Side-by-side financial comparison of FRP HOLDINGS, INC. (FRPH) and Intellicheck, Inc. (IDN). Click either name above to swap in a different company.
FRP HOLDINGS, INC. is the larger business by last-quarter revenue ($10.9M vs $6.6M, roughly 1.6× Intellicheck, Inc.). Intellicheck, Inc. runs the higher net margin — 23.4% vs 1.3%, a 22.1% gap on every dollar of revenue. On growth, Intellicheck, Inc. posted the faster year-over-year revenue change (11.8% vs 3.6%). Intellicheck, Inc. produced more free cash flow last quarter ($2.4M vs $-21.5M). Over the past eight quarters, Intellicheck, Inc.'s revenue compounded faster (19.1% CAGR vs 3.8%).
FRP Advisory is a business advisory firm based in the United Kingdom, providing restructuring, corporate finance, debt advisory, forensic accounting and financial advisory and is one of the UK’s largest specialists in the area of corporate restructuring.
Intellicheck, Inc. is a US-based technology company specializing in identity verification and fraud prevention solutions. It develops AI-powered tools to validate government-issued identification documents, streamline customer onboarding, and mitigate identity theft risks for clients across finance, retail, healthcare and public sector segments.
FRPH vs IDN — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $10.9M | $6.6M |
| Net Profit | $139.0K | $1.6M |
| Gross Margin | — | 91.4% |
| Operating Margin | 15.4% | 22.5% |
| Net Margin | 1.3% | 23.4% |
| Revenue YoY | 3.6% | 11.8% |
| Net Profit YoY | -91.8% | 218.0% |
| EPS (diluted) | $0.03 | $0.08 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $10.9M | $6.6M | ||
| Q3 25 | $10.8M | $6.0M | ||
| Q2 25 | $10.8M | $5.1M | ||
| Q1 25 | $10.3M | $4.9M | ||
| Q4 24 | $10.5M | $5.9M | ||
| Q3 24 | $10.6M | $4.7M | ||
| Q2 24 | $10.5M | $4.7M | ||
| Q1 24 | $10.1M | $4.7M |
| Q4 25 | $139.0K | $1.6M | ||
| Q3 25 | $662.0K | $290.0K | ||
| Q2 25 | $578.0K | $-251.0K | ||
| Q1 25 | $1.7M | $-318.0K | ||
| Q4 24 | $1.7M | $488.0K | ||
| Q3 24 | $1.4M | $-837.0K | ||
| Q2 24 | $2.0M | $-127.0K | ||
| Q1 24 | $1.3M | $-442.0K |
| Q4 25 | — | 91.4% | ||
| Q3 25 | — | 90.5% | ||
| Q2 25 | — | 89.8% | ||
| Q1 25 | — | 89.7% | ||
| Q4 24 | — | 91.1% | ||
| Q3 24 | — | 91.0% | ||
| Q2 24 | — | 90.5% | ||
| Q1 24 | — | 90.7% |
| Q4 25 | 15.4% | 22.5% | ||
| Q3 25 | 12.6% | 4.0% | ||
| Q2 25 | 15.3% | -5.8% | ||
| Q1 25 | 22.6% | -7.1% | ||
| Q4 24 | 27.7% | 8.1% | ||
| Q3 24 | 29.0% | -19.3% | ||
| Q2 24 | 26.9% | -4.6% | ||
| Q1 24 | 28.4% | -11.2% |
| Q4 25 | 1.3% | 23.4% | ||
| Q3 25 | 6.1% | 4.8% | ||
| Q2 25 | 5.3% | -4.9% | ||
| Q1 25 | 16.6% | -6.5% | ||
| Q4 24 | 16.0% | 8.2% | ||
| Q3 24 | 12.8% | -17.8% | ||
| Q2 24 | 19.5% | -2.7% | ||
| Q1 24 | 12.8% | -9.4% |
| Q4 25 | $0.03 | $0.08 | ||
| Q3 25 | $0.03 | $0.01 | ||
| Q2 25 | $0.03 | $-0.01 | ||
| Q1 25 | $0.09 | $-0.02 | ||
| Q4 24 | $0.09 | $0.02 | ||
| Q3 24 | $0.07 | $-0.04 | ||
| Q2 24 | $0.11 | $-0.01 | ||
| Q1 24 | $0.07 | $-0.02 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $9.7M |
| Total DebtLower is stronger | $192.6M | — |
| Stockholders' EquityBook value | $428.5M | $20.7M |
| Total Assets | $735.1M | $24.5M |
| Debt / EquityLower = less leverage | 0.45× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $9.7M | ||
| Q3 25 | $134.9M | $7.2M | ||
| Q2 25 | $153.2M | $8.6M | ||
| Q1 25 | $142.9M | $5.1M | ||
| Q4 24 | $148.6M | $4.7M | ||
| Q3 24 | $144.7M | $5.7M | ||
| Q2 24 | $156.9M | $7.3M | ||
| Q1 24 | $152.5M | $9.2M |
| Q4 25 | $192.6M | — | ||
| Q3 25 | $185.3M | — | ||
| Q2 25 | $180.4M | — | ||
| Q1 25 | $178.3M | — | ||
| Q4 24 | $178.9M | — | ||
| Q3 24 | $178.8M | — | ||
| Q2 24 | $178.8M | — | ||
| Q1 24 | $178.7M | — |
| Q4 25 | $428.5M | $20.7M | ||
| Q3 25 | $427.7M | $18.9M | ||
| Q2 25 | $426.7M | $18.0M | ||
| Q1 25 | $425.2M | $17.6M | ||
| Q4 24 | $423.1M | $17.7M | ||
| Q3 24 | $420.9M | $16.7M | ||
| Q2 24 | $419.1M | $17.3M | ||
| Q1 24 | $416.1M | $17.2M |
| Q4 25 | $735.1M | $24.5M | ||
| Q3 25 | $731.3M | $25.3M | ||
| Q2 25 | $722.8M | $23.1M | ||
| Q1 25 | $717.1M | $24.6M | ||
| Q4 24 | $728.5M | $20.9M | ||
| Q3 24 | $726.9M | $20.7M | ||
| Q2 24 | $711.9M | $21.9M | ||
| Q1 24 | $705.7M | $22.6M |
| Q4 25 | 0.45× | — | ||
| Q3 25 | 0.43× | — | ||
| Q2 25 | 0.42× | — | ||
| Q1 25 | 0.42× | — | ||
| Q4 24 | 0.42× | — | ||
| Q3 24 | 0.42× | — | ||
| Q2 24 | 0.43× | — | ||
| Q1 24 | 0.43× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $29.7M | $2.4M |
| Free Cash FlowOCF − Capex | $-21.5M | $2.4M |
| FCF MarginFCF / Revenue | -196.6% | 36.0% |
| Capex IntensityCapex / Revenue | 468.5% | 0.1% |
| Cash ConversionOCF / Net Profit | 213.50× | 1.54× |
| TTM Free Cash FlowTrailing 4 quarters | $-34.4M | $4.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $29.7M | $2.4M | ||
| Q3 25 | $8.1M | $-1.7M | ||
| Q2 25 | $8.7M | $3.1M | ||
| Q1 25 | $4.5M | $750.0K | ||
| Q4 24 | $29.0M | $-1.3M | ||
| Q3 24 | $6.3M | $-1.1M | ||
| Q2 24 | $12.2M | $-1.2M | ||
| Q1 24 | $2.9M | $869.0K |
| Q4 25 | $-21.5M | $2.4M | ||
| Q3 25 | $-16.9M | $-1.8M | ||
| Q2 25 | $2.6M | $3.1M | ||
| Q1 25 | $1.4M | $741.0K | ||
| Q4 24 | $-22.2M | $-1.3M | ||
| Q3 24 | $-28.2M | $-1.1M | ||
| Q2 24 | $5.9M | $-1.2M | ||
| Q1 24 | $-3.3M | $860.0K |
| Q4 25 | -196.6% | 36.0% | ||
| Q3 25 | -157.0% | -29.2% | ||
| Q2 25 | 24.0% | 60.9% | ||
| Q1 25 | 13.6% | 15.1% | ||
| Q4 24 | -210.9% | -22.4% | ||
| Q3 24 | -265.7% | -23.1% | ||
| Q2 24 | 56.0% | -25.5% | ||
| Q1 24 | -32.6% | 18.4% |
| Q4 25 | 468.5% | 0.1% | ||
| Q3 25 | 232.0% | 0.4% | ||
| Q2 25 | 55.9% | 0.3% | ||
| Q1 25 | 30.1% | 0.2% | ||
| Q4 24 | 486.1% | 0.2% | ||
| Q3 24 | 325.1% | 0.6% | ||
| Q2 24 | 60.3% | 0.2% | ||
| Q1 24 | 61.2% | 0.2% |
| Q4 25 | 213.50× | 1.54× | ||
| Q3 25 | 12.21× | -5.99× | ||
| Q2 25 | 15.00× | — | ||
| Q1 25 | 2.63× | — | ||
| Q4 24 | 17.18× | -2.71× | ||
| Q3 24 | 4.65× | — | ||
| Q2 24 | 5.96× | — | ||
| Q1 24 | 2.23× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FRPH
| Other | $5.6M | 51% |
| Multifamily Segment | $5.3M | 49% |
IDN
Segment breakdown not available.
