Boston Omaha Corporation (BOC)

Boston Omaha Income Statement

Financials in millions USD. Fiscal year is January - December.

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	98.99	96.25	81.23	56.97	45.74	41.39
Revenue Growth (YoY)	12.80%	18.49%	42.59%	24.55%	10.52%	106.72%
Cost of Revenue	32.15	31.9	26.69	18.59	18.51	17.61
Gross Profit	66.84	64.35	54.54	38.38	27.23	23.78
Selling, General & Admin	16.21	16.11	12.86	9.76	6.97	6.35
Other Operating Expenses	58.57	57.09	46.91	52.39	25.26	29.84
Operating Expenses	74.77	73.21	59.77	62.15	32.23	36.19
Operating Income	-7.93	-8.85	-5.23	-23.77	-4.99	-12.41
Interest Expense / Income	1.14	1.15	1.21	0.96	0.84	0.3
Other Expense / Income	-0.32	-0.02	-14.17	-95.17	-5.79	-11.23
Pretax Income	-8.76	-9.98	7.73	70.44	-0.05	-1.49
Income Tax	-2.26	-2.98	-2.5	17.69	0	0
Net Income	-6.49	-7	10.23	52.75	-0.05	-1.49
Net Income Growth	-	-	-80.60%	-	-	-
Shares Outstanding (Basic)	31	31	30	29	26	23
Shares Outstanding (Diluted)	31	31	30	29	26	23
Shares Change	2.65%	4.46%	2.48%	13.13%	12.72%	14.27%
EPS (Basic)	-0.21	-0.23	0.34	1.82	-	-0.07
EPS (Diluted)	-0.21	-0.23	0.34	1.82	-	-0.07
EPS Growth	-	-	-81.32%	-	-	-
Free Cash Flow	-35.19	-35.81	-45.22	-13.24	-3.4	6.8
Free Cash Flow Per Share	-1.12	-1.15	-1.52	-0.46	-0.13	0.30
Gross Margin	67.52%	66.86%	67.14%	67.37%	59.54%	57.45%
Operating Margin	-8.01%	-9.20%	-6.44%	-41.72%	-10.92%	-29.99%
Profit Margin	-6.56%	-7.28%	12.60%	92.59%	-0.11%	-3.59%
Free Cash Flow Margin	-35.55%	-37.20%	-55.67%	-23.23%	-7.43%	16.43%
Effective Tax Rate	-	-	-32.41%	25.12%	-	-
EBITDA	18.43	16.43	29.58	86.09	12.6	16.15
EBITDA Margin	18.62%	17.07%	36.41%	151.11%	27.54%	39.01%
Depreciation & Amortization	26.05	25.27	20.64	14.69	11.81	17.33
EBIT	-7.61	-8.84	8.94	71.4	0.79	-1.18
EBIT Margin	-7.69%	-9.18%	11.00%	125.32%	1.73%	-2.86%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).