Go Pro

Boston Omaha (BOC) Financials

Boston Omaha logo
$15.06 -0.03 (-0.17%)
As of 10:36 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Boston Omaha

Annual Income Statements for Boston Omaha

This table shows Boston Omaha's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-0.07 -1.05 -3.17 -9.11 -1.49 -0.05 53 10 -7.00 -1.29 -12
Consolidated Net Income / (Loss)
-0.07 -1.05 -3.17 -9.16 -1.48 -2.43 55 10 -6.17 3.37 -18
Net Income / (Loss) Continuing Operations
-0.07 -1.05 -5.22 -24 -1.48 -2.43 55 10 -6.17 3.37 -18
Total Pre-Tax Income
-0.07 -1.05 -3.17 -9.16 -1.48 -2.43 73 7.87 -9.15 3.10 -18
Total Operating Income
-0.02 -1.11 -5.22 -24 -12 -4.99 -24 -5.23 -8.85 -8.47 -3.93
Total Gross Profit
0.04 0.24 0.00 0.00 18 14 7.32 28 64 36 80
Total Revenue
0.04 0.72 0.00 0.00 41 46 57 81 96 108 114
Operating Revenue
0.04 0.72 - - 41 46 57 81 96 108 114
Total Cost of Revenue
0.00 0.48 0.00 0.00 24 32 50 53 33 72 34
Operating Cost of Revenue
0.00 0.47 - - 23 32 50 53 33 72 34
Total Operating Expenses
0.07 1.35 5.22 24 30 19 31 33 73 44 84
Selling, General & Admin Expense
0.07 0.89 - - 10 11 17 18 21 21 20
Depreciation Expense
0.00 0.31 0.74 2.04 3.10 3.70 5.58 8.65 12 14 17
Amortization Expense
0.00 0.15 0.90 6.04 10 3.99 4.55 6.47 7.41 7.68 7.75
Other Operating Expenses / (Income)
- 0.00 3.56 15 6.43 0.14 3.32 0.21 32 0.22 39
Other Special Charges / (Income)
- 0.00 0.03 0.13 0.22 0.20 0.18 -0.06 0.08 0.72 -0.04
Total Other Income / (Expense), net
-0.04 0.06 0.00 0.00 11 2.57 97 13 -0.29 12 -14
Interest Expense
0.03 0.02 - - 0.30 0.84 0.96 1.21 1.15 1.60 2.33
Interest & Investment Income
-0.02 0.00 - - 11 3.63 95 12 0.85 13 -12
Income Tax Expense
0.00 0.00 0.00 0.00 0.00 0.00 18 -2.50 -2.98 -0.27 -0.08
Net Income / (Loss) Attributable to Noncontrolling Interest
- - 0.00 -0.04 0.01 -2.38 2.73 0.15 0.84 4.66 -5.88
Basic Earnings per Share
($0.25) ($0.71) - - ($0.07) $0.00 $1.82 $0.34 ($0.23) ($0.04) ($0.40)
Weighted Average Basic Shares Outstanding
266.95K 1.48M 6.04M 19.93M 22.78M 25.68M 28.98M 29.70M 31.09M 31.50M 31.41M
Diluted Earnings per Share
($0.25) ($0.71) - - ($0.07) $0.00 $1.82 $0.34 ($0.23) ($0.04) ($0.40)
Weighted Average Diluted Shares Outstanding
266.95K 1.48M 6.04M 19.93M 22.78M 25.68M 29.05M 29.77M 31.09M 31.50M 31.41M
Weighted Average Basic & Diluted Shares Outstanding
266.95K 1.48M 6.04M 19.93M 22.78M 25.68M 29.70M 30.82M 31.35M 31.45M 30.67M

Quarterly Income Statements for Boston Omaha

This table shows Boston Omaha's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-1.64 -3.58 -2.81 -2.24 -1.60 5.35 -0.67 -2.32 -2.59 -6.85 -2.15
Consolidated Net Income / (Loss)
-2.46 -0.92 -3.25 -2.02 -1.27 9.91 -2.43 -4.57 -4.36 -6.95 -2.56
Net Income / (Loss) Continuing Operations
-2.46 -0.92 -3.25 -2.02 -1.27 9.91 -2.43 -4.57 -4.36 -6.95 -2.56
Total Pre-Tax Income
-3.17 -2.60 -4.18 -2.04 -1.81 11 -2.62 -5.31 -5.17 -5.29 -3.23
Total Operating Income
-1.94 -2.29 -2.06 -4.40 -0.74 -1.27 -0.80 -0.82 -1.05 -1.26 -2.19
Total Gross Profit
10 35 8.73 6.65 10 38 9.84 9.98 11 50 9.15
Total Revenue
25 25 26 27 28 28 28 28 29 30 28
Operating Revenue
25 25 26 27 28 28 28 28 29 30 28
Total Cost of Revenue
14 -10 17 20 17 -9.71 18 18 18 -20 19
Operating Cost of Revenue
14 -10 17 20 17 -9.71 18 18 18 -20 19
Total Operating Expenses
12 37 11 11 11 39 11 11 12 51 11
Selling, General & Admin Expense
5.45 4.83 5.20 5.72 5.39 4.83 4.52 4.71 5.33 5.44 4.98
Depreciation Expense
3.11 3.33 3.45 3.57 3.70 3.77 4.03 4.16 4.32 4.52 4.45
Amortization Expense
1.88 1.90 1.89 1.88 1.98 1.94 1.91 1.95 1.96 1.93 1.88
Other Operating Expenses / (Income)
1.88 27 0.05 0.06 0.06 28 0.05 0.05 0.05 39 0.06
Other Special Charges / (Income)
-0.07 0.19 0.20 -0.18 -0.00 0.71 0.12 -0.08 -0.02 -0.06 -0.02
Total Other Income / (Expense), net
-1.23 -0.31 -2.13 2.36 -1.07 12 -1.82 -4.49 -4.11 -4.03 -1.04
Interest Expense
0.29 0.28 0.28 0.37 0.47 0.48 0.54 0.57 0.65 0.57 0.61
Interest & Investment Income
-0.94 -0.02 -1.84 2.73 -0.60 13 -1.28 -3.92 -3.46 -3.47 -0.43
Income Tax Expense
-0.72 -1.68 -0.94 -0.02 -0.53 1.22 -0.19 -0.74 -0.81 1.66 -0.67
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.81 2.67 -0.44 0.22 0.32 4.56 -1.76 -2.25 -1.77 -0.10 -0.41
Basic Earnings per Share
($0.05) ($0.12) ($0.09) ($0.07) ($0.05) $0.17 ($0.02) ($0.07) ($0.08) ($0.23) ($0.07)
Weighted Average Basic Shares Outstanding
31.37M 31.09M 31.33M 31.85M 31.43M 31.50M 31.43M 31.45M 31.45M 31.41M 30.80M
Diluted Earnings per Share
($0.05) ($0.12) ($0.09) ($0.07) ($0.05) $0.17 ($0.02) ($0.07) ($0.08) ($0.23) ($0.07)
Weighted Average Diluted Shares Outstanding
31.37M 31.09M 31.33M 31.85M 31.43M 31.50M 31.43M 31.45M 31.45M 31.41M 30.80M
Weighted Average Basic & Diluted Shares Outstanding
31.31M 31.35M 31.46M 31.46M 31.37M 31.45M 31.45M 31.45M 31.45M 30.67M 30.40M

Annual Cash Flow Statements for Boston Omaha

This table details how cash moves in and out of Boston Omaha's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
13 16 -49 2,003 -5.50 -55 27 -27 -15 1.78 5.52
Net Cash From Operating Activities
-0.81 -1.48 -3.19 0.04 9.61 5.17 7.77 -5.17 16 21 18
Net Cash From Continuing Operating Activities
-0.81 -1.48 -3.19 10 9.61 5.17 7.77 -5.17 16 21 18
Net Income / (Loss) Continuing Operations
-1.05 -3.17 -6.48 -9.16 -1.48 -2.43 55 10 -6.17 3.37 -18
Consolidated Net Income / (Loss)
-1.05 -3.17 -6.48 -9.16 -1.48 -2.43 55 10 -6.17 3.37 -18
Depreciation Expense
0.46 1.64 3.35 8.13 14 7.83 10 15 20 22 25
Amortization Expense
- - - 0.00 3.62 3.97 4.43 5.31 5.49 4.19 4.41
Non-Cash Adjustments To Reconcile Net Income
-0.07 0.32 0.36 3.74 -3.16 -2.24 -93 -11 5.55 -12 9.99
Changes in Operating Assets and Liabilities, net
-0.15 -0.26 -0.42 -2.67 -3.08 -1.97 31 -25 -8.59 3.17 -3.22
Net Cash From Investing Activities
-11 -24 -111 -165 -61 -169 -46 88 -64 28 -14
Net Cash From Continuing Investing Activities
-11 -24 -111 1,799 -61 -169 -45 88 -64 28 -14
Purchase of Property, Plant & Equipment
-0.12 -0.71 -2.48 -3.12 -2.81 -8.57 -21 -40 -52 -32 -28
Acquisitions
-11 -23 -12 -136 -9.70 -40 -96 -98 -18 -0.52 -0.01
Purchase of Investments
0.00 -0.25 -177 -843 -1,190 -893 -1,648 -116 -299 -294 -273
Sale and/or Maturity of Investments
0.00 0.30 81 817 1,154 760 1,720 341 304 355 288
Net Cash From Financing Activities
25 42 91 176 49 203 65 -110 33 -48 1.21
Net Cash From Continuing Financing Activities
25 42 65 193 46 109 65 -110 33 -48 1.21
Repayment of Debt
- - 0.00 -0.17 0.00 -0.50 -1.18 -1.50 -1.16 -1.27 -2.29
Repurchase of Common Equity
- 0.00 -0.96 - -1.02 -3.43 -3.66 -0.24 -1.28 -18 -5.76
Payment of Dividends
- - - - 0.00 -1.41 -0.66 0.00 -0.77 -38 -7.08
Issuance of Debt
0.22 - - 0.00 18 5.50 8.13 - 0.00 14 12
Issuance of Common Equity
25 42 92 179 32 60 63 8.01 43 0.21 0.90
Other Financing Activities, net
0.01 0.00 -26 15 0.10 49 -0.82 -116 -6.93 -4.13 3.94
Cash Interest Paid
0.00 0.01 0.01 0.00 0.24 0.82 0.92 1.17 1.13 1.53 2.35

Quarterly Cash Flow Statements for Boston Omaha

This table details how cash moves in and out of Boston Omaha's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-7.51 -13 21 -23 -4.86 8.65 -1.85 7.49 9.39 -9.51 -1.80
Net Cash From Operating Activities
7.88 3.82 2.42 4.51 5.20 9.12 2.56 4.56 4.94 5.81 3.86
Net Cash From Continuing Operating Activities
7.88 3.82 2.42 4.51 5.20 9.12 2.56 4.56 4.94 5.81 3.86
Net Income / (Loss) Continuing Operations
-2.46 -0.92 -3.25 -2.02 -1.27 9.91 -2.43 -4.57 -4.36 -6.95 -2.56
Consolidated Net Income / (Loss)
-2.46 -0.92 -3.25 -2.02 -1.27 9.91 -2.43 -4.57 -4.36 -6.95 -2.56
Depreciation Expense
5.04 5.28 5.39 5.51 5.73 5.77 5.99 6.16 6.33 6.50 6.38
Amortization Expense
1.29 1.36 1.37 1.39 1.26 0.17 1.69 0.48 1.13 1.10 1.22
Non-Cash Adjustments To Reconcile Net Income
-2.23 6.61 3.04 0.01 -2.50 -12 2.07 5.10 4.47 -1.66 0.58
Changes in Operating Assets and Liabilities, net
6.24 -8.52 -4.14 -0.39 1.99 5.71 -4.77 -2.62 -2.64 6.81 -1.76
Net Cash From Investing Activities
-9.81 -15 23 7.27 -0.26 -1.79 -11 -0.16 9.10 -11 5.34
Net Cash From Continuing Investing Activities
-9.81 -15 23 7.27 -0.26 -1.79 -11 -0.16 9.10 -11 5.34
Purchase of Property, Plant & Equipment
-22 -8.76 -8.45 -8.82 -6.43 -8.50 -6.86 -7.30 -5.42 -8.32 -6.48
Purchase of Investments
-114 -34 -113 -52 -73 -56 -61 -69 -57 -86 -72
Sale and/or Maturity of Investments
131 31 145 68 79 63 57 76 72 83 84
Net Cash From Financing Activities
-5.58 -1.18 -4.65 -34 -9.79 1.32 6.83 3.08 -4.65 -4.05 -11
Net Cash From Continuing Financing Activities
-5.58 -1.18 -4.65 -34 -9.79 1.32 6.83 3.08 -4.65 -4.05 -11
Repayment of Debt
-0.20 -0.20 -0.20 -0.20 -0.60 -0.27 -0.36 -0.94 -0.45 -0.55 -0.60
Repurchase of Common Equity
-0.01 - 0.00 -17 -1.38 -0.21 -0.09 -0.00 - -5.67 -4.81
Payment of Dividends
-0.08 -0.69 0.00 - -9.49 -0.52 -1.67 - -3.05 -2.36 -5.58
Issuance of Debt
- - 0.00 - - 3.50 3.50 4.00 - 4.00 0.00
Issuance of Common Equity
1.25 0.00 0.09 - - 0.12 0.53 0.09 0.06 0.23 0.00
Other Financing Activities, net
-6.54 -0.29 -4.53 0.03 1.68 -1.30 4.92 -0.06 -1.21 0.29 -0.01
Cash Interest Paid
0.28 0.28 0.28 0.31 0.46 0.48 0.58 0.54 0.65 0.58 0.61
Cash Income Taxes Paid
0.01 0.04 0.00 0.01 0.00 -0.02 0.00 0.02 -0.00 - 0.00

Annual Balance Sheets for Boston Omaha

This table presents Boston Omaha's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2014 12/31/2015 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
0.05 24 153 332 437 641 807 688 768 728 713
Total Current Assets
0.00 14 94 119 162 329 391 114 131 117 119
Cash & Equivalents
0.00 13 6.84 17 16 45 73 25 22 28 29
Restricted Cash
- 0.00 0.39 1.04 2.20 10 9.19 21 14 9.97 14
Short-Term Investments
- 0.00 85 93 138 109 163 49 74 58 50
Accounts Receivable
0.00 0.28 1.10 4.46 4.19 4.04 4.47 5.83 12 12 16
Prepaid Expenses
0.00 0.07 0.76 2.82 1.42 2.20 2.86 4.69 5.57 5.49 6.48
Other Current Assets
- - - - 0.00 139 139 8.15 3.36 2.93 4.18
Plant, Property, & Equipment, net
0.00 4.24 9.11 42 37 49 76 116 144 162 173
Total Noncurrent Assets
0.05 6.01 51 120 238 263 340 458 493 449 422
Long-Term Investments
0.05 0.66 16 34 43 40 81 144 181 147 126
Goodwill
0.00 4.38 25 46 106 124 151 179 182 182 182
Intangible Assets
0.00 0.97 9.35 37 32 44 45 68 66 58 51
Other Noncurrent Operating Assets
- 0.00 0.57 2.29 56 54 62 66 63 62 62
Total Liabilities & Shareholders' Equity
0.05 24 153 332 437 641 807 688 768 728 713
Total Liabilities
0.52 0.29 5.09 16 90 114 166 158 152 166 177
Total Current Liabilities
0.52 0.29 5.03 12 22 34 54 53 51 55 60
Short-Term Debt
0.49 0.10 - 0.00 0.50 1.28 1.49 1.55 0.81 1.20 2.39
Accounts Payable
0.00 0.16 2.08 3.55 5.68 6.83 25 11 18 16 14
Current Deferred Revenue
0.00 0.03 0.25 0.98 1.39 1.92 2.21 2.53 2.63 3.04 3.18
Other Current Liabilities
0.02 0.00 2.70 7.91 14 24 25 38 30 34 41
Total Noncurrent Liabilities
0.00 0.00 0.06 3.20 68 80 112 105 100 111 117
Long-Term Debt
- - - 0.00 18 22 29 27 27 38 46
Asset Retirement Reserve & Litigation Obligation
- - 0.00 1.82 2.04 2.28 3.16 3.57 3.79 4.01 4.23
Noncurrent Deferred & Payable Income Tax Liabilities
- 0.00 0.06 0.06 0.06 0.06 18 15 12 12 12
Other Noncurrent Operating Liabilities
- 0.00 0.00 1.32 49 56 63 60 58 56 54
Total Equity & Noncontrolling Interests
-0.47 23 147 315 345 382 496 514 601 563 536
Total Preferred & Common Equity
-0.47 23 147 315 345 382 496 507 538 533 516
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-0.47 23 147 315 345 382 496 507 538 533 516
Common Stock
0.06 25 158 336 367 424 484 484 523 539 541
Retained Earnings
-0.52 -1.57 -11 -20 -22 -43 12 23 16 -4.75 -17
Treasury Stock
- - - - - - - - 0.00 -1.59 -7.43
Noncontrolling Interest
- - - - - - 0.00 7.41 63 30 20

Quarterly Balance Sheets for Boston Omaha

This table presents Boston Omaha's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
675 706 773 764 757 723 712 731 731 721 696
Total Current Assets
131 138 158 130 130 101 109 126 124 126 110
Cash & Equivalents
39 16 32 31 17 25 19 22 30 37 29
Restricted Cash
22 21 21 14 9.57 9.60 11 15 15 14 14
Short-Term Investments
59 78 83 66 52 44 57 69 58 50 48
Accounts Receivable
6.40 6.39 7.35 7.43 12 14 14 13 13 15 12
Prepaid Expenses
4.56 5.45 8.01 4.50 5.08 5.28 5.27 5.28 5.92 5.29 5.49
Other Current Assets
0.00 11 6.37 6.72 33 3.19 1.84 2.20 2.32 5.56 2.22
Plant, Property, & Equipment, net
105 121 130 149 149 154 157 165 167 168 175
Total Noncurrent Assets
439 447 485 485 478 468 446 440 439 427 412
Long-Term Investments
136 135 172 173 169 161 142 138 139 129 120
Goodwill
171 179 181 181 182 182 182 182 182 182 182
Intangible Assets
66 67 66 66 64 62 60 56 55 53 50
Other Noncurrent Operating Assets
65 66 65 64 63 62 62 63 63 62 60
Total Liabilities & Shareholders' Equity
675 706 773 764 757 723 712 731 731 721 696
Total Liabilities
159 152 157 149 143 158 159 171 175 173 173
Total Current Liabilities
52 50 53 46 44 50 52 57 61 61 59
Short-Term Debt
1.53 1.56 0.80 0.81 0.83 0.83 0.84 1.56 1.92 1.93 2.40
Accounts Payable
9.72 11 13 14 16 19 19 19 21 22 12
Current Deferred Revenue
2.53 2.87 2.86 2.62 2.69 2.64 3.12 3.33 3.19 3.24 3.33
Other Current Liabilities
39 35 36 29 25 27 29 33 35 34 41
Total Noncurrent Liabilities
107 102 104 103 99 108 107 114 115 112 114
Long-Term Debt
27 27 27 27 26 36 35 41 44 43 46
Asset Retirement Reserve & Litigation Obligation
3.35 3.62 3.68 3.74 3.85 3.90 3.96 4.07 4.12 4.18 4.29
Noncurrent Deferred & Payable Income Tax Liabilities
18 13 14 14 11 11 11 12 11 10 11
Other Noncurrent Operating Liabilities
58 59 59 59 58 57 56 57 56 55 53
Total Equity & Noncontrolling Interests
500 539 601 599 598 565 553 560 555 548 523
Total Preferred & Common Equity
500 528 543 541 536 530 528 533 531 528 509
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
500 528 543 541 536 530 528 533 531 528 509
Common Stock
484 512 522 522 523 539 539 540 540 540 541
Retained Earnings
16 16 21 19 13 -8.50 -10 -5.42 -7.74 -10 -19
Treasury Stock
- - - - - - -1.38 -1.68 -1.68 -1.68 -12
Noncontrolling Interest
- 11 58 58 62 35 26 26 24 20 14

Annual Metrics And Ratios for Boston Omaha

This table displays calculated financial ratios and metrics derived from Boston Omaha's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
1,716,954.00 6,897,375.00 14,362,717.00 22,063,584.00 22,323,772.00 27,231,115.00 28,593,952.00 - - - 31,453,434.00
DEI Adjusted Shares Outstanding
1,716,954.00 6,897,375.00 14,362,717.00 22,063,584.00 22,323,772.00 27,231,115.00 28,593,952.00 - - - 31,453,434.00
DEI Earnings Per Adjusted Shares Outstanding
-0.61 - - - -0.07 0.00 1.84 - - - -0.40
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1,547.70% -100.00% 0.00% 0.00% 0.00% 10.52% 24.55% 42.59% 18.49% 12.49% 5.64%
EBITDA Growth
-15,897.59% -527.88% -300.77% -368.47% 131.94% 34.05% -194.37% 377.28% -4.83% 10.38% 40.54%
EBIT Growth
-4,403.87% -407.61% 0.00% -254.27% 47.24% 58.00% -301.20% 83.78% -160.93% 4.35% 53.61%
NOPAT Growth
-4,746.01% -371.77% 0.00% -247.36% 47.24% 59.76% -415.38% 61.74% 10.11% -48.77% 70.17%
Net Income Growth
-1,468.52% 0.00% 0.00% 0.00% 0.00% -63.93% 2,384.76% -81.29% -159.42% 154.66% -642.96%
EPS Growth
-184.00% 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -81.32% -167.65% 82.61% -900.00%
Operating Cash Flow Growth
-1,393.68% -82.25% -114.96% 101.20% 24,984.28% -46.18% 50.13% -166.49% 410.91% 32.27% -15.93%
Free Cash Flow Firm Growth
-489,807.22% 157.80% -563.73% -110.20% 42.02% -232.81% 90.42% 210.12% -305.30% 59.51% 38.42%
Invested Capital Growth
45,164.48% -100.00% 0.00% 194.14% 38.99% 108.72% -0.13% -7.61% 10.52% 1.95% 1.99%
Revenue Q/Q Growth
0.00% -100.00% 49,763.62% 0.00% 0.00% 0.00% 7.26% 10.19% 2.20% 3.10% 1.58%
EBITDA Q/Q Growth
-340.13% -210.00% -631.25% -380.81% -73.06% -44.45% -176.01% 927.08% -6.27% 1.77% 7.07%
EBIT Q/Q Growth
0.00% -96.78% -266.44% 0.00% 0.00% 0.00% -263.89% 83.64% -29.60% 10.73% 0.37%
NOPAT Q/Q Growth
0.00% -96.78% -273.74% 0.00% 0.00% 0.00% -178.04% 57.89% -29.60% -38.85% 0.37%
Net Income Q/Q Growth
0.00% 0.00% -276.90% 0.00% 0.00% 0.00% -34.55% 203.05% -568.97% 145.23% -1,166.80%
EPS Q/Q Growth
0.00% 0.00% -1,400.00% 0.00% 0.00% 0.00% -44.34% 160.71% -291.67% 87.88% 0.00%
Operating Cash Flow Q/Q Growth
-47.87% -8.29% -32.42% 101.31% 40.83% -35.88% -6.44% 38.71% -3.56% 33.30% -15.67%
Free Cash Flow Firm Q/Q Growth
-7.88% 152.08% -129.95% 31.23% -499.98% -1,226.20% 89.09% -26.39% 46.51% -71.86% -64.30%
Invested Capital Q/Q Growth
-0.18% -100.00% 6.48% -32.44% 1.87% 95.94% 4.27% 10.60% -1.51% -0.35% 0.72%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
33.49% 0.00% 19.48% 0.00% 43.06% 31.03% 12.84% 34.72% 66.17% 64.77% 70.02%
EBITDA Margin
-78.98% 0.00% -36.46% 0.00% 11.88% 14.41% -10.92% 21.24% 17.06% 16.74% 22.27%
Operating Margin
-153.11% 0.00% -75.14% 0.00% -29.99% -10.92% -41.72% -6.44% -9.20% -7.82% -3.43%
EBIT Margin
-142.30% 0.00% -73.67% 0.00% -29.99% -11.40% -36.71% -4.18% -9.20% -7.82% -3.43%
Profit (Net Income) Margin
-144.89% 0.00% -71.88% 0.00% -3.58% -5.31% 97.38% 12.78% -6.41% 3.11% -16.00%
Tax Burden Percent
100.00% 0.00% 100.00% 0.00% 100.00% 100.00% 75.82% 131.81% 67.43% 108.87% 99.57%
Interest Burden Percent
101.82% 0.00% 97.57% 0.00% 11.93% 46.59% -349.91% -232.09% 103.32% -36.57% 468.02%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 24.18% -31.81% 0.00% -8.87% 0.00%
Return on Invested Capital (ROIC)
-15.92% 0.00% -23.42% 0.00% -6.11% -1.37% -5.22% -2.08% -1.85% -2.59% -0.76%
ROIC Less NNEP Spread (ROIC-NNEP)
-11.82% 0.00% -20.20% 0.00% -9.91% -1.96% -36.06% -8.90% -1.86% -7.98% 7.58%
Return on Net Nonoperating Assets (RNNOA)
6.83% 0.00% 14.69% 0.00% 5.66% 0.81% 14.73% 3.85% 0.77% 3.16% -2.57%
Return on Equity (ROE)
-9.10% 0.00% -8.73% 0.00% -0.45% -0.56% 9.51% 1.77% -1.08% 0.57% -3.33%
Cash Return on Invested Capital (CROIC)
-108.17% 125.04% -223.42% -119.15% -38.73% -71.80% -5.09% 5.83% -11.84% -4.52% -2.73%
Operating Return on Assets (OROA)
-8.63% 0.00% -8.65% 0.00% -3.23% -0.97% -2.89% -0.45% -1.22% -1.13% -0.55%
Return on Assets (ROA)
-8.79% 0.00% -8.44% 0.00% -0.39% -0.45% 7.66% 1.39% -0.85% 0.45% -2.54%
Return on Common Equity (ROCE)
-9.10% 0.00% -8.66% 0.00% -0.44% -0.46% 7.15% 1.52% -0.98% 0.52% -3.18%
Return on Equity Simple (ROE_SIMPLE)
-4.46% 0.00% -4.40% -2.91% -0.43% -0.64% 11.18% 2.05% -1.15% 0.63% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.77 -3.66 -4.74 -16 -8.69 -3.50 -18 -6.89 -6.20 -9.22 -2.75
NOPAT Margin
-107.18% 0.00% -52.59% 0.00% -20.99% -7.64% -31.63% -8.49% -6.44% -8.51% -2.40%
Net Nonoperating Expense Percent (NNEP)
-4.10% 53.20% -3.22% 10.79% 3.80% 0.59% 30.84% 6.82% 0.01% 5.38% -8.33%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - -0.99% -1.53% -0.47%
Cost of Revenue to Revenue
66.51% 0.00% 80.52% 0.00% 56.94% 68.97% 87.16% 65.28% 33.83% 35.23% 29.98%
SG&A Expenses to Revenue
123.27% 0.00% 45.19% 0.00% 24.19% 24.39% 30.65% 22.36% 21.59% 19.52% 17.49%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
186.60% 0.00% 94.62% 0.00% 73.05% 41.95% 54.56% 41.15% 75.37% 72.59% 73.46%
Earnings before Interest and Taxes (EBIT)
-1.03 -5.22 -6.64 -24 -12 -5.21 -21 -3.39 -8.85 -8.47 -3.93
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.57 -3.58 -3.29 -15 4.92 6.59 -6.22 17 16 18 25
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 4.00 1.64 1.36 1.97 1.66 1.55 0.91 0.84 0.75
Price to Tangible Book Value (P/TBV)
0.00 0.00 5.21 2.23 2.27 3.54 2.74 3.04 1.70 1.52 1.38
Price to Revenue (P/Rev)
0.00 0.00 65.34 0.00 11.35 16.46 14.42 9.69 5.12 4.11 3.40
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 15.57 76.91 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% -1.10% 0.00% 0.00% 0.00% 6.42% 1.30% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 11.91 3.13 1.75 2.07 1.94 1.88 0.87 0.76 0.65
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 53.51 0.00 7.01 15.67 11.76 7.38 3.18 2.51 2.09
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 58.96 108.73 0.00 34.73 18.67 14.97 9.40
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 9,718.70 30.16 138.54 86.28 0.00 19.09 12.77 13.40
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 30.97 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.05 0.04 0.05 0.05 0.04 0.07 0.09
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.05 0.04 0.04 0.05 0.04 0.07 0.09
Financial Leverage
-0.58 -0.58 -0.73 -0.66 -0.57 -0.42 -0.41 -0.43 -0.41 -0.40 -0.34
Leverage Ratio
1.04 1.01 1.03 1.04 1.16 1.23 1.24 1.28 1.27 1.27 1.31
Compound Leverage Factor
1.05 0.00 1.01 0.00 0.14 0.57 -4.34 -2.96 1.31 -0.46 6.14
Debt to Total Capital
0.42% 0.00% 0.00% 0.00% 4.95% 4.20% 4.47% 5.11% 4.25% 6.57% 8.34%
Short-Term Debt to Total Capital
0.42% 0.00% 0.00% 0.00% 0.14% 0.23% 0.22% 0.28% 0.13% 0.20% 0.41%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 4.81% 3.96% 4.25% 4.83% 4.12% 6.37% 7.93%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.83% 0.43% 0.47% 26.39% 21.51% 4.14% 12.15% 4.96% 3.41%
Common Equity to Total Capital
99.58% 0.00% 99.17% 99.57% 94.58% 69.42% 74.01% 90.75% 83.60% 88.47% 88.25%
Debt to EBITDA
-0.18 0.00 0.00 0.00 3.67 3.50 -4.82 1.65 1.67 2.18 1.92
Net Debt to EBITDA
24.08 0.00 0.00 0.00 -36.89 -27.47 47.51 -12.23 -16.09 -11.23 -6.66
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 3.57 3.30 -4.58 1.56 1.62 2.12 1.82
Debt to NOPAT
-0.13 0.00 0.00 0.00 -2.08 -6.59 -1.66 -4.13 -4.41 -4.29 -17.74
Net Debt to NOPAT
17.74 0.00 0.00 0.00 20.88 51.80 16.40 30.60 42.63 22.08 61.73
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 -2.02 -6.23 -1.58 -3.91 -4.28 -4.16 -16.87
Altman Z-Score
0.00 0.00 69.96 19.88 3.45 4.46 3.47 3.24 2.19 1.82 1.53
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.83% 0.56% 0.47% 16.80% 24.79% 14.30% 8.84% 9.17% 4.54%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
46.68 0.00 18.65 9.53 7.48 9.72 7.23 2.15 2.56 2.14 1.98
Quick Ratio
46.44 0.00 18.42 9.22 7.31 5.25 4.44 1.51 2.11 1.81 1.57
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-11 6.10 -45 -95 -55 -183 -18 19 -40 -16 -9.90
Operating Cash Flow to CapEx
-651.18% -208.49% -128.84% 1.24% 347.32% 60.36% 36.98% -12.89% 30.96% 65.97% 64.01%
Free Cash Flow to Firm to Interest Expense
-468.71 0.00 -5,479.02 0.00 -182.07 -217.92 -18.38 16.02 -34.63 -10.06 -4.25
Operating Cash Flow to Interest Expense
-36.14 0.00 -386.00 0.00 31.75 6.15 8.13 -4.28 14.00 13.29 7.66
Operating Cash Flow Less CapEx to Interest Expense
-41.69 0.00 -685.59 0.00 22.61 -4.04 -13.85 -37.45 -31.21 -6.86 -4.31
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.06 0.00 0.12 0.00 0.11 0.08 0.08 0.11 0.13 0.14 0.16
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 9.56 11.11 13.39 15.77 10.71 8.81 8.04
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 1.05 1.07 0.91 0.85 0.74 0.71 0.68
Accounts Payable Turnover
6.17 0.00 0.00 0.00 5.11 5.05 3.09 2.93 2.21 1.88 2.26
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 38.16 32.84 27.26 23.14 34.08 41.42 45.40
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
59.12 0.00 0.00 0.00 71.44 72.31 117.97 124.69 164.79 194.67 161.45
Cash Conversion Cycle (CCC)
-59.12 0.00 0.00 0.00 -33.28 -39.46 -90.70 -101.55 -130.72 -153.25 -116.05
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9.75 0.00 40 119 166 345 345 319 352 359 366
Invested Capital Turnover
0.15 0.00 0.45 0.00 0.29 0.18 0.17 0.24 0.29 0.30 0.32
Increase / (Decrease) in Invested Capital
9.77 -9.75 40 79 46 180 -0.45 -26 34 6.86 7.16
Enterprise Value (EV)
0.00 0.00 482 372 290 717 670 599 307 271 239
Market Capitalization
0.00 0.00 589 516 470 753 822 787 492 445 389
Book Value per Share
$13.68 $0.00 $8.09 $14.29 $15.47 $14.01 $17.36 $17.06 $17.19 $16.98 $16.41
Tangible Book Value per Share
$10.57 $0.00 $6.22 $10.51 $9.26 $7.81 $10.48 $8.71 $9.27 $9.31 $8.98
Total Capital
24 0.00 148 317 365 550 671 558 644 602 585
Total Debt
0.10 0.00 0.00 0.00 18 23 30 28 27 40 49
Total Long-Term Debt
0.00 0.00 0.00 0.00 18 22 29 27 27 38 46
Net Debt
-14 0.00 -108 -145 -181 -181 -296 -211 -264 -204 -170
Capital Expenditures (CapEx)
0.12 0.71 2.47 3.08 2.77 8.57 21 40 52 32 28
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.16 0.00 -3.18 -5.11 -15 133 94 -33 -29 -33 -31
Debt-free Net Working Capital (DFNWC)
13 0.00 89 106 141 296 338 63 81 64 61
Net Working Capital (NWC)
13 0.00 89 106 140 295 337 61 80 63 59
Net Nonoperating Expense (NNE)
0.27 -3.66 1.74 -16 -7.21 -1.07 -73 -17 -0.03 -13 16
Net Nonoperating Obligations (NNO)
-14 0.00 -108 -197 -181 -181 -296 -211 -264 -204 -170
Total Depreciation and Amortization (D&A)
0.46 1.64 3.35 8.13 17 12 15 21 25 27 29
Debt-free, Cash-free Net Working Capital to Revenue
21.75% 0.00% -35.28% 0.00% -36.50% 290.00% 164.27% -40.09% -30.45% -30.34% -27.20%
Debt-free Net Working Capital to Revenue
1,846.19% 0.00% 985.21% 0.00% 340.64% 648.10% 593.58% 76.97% 83.96% 58.87% 53.46%
Net Working Capital to Revenue
1,832.36% 0.00% 985.21% 0.00% 339.42% 645.29% 590.97% 75.07% 83.12% 57.76% 51.38%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.71) ($0.53) ($0.60) $0.00 $0.00 $0.00 $1.82 $0.24 ($0.23) ($0.04) ($0.40)
Adjusted Weighted Average Basic Shares Outstanding
5.25M 6.90M 18.18M 0.00 23.51M 0.00 28.98M 29.70M 31.09M 31.50M 31.41M
Adjusted Diluted Earnings per Share
($0.71) ($0.53) ($0.60) $0.00 $0.00 $0.00 $1.82 $0.24 ($0.23) ($0.04) ($0.40)
Adjusted Weighted Average Diluted Shares Outstanding
5.25M 6.90M 18.18M 0.00 23.51M 0.00 29.05M 29.77M 31.09M 31.50M 31.41M
Adjusted Basic & Diluted Earnings per Share
($0.71) ($0.53) ($0.60) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.48M 6.04M 10.82M 0.00 23.51M 0.00 29.70M 30.82M 31.35M 31.45M 30.67M
Normalized Net Operating Profit after Tax (NOPAT)
-0.77 -3.66 -4.49 -16 -8.53 -3.36 -18 -3.70 -6.14 -5.42 -2.77
Normalized NOPAT Margin
-107.18% 0.00% -49.78% 0.00% -20.61% -7.34% -31.39% -4.56% -6.38% -5.01% -2.43%
Pre Tax Income Margin
-144.89% 0.00% -71.88% 0.00% -3.58% -5.31% 128.44% 9.69% -9.50% 2.86% -16.07%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-45.71 0.00 -804.45 0.00 -41.00 -6.19 -21.87 -2.81 -7.72 -5.30 -1.69
NOPAT to Interest Expense
-34.42 0.00 -574.32 0.00 -28.70 -4.15 -18.85 -5.71 -5.40 -5.77 -1.18
EBIT Less CapEx to Interest Expense
-51.25 0.00 -1,104.05 0.00 -50.14 -16.38 -43.85 -35.98 -52.93 -25.45 -13.66
NOPAT Less CapEx to Interest Expense
-39.97 0.00 -873.92 0.00 -37.84 -14.34 -40.82 -38.88 -50.61 -25.92 -13.15
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% -57.92% 1.20% 0.00% -12.48% 1,112.65% -38.70%
Augmented Payout Ratio
0.00% 0.00% -14.85% 0.00% -69.10% -199.10% 7.80% 2.34% -33.24% 1,656.95% -70.15%

Quarterly Metrics And Ratios for Boston Omaha

This table displays calculated financial ratios and metrics derived from Boston Omaha's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - 31,453,434.00 31,453,434.00 31,453,434.00 31,453,434.00 30,666,078.00
DEI Adjusted Shares Outstanding
- - - - - - 31,453,434.00 31,453,434.00 31,453,434.00 31,453,434.00 30,666,078.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - -0.02 -0.07 -0.08 -0.22 -0.07
Growth Metrics
- - - - - - - - - - -
Revenue Growth
14.46% 9.18% 12.00% 11.86% 12.84% 13.21% 8.52% 4.12% 3.73% 6.35% 1.87%
EBITDA Growth
16.38% -20.15% 56.24% -46.34% 42.41% 7.24% 46.33% 132.49% 2.64% 36.04% -21.44%
EBIT Growth
-8.22% -754.53% 30.86% -167.61% 61.91% 44.43% 61.23% 81.34% -42.18% 1.14% -174.19%
NOPAT Growth
-8.22% -108.97% 30.86% -398.92% 61.91% 29.30% 61.23% 81.34% -42.18% 22.29% -174.19%
Net Income Growth
-88.84% -113.96% 5.60% -413.32% 48.16% 1,181.10% 25.22% -126.52% -242.28% -170.16% -5.27%
EPS Growth
0.00% -152.17% 18.18% -240.00% 0.00% 241.67% 77.78% 0.00% -60.00% -235.29% -250.00%
Operating Cash Flow Growth
54.33% -13.43% 76.53% 50.40% -34.04% 139.02% 5.78% 1.20% -5.03% -36.35% 51.15%
Free Cash Flow Firm Growth
-271.12% -237.90% 43.70% 47.31% 95.43% 77.23% 154.58% 108.39% -23.73% -0.48% -112.69%
Invested Capital Growth
24.11% 10.52% 18.27% 8.16% 0.76% 1.95% -8.77% -0.86% 0.91% 1.99% 0.77%
Revenue Q/Q Growth
1.37% 0.51% 3.56% 6.01% 2.26% 0.84% -0.73% 1.71% 1.88% 3.39% -4.91%
EBITDA Q/Q Growth
-6.09% -0.81% 8.12% -46.72% 149.23% -25.31% 47.53% -15.35% 10.02% -1.01% -14.81%
EBIT Q/Q Growth
-18.25% -17.87% 10.12% -113.61% 83.17% -71.96% 37.29% -2.90% -28.23% -19.57% -73.91%
NOPAT Q/Q Growth
-120.46% -17.87% 10.12% -113.61% 83.17% -118.78% 50.71% -2.90% -28.23% -19.57% -73.91%
Net Income Q/Q Growth
-481.35% 62.67% -254.28% 37.88% 36.90% 878.50% -124.50% -88.22% 4.66% -59.58% 63.23%
EPS Q/Q Growth
-200.00% -140.00% 25.00% 22.22% 28.57% 440.00% -111.76% -250.00% -14.29% -187.50% 69.57%
Operating Cash Flow Q/Q Growth
162.99% -51.54% -36.73% 86.53% 15.35% 75.58% -72.00% 78.39% 8.25% 17.67% -33.50%
Free Cash Flow Firm Q/Q Growth
-22.64% 50.41% -76.75% 50.98% 89.36% -147.06% 523.74% -92.46% -256.80% -100.63% 46.47%
Invested Capital Q/Q Growth
6.67% -1.51% 11.45% -7.62% -0.63% -0.35% -0.27% 0.39% 1.14% 0.72% -1.46%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
41.94% 140.99% 41.61% 32.90% 46.71% 134.77% 35.48% 35.39% 36.84% 167.25% 32.38%
EBITDA Margin
17.87% 17.63% 18.41% 9.25% 22.55% 16.70% 24.82% 20.66% 22.31% 21.36% 19.14%
Operating Margin
-7.91% -9.28% -8.06% -16.23% -2.67% -4.56% -2.88% -2.91% -3.66% -4.23% -7.75%
EBIT Margin
-7.91% -9.28% -8.06% -16.23% -2.67% -4.56% -2.88% -2.91% -3.66% -4.23% -7.75%
Profit (Net Income) Margin
-10.00% -3.71% -12.71% -7.45% -4.59% 35.47% -8.76% -16.20% -15.16% -23.40% -9.05%
Tax Burden Percent
77.38% 35.29% 77.60% 98.92% 70.48% 89.06% 92.85% 86.00% 84.33% 131.39% 79.26%
Interest Burden Percent
163.31% 113.40% 203.29% 46.38% 244.03% -874.30% 327.69% 647.54% 490.98% 420.57% 147.39%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 10.94% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-1.62% -1.86% -1.54% -3.32% -0.55% -1.23% -0.59% -0.63% -0.80% -0.93% -1.73%
ROIC Less NNEP Spread (ROIC-NNEP)
-1.16% -2.15% -0.73% -3.75% -0.21% -5.96% 0.29% 1.38% 1.12% 2.32% -1.17%
Return on Net Nonoperating Assets (RNNOA)
0.50% 0.89% 0.28% 1.54% 0.08% 2.36% -0.11% -0.49% -0.38% -0.79% 0.39%
Return on Equity (ROE)
-1.12% -0.97% -1.26% -1.78% -0.47% 1.13% -0.70% -1.12% -1.18% -1.72% -1.34%
Cash Return on Invested Capital (CROIC)
-22.99% -11.84% -18.27% -9.98% -2.61% -4.52% 7.45% -0.32% -1.67% -2.73% -1.81%
Operating Return on Assets (OROA)
-1.04% -1.23% -1.09% -2.21% -0.38% -0.66% -0.43% -0.45% -0.58% -0.67% -1.25%
Return on Assets (ROA)
-1.31% -0.49% -1.72% -1.01% -0.65% 5.13% -1.30% -2.49% -2.38% -3.71% -1.46%
Return on Common Equity (ROCE)
-1.03% -0.89% -1.15% -1.62% -0.43% 1.02% -0.64% -1.06% -1.13% -1.64% -1.29%
Return on Equity Simple (ROE_SIMPLE)
0.24% 0.00% -1.11% -1.63% -1.41% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.36 -1.60 -1.44 -3.08 -0.52 -1.13 -0.56 -0.57 -0.74 -0.88 -1.53
NOPAT Margin
-5.54% -6.50% -5.64% -11.36% -1.87% -4.06% -2.01% -2.04% -2.56% -2.96% -5.42%
Net Nonoperating Expense Percent (NNEP)
-0.45% 0.29% -0.81% 0.44% -0.34% 4.72% -0.88% -2.01% -1.92% -3.25% -0.56%
Return On Investment Capital (ROIC_SIMPLE)
- -0.26% - - - -0.19% -0.09% -0.10% -0.12% -0.15% -0.27%
Cost of Revenue to Revenue
58.06% -40.99% 58.39% 67.10% 53.29% -34.77% 64.52% 64.61% 63.16% -67.25% 67.62%
SG&A Expenses to Revenue
22.19% 19.58% 20.33% 21.13% 19.46% 17.27% 16.30% 16.72% 18.54% 18.30% 17.63%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
49.86% 150.27% 49.66% 49.13% 49.38% 139.33% 38.36% 38.30% 40.50% 171.48% 40.12%
Earnings before Interest and Taxes (EBIT)
-1.94 -2.29 -2.06 -4.40 -0.74 -1.27 -0.80 -0.82 -1.05 -1.26 -2.19
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
4.39 4.35 4.70 2.51 6.25 4.67 6.88 5.83 6.41 6.35 5.41
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.92 0.91 0.90 0.80 0.89 0.84 0.86 0.83 0.78 0.75 0.70
Price to Tangible Book Value (P/TBV)
1.69 1.70 1.67 1.48 1.64 1.52 1.56 1.50 1.40 1.38 1.29
Price to Revenue (P/Rev)
5.26 5.12 4.90 4.16 4.45 4.11 4.15 3.96 3.65 3.40 3.12
Price to Earnings (P/E)
145.24 0.00 0.00 0.00 0.00 0.00 541.67 579.93 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.18% 0.17% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.87 0.87 0.87 0.70 0.83 0.76 0.79 0.75 0.68 0.65 0.58
Enterprise Value to Revenue (EV/Rev)
3.32 3.18 3.45 2.51 2.86 2.51 2.57 2.42 2.19 2.09 1.83
Enterprise Value to EBITDA (EV/EBITDA)
17.84 18.67 18.84 16.03 16.88 14.97 13.97 11.44 10.37 9.40 8.75
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
18.77 19.09 19.95 13.73 18.86 12.77 13.26 12.61 11.65 13.40 10.95
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 10.13 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.04 0.04 0.04 0.07 0.07 0.07 0.08 0.08 0.08 0.09 0.09
Long-Term Debt to Equity
0.04 0.04 0.04 0.06 0.06 0.07 0.07 0.08 0.08 0.09 0.09
Financial Leverage
-0.43 -0.41 -0.38 -0.41 -0.39 -0.40 -0.36 -0.36 -0.34 -0.34 -0.34
Leverage Ratio
1.27 1.27 1.25 1.27 1.26 1.27 1.27 1.30 1.30 1.31 1.32
Compound Leverage Factor
2.08 1.44 2.55 0.59 3.08 -11.10 4.15 8.40 6.39 5.52 1.94
Debt to Total Capital
4.29% 4.25% 4.23% 6.13% 6.16% 6.57% 7.09% 7.61% 7.64% 8.34% 8.43%
Short-Term Debt to Total Capital
0.13% 0.13% 0.13% 0.14% 0.14% 0.20% 0.26% 0.32% 0.32% 0.41% 0.42%
Long-Term Debt to Total Capital
4.16% 4.12% 4.10% 5.99% 6.02% 6.37% 6.83% 7.30% 7.31% 7.93% 8.01%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
11.51% 12.15% 12.15% 5.80% 4.37% 4.96% 4.39% 4.04% 3.29% 3.41% 2.44%
Common Equity to Total Capital
84.20% 83.60% 83.62% 88.07% 89.47% 88.47% 88.52% 88.34% 89.07% 88.25% 89.13%
Debt to EBITDA
1.57 1.67 1.50 2.32 2.04 2.18 2.10 1.94 1.91 1.92 2.01
Net Debt to EBITDA
-14.68 -16.09 -12.23 -12.71 -10.84 -11.23 -9.93 -8.28 -7.74 -6.66 -6.76
Long-Term Debt to EBITDA
1.53 1.62 1.45 2.26 1.99 2.12 2.03 1.86 1.82 1.82 1.91
Debt to NOPAT
-5.76 -4.41 -4.89 -4.94 -5.47 -4.29 -6.60 -10.71 -16.42 -17.74 -12.94
Net Debt to NOPAT
53.79 42.63 39.87 27.09 29.07 22.08 31.14 45.80 66.75 61.73 43.57
Long-Term Debt to NOPAT
-5.59 -4.28 -4.74 -4.83 -5.35 -4.16 -6.36 -10.26 -15.72 -16.87 -12.30
Altman Z-Score
2.28 2.22 2.31 1.80 1.99 1.85 1.86 1.75 1.66 1.54 1.45
Noncontrolling Interest Sharing Ratio
7.90% 8.84% 8.92% 9.18% 8.53% 9.17% 8.89% 5.29% 4.11% 4.54% 3.73%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.82 2.56 2.92 2.01 2.09 2.14 2.22 2.05 2.07 1.98 1.86
Quick Ratio
2.27 2.11 1.85 1.65 1.73 1.81 1.82 1.67 1.67 1.57 1.49
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-71 -35 -62 -30 -3.24 -8.00 34 2.55 -4.01 -8.04 -4.30
Operating Cash Flow to CapEx
35.50% 43.57% 28.60% 51.07% 80.85% 107.28% 37.25% 62.46% 90.98% 69.84% 59.56%
Free Cash Flow to Firm to Interest Expense
-246.77 -123.51 -220.15 -82.63 -6.94 -16.62 62.53 4.46 -6.16 -14.22 -7.06
Operating Cash Flow to Interest Expense
27.44 13.42 8.56 12.23 11.13 18.97 4.71 7.96 7.59 10.28 6.34
Operating Cash Flow Less CapEx to Interest Expense
-49.85 -17.38 -21.38 -11.72 -2.64 1.29 -7.94 -4.78 -0.75 -4.44 -4.31
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.13 0.13 0.14 0.14 0.14 0.14 0.15 0.15 0.16 0.16 0.16
Accounts Receivable Turnover
13.61 10.71 10.59 9.76 9.97 8.81 8.89 8.30 7.90 8.04 9.51
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.74 0.74 0.73 0.72 0.69 0.71 0.70 0.69 0.69 0.68 0.68
Accounts Payable Turnover
5.06 2.21 4.80 4.24 4.26 1.88 4.15 1.85 1.88 2.26 2.26
Days Sales Outstanding (DSO)
26.81 34.08 34.48 37.39 36.59 41.42 41.07 43.95 46.21 45.40 38.36
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
72.17 164.79 76.08 86.05 85.64 194.67 87.92 196.79 193.82 161.45 161.22
Cash Conversion Cycle (CCC)
-45.36 -130.72 -41.60 -48.66 -49.05 -153.25 -46.85 -152.84 -147.62 -116.05 -122.85
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
358 352 393 363 360 359 358 360 364 366 361
Invested Capital Turnover
0.29 0.29 0.27 0.29 0.29 0.30 0.29 0.31 0.31 0.32 0.32
Increase / (Decrease) in Invested Capital
69 34 61 27 2.72 6.86 -34 -3.13 3.27 7.16 2.77
Enterprise Value (EV)
313 307 341 256 301 271 284 270 247 239 210
Market Capitalization
496 492 485 423 468 445 459 442 411 389 358
Book Value per Share
$17.88 $17.19 $17.10 $16.86 $16.77 $16.98 $16.95 $16.88 $16.80 $16.41 $16.61
Tangible Book Value per Share
$9.72 $9.27 $9.25 $9.08 $9.06 $9.31 $9.36 $9.34 $9.31 $8.98 $9.04
Total Capital
642 644 641 602 590 602 602 601 593 585 571
Total Debt
28 27 27 37 36 40 43 46 45 49 48
Total Long-Term Debt
27 27 26 36 35 38 41 44 43 46 46
Net Debt
-257 -264 -221 -203 -193 -204 -202 -196 -184 -170 -162
Capital Expenditures (CapEx)
22 8.76 8.45 8.82 6.43 8.50 6.86 7.30 5.42 8.32 6.48
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-27 -29 7.04 -27 -30 -33 -35 -37 -33 -31 -38
Debt-free Net Working Capital (DFNWC)
85 81 86 52 57 64 71 65 67 61 53
Net Working Capital (NWC)
84 80 85 51 57 63 69 64 65 59 51
Net Nonoperating Expense (NNE)
1.10 -0.69 1.81 -1.06 0.75 -11 1.87 3.99 3.62 6.07 1.02
Net Nonoperating Obligations (NNO)
-257 -264 -221 -203 -193 -204 -202 -196 -184 -170 -162
Total Depreciation and Amortization (D&A)
6.33 6.64 6.76 6.90 6.99 5.94 7.68 6.65 7.46 7.60 7.60
Debt-free, Cash-free Net Working Capital to Revenue
-28.25% -30.45% 7.12% -26.59% -28.84% -30.34% -31.88% -33.36% -29.58% -27.20% -32.70%
Debt-free Net Working Capital to Revenue
90.15% 83.96% 87.16% 50.58% 54.68% 58.87% 64.13% 58.68% 59.55% 53.46% 46.29%
Net Working Capital to Revenue
89.29% 83.12% 86.33% 49.76% 53.88% 57.76% 62.72% 56.96% 57.84% 51.38% 44.21%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.05) ($0.12) ($0.09) ($0.07) ($0.05) $0.17 ($0.02) ($0.07) ($0.08) ($0.23) ($0.07)
Adjusted Weighted Average Basic Shares Outstanding
31.37M 31.09M 31.33M 31.85M 31.43M 31.50M 31.43M 31.45M 31.45M 31.41M 30.80M
Adjusted Diluted Earnings per Share
($0.05) ($0.12) ($0.09) ($0.07) ($0.05) $0.17 ($0.02) ($0.07) ($0.08) ($0.23) ($0.07)
Adjusted Weighted Average Diluted Shares Outstanding
31.37M 31.09M 31.33M 31.85M 31.43M 31.50M 31.43M 31.45M 31.45M 31.41M 30.80M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
31.31M 31.35M 31.46M 31.46M 31.37M 31.45M 31.45M 31.45M 31.45M 30.67M 30.40M
Normalized Net Operating Profit after Tax (NOPAT)
-1.41 -1.47 -1.30 -3.21 -0.52 -0.50 -0.47 -0.63 -0.75 -0.92 -1.55
Normalized NOPAT Margin
-5.73% -5.95% -5.10% -11.84% -1.88% -1.79% -1.70% -2.23% -2.61% -3.11% -5.48%
Pre Tax Income Margin
-12.92% -10.53% -16.37% -7.53% -6.52% 39.83% -9.43% -18.84% -17.98% -17.81% -11.42%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-6.77 -8.05 -7.30 -11.94 -1.59 -2.65 -1.47 -1.43 -1.62 -2.23 -3.59
NOPAT to Interest Expense
-4.74 -5.64 -5.11 -8.35 -1.11 -2.36 -1.03 -1.00 -1.13 -1.56 -2.51
EBIT Less CapEx to Interest Expense
-84.06 -38.86 -37.25 -35.89 -15.36 -20.32 -14.13 -14.17 -9.96 -16.94 -14.24
NOPAT Less CapEx to Interest Expense
-82.03 -36.44 -35.06 -32.31 -14.88 -20.03 -13.69 -13.74 -9.48 -16.27 -13.16
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% -12.48% 0.00% -327.41% -505.55% 1,112.65% 935.00% 712.62% -362.82% -38.70% -59.67%
Augmented Payout Ratio
102.97% -33.24% -6.90% -521.63% -748.95% 1,656.95% 1,375.00% 815.13% -383.55% -70.15% -116.50%

Financials Breakdown Chart

Key Financial Trends

Boston Omaha (NYSE: BOC) remains a cash-generating but still unprofitable business. Over the last several years, revenue has generally trended higher, but profitability has been uneven because operating expenses, depreciation/amortization, and other non-operating items have often outweighed gross profit. In Q1 2026, the company again posted a net loss, although operating cash flow was positive.

  • Revenue is still growing over time. Q1 2026 revenue was $28.2 million, up slightly from $27.7 million in Q1 2024 and above most 2025 quarterly levels.
  • Operating cash flow remains positive. Q1 2026 generated $3.9 million in operating cash flow, showing the core business can still convert operations into cash despite accounting losses.
  • The balance sheet has substantial liquidity. As of Q1 2026, Boston Omaha held $28.8 million in cash, $13.9 million in restricted cash, and $48.1 million in short-term investments.
  • Total equity remains large. Q1 2026 total equity and noncontrolling interests were $523.2 million, supported by a sizable asset base.
  • Investing activity produced cash in Q1 2026. The company sold or matured $84.2 million of investments versus $72.4 million of purchases, resulting in positive net investing cash flow.
  • Depreciation and amortization remain meaningful non-cash expenses. These expenses continue to add back to cash flow, but they also reflect a business with a heavy asset base.
  • The company carries a lot of long-lived assets and intangibles. Q1 2026 included $174.5 million of net PPE, $182.4 million of goodwill, and $49.6 million of intangible assets, which means future impairment risk should be watched.
  • Quarterly share count has not been stable. Weighted average basic shares have moved around in the low-30 million range, which can affect per-share results.
  • Profitability remains weak. Q1 2026 net loss was $2.6 million, after a $6.95 million loss in Q4 2025 and a $4.4 million loss in Q3 2025.
  • Operating income has been negative in recent periods. In Q1 2026, operating loss was $2.2 million, and the company has generally struggled to cover its operating costs from gross profit alone.
  • Financing outflows continue to pressure cash. Q1 2026 saw $11.0 million of net financing cash outflow, driven by dividends, share repurchases, and debt repayment.
  • Liabilities are significant relative to current assets. Q1 2026 current liabilities were $59.3 million and total liabilities were $173.0 million, so the company relies on continued cash generation and investment income.

Trend summary: Boston Omaha’s top line has generally expanded modestly over the last few years, but earnings have been volatile and usually negative in recent quarters. Cash flow from operations has stayed positive more often than net income has, which is a constructive sign. Still, the combination of recurring losses, large investment holdings, and ongoing financing distributions means investors should view BOC as a cash-rich but not yet consistently profitable business.

07/06/26 09:49 AM ETAI Generated. May Contain Errors.

Boston Omaha Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Boston Omaha's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Boston Omaha's net income appears to be on an upward trend, with a most recent value of -$18.31 million in 2025, rising from -$66.78 thousand in 2014. The previous period was $3.37 million in 2024. View Boston Omaha's forecast to see where analysts expect Boston Omaha to go next.

Boston Omaha's total operating income in 2025 was -$3.93 million, based on the following breakdown:
  • Total Gross Profit: $80.09 million
  • Total Operating Expenses: $84.02 million

Over the last 10 years, Boston Omaha's total revenue changed from $43.87 thousand in 2014 to $114.38 million in 2025, a change of 260,592.8%.

Boston Omaha's total liabilities were at $177 million at the end of 2025, a 6.9% increase from 2024, and a 34,195.5% increase since 2014.

In the past 10 years, Boston Omaha's cash and equivalents has ranged from $1.46 thousand in 2014 to $72.51 million in 2021, and is currently $28.62 million as of their latest financial filing in 2025.

Over the last 10 years, Boston Omaha's book value per share changed from 13.68 in 2015 to 16.41 in 2025, a change of 19.9%.



Financial statements for NYSE:BOC last updated on 7/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners