BOSTON OMAHA Corp (BOMN) [Rocket]

In millions, except per share items	Dec-31-22	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15
	10-K	10-K	10-K	10-K/A	10-K	10-K	10-K	10-K
Revenues:
FIF	28.6	15.2	3.8
LMH	39.2	31.5	28.3	28.4	14.1	5.3	3.2	0.7
GIG	13.4	10.2	13.6	13.0	6.0	3.7	0.7
Other								0.0
Total revenues [+]	81.2	57.0	45.7	41.4	20.0	9.0	3.8	0.7
Advertising							3.2	0.7
Net interest income							0.0
Insurance commissions & fees	2.1	2.2	1.5	1.6	2.6	1.6	0.5
Net investment income	0.7	0.3	0.4	0.4	0.2	0.1	0.0	0.0
Revenue growth [+]	42.6%	24.5%	10.5%	106.7%	122.1%	134.5%	431.7%	1547.7%
FIF	87.9%	297.1%
LMH	24.6%	11.5%	-0.6%	102.1%	167.1%	66.5%	343.6%
GIG	30.5%	-25.0%	5.3%	117.6%	58.9%	451.3%
Cost of goods sold [+]	26.3	34.2	13.0	11.9	14.2	7.9	3.0	0.5
Labor costs					8.6	4.4	1.8	0.2
Other cost of sales						0.7	0.1
Gross profit	54.9	22.7	32.7	29.4	5.8	1.2	0.8	0.3
Gross margin	67.6%	39.9%	71.5%	71.1%	28.9%	12.9%	21.3%	34.8%
Selling, general and administrative [+]	18.2	17.5	11.2	10.0	7.7	4.1	2.0	0.9
General and administrative [+]	18.2	17.5	11.2	10.0	7.7	4.1	2.0	0.9
General and administrative expenses	12.9	9.8	7.0	6.3	4.2	1.9	0.8	0.2
Professional fees	5.3	7.7	4.2	3.7	3.5	2.2	1.2	0.7
Equity in earnings	-1.4	0.9	5.6	0.5	0.5	0.1	0.0	0.0
Other operating expenses	8.4	23.3	22.6	28.5	8.2	2.6	0.9	0.1
EBITDA [+]	33.6	-12.4	8.6	2.0	-3.5	-3.0	-1.3	-0.6
EBITDA growth	-370.2%	-244.5%	330.6%	-157.5%	16.6%	135.0%	123.8%	1367.5%
EBITDA margin	41.4%	-21.8%	18.8%	4.8%	-17.4%	-33.1%	-33.0%	-78.4%
Depreciation	15.3	10.3	7.8	13.7	8.1	2.6	1.1	0.5
EBITA	18.3	-22.7	0.8	-11.7	-11.6	-5.6	-2.3	-1.0
EBITA margin	22.5%	-39.9%	1.7%	-28.3%	-58.0%	-61.7%	-60.6%	-141.5%
Amortization of intangibles						0.8	0.6	0.0
EBIT [+]	18.3	-22.7	0.8	-11.7	-11.6	-6.3	-2.9	-1.0
EBIT growth	-180.6%	-3010.6%	-106.7%	0.9%	83.2%	118.0%	183.6%	2552.1%
EBIT margin	22.5%	-39.9%	1.7%	-28.3%	-58.0%	-70.3%	-75.6%	-141.8%
Non-recurring items [+]	24.9	0.2	0.2	0.2	0.2	0.4	0.3	0.1
Loss (gain) on sale of assets	-0.1	0.2	0.2	0.2	0.2	0.4	0.3	0.1
Unusual expense	25.0
Interest income, net [+]	-1.2	-1.0	0.8	2.9	2.0	0.1		0.0
Interest expense	1.2	1.0	0.8	0.3	0.0	0.0		0.0
Interest income			1.7	3.2	2.0	0.1
Other income (expense), net [+]	11.6	97.0	-3.8	7.6	0.6	0.1	0.0	0.1
Gain (loss) on sale of assets					-0.1
Gain (loss) on investments				0.6	0.7
Change in fair value of warrants	1.8	2.9	-0.2
Pre-tax income	3.8	73.2	-2.4	-1.5	-9.2	-6.5	-3.2	-1.0
Income taxes	-3.5	17.7	0.0	0.0	0.0	0.0	0.0	0.0
Tax rate		24.2%	0.0%	0.0%	0.5%	0.2%	0.0%	0.0%
Net income	7.3	55.5	-2.4	-1.5	-9.2	-6.5	-3.2	-1.0
Net margin	9.0%	97.4%	-5.3%	-3.6%	-45.7%	-71.9%	-82.6%	-144.9%

Basic EPS [+]	$0.25	$1.91	($0.09)	($0.07)	($0.46)	($0.60)	($0.53)	($0.71)
Growth	-87.2%	-2124.4%	45.4%	-85.8%	-23.3%	14.1%	-25.7%	182.7%
Diluted EPS [+]	$0.24	$1.91	($0.09)	($0.07)	($0.46)	($0.60)	($0.53)	($0.71)
Growth	-87.2%	-2119.6%	45.4%	-85.8%	-23.3%	14.1%	-25.7%	182.7%

Shares outstanding (basic) [+]	29.7	29.0	25.7	22.8	19.9	10.8	6.0	1.5
Growth	2.5%	12.9%	12.7%	14.3%	84.3%	79.0%	308.0%	454.9%
Shares outstanding (diluted) [+]	29.8	29.0	25.7	22.8	19.9	10.8	6.0	1.5
Growth	2.5%	13.1%	12.7%	14.3%	84.3%	79.0%	308.0%	454.9%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.