
One Liberty (OLP) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
24.5M
Gross Profit
19.7M
80.07%
Operating Income
8.8M
35.94%
Net Income
9.4M
38.37%
EPS (Diluted)
$0.39
Balance Sheet Metrics
Total Assets
811.7M
Total Liabilities
507.4M
Shareholders Equity
304.3M
Debt to Equity
1.67
Cash Flow Metrics
Operating Cash Flow
13.1M
Free Cash Flow
11.0M
Revenue & Profitability Trend
One Liberty Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 90.6M | 90.6M | 92.2M | 82.7M | 81.9M |
Cost of Goods Sold | 17.9M | 16.4M | 15.5M | 13.8M | 13.6M |
Gross Profit | 72.7M | 74.2M | 76.7M | 68.9M | 68.3M |
Gross Margin % | 80.2% | 81.9% | 83.2% | 83.3% | 83.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 15.4M | 15.8M | 15.3M | 14.3M | 13.7M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 15.4M | 15.8M | 15.3M | 14.3M | 13.7M |
Operating Income | 33.0M | 33.3M | 37.4M | 31.5M | 31.3M |
Operating Margin % | 36.4% | 36.7% | 40.5% | 38.1% | 38.2% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 19.5M | 18.8M | 17.6M | 17.9M | 19.3M |
Other Non-Operating Income | 18.2M | 16.2M | 23.6M | 26.4M | 16.4M |
Pre-tax Income | 30.8M | 29.9M | 42.3M | 39.0M | 27.4M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 30.8M | 29.9M | 42.3M | 39.0M | 27.4M |
Net Margin % | 34.0% | 33.0% | 45.8% | 47.2% | 33.5% |
Key Metrics | |||||
EBITDA | 57.6M | 56.6M | 61.5M | 53.5M | 52.7M |
EPS (Basic) | $1.48 | $1.44 | $2.07 | $1.93 | $1.40 |
EPS (Diluted) | $1.40 | $1.38 | $1.99 | $1.85 | $1.33 |
Basic Shares Outstanding | 20600000 | 20499000 | 20360000 | 20086000 | 19571000 |
Diluted Shares Outstanding | 20600000 | 20499000 | 20360000 | 20086000 | 19571000 |
Income Statement Trend
One Liberty Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 42.3M | 26.4M | 6.7M | 16.2M | 12.7M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | 0 | 1.3M | 0 |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 59.3M | 43.1M | 22.8M | 31.8M | 28.1M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 13.6M | 14.7M | 19.8M | 20.7M | 24.7M |
Intangible Assets | - | - | - | - | 24.7M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 19.6M | 19.8M | 23.8M | 13.3M | 20.7M |
Total Non-Current Assets | 707.7M | 718.5M | 760.5M | 721.2M | 748.0M |
Total Assets | 767.0M | 761.6M | 783.3M | 753.0M | 776.1M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | - | - | 21.1M | 11.5M | 12.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 26.1M | 25.4M | 50.0M | 39.9M | 43.3M |
Non-Current Liabilities | |||||
Long-term Debt | 420.6M | 418.3M | 405.2M | 396.3M | 429.7M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 11.8M | 10.1M | 11.1M | 10.4M | 11.2M |
Total Non-Current Liabilities | 432.3M | 428.4M | 416.3M | 406.8M | 440.9M |
Total Liabilities | 458.4M | 453.9M | 466.3M | 446.7M | 484.2M |
Equity | |||||
Common Stock | 20.7M | 20.3M | 20.4M | 20.2M | 19.9M |
Retained Earnings | -49.0M | -40.8M | -32.1M | -36.2M | -37.5M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 308.6M | 307.7M | 316.9M | 306.3M | 292.0M |
Key Metrics | |||||
Total Debt | 420.6M | 418.3M | 426.2M | 407.8M | 442.2M |
Working Capital | 33.2M | 17.7M | -27.2M | -8.2M | -15.1M |
Balance Sheet Composition
One Liberty Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 30.8M | 29.9M | 42.3M | 39.0M | 27.4M |
Depreciation & Amortization | 23.1M | 23.8M | 23.0M | 22.0M | 22.2M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -944.0K | 3.8M | -6.9M | 6.5M | -4.9M |
Operating Cash Flow | 56.6M | 61.1M | 60.0M | 72.3M | 48.9M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | 0 | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | - | - | 918.0K | 975.0K | 150.0K |
Financing Activities | |||||
Share Repurchases | 0 | -9.6M | -5.2M | 0 | 0 |
Dividends Paid | -38.5M | -38.1M | -37.8M | -37.3M | -29.4M |
Debt Issuance | 78.1M | 77.4M | 124.0M | 31.8M | 59.7M |
Debt Repayment | -75.7M | -90.0M | -110.4M | -66.9M | -64.9M |
Financing Cash Flow | -32.9M | -78.5M | -18.2M | -70.1M | -32.4M |
Free Cash Flow | 39.1M | 46.1M | 44.2M | 48.6M | 35.1M |
Net Change in Cash | 23.8M | -17.4M | 42.7M | 3.2M | 16.7M |
Cash Flow Trend
One Liberty Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
17.23
Forward P/E
41.17
Price to Book
1.47
Price to Sales
5.06
PEG Ratio
-1.34
Profitability Ratios
Profit Margin
29.83%
Operating Margin
39.63%
Return on Equity
9.58%
Return on Assets
2.75%
Financial Health
Current Ratio
1.24
Debt to Equity
133.16
Beta
1.07
Per Share Data
EPS (TTM)
$1.29
Book Value per Share
$15.11
Revenue per Share
$4.57
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
olp | 480.2M | 17.23 | 1.47 | 9.58% | 29.83% | 133.16 |
Vici Properties | 34.8B | 12.50 | 1.28 | 10.45% | 70.20% | 65.00 |
W. P. Carey | 15.4B | 45.53 | 1.85 | 3.98% | 20.52% | 105.09 |
American Assets | 1.6B | 16.86 | 1.05 | 8.26% | 16.42% | 150.45 |
Safehold | 1.1B | 10.82 | 0.48 | 4.44% | 26.69% | 182.70 |
CTO Realty Growth | 537.0M | 33.13 | 0.93 | -5.66% | -21.38% | 106.19 |
Financial data is updated regularly. All figures are in the company's reporting currency.