0001494582 BOSTON OMAHA Corp false --12-31 Q1 2024 0.001 0.001 1,000,000 1,000,000 0 0 0 0 0.001 0.001 38,838,884 38,838,884 30,304,895 30,304,895 30,255,739 30,255,739 0.001 0.001 1,161,116 1,161,116 1,055,560 1,055,560 1,055,560 1,055,560 1 3 15 15 4 20 5 50 1 0.5 1 100 false false false false 00014945822024-01-012024-03-31 xbrli:shares 0001494582us-gaap:CommonClassAMember2024-05-13 0001494582us-gaap:CommonClassBMember2024-05-13 thunderdome:item iso4217:USD 00014945822024-03-31 00014945822023-12-31 iso4217:USDxbrli:shares 0001494582us-gaap:CommonClassAMember2024-03-31 0001494582us-gaap:CommonClassAMember2023-12-31 0001494582us-gaap:CommonClassBMember2024-03-31 0001494582us-gaap:CommonClassBMember2023-12-31 0001494582boc:BillboardRentalsMember2024-01-012024-03-31 0001494582boc:BillboardRentalsMember2023-01-012023-03-31 0001494582boc:BroadbandServicesMember2024-01-012024-03-31 0001494582boc:BroadbandServicesMember2023-01-012023-03-31 00014945822023-01-012023-03-31 0001494582us-gaap:CommonClassAMemberus-gaap:CommonStockMember2022-12-31 0001494582us-gaap:CommonClassBMemberus-gaap:CommonStockMember2022-12-31 0001494582us-gaap:AdditionalPaidInCapitalMember2022-12-31 0001494582us-gaap:NoncontrollingInterestMember2022-12-31 0001494582us-gaap:RetainedEarningsMember2022-12-31 00014945822022-12-31 0001494582us-gaap:CommonClassAMemberus-gaap:CommonStockMember2023-01-012023-03-31 0001494582us-gaap:CommonClassBMemberus-gaap:CommonStockMember2023-01-012023-03-31 0001494582us-gaap:AdditionalPaidInCapitalMember2023-01-012023-03-31 0001494582us-gaap:NoncontrollingInterestMember2023-01-012023-03-31 0001494582us-gaap:RetainedEarningsMember2023-01-012023-03-31 0001494582us-gaap:CommonClassAMemberus-gaap:CommonStockMember2023-03-31 0001494582us-gaap:CommonClassBMemberus-gaap:CommonStockMember2023-03-31 0001494582us-gaap:AdditionalPaidInCapitalMember2023-03-31 0001494582us-gaap:NoncontrollingInterestMember2023-03-31 0001494582us-gaap:RetainedEarningsMember2023-03-31 00014945822023-03-31 0001494582us-gaap:CommonClassAMemberus-gaap:CommonStockMember2023-12-31 0001494582us-gaap:CommonClassBMemberus-gaap:CommonStockMember2023-12-31 0001494582us-gaap:AdditionalPaidInCapitalMember2023-12-31 0001494582us-gaap:NoncontrollingInterestMember2023-12-31 0001494582us-gaap:RetainedEarningsMember2023-12-31 0001494582us-gaap:CommonClassAMemberus-gaap:CommonStockMember2024-01-012024-03-31 0001494582us-gaap:CommonClassBMemberus-gaap:CommonStockMember2024-01-012024-03-31 0001494582us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-31 0001494582us-gaap:NoncontrollingInterestMember2024-01-012024-03-31 0001494582us-gaap:RetainedEarningsMember2024-01-012024-03-31 0001494582boc:GeneralIndemnityMemberus-gaap:CommonClassAMemberus-gaap:CommonStockMember2024-01-012024-03-31 0001494582boc:GeneralIndemnityMemberus-gaap:CommonClassBMemberus-gaap:CommonStockMember2024-01-012024-03-31 0001494582boc:GeneralIndemnityMemberus-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-31 0001494582boc:GeneralIndemnityMemberus-gaap:NoncontrollingInterestMember2024-01-012024-03-31 0001494582boc:GeneralIndemnityMemberus-gaap:RetainedEarningsMember2024-01-012024-03-31 0001494582boc:GeneralIndemnityMember2024-01-012024-03-31 0001494582us-gaap:CommonClassAMemberus-gaap:CommonStockMember2024-03-31 0001494582us-gaap:CommonClassBMemberus-gaap:CommonStockMember2024-03-31 0001494582us-gaap:AdditionalPaidInCapitalMember2024-03-31 0001494582us-gaap:NoncontrollingInterestMember2024-03-31 0001494582us-gaap:RetainedEarningsMember2024-03-31 0001494582us-gaap:VariableInterestEntityPrimaryBeneficiaryMember2024-03-31 0001494582us-gaap:VariableInterestEntityPrimaryBeneficiaryMember2023-12-31 0001494582boc:The24thStreetFundsSpecialPurposeEntitesMember2024-03-31 0001494582boc:The24thStreetFundsSpecialPurposeEntitesMember2023-12-31 utr:M 0001494582srt:MinimumMember2024-03-31 utr:Y 0001494582srt:MaximumMember2024-03-31 0001494582us-gaap:TradeAccountsReceivableMember2024-03-31 0001494582us-gaap:TradeAccountsReceivableMember2023-12-31 0001494582boc:PremiumMember2024-03-31 0001494582boc:PremiumMember2023-12-31 0001494582boc:RecoverablesFromReinsurersMember2024-03-31 0001494582boc:RecoverablesFromReinsurersMember2023-12-31 0001494582boc:StructuresAndDisplaysMember2024-03-31 0001494582boc:StructuresAndDisplaysMember2023-12-31 0001494582boc:FiberTowersAndBroadbandEquipmentMember2024-03-31 0001494582boc:FiberTowersAndBroadbandEquipmentMember2023-12-31 0001494582us-gaap:LandMember2024-03-31 0001494582us-gaap:LandMember2023-12-31 0001494582boc:VehiclesAndEquipmentMember2024-03-31 0001494582boc:VehiclesAndEquipmentMember2023-12-31 0001494582boc:OfficeFurnitureAndEquipmentMember2024-03-31 0001494582boc:OfficeFurnitureAndEquipmentMember2023-12-31 xbrli:pure 0001494582boc:The24thStreetAssetManagementLLCMemberboc:BostonOmahaAssetManagementLLCMember2023-05-01 0001494582boc:The24thStreetAssetManagementLLCMemberboc:BostonOmahaAssetManagementLLCMember2023-05-012023-05-01 0001494582boc:The24thStreetAssetManagementLLCMemberboc:BostonOmahaAssetManagementLLCMember2023-05-31 0001494582boc:The24thStreetAssetManagementLLCMemberboc:HoldbackCashConsiderationMemberboc:BostonOmahaAssetManagementLLCMember2023-05-012023-05-01 0001494582boc:BroadbandMember2023-06-162023-06-16 0001494582boc:BroadbandMember2023-06-16 0001494582boc:BroadbandMemberus-gaap:CustomerRelationshipsMember2023-06-16 0001494582boc:CableSystemsMember2023-10-242023-10-24 0001494582boc:CableSystemsMember2023-10-24 0001494582boc:CableSystemsMemberus-gaap:CustomerRelationshipsMember2023-10-24 0001494582srt:MinimumMember2024-01-012024-03-31 0001494582srt:MaximumMember2024-01-012024-03-31 0001494582us-gaap:CustomerRelationshipsMember2024-03-31 0001494582us-gaap:CustomerRelationshipsMember2023-12-31 0001494582boc:PermitsLicensesAndLeaseAcquisitionCostsMember2024-03-31 0001494582boc:PermitsLicensesAndLeaseAcquisitionCostsMember2023-12-31 0001494582boc:SiteLocationMember2024-03-31 0001494582boc:SiteLocationMember2023-12-31 0001494582us-gaap:NoncompeteAgreementsMember2024-03-31 0001494582us-gaap:NoncompeteAgreementsMember2023-12-31 0001494582us-gaap:TechnologyBasedIntangibleAssetsMember2024-03-31 0001494582us-gaap:TechnologyBasedIntangibleAssetsMember2023-12-31 0001494582us-gaap:TrademarksAndTradeNamesMember2024-03-31 0001494582us-gaap:TrademarksAndTradeNamesMember2023-12-31 0001494582boc:NonsolicitationAgreementMember2024-03-31 0001494582boc:NonsolicitationAgreementMember2023-12-31 0001494582boc:CapitalizedContractCostsMember2024-03-31 0001494582boc:CapitalizedContractCostsMember2023-12-31 0001494582us-gaap:CustomerRelationshipsMembersrt:WeightedAverageMember2024-03-31 0001494582boc:PermitsLicensesAndLeaseAcquisitionCostsMembersrt:WeightedAverageMember2024-03-31 0001494582boc:SiteLocationMembersrt:WeightedAverageMember2024-03-31 0001494582us-gaap:NoncompeteAgreementsMembersrt:WeightedAverageMember2024-03-31 0001494582us-gaap:TechnologyBasedIntangibleAssetsMembersrt:WeightedAverageMember2024-03-31 0001494582us-gaap:TrademarksAndTradeNamesMembersrt:WeightedAverageMember2024-03-31 0001494582boc:NonsolicitationAgreementMembersrt:WeightedAverageMember2024-03-31 0001494582boc:CapitalizedContractCostsMembersrt:WeightedAverageMember2024-03-31 0001494582boc:USTreasuryNotesAndCorporateBondsMember2024-03-31 0001494582boc:USTreasuryNotesAndCorporateBondsMember2023-12-31 0001494582boc:CommonStockWarrantsOfSkyHarbourGroupCorporationMember2024-03-31 0001494582boc:CommonStockWarrantsOfSkyHarbourGroupCorporationMember2023-12-31 0001494582us-gaap:USTreasuryNotesSecuritiesMember2024-03-31 0001494582us-gaap:USTreasuryNotesSecuritiesMember2023-12-31 0001494582boc:CBTHoldingCorporationMember2018-05-012018-05-31 0001494582boc:CBTHoldingCorporationMember2018-05-31 0001494582boc:MyBundleTvIncMember2023-07-012023-07-31 0001494582boc:SpecialPurposeEntitiesMember2024-03-31 0001494582boc:SpecialPurposeEntitiesMember2023-12-31 0001494582us-gaap:PreferredStockMember2024-03-31 0001494582us-gaap:PreferredStockMember2023-12-31 0001494582boc:MyBundleTvIncMember2024-03-31 0001494582boc:MyBundleTvIncMember2023-12-31 0001494582boc:VotingCommonStockOfPrivatelyHeldCompanyCBTHoldingCorporationMember2024-03-31 0001494582boc:VotingCommonStockOfPrivatelyHeldCompanyCBTHoldingCorporationMember2023-12-31 0001494582boc:YellowstoneAcquisitionCompanyMemberus-gaap:IPOMember2020-10-012020-10-31 0001494582boc:YellowstoneAcquisitionCompanyMemberus-gaap:CommonClassAMemberus-gaap:IPOMember2020-10-012020-10-31 0001494582boc:YellowstoneAcquisitionCompanyWarrantsMemberus-gaap:IPOMember2020-10-012020-10-31 0001494582boc:YellowstoneAcquisitionCompanyMemberus-gaap:IPOMember2020-10-31 0001494582boc:ClassBCommonStockOfYellowstoneAcquisitionCompanyMemberboc:BOCYellowstoneLLCMember2020-08-012020-11-30 0001494582boc:ClassBCommonStockOfYellowstoneAcquisitionCompanyMemberboc:BOCYellowstoneLLCMember2020-11-30 0001494582boc:NonredeemablePrivatePlacementWarrantsMemberboc:BOCYellowstoneLLCMember2020-11-30 0001494582boc:YellowstoneAcquisitionCompanyMember2020-11-30 0001494582boc:YellowstoneAcquisitionCompanyMember2020-10-012020-10-31 0001494582boc:SkyHarbourGroupCorporationMember2021-09-142021-09-14 0001494582boc:BusinessCombinationAgreementWithSHGMember2021-09-142021-09-14 0001494582boc:BusinessCombinationAgreementWithSHGMember2021-09-14 0001494582boc:SkyHarbourGroupCorporationClassACommonStockMember2022-01-252022-01-25 0001494582boc:SkyHarbourGroupCorporationClassACommonStockMember2022-01-25 0001494582boc:SkyHarbourGroupCorporationClassACommonStockMember2022-01-012022-03-31 0001494582boc:SkyHarbourGroupCorporationClassACommonStockMember2022-03-31 0001494582boc:SkyHarbourGroupCorporationMemberus-gaap:PrivatePlacementMember2023-11-022023-11-02 0001494582boc:SkyHarbourGroupCorporationMemberus-gaap:PrivatePlacementMember2023-11-02 0001494582boc:SkyHarbourGroupCorporationMemberboc:AdditionalPipeOfferingMember2023-11-29 0001494582boc:SkyHarbourGroupCorporationMemberboc:AdditionalPipeOfferingMember2023-11-022023-11-02 0001494582boc:SkyHarbourGroupCorporationClassACommonStockMember2023-11-01 0001494582boc:SkyHarbourGroupCorporationClassACommonStockMember2023-11-02 0001494582boc:SkyHarbourGroupCorporationClassACommonStockMember2023-10-012023-12-31 0001494582boc:SkyHarbourGroupCorporationClassACommonStockMember2024-03-31 00014945822023-01-012023-12-31 0001494582us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2024-01-012024-03-31 0001494582us-gaap:EquityMethodInvestmentNonconsolidatedInvesteeOrGroupOfInvesteesMember2023-01-012023-03-31 0001494582us-gaap:FairValueInputsLevel2Member2024-03-31 0001494582boc:PrivatePlacementWarrantsMember2024-01-012024-03-31 0001494582boc:PrivatePlacementWarrantsMember2023-01-012023-03-31 0001494582us-gaap:MeasurementInputCapRateMembersrt:MinimumMemberboc:The24thStreetFundsSpecialPurposeEntitesMember2024-03-31 0001494582us-gaap:MeasurementInputCapRateMembersrt:MaximumMemberboc:The24thStreetFundsSpecialPurposeEntitesMember2024-03-31 0001494582boc:BostonOmahaMember2024-03-31 0001494582us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-03-31 0001494582us-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-03-31 0001494582us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-31 0001494582us-gaap:FairValueInputsLevel1Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-31 00014945822022-04-25 0001494582srt:MaximumMemberus-gaap:CommonClassAMemberboc:AtTheMarketOfferingMember2022-12-08 0001494582us-gaap:CommonClassAMemberboc:AtTheMarketOfferingMember2023-01-012023-12-31 0001494582srt:MaximumMemberus-gaap:CommonClassAMemberboc:AtTheMarketOfferingMember2024-03-31 0001494582boc:WarrantsForCommonClassBStockMember2024-03-31 0001494582boc:WarrantsForCommonClassAStockMember2024-03-31 0001494582boc:FirstNationalBankOfOmahaMember2019-08-12 0001494582boc:FirstNationalBankOfOmahaMemberboc:TermLoan1Member2019-08-12 0001494582boc:FirstNationalBankOfOmahaMemberboc:TermLoan2Member2019-08-12 0001494582boc:FirstNationalBankOfOmahaMemberboc:TermLoan1Member2021-12-06 0001494582boc:FirstNationalBankOfOmahaMember2022-06-30 0001494582boc:FirstNationalBankOfOmahaMember2023-09-21 0001494582boc:FirstNationalBankOfOmahaMember2023-09-22 0001494582boc:FirstNationalBankOfOmahaMemberboc:TermLoan1Member2024-03-31 0001494582boc:FirstNationalBankOfOmahaMember2024-03-31 0001494582us-gaap:RevolvingCreditFacilityMemberboc:FirstNationalBankOfOmahaMembersrt:MinimumMember2024-01-012024-03-31 0001494582us-gaap:RevolvingCreditFacilityMemberboc:FirstNationalBankOfOmahaMembersrt:MaximumMember2024-01-012024-03-31 0001494582boc:FirstNationalBankOfOmahaMember2021-12-31 0001494582boc:FirstNationalBankOfOmahaMember2022-12-31 0001494582boc:FirstNationalBankOfOmahaMember2023-12-31 0001494582us-gaap:OperatingSegmentsMemberboc:GIGMember2024-01-012024-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:LMHMember2024-01-012024-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:FIFMember2024-01-012024-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:BOAMMember2024-01-012024-03-31 0001494582us-gaap:MaterialReconcilingItemsMember2024-01-012024-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:GIGMember2023-01-012023-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:LMHMember2023-01-012023-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:FIFMember2023-01-012023-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:BOAMMember2023-01-012023-03-31 0001494582us-gaap:MaterialReconcilingItemsMember2023-01-012023-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:GIGMember2024-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:LMHMember2024-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:FIFMember2024-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:BOAMMember2024-03-31 0001494582us-gaap:MaterialReconcilingItemsMember2024-03-31 0001494582us-gaap:OperatingSegmentsMemberboc:GIGMember2023-12-31 0001494582us-gaap:OperatingSegmentsMemberboc:LMHMember2023-12-31 0001494582us-gaap:OperatingSegmentsMemberboc:FIFMember2023-12-31 0001494582us-gaap:OperatingSegmentsMemberboc:BOAMMember2023-12-31 0001494582us-gaap:MaterialReconcilingItemsMember2023-12-31 0001494582boc:EquityOfFIFUtahMemberboc:ChiefExecutiveOfficerAtBostonOmahaBroadbandMemberus-gaap:SubsequentEventMember2024-04-02 0001494582boc:EquityOfFIFUtahMemberboc:ChiefExecutiveOfficerAtBostonOmahaBroadbandMemberus-gaap:SubsequentEventMember2024-04-022024-04-02 0001494582boc:FifStGeorgeLlcMemberus-gaap:SubsequentEventMember2024-04-02 0001494582boc:FifStGeorgeLlcMemberus-gaap:SubsequentEventMember2024-04-022024-04-02 0001494582boc:EquityOfFIFUtahMemberus-gaap:SubsequentEventMember2024-04-02 0001494582us-gaap:SubsequentEventMember2024-04-012024-04-30 0001494582boc:SeparationAgreementMemberboc:SkyHarbourGroupCorporationClassACommonStockMemberus-gaap:SubsequentEventMember2024-05-092024-05-09 0001494582boc:SeparationAgreementMemberboc:SkyHarbourGroupCorporationClassACommonStockMemberus-gaap:SubsequentEventMember2024-05-09 0001494582boc:SeparationAgreementMemberus-gaap:SubsequentEventMember2024-05-092024-05-09 0001494582boc:SeparationAgreementMemberus-gaap:SubsequentEventMember2024-05-09 0001494582boc:SeparationAgreementMemberus-gaap:CommonClassAMemberus-gaap:SubsequentEventMember2024-05-092024-05-09 0001494582boc:SeparationAgreementMemberus-gaap:CommonClassAMemberus-gaap:SubsequentEventMember2024-05-09 0001494582boc:SeparationAgreementMemberus-gaap:CommonClassBMemberus-gaap:SubsequentEventMember2024-05-092024-05-09 0001494582boc:SeparationAgreementMemberus-gaap:CommonClassBMemberus-gaap:SubsequentEventMember2024-05-09 0001494582boc:WarrantsForCommonClassBStockMemberboc:SeparationAgreementMemberus-gaap:SubsequentEventMember2024-05-092024-05-09 0001494582boc:BoulderadoMemberboc:SeparationAgreementMemberus-gaap:SubsequentEventMember2024-05-09 0001494582boc:BoulderadoMemberboc:SeparationAgreementMemberus-gaap:SubsequentEventMember2024-05-092024-05-09 0001494582boc:BoulderadoMemberboc:SeparationAgreementMemberboc:SkyHarbourGroupCorporationClassACommonStockMemberus-gaap:SubsequentEventMember2024-05-09
 
 

 

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 10-Q

 


 

(MARK ONE)

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2024

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      to                     

 

Commission file number 001-38113

 


BOSTON OMAHA CORPORATION

(Exact Name of Registrant as Specified in Its Charter)

 


 

  

Delaware

 

27-0788438

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

1601 Dodge Street, Suite 3300, Omaha, Nebraska 68102

(Address of principal executive offices, Zip Code)

 

(857) 256-0079

(Registrant’s telephone number, including area code)

 


 

Securities registered under Section 12(b) of the Exchange Act:

 

Title of Class

Trading Symbol

Name of Exchange on Which Registered

Class A common stock,
$0.001 par value per share

BOC

The New York Stock Exchange

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes  ☒   No ☐ 

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

    

Non-accelerated filer

☒ 

Smaller reporting company

    
  

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.    ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes      No  ☒

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 30,931,349 shares of Class A common stock and 527,780 shares of Class B common stock as of May 13, 2024.

 

 

 


 

 

BOSTON OMAHA CORPORATION

QUARTERLY REPORT ON FORM 10-Q

FOR THE PERIOD ENDED March 31, 2024

TABLE OF CONTENTS

 

 

Page

Part I – Financial Information

4
Item 1. Consolidated Financial Statements (Unaudited). 4
Consolidated Balance Sheets – March 31, 2024 and December 31, 2023 4
Consolidated Statements of Operations – Three Months Ended March 31, 2024 and March 31, 2023 6
Consolidated Statements of Changes in Stockholders’ Equity – March 31, 2024 and March 31, 2023 7
Consolidated Statements of Cash Flows – Three Months Ended March 31, 2024 and March 31, 2023 9
Notes to Consolidated Financial Statements 11

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

35

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

51

Item 4. Controls and Procedures.

51

Part II – Other Information

53

Item 1. Legal Proceedings.

53

Item 1A. Risk Factors.

53

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

53

Item 3. Defaults Upon Senior Securities.

53

Item 4. Mine Safety Disclosures.

53

Item 5. Other Information.

53

Item 6. Exhibits.

53

Exhibit Index

54

Signatures

56

 

References in this Quarterly Report on Form 10-Q to the Company, “our Company,” “we,” “us,” ”our” and “Boston Omaha” refer to Boston Omaha Corporation and its consolidated subsidiaries, unless otherwise noted.


 

  

 

 

 

 

 

 

 

 

 

BOSTON OMAHA CORPORATION

and SUBSIDIARIES

 

Consolidated Financial Statements

Unaudited

 

For the Three Months Ended March 31, 2024 and 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BOSTON OMAHA CORPORATION

and SUBSIDIARIES

 

Consolidated Balance Sheets

Unaudited

 

ASSETS

                 
   

March 31,

   

December 31,

 
   

2024

   

2023

 
                 

Current Assets:

               

Cash and cash equivalents

  $ 17,402,976     $ 21,946,884  

Cash held by BOAM funds and other

    33,093,703       3,364,789  

Accounts receivable, net

    12,316,449       12,141,244  

Interest receivable

    129,245       185,482  

Short-term investments

    36,036,887       24,753,469  

Marketable equity securities

    2,429,434       2,210,037  

U. S. Treasury securities

    13,798,966       47,112,659  

Funds held as collateral assets

    9,569,856       14,101,531  

Prepaid expenses

    5,082,906       5,571,454  
                 

Total Current Assets

    129,860,422       131,387,549  
                 

Property and Equipment, net

    149,166,581       144,266,763  
                 

Other Assets:

               

Goodwill

    182,380,136       182,380,136  

Intangible assets, net

    63,668,468       65,532,301  

Investments

    85,260,777       87,104,272  

Investments in unconsolidated affiliates

    84,073,173       94,244,788  

Deferred policy acquisition costs

    1,714,422       1,772,455  

Right of use assets

    61,070,794       61,399,460  

Other

    143,864       119,368  
                 

Total Other Assets

    478,311,634       492,552,780  
                 

Total Assets

  $ 757,338,637     $ 768,207,092  

 

 

See accompanying notes to the unaudited consolidated financial statements.

 

 

BOSTON OMAHA CORPORATION

and SUBSIDIARIES

 

 

Consolidated Balance Sheets (Continued)

Unaudited

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST, AND STOCKHOLDERS' EQUITY

         
  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Current Liabilities:

        

Accounts payable and accrued expenses

 $16,337,531  $18,438,647 

Short-term payables for business acquisitions

  593,117   618,003 

Lease liabilities

  5,093,879   5,085,221 

Funds held as collateral

  9,569,856   14,101,531 

Unearned premiums

  9,293,813   9,699,544 

Current maturities of long-term debt

  825,864   814,667 

Deferred revenue

  2,690,698   2,628,139 
         

Total Current Liabilities

  44,404,758   51,385,752 
         

Long-term Liabilities:

        

Asset retirement obligations

  3,847,656   3,794,985 

Lease liabilities

  56,035,911   56,438,308 

Long-term debt, less current maturities

  26,309,844   26,523,099 

Other long-term liabilities

  1,476,614   1,500,875 

Deferred tax liability

  11,172,516   12,111,812 
         

Total Liabilities

  143,247,299   151,754,831 
         

Redeemable Noncontrolling Interest

  15,702,778   15,638,013 
         

Stockholders' Equity:

        

Preferred stock, $.001 par value, 1,000,000 shares authorized, 0 shares issued and outstanding

  -   - 

Class A common stock, $.001 par value, 38,838,884 shares authorized, 30,304,895 and 30,255,739 shares issued and outstanding, respectively

  30,305   30,256 

Class B common stock, $.001 par value, 1,161,116 shares authorized, 1,055,560 shares issued and outstanding

  1,056   1,056 

Additional paid-in capital

  523,286,579   522,506,626 

Retained earnings

  12,861,407   15,669,488 
         

Total Boston Omaha Stockholders' Equity

  536,179,347   538,207,426 

Noncontrolling interests

  62,209,213   62,606,822 

Total Equity

  598,388,560   600,814,248 
         

Total Liabilities, Redeemable Noncontrolling Interest, and Stockholders' Equity

 $757,338,637  $768,207,092 

 

 

See accompanying notes to the unaudited consolidated financial statements.

 

 

BOSTON OMAHA CORPORATION

and SUBSIDIARIES

 

 

Consolidated Statements of Operations

Unaudited

 

   

For the Three Months Ended

 
   

March 31,

 
   

2024

   

2023

 
                 

Revenues:

               

Billboard rentals, net

  $ 10,696,660     $ 10,302,223  

Broadband services

    9,683,429       8,539,906  

Premiums earned

    4,003,059       3,107,273  

Insurance commissions

    502,688       476,126  

Investment and other income

    666,895       390,257  
                 

Total Revenues

    25,552,731       22,815,785  
                 

Costs and Expenses:

               

Cost of billboard revenues (exclusive of depreciation and amortization)

    3,790,634       3,807,664  

Cost of broadband revenues (exclusive of depreciation and amortization)

    2,498,112       2,574,351  

Cost of insurance revenues (exclusive of depreciation and amortization)

    1,906,921       1,563,032  

Employee costs

    8,631,911       8,197,537  

Professional fees

    1,137,148       1,169,589  

General and administrative

    4,058,405       3,962,632  

Amortization

    1,886,754       1,802,027  

Depreciation

    3,451,373       2,707,317  

Loss (gain) on disposition of assets

    197,083       (45,395 )

Accretion

    52,671       53,823  
                 

Total Costs and Expenses

    27,611,012       25,792,577  
                 

Net Loss from Operations

    (2,058,281 )     (2,976,792 )
                 

Other Income (Expense):

               

Interest and dividend income

    539,240       281,866  

Equity in loss of unconsolidated affiliates

    (10,171,615 )     (4,980,078 )

Other investment income

    7,788,445       2,872,219  

Interest expense

    (282,033 )     (288,682 )
                 

Net Loss Before Income Taxes

    (4,184,244 )     (5,091,467 )

Income tax benefit

    937,193       1,651,615  
                 

Net Loss

    (3,247,051 )     (3,439,852 )

Noncontrolling interest in subsidiary loss

    438,970       118,698  
                 

Net Loss Attributable to Common Stockholders

  $ (2,808,081 )   $ (3,321,154 )
                 

Basic Net Loss per Share

  $ (0.09 )   $ (0.11 )
                 

Diluted Net Loss per Share

  $ (0.09 )   $ (0.11 )
                 

Basic Weighted Average Class A and Class B Common Shares Outstanding

    31,331,597       30,524,067  
                 

Diluted Weighted Average Class A and Class B Common Shares Outstanding

    31,331,597       30,524,067  

 

See accompanying notes to the unaudited consolidated financial statements. 

 

 

BOSTON OMAHA CORPORATION

and SUBSIDIARIES

 

 

Consolidated Statements of Changes in Stockholders' Equity

Unaudited

 

   

No. of shares

                                                 
   

Class A Common Stock

   

Class B Common Stock

   

Class A Common Stock

   

Class B Common Stock

   

Additional Paid-in Capital

   

Noncontrolling Interest

   

Retained Earnings

   

Total

 
                                                                 

Beginning Balance, December 31, 2022

    28,650,688       1,055,560     $ 28,651     $ 1,056     $ 483,917,938     $ 7,409,068     $ 19,579,645     $ 510,936,358  
                                                                 

Stock issued for cash

    1,097,824       -       1,098       -       28,104,363       -       -       28,105,461  
                                                                 

Stock issued as compensation

    16,482       -       16       -       420,352       -       -       420,368  
                                                                 

Offering costs

    -       -       -       -       (867,891 )     -       -       (867,891 )
                                                                 

Contributions from noncontrolling interests, Build for Rent subsidiary

    -       -       -       -       -       3,300,000       -       3,300,000  
                                                                 

Net loss attributable to noncontrolling interests

    -       -       -       -       -       (62,576 )     -       (62,576 )
                                                                 

Net loss attributable to common stockholders, March 31, 2023

    -       -       -       -       -       -       (3,321,154 )     (3,321,154 )
                                                                 

Ending Balance, March 31, 2023

    29,764,994       1,055,560     $ 29,765     $ 1,056     $ 511,574,762     $ 10,646,492     $ 16,258,491     $ 538,510,566  

 

 

 See accompanying notes to the unaudited consolidated financial statements.

 

 

BOSTON OMAHA CORPORATION

and SUBSIDIARIES

 

 

Consolidated Statements of Changes in Stockholders' Equity (Continued)

Unaudited

 

   

No. of shares

                                                 
   

Class A Common Stock

   

Class B Common Stock

   

Class A Common Stock

   

Class B Common Stock

   

Additional Paid-in Capital

   

Noncontrolling Interest

   

Retained Earnings

   

Total

 
                                                                 

Beginning Balance, December 31, 2023

    30,255,739       1,055,560     $ 30,256     $ 1,056     $ 522,506,626     $ 62,606,822     $ 15,669,488     $ 600,814,248  
                                                                 

Stock issued as compensation

    49,156       -       49       -       779,953       -       -       780,002  
                                                                 

Contributions from noncontrolling interests, Build for Rent subsidiary

    -       -       -       -       -       50,000       -       50,000  
                                                                 

Minority owner contribution, General Indemnity

    -       -       -       -       -       37,166       -       37,166  
                                                                 

Net loss attributable to noncontrolling interests

    -       -       -       -       -       (484,775 )     -       (484,775 )
                                                                 

Net loss attributable to common stockholders, March 31, 2024

    -       -       -       -       -       -       (2,808,081 )     (2,808,081 )
                                                                 

Ending Balance, March 31, 2024

    30,304,895       1,055,560     $ 30,305     $ 1,056     $ 523,286,579     $ 62,209,213     $ 12,861,407     $ 598,388,560  

 

 

 See accompanying notes to the unaudited consolidated financial statements.

 

 

BOSTON OMAHA CORPORATION

and SUBSIDIARIES

 

 

 Consolidated Statements of Cash Flows

Unaudited

 

   

For the Three Months Ended

 
   

March 31,

 
   

2024

   

2023

 

Cash Flows from Operating Activities:

               

Net Loss

  $ (3,247,051 )   $ (3,439,852 )

Adjustments to reconcile net loss to cash provided by (used in) operating activities:

               

Amortization of right of use assets

    1,371,187       1,424,202  

Depreciation, amortization, and accretion

    5,390,798       4,563,167  

Deferred income taxes

    (939,296 )     (1,665,662 )

Loss (gain) on disposition of assets

    197,083       (45,395 )

Bad debt expense

    89,000       54,870  

Equity in loss of unconsolidated affiliates

    10,171,615       4,980,078  

Other investment income

    (7,788,445 )     (2,872,219 )

Changes in operating assets and liabilities exclusive of the effects of business combinations:

               

Accounts receivable

    (264,205 )     (608,600 )

Interest receivable

    56,237       10,567  

Prepaid expenses

    488,548       (763,528 )

Deferred policy acquisition costs

    58,033       (72,578 )

Other assets

    (24,496 )     -  

Other liabilities, exclusive of debt

    (24,262 )     -  

Accounts payable and accrued expenses

    (2,101,115 )     (35,917 )

Lease liabilities

    (1,455,167 )     (1,493,962 )

Unearned premiums

    (405,731 )     572,553  

Deferred revenue

    62,559       340,089  

Compensation paid in stock

    780,002       420,368  
                 

Net Cash Provided by Operating Activities

    2,415,294       1,368,181  
                 

Cash Flows from Investing Activities:

               

Payments on short-term payables for business acquisitions

    (24,886 )     (3,157,187 )

Payment of contingent consideration

    -       (248,272 )

Capital expenditures

    (8,446,088 )     (8,011,459 )

Proceeds from sales of investments

    144,548,207       26,243,485  

Purchases of investments

    (113,192,629 )     (52,671,304 )
                 

Net Cash Provided by (Used in) Investing Activities

    22,884,604       (37,844,737 )

 

 

See accompanying notes to the unaudited consolidated financial statements.

 

 

BOSTON OMAHA CORPORATION

and SUBSIDIARIES

 

 

 Consolidated Statements of Cash Flows (Continued)

Unaudited

 

   

For the Three Months Ended

 
   

March 31,

 
   

2024

   

2023

 
                 

Cash Flows from Financing Activities:

               

Proceeds from the issuance of stock

  $ -     $ 28,105,461  

Contributions from noncontrolling interest

    87,166       3,300,000  

Collateral (release) receipt

    (4,531,675 )     180,492  

Principal payments of long-term debt

    (202,058 )     (384,370 )

Offering costs

    -       (867,891 )
                 

Net Cash (Used in) Provided by Financing Activities

    (4,646,567 )     30,333,692  
                 

Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash

    20,653,331       (6,142,864 )

Cash, Cash Equivalents, and Restricted Cash, Beginning of Period

    39,413,204       54,666,512  
                 

Cash, Cash Equivalents, and Restricted Cash, End of Period

  $ 60,066,535     $ 48,523,648  
                 

Interest Paid in Cash

  $ 275,778     $ 283,815  

Income Taxes Paid in Cash

  $ -     $ -  

 

 

See accompanying notes to the unaudited consolidated financial statements.

 

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

 

NOTE 1.     ORGANIZATION AND BACKGROUND

 

Boston Omaha was organized on August 11, 2009 with present management taking over operations in February 2015. Our operations include (i) our outdoor advertising business with multiple billboards across Alabama, Arkansas, Florida, Georgia, Illinois, Iowa, Kansas, Missouri, Nebraska, Nevada, Oklahoma, South Dakota, Tennessee, Virginia, West Virginia and Wisconsin; (ii) our insurance business that specializes in surety bond underwriting and brokerage; (iii) our broadband business that provides high-speed broadband services to its customers, (iv) our asset management business, and (v) our minority investments primarily in real estate, real estate services, private aviation infrastructure, and banking. Our billboard operations are conducted through our subsidiary, Link Media Holdings, LLC, our insurance operations are conducted through our subsidiary, General Indemnity Group, LLC, our broadband operations are conducted through our subsidiary, Boston Omaha Broadband, LLC, and our asset management operations are conducted through our subsidiary, Boston Omaha Asset Management, LLC.

 

We completed an acquisition of an outdoor advertising business and entered the outdoor advertising industry on June 19, 2015. From 2015 through 2023, we have completed more than twenty additional acquisitions of outdoor advertising businesses. 

 

On April 20, 2016, we completed an acquisition of a surety bond brokerage business. On December 7, 2016, we acquired a fidelity and surety bond insurance company. From 2017 through 2022, we completed four additional acquisitions of surety brokerage businesses.

 

On March 10, 2020, we completed the acquisition of a rural broadband internet provider located in Arizona. On December 29, 2020, we completed the acquisition of a second broadband internet provider located in Utah. On April 1, 2022, we completed the acquisition of our third broadband internet provider located in Utah.

 

On September 25, 2020, we filed a Registration Statement on Form S-1 with the Securities and Exchange Commission for a proposed initial public offering of units of a special purpose acquisition company, which we refer to as the “SPAC,” named Yellowstone Acquisition Company, which we refer to as “Yellowstone.” Yellowstone completed its initial public offering on October 26, 2020 and on January 25, 2022 completed a business combination with Sky Harbour Group and Yellowstone changed its name to Sky Harbour Group Corporation (see Note 8 for further discussion).

 

11

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

 

NOTE 2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Consolidation Policy

 

The financial statements of Boston Omaha Corporation include the accounts of the Company and our consolidated subsidiaries, which are comprised of voting interest entities in which we have a controlling financial interest and a variable interest entity, Yellowstone, in which we are the primary beneficiary in accordance with ASC 810, Consolidation. The equity attributable to non-controlling interests in subsidiaries is shown separately in the accompanying consolidated balance sheets.  All significant intercompany profits, losses, transactions, and balances have been eliminated in consolidation.

 

Variable Interest Entities (VIEs) 

 

We determine whether an entity is a VIE and, if so, whether it should be consolidated by utilizing judgments and estimates that are inherently subjective. Our determination of whether an entity in which we hold a direct or indirect variable interest is a VIE is based on several factors, including whether the entity’s total equity investment at risk upon inception is sufficient to finance the entity’s activities without additional subordinated financial support. We make judgments regarding the sufficiency of the equity at risk based first on a qualitative analysis, and then a quantitative analysis, if necessary.

 

We analyze any investments in VIEs to determine if we are the primary beneficiary. In evaluating whether we are the primary beneficiary, we evaluate our direct and indirect economic interests in the entity. A reporting entity is determined to be the primary beneficiary if it holds a controlling financial interest in the VIE. Determining which reporting entity, if any, has a controlling financial interest in a VIE is primarily a qualitative approach focused on identifying which reporting entity has both: (i) the power to direct the activities of a VIE that most significantly impact such entity’s economic performance; and (ii) the obligation to absorb losses or the right to receive benefits from such entity that could potentially be significant to such entity. Performance of that analysis requires the exercise of judgment.

 

We consider a variety of factors in identifying the entity that holds the power to direct matters that most significantly impact the VIE’s economic performance including, but not limited to, the ability to direct operating decisions and activities. In addition, we consider the rights of other investors to participate in those decisions. We determine whether we are the primary beneficiary of a VIE at the time we become involved with a variable interest entity and reconsider that conclusion continually.

 

We consolidate any VIE of which we are the primary beneficiary.  Such VIEs consist of 24th Street Fund I and 24th Street Fund II, collectively “the 24th Street Funds,” and Fund One Boston Omaha Build for Rent LP, which we refer to as "BFR". 

 

Total assets of the consolidated VIEs included within our consolidated balance sheets were approximately $96,000,000 and $96,500,000 as of March 31, 2024 and December 31, 2023, respectively. Total liabilities of the consolidated VIEs included within our consolidated balance sheets were approximately $200,000 and $132,000 as of March 31, 2024 and December 31, 2023, respectively. As of March 31, 2024 and December 31, 2023, the aggregate fair value of the 24th Street Funds’ and BFR's investments in special purpose entities was approximately $63,000,000 and $65,000,000, respectively. The assets of the consolidated VIEs may only be used to settle obligations of the same VIE.

 

Our consolidated subsidiaries at  March 31, 2024 include: 

 

Link Media Holdings, LLC which we refer to as “LMH”

Link Media Alabama, LLC which we refer to as “LMA”

Link Media Florida, LLC which we refer to as “LMF”

Link Media Wisconsin, LLC which we refer to as “LMW”

Link Media Georgia, LLC which we refer to as “LMG”

Link Media Midwest, LLC which we refer to as “LMM”

Link Media Omaha, LLC which we refer to as “LMO”

Link Media Properties, LLC which we refer to as “LMP”

Link Media Southeast, LLC which we refer to as “LMSE”

Link Media Services, LLC which we refer to as “LMS”

Link Billboards Oklahoma, LLC which we refer to as “LBO”

General Indemnity Group, LLC which we refer to as “GIG”

United Casualty and Surety Insurance Company which we refer to as “UCS”

South Coast Surety Insurance Services, LLC which we refer to as “SCS”

Boston Omaha Investments, LLC which we refer to as “BOIC”

Boston Omaha Asset Management, LLC which we refer to as “BOAM”

Fund One Boston Omaha Build for Rent LP which we refer to as “BFR”

BOAM BFR, LLC which we refer to as “BOAM BFR”

BOC Business Services, LLC which we refer to as “BBS” 

BOC Ops, LLC which we refer to as "BOC Ops"

Yellowstone Acquisition Company which we refer to as “Yellowstone”

BOC Yellowstone, LLC which we refer to as “BOC Yellowstone”

BOC Yellowstone II, LLC which we refer to as “BOC Yellowstone II”

24th Street Asset Management LLC which we refer to as “24th Street”

24th Street Fund I, LLC which we refer to as “24th Street Fund I”

24th Street Fund II, LLC which we refer to as “24th Street Fund II”

Boston Omaha Broadband, LLC which we refer to as “BOB”

FIF AireBeam, LLC which we refer to as “AireBeam”

Fiber Fast Homes, LLC which we refer to as “FFH”

FIF Utah, LLC which we refer to as “FIF Utah”

FIF St George, LLC which we refer to as “FIF St George” 

 

12

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Revenues

 

The majority of our advertising revenues are derived from contracts for advertising space on billboard structures and broadband internet services and are accounted for under Financial Accounting Standards Board, which we refer to as the “FASB,” Accounting Standards Codification, which we refer to as “ASC,” 606, Revenue from Contracts with Customers, and under under ASC 840, Leases.

 

Premium revenues derived from our insurance operations are subject to ASC 944, Financial Services Insurance.

 

Revenue Recognition

 

Billboard Rentals

 

We generate revenue from outdoor advertising through the leasing of advertising space on billboards. The terms of the contracts range from less than one month to three years and are generally billed monthly. Revenue for advertising space rental is recognized on a straight-line basis over the term of the contract. Advertising revenue is reported net of agency commissions. Agency commissions are calculated based on a stated percentage applied to gross billing revenue for operations. Payments received in advance of being earned are recorded as deferred revenue.    

 

Another component of billboard rentals consists of production services which include creating and printing advertising copy. Contract revenues for production services are accounted for under ASC 606, Revenue from Contracts with Customers. Revenues are recognized at a point in time upon satisfaction of the contract, which is typically less than one week. 

 

Practical expedients and exemptions: The Company is utilizing the following practical expedients and exemptions from ASC 606. We generally expense sales commissions when incurred because the amortization period is one year or less. These costs are recorded within costs of billboard revenues exclusive of depreciation and amortization. We do not disclose the value of unsatisfied performance obligations as the majority of our contracts with customers have an original expected length of less than one year. For contracts with customers which exceed one year, the future amount to be invoiced to the customer corresponds directly with the value to be received by the customer.

 

Deferred Revenues

 

We record deferred revenues when cash payments are received in advance of being earned or when we have an unconditional right to consideration before satisfying our performance obligation. The term between invoicing and when a payment is due is not significant. For certain services we require payment before the product or services are delivered to the customer. The balance of deferred revenue is considered short-term and will be recognized in revenue within twelve months.

 

Premiums and Unearned Premium Reserves

 

Premiums written are recognized as revenues based on a pro-rata daily calculation over the respective terms of the policies in-force. The cost of reinsurance ceded is initially written as prepaid reinsurance premiums and is amortized over the reinsurance contract period in proportion to the amount of insurance protection provided. Premiums ceded of $878,017 and $338,262 for the three months ended March 31, 2024 and 2023, respectively, are included within “Premiums earned” in our consolidated statements of operations.

 

Commissions

 

We generate revenue from commissions on surety bond sales and account for commissions under ASC 606. Insurance commissions are earned from various insurance companies based upon our agency agreements with them. We arrange with various insurance companies for the provision of a surety bond for entities that require a surety bond. The insurance company sets the price of the bond. The contract with the insurance company is fulfilled when the bond is issued by the insurance agency on behalf of the insurance company. The insurance commissions are calculated based upon a stated percentage applied to the gross premiums on bonds. Commissions are recognized at a point in time, on a bond-by-bond basis as of the policy effective date and are generally nonrefundable.

 

Broadband Revenues

 

Broadband revenue is derived principally from internet services and is recognized on a straight-line basis over the term of the contract in the period the services are rendered.  Revenue received or receivable in advance of the delivery of services is included in deferred revenue.

 

Credit Losses

 

We estimate credit losses on financial instruments based on amounts expected to be collected. The allowance for credit losses is estimated based on historical collections, accounts receivable aging, economic indicators, and expected future trends.

 

13

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Cash and Cash Equivalents

 

For purposes of the statement of cash flows, we consider all highly liquid investments, with the exception of U.S. Treasury securities, purchased with an original maturity of three months or less to be cash equivalents.

 

Cash Held by BOAM Funds and Other

 

Cash held by BOAM Funds and other represents cash and cash equivalents held by consolidated BOAM Funds and other consolidated entities. Such amounts are not available to fund the general liquidity needs of Boston Omaha.

 

Loss and Loss Adjustment Expenses

 

Unpaid losses and loss adjustment expenses represent estimates for the ultimate cost of unpaid reported and unreported claims incurred and related expenses. We involve an independent, third-party actuary to assist us in the estimation of reserves for losses and loss adjustment expenses. Estimates are based on paid and incurred loss development factors and expected loss ratios, which are primarily driven by historical claims paid and incurred data and consideration of the level of premiums written during the current and prior year. Since the reserves are based on estimates, the ultimate liability may differ from the estimated reserve. The effects of changes in estimated reserves are included within cost of insurance revenues in our consolidated results of operations in the period in which the estimates are updated. The reserves are included within accounts payable and accrued expenses in our consolidated balance sheets.

 

Investments in Unconsolidated Entities

 

We account for investments where we have significant influence but do not have a controlling interest, typically ownership of less than 50% and more than 20%, using the equity method of accounting. In accordance with ASC 323-30, we account for investments in limited partnerships and limited liability companies using the equity method of accounting when our investment is more than minimal (greater than 3% to 5%). Our share of income (loss) of such entities is recorded as a single amount as equity in income (loss) of unconsolidated affiliates. Dividends, if any, are recorded as a reduction of the investment.

 

We monitor our equity method investments for factors indicating other-than-temporary impairment. We consider several factors when evaluating our investments, including, but not limited to, (i) the period of time for which the fair value has been less than the carrying value, (ii) operating and financial performance of the investee, (iii) the investee’s future business plans and projections, (iv) discussions with their management, and (v) our ability and intent to hold the investment until it recovers in value.

 

Retention of Specialized Accounting

 

Each of the 24th Street Funds, and Fund One Boston Omaha Build for Rent LP qualify as investment companies and apply specialized industry accounting. We report fund investments on our consolidated balance sheets at their estimated fair value, with gains (losses) resulting from changes in fair value reflected within ‘Other investment income’ in the accompanying consolidated statements of operations. Accordingly, the accompanying consolidated financial statements reflect different accounting policies for investments depending on whether or not they are held through a consolidated investment company.

 

Income Taxes

 

We compute our year-to-date provision for income taxes by applying the estimated annual effective tax rate to year-to-date pre-tax income or loss and adjust the provision for discrete tax items recorded in the period.

 

The realization of deferred tax assets, including net operating loss carryforwards, is dependent on the generation of future taxable income sufficient to realize the tax deductions, carryforwards and credits. Valuation allowances on deferred tax assets are recognized if it is determined that it is more likely than not that the asset will not be realized. 

 

Pursuant to Section 382 of the Internal Revenue Code of 1986, as amended, annual use of our net operating losses may be limited if it is determined that an ownership shift has occurred. An ownership shift is generally defined as a cumulative change in equity ownership by ‘‘5% shareholders’’ that exceeds 50 percentage points over a rolling three-year period. At this time, a Section 382 study has not been performed to determine if such an ownership shift has occurred.

 

14

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Recently Issued Accounting Pronouncements

 

In November 2023, the Financial Accounting Standards Board (“FASB”) issued guidance that requires incremental segment disclosures on an annual and interim basis related to significant segment expenses. This guidance is effective for annual reporting periods beginning on January 1, 2024 and interim periods within the calendar year beginning on January 1, 2025. The disclosure requirements must be applied retrospectively to all prior periods presented in the financial statements. We are currently evaluating the impact this guidance will have on our related disclosures.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires companies to disclose disaggregated information related to the effective tax rate reconciliation and income taxes paid. This guidance is effective for public entities as of December 15, 2024. We do not anticipate the adoption of this guidance will have a material impact on our consolidated financial statements.

 

15

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

 

NOTE 3.     CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

 

The following table sets forth a reconciliation of cash, cash equivalents, and restricted cash reported in the consolidated statements of cash flows that agrees to the total of those amounts as presented in the consolidated statements of cash flows. 

 

   

March 31,

   

December 31,

 
   

2024

   

2023

 
                 

Cash and cash equivalents

  $ 17,402,976     $ 21,946,884  

Funds held as collateral

    9,569,856       14,101,531  

Cash held by BOAM funds and other

    33,093,703       3,364,789  
                 

Total Cash, Cash Equivalents, and Restricted Cash as Presented in the Consolidated Statements of Cash Flows

  $ 60,066,535     $ 39,413,204  

 

 

 

NOTE 4.     ACCOUNTS RECEIVABLE

 

Accounts receivable consist of the following:    

 

  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Trade accounts

 $6,673,461  $6,117,359 

Premiums

  1,820,361   2,911,119 

Recoverables from reinsurers

  4,045,741   3,283,071 

Allowance for credit losses

  (223,114)  (170,305)
         

Total Accounts Receivable, net

 $12,316,449  $12,141,244 

 

16

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

 

NOTE 5.     PROPERTY AND EQUIPMENT

 

Property and equipment consist of the following:   

 

  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Structures and displays

 $65,865,504  $65,736,121 

Fiber, towers, and broadband equipment

  105,701,522   97,974,753 

Land

  583,892   583,892 

Vehicles and equipment

  10,805,391   10,699,920 

Office furniture and equipment

  5,421,083   5,384,720 

Accumulated depreciation

  (39,210,811)  (36,112,643)
         

Total Property and Equipment, net

 $149,166,581  $144,266,763 

 

Depreciation expense for the three months ended March 31, 2024 and 2023 was $3,451,373 and $2,707,317, respectively. 

 

 

17

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 6.     BUSINESS ACQUISITIONS 

 

2024 Acquisitions

 

We did not complete any acquisitions during the first quarter of 2024. 

 

2023 Acquisitions

 

24th Street Asset Management

 

On May 1, 2023, Boston Omaha Asset Management, LLC, our wholly-owned subsidiary, acquired 100% of the membership interests in 24th Street Asset Management LLC, from the members of 24th Street for cash and BOC Class A common stock valued at $5,016,494 in the aggregate. Prior to the transaction, BOAM indirectly owned 48% of the membership interests of 24th Street. The consideration consisted of $2,759,072 in cash paid at closing, an additional $1,254,102 in cash subject to holdback, and 45,644 shares of BOC Class A common stock.  Our preliminary purchase price allocation related to 24th Street Asset Management includes carried interest and goodwill of $9,110,478 and $536,626, respectively. 

 

Broadband Acquisitions

 

On June 16, 2023, our subsidiary, FIF St. George, acquired from Pro Communication and Construction Services, LLC, which we refer to as “ProComm,” broadband construction equipment and related assets for a purchase price of $2,881,000 paid in cash. The acquisition was completed for the purpose of expanding our broadband presence in the Western United States. Our final purchase price allocation related to ProComm includes property, plant and equipment, intangibles, and goodwill of $844,500, $1,046,000 and $990,500, respectively.  The intangible assets primarily include customer relationships which have a useful life of fifteen years.

 

On October 24, 2023, our subsidiary, FIF St. George, acquired from Cable Systems, LLC, which we refer to as “Cable Systems”, substantially all of the business assets and related assets for a purchase price of $4,375,000. The consideration consisted of $3,937,500 in cash paid at closing, and an additional $437,500 in cash subject to holdback. The acquisition was completed for the purpose of expanding our broadband presence in the Western United States. Our final purchase price allocation related to Cable Systems includes property, plant and equipment, intangibles, and goodwill of $1,664,240, $1,797,000 and $913,760, respectively.  The intangible assets include customer relationships which have a useful life of fifteen years.

 

18

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 6.     BUSINESS ACQUISITIONS (Continued)

 

Pro Forma Information

 

The following is the unaudited pro forma information assuming all business acquisitions occurred on January 1, 2023. For all of the business acquisitions, depreciation and amortization have been included in the calculation of the pro forma information provided below, based upon the actual acquisition costs. Depreciation is computed on the straight-line method over the estimated remaining economic lives of the assets, ranging from four years to twenty years. Amortization is computed on the straight-line method over the estimated useful lives of the assets ranging from five years to fifty years. 

 

  

For the Three Months Ended

 
  

March 31,

 
  

2024

  

2023

 
         

Revenue

 $25,552,731  $23,539,956 
         

Net Loss Attributable to Common Stockholders

 $(2,808,081) $(3,024,109)
         

Basic Net Loss per Share

 $(0.09) $(0.10)
         

Diluted Net Loss per Share

 $(0.09) $(0.10)
         

Basic Weighted Average Class A and Class B Common Shares Outstanding

  31,331,597   30,524,067 
         

Diluted Weighted Average Class A and Class B Common Shares Outstanding

  31,331,597   30,524,067 

 

The information included in the pro forma amounts is derived from historical information obtained from the sellers of the businesses. 

 

19

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 7.     INTANGIBLE ASSETS

 

Intangible assets consist of the following: 

 

  

March 31, 2024

  

December 31, 2023

 
      

Accumulated

          

Accumulated

     
  

Cost

  

Amortization

  

Balance

  

Cost

  

Amortization

  

Balance

 
                         

Customer relationships

 $72,028,493  $(34,776,725) $37,251,768  $72,028,493  $(33,426,898) $38,601,595 

Permits, licenses, and lease acquisition costs

  11,813,725   (5,832,860)  5,980,865   11,793,354   (5,562,205)  6,231,149 

Site location

  849,347   (377,410)  471,937   849,347   (363,332)  486,015 

Noncompetition agreements

  626,000   (625,164)  836   626,000   (624,600)  1,400 

Technology

  1,128,000   (533,865)  594,135   1,128,000   (509,250)  618,750 

Trade names and trademarks

  11,152,200   (1,827,293)  9,324,907   11,152,200   (1,680,459)  9,471,741 

Nonsolicitation agreement

  103,000   (46,716)  56,284   103,000   (40,500)  62,500 

Capitalized contract costs

  2,976,676   (461,956)  2,514,720   2,974,125   (387,990)  2,586,135 

Indefinite lived intangibles

  7,473,016   -   7,473,016   7,473,016   -   7,473,016 
                         

Total

 $108,150,457  $(44,481,989) $63,668,468  $108,127,535  $(42,595,234) $65,532,301 

 

Future Amortization

 

The future amortization associated with the intangible assets is as follows:

 

  

March 31,

         
  

2025

  

2026

  

2027

  

2028

  

2029

  

Thereafter

  

Total

 
                             

Customer relationships

 $5,428,084  $5,428,084  $5,424,808  $5,391,062  $4,238,151  $11,341,579  $37,251,768 

Permits, licenses, and lease acquisition costs

  1,088,953   1,068,732   1,042,142   1,010,192   570,265   1,200,581   5,980,865 

Site location

  56,623   56,623   56,623   56,623   56,623   188,822   471,937 

Noncompetition agreements

  836   -   -   -   -   -   836 

Technology

  99,000   99,000   99,000   99,000   99,000   99,135   594,135 

Trade names and trademarks

  590,567   590,567   574,431   525,667   525,667   6,518,008   9,324,907 

Nonsolicitation agreement

  25,000   25,000   6,284   -   -   -   56,284 

Capitalized contract costs

  297,668   297,668   297,668   297,668   297,668   1,026,380   2,514,720 
                             

Total

 $7,586,731  $7,565,674  $7,500,956  $7,380,212  $5,787,374  $20,374,505  $56,195,452 

 

Amortization expense for the three months ended March 31, 2024 and 2023 was $1,886,754 and $1,802,027, respectively.

 

20

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 7.     INTANGIBLE ASSETS (Continued)

 

As of  March 31, 2024, the weighted average amortization period, in months, for intangible assets is as follows: 

 

Customer relationships

  82 

Permits, licenses, and lease acquisition costs

  66 

Site location

  100 

Noncompetition agreements

  5 

Technology

  72 

Trade names and trademarks

  189 

Nonsolicitation agreement

  27 

Capitalized contract costs

  101 

 

 

 

NOTE 8.     INVESTMENTS, INCLUDING INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD

 

Short-term Investments

 

Short-term investments consist of U.S. Treasury securities and common stock warrants. The U.S. Treasury securities are held by UCS, classified as held to maturity, mature in less than twelve months, and are reported at amortized cost which approximates fair value. Our common stock warrants of Sky Harbour Group Corporation are measured at fair value, with any unrealized holding gains and losses during the period included in earnings. 

 

  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

U.S. Treasury notes held to maturity

 $22,450,076  $19,195,228 

Common stock warrants of Sky Harbour Group Corporation

  13,586,811   5,558,241 
         

Total

 $36,036,887  $24,753,469 

 

Marketable Equity Securities

 

Our marketable equity securities are publicly traded stocks measured at fair value using quoted prices for identical assets in active markets and classified as Level 1 within the fair value hierarchy. Our marketable equity securities are held by UCS. Marketable equity securities as of  March 31, 2024 and December 31, 2023 are as follows:  

 

      

Gross

     
      

Unrealized

  

Fair

 
  

Cost

  

Gain (Loss)

  

Value

 
             

Marketable equity securities, March 31, 2024

 $2,246,440  $182,994  $2,429,434 
             

Marketable equity securities, December 31, 2023

 $2,279,723  $(69,686) $2,210,037 

 

21

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 8.     INVESTMENTS, INCLUDING INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD (Continued)

 

U.S. Treasury Trading Securities

 

We classify our investments in debt securities that are bought and held principally for the purpose of selling them in the near term as trading securities. Our debt securities classified as trading are carried at fair value in the consolidated balance sheets, with the change in fair value during the period included in earnings. Interest income is recognized at the coupon rate. 

 

Debt securities classified as trading as of  March 31, 2024 and December 31, 2023 are as follows:  

 

      

Gross

     
      

Unrealized

  

Fair

 
  

Cost

  

Gain (Loss)

  

Value

 
             

U.S. Treasury trading securities, March 31, 2024

 $13,753,341  $45,625  $13,798,966 
             

U.S. Treasury trading securities, December 31, 2023

 $47,162,564  $(49,905) $47,112,659 

 

Long-term Investments

 

Long-term investments consist of  investments in special purpose entities, and equity investments in three private companies. We have the intent and the ability to hold the U.S. Treasury securities to maturity. Treasury securities are stated at amortized cost which approximates fair value and are held by UCS. 

 

24th Street Fund I & 24th Street Fund II

 

On May 1, 2023, our subsidiary, Boston Omaha Asset Management, LLC, acquired 100% of the membership interests in 24th Street Asset Management LLC, from the members of 24th Street other than BOAM, for cash and BOC Class A common stock for a total purchase price of $5,016,494 in the aggregate. Prior to the transaction, BOAM indirectly owned 48% of the membership interests of 24th Street. The consideration consisted of $2,759,072 in cash at closing, an additional $1,254,102 in cash subject to holdback, and 45,644 shares of BOC Class A common stock. 

 

As a result of the transaction, we began consolidating 24th Street and the 24th Street Funds, for which 24th Street serves as general partner, beginning in the second quarter of fiscal 2023. Also in connection with the acquisition, we recognized a non-cash gain of approximately $4,600,000 within ‘Equity in income of unconsolidated affiliates’ related to the remeasurement of our previously-held interest in 24th Street Asset Management as of May 1, 2023. 

 

Each of the 24th Street Funds’ hold investments in special purpose entities whose primary assets are real estate property.  We include the 24th Street Funds’ investments in special purpose entities within long-term investments in our Consolidated Balance Sheets. 

 

Equity Investments

 

During May 2018, we invested $19,058,485 in voting common stock of CB&T Holding Corporation, which we refer to as “CB&T,” the privately held parent company of Crescent Bank & Trust. Our investment represents 15.60% of CB&T’s outstanding common stock. CB&T is a closely held corporation, whose majority ownership rests with one family.

 

In July 2023, we invested approximately $3,000,000 in voting preferred stock of MyBundle.TV Inc., which we refer to as “MyBundle.” The preferred stock has one vote per share and is convertible into whole shares of common stock, determined according to the conversion formula contained in MyBundle’s amended and restated articles of incorporation.

 

  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Investments in special purpose entities

 $62,853,598  $64,697,093 

Preferred stock

  348,694   348,694 

Voting preferred stock of MyBundle TV Inc.

  3,000,000   3,000,000 

Voting common stock of CB&T Holding Corporation

  19,058,485   19,058,485 
         

Total

 $85,260,777  $87,104,272 

 

We reviewed our investments as of March 31, 2024 and concluded that no impairment to the carrying value was required.

 

22

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 8.     INVESTMENTS, INCLUDING INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD (Continued)

 

Investment in Unconsolidated Affiliates

 

We have various investments in equity method affiliates, whose businesses are in real estate, real estate services, and private aviation infrastructure. One of the investments in affiliates, Logic Real Estate Companies, LLC, which we refer to as “Logic,” is managed by an entity controlled by a member of our board of directors.

 

Sky Harbour Group Corporation

 

In October 2020, our subsidiary BOC Yellowstone LLC, served as sponsor for the underwritten initial public offering of a special purpose acquisition company named Yellowstone Acquisition Company.  Yellowstone sold in its public offering 13,598,898 units at a price of $10.00 per unit, each unit consisting of one share of Class A common stock and a redeemable warrant to purchase one-half of a share of Class A common stock at an exercise price of $11.50 per share. Between August and November 2020, we invested, through BOC Yellowstone, approximately $7.8 million through the purchase of 3,399,724 shares of Class B common stock and 7,719,779 non-redeemable private placement warrants, each warrant entitling us to purchase one share of Class A common stock at $11.50 per share. BOC Yellowstone, as the sponsor of Yellowstone and under the terms of the public offering, owned approximately 20% of Yellowstone’s issued and outstanding common stock. The purpose of the offering was to pursue a business combination in an industry other than the three industries in which we owned and operated businesses at that time: outdoor advertising, surety insurance, and broadband services businesses. The Units were sold at a price of $10.00 per unit, generating gross proceeds to Yellowstone of $125,000,000, and traded on the NASDAQ Stock Market, LLC under the ticker symbol “YSACU.”  After the securities comprising the units began separate trading, the shares of Class A common stock and warrants were listed on NASDAQ under the symbols “YSAC” and “YSACW,” respectively.

 

On August 1, 2021, Yellowstone entered into a business combination agreement with Sky Harbour LLC (“SHG”), a developer of private aviation infrastructure focused on building, leasing and managing business aviation hangars. On September 14, 2021, our subsidiary BOC YAC Funding LLC completed the previously-announced investment of $55 million in Series B Preferred Units of SHG. In addition to our $55 million investment, we also agreed to provide SHG an additional $45 million through the purchase of additional shares of Yellowstone Class A common stock at a price of $10 per share through a private placement investment (“PIPE”).

 

On  January 25, 2022, Yellowstone completed the previously announced proposed business combination with SHG following stockholder approval. As a result, SHG became a consolidated subsidiary of Yellowstone and Yellowstone was renamed Sky Harbour Group Corporation, which we refer to as “Sky Harbour.”  In connection with the business combination, our Series B Preferred Units of SHG converted into 5,500,000 shares of Sky Harbour Group Class A common stock at a price of $10 per share. Also, in connection with the business combination, we entered into a subscription agreement with Sky Harbour, pursuant to which Sky Harbour sold to us 4,500,000 shares of Class A common stock at a price of $10 per share, for total cash consideration of $45 million.

 

During the first quarter of fiscal 2022, we recognized a non-cash gain of $24,977,740 related to our deconsolidation of Yellowstone, which is included within other income on our Consolidated Statement of Operations. Of the total gain recognized on deconsolidation, approximately $10,000,000 relates to the remeasurement of our retained investment in Sky Harbour via the Sponsor shares, Series B Preferred Units, and PIPE investment, each of which converted into shares of Sky Harbour’s Class A common stock on the transaction date, and approximately $15,000,000 relates to the deconsolidation of Yellowstone’s assets and liabilities as of the transaction date.  The fair value of our retained investment at the deconsolidation date was measured based upon the observable trading price of Sky Harbour’s Class A common stock. Subsequent to the business combination, we account for our equity investment in Sky Harbour, comprised of 13,118,474 shares of Class A common stock, under the equity method.

 

23

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 8.     INVESTMENTS, INCLUDING INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD (Continued)

 

On  November 2, 2023, Sky Harbour entered into a Securities Purchase Agreement with certain investors, pursuant to which Sky Harbour agreed to sell and issue to the Investors at an initial closing an aggregate of 6,586,154 shares of the Company’s Class A common stock, par value $0.0001 per share and accompanying warrants to purchase up to an aggregate of 1,141,600 shares of Class A Common Stock, for an aggregate purchase price of $42,810,000.  On November 29, 2023, Sky Harbour sold and issued to the Investors an aggregate of 2,307,692 PIPE Shares of the Company's Class A common stock, par value $0.0001 per share and accompanying PIPE Warrants to purchase an aggregate of 400,000 shares of Class A Common Stock for an aggregate purchase price of $15,000,000. Together with the first closing on November 2, 2023, the aggregate PIPE financing through the Purchase Agreement totaled $57,810,000.  In connection with Sky Harbour's financing transactions occurring in November 2023, our ownership of Sky Harbour decreased from 22.9% to 19.8%.  As a result, during the fourth quarter of 2023, we recorded a dilution loss of approximately $2,200,000 within ‘Equity in income of unconsolidated affiliates’ to reflect the decrease in our ownership of Sky Harbour's net assets.  

 

All the shares of Sky Harbour Class A common stock and Sky Harbour Warrants to purchase Class A common stock that we hold have been registered under the Securities Act. However, our ability to resell any significant portion of these shares is limited by both the large number of shares and warrants we hold relative to the average trading volume of these securities as well as blackout periods which may prevent us from selling shares as one of our Co-Chief Executive Officers serves on Sky Harbour’s Board of Directors. The terms of the Sky Harbour business combination prohibited us from selling any of our securities in Sky Harbour prior to January 25, 2023 and has since expired. If our investment in Sky Harbour’s Class A common stock was accounted for at fair value based on its quoted market price as of  March 31, 2024 it would be valued at approximately $167,500,000.

 

The following table is a reconciliation of our investments in equity affiliates as presented in investments in unconsolidated affiliates on our consolidated balance sheets, together with combined summarized financial data related to the unconsolidated affiliates:

 

  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Beginning of year

 $94,244,788  $118,218,389 

Additional investments in unconsolidated affiliates

  -   19,500 

Distributions received

  -   (271,355)

Reclassification to consolidated subsidiaries

  -   (15,832,981)

Equity in income (loss) of unconsolidated affiliates

  (10,171,615)  (7,888,765)
         

End of period

 $84,073,173  $94,244,788 

 

Combined summarized financial data for these affiliates is as follows:  

 

  

For the Three Months Ended

 
  

March 31,

 
  

2024

  

2023

 
         

Revenue

 $3,595,392  $3,648,762 

Gross profit

  2,644,749   3,017,056 

Net loss from operations

  (5,048,707)  (4,865,810)

Net loss

  (20,990,578)  (5,985,768)

 

24

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 9.     FAIR VALUE

 

The fair value hierarchy prioritizes inputs to valuation techniques used to measure fair value into three broad levels:

 

Level 1 — Observable inputs such as unadjusted quoted prices in active markets for identical assets or liabilities.  

 

Level 2 — Inputs other than quoted prices in active markets that are observable either directly or indirectly, including: quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active or other inputs that are observable or can be corroborated by observable market data.

 

Level 3 — Unobservable inputs that are supported by little or no market data and require the reporting entity to develop its own assumptions.

 

At March 31, 2024 and December 31, 2023, our financial instruments included cash, cash equivalents, receivables, marketable securities, investments, accounts payable, and long-term debt. The carrying value of cash, cash equivalents, receivables, and accounts payable approximates fair value due to the short-term nature of the instruments. The fair value of long-term debt is estimated using quoted prices for similar debt (level 2 in the fair value hierarchy). At  March 31, 2024, the estimated fair value of our long-term debt was $24,743,380which is less than the carrying amount of $27,135,708.

 

Warrants

 

Our Private Placement warrants related to Sky Harbour are considered level 2 and measured at fair value using observable inputs for similar assets in an active market. Our re-measurement of the Private Placement Warrants from January 1, 2024 to  March 31, 2024 and  January 1, 2023 to March 31, 2023, resulted in gains of approximately $8,000,000 and $2,300,000, respectively, which are included within Other investment income within our Consolidated Statements of Operations.

 

Fund I, Fund II and BFR Special Purpose Entities

 

We report fund investments on our Consolidated Balance Sheets at their estimated fair value, with gains (losses) resulting from changes in fair value reflected within ‘Other investment income’ in the accompanying Consolidated Statements of Operations. Each of the 24th Street Funds’ and BFR's investments in special purpose entities invested in real estate are categorized in Level 3 of the fair value hierarchy. The primary asset held by each special purpose entity is real estate property, for which third-party appraisals were obtained.  Appraisals on the investments in special purpose entities used an income capitalization and/or comparable sales approach to value the underlying real estate property. The income capitalization approach used capitalization rates ranging from 6.50% to 6.75%. The comparable sales approach used observable market transactions to value the underlying real estate property.

 

As of March 31, 2024, the aggregate fair value of the 24th Street Funds’ and BFR's investments in special purpose entities was approximately $63,000,000.

 

Marketable Equity Securities

 

On an investment life-to-date basis, we have realized net gains on the sale of equity securities within the marketable equity portfolio held at Boston Omaha of approximately $84,000,000.  These amounts exclude any realized gains on equity securities held within the marketable equity portfolio managed by UCS.

 

Sky Harbour Group Corporation Class A common stock

 

We account for our 19.8% equity interest in Sky Harbour, comprised of 13,118,474 shares of Class A common stock, under the equity method. If our investment in Sky Harbour’s Class A common stock was accounted for at fair value based on its quoted market price as of  March 31, 2024, it would be valued at approximately $167,500,000.

 

25

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 9.     FAIR VALUE (Continued)

 

Marketable Equity Securities, U.S. Treasury Trading Securities, and Corporate Bonds

 

Marketable equity securities and U.S. Treasury trading securities are reported at fair values. Substantially all of the fair value is determined using observed prices of publicly traded securities, level 1 in the fair value hierarchy.

 

  

Total Carrying Amount in Consolidated Balance Sheet

  

Quoted Prices in Active Markets for Identical Assets

  

Realized Gains and (Losses) Included in Current Period Earnings (Loss)

  

Total Changes in Fair Values Included in Current Period Earnings (Loss)

 
                 

Marketable equity securities and U.S. Treasury trading securities at March 31, 2024

 $16,228,400  $16,228,400  $1,611  $228,619 
                 

Marketable equity securities and U.S. Treasury trading securities at December 31, 2023

 $49,322,696  $49,322,696  $740,892  $4,411,489 

 

 

NOTE 10.     ASSET RETIREMENT OBLIGATIONS

 

Our asset retirement obligations include the costs associated with the removal of structures, resurfacing of the land and retirement cost, if applicable, related to our outdoor advertising and broadband assets. The following table reflects information related to our asset retirement obligations:   

 

Balance, December 31, 2023

 $3,794,985 

Additions

  - 

Liabilities settled

  - 

Accretion expense

  52,671 
     

Balance, March 31, 2024

 $3,847,656 

 

26

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

 

NOTE 11.     CAPITAL STOCK

 

On April 25, 2022, we filed a new shelf registration statement on Form S-3 (File No. 333-264470) that was declared effective on May 11, 2022, relating to the offering of Class A common stock, preferred stock, par value $0.001 per share, which we refer to as “preferred stock,” debt securities and warrants of the Company for up to $500,000,000. Additionally, in the 2022 Shelf Registration Statement, we have registered for resale up to 8,297,093 shares of Class A common stock acquired in 2018 or earlier in private placements in accordance with the terms of a 2018 registration rights agreement. We will not receive any proceeds from the sale of Class A common stock by the selling shareholders. The selling stockholders are the Massachusetts Institute of Technology, or “MIT,” as well as 238 Plan Associates LLC, an MIT pension and benefit fund and a limited partnership holding our Class A common stock for the economic benefit of MIT. We may, from time to time, in one or more offerings, offer and sell Class A common stock or preferred stock, various series of debt securities and/or warrants. We or any selling security holders may offer these securities from time to time in amounts, at prices and on terms determined at the time of offering. We may sell these securities to or through one or more underwriters, dealers or agents, or directly to purchasers on a delayed or continuous basis. Unless otherwise set forth in an applicable prospectus supplement, we intend to use the net proceeds from the sale of the securities that we offer for general corporate purposes, including, but not limited to, financing our existing businesses and operations, and expanding our businesses and operations through additional hires, strategic alliances, and acquisitions. Unless otherwise set forth in a prospectus supplement, we will not receive any proceeds from the sale of securities by any selling stockholders.

 

On  December 8, 2022, we entered into an “at the market” equity offering program (the “ATM Program”) pursuant to a Sales Agreement (the “Sales Agreement”) by and between us and Wells Fargo Securities, LLC (“WFS”). This ATM Program is consistent with our historical practice of having available to management the option to issue stock from time to time in order to continue to fund the growth of our fiber-to-the-home broadband business, acquire additional billboards, and make other such investments in assets as needed to seek to grow intrinsic value per share. Our general preference is always to have options available to us from a capital allocation perspective which includes, but is not limited to, having a regularly filed ATM program. Pursuant to the terms of the Sales Agreement, we may sell, from time to time, shares of our Class A common stock, with an aggregate sales price of up to $100,000,000 through WFS, in transactions that are deemed to be “at the market” offerings as defined in Rule 415 of the Securities Act of 1933, as amended (the “Securities Act”).  

 

Upon delivery of a placement notice (a “Placement Notice”) and upon the terms and subject to the conditions of the Sales Agreement, WFS will use reasonable efforts consistent with its normal trading and sales practices, applicable laws and the rules of the New York Stock Exchange (“NYSE”) to sell the shares of Class A common stock from time to time based upon our instructions for the sales, including price, time, or size limits specified, and otherwise in accordance with, the terms of such Placement Notice. Pursuant to the Sales Agreement, WFS may sell shares of Class A common stock by any method permitted by law deemed to be an “at the market” offering as defined in Rule 415 of the Securities Act, including without limitation sales made through the NYSE or on any other existing trading market for the Class A common stock. Notwithstanding the foregoing, WFS may not purchase shares of Class A common stock for its own account as principal unless expressly authorized to do so by the Company.

 

27

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 11.     CAPITAL STOCK (Continued)

 

We intend to use the net proceeds from the ATM Program, after deducting WFS’ commissions and our offering expenses, for general corporate purposes, which may include financing our existing businesses and operations, and expanding our businesses and operations through additional acquisitions and minority investments, and additional hires. Such expansion may include future billboard acquisitions, broadband acquisitions, acquisitions of surety insurance companies and other growth of the Company’s insurance activities, additional investments in real estate management, homebuilding and other real estate service businesses, additional investments in subprime automobile lending, and acquisitions of other businesses. We have not determined the amount of net proceeds to be used for any specific purpose, and management will retain broad discretion over the allocation of net proceeds. While the Company has no current agreements, commitments or understandings for any specific acquisitions at this time, it  may use a portion of the net proceeds for these purposes.

 

From  January 1, 2023 through  December 31, 2023,we sold 1,532,065 shares of our Class A common stock under the ATM Program for gross proceeds of $37,526,663. For sales of Class A common stock by WFS, we paid WFS a commission at a rate of 3% of the gross sales price per share. In addition, we have agreed to pay certain expenses incurred by WFS in connection with the offering. We did not sell any shares of our Class A common stock under the ATM program during the first quarter of 2024. We have no obligation to sell any shares under the Sales Agreement and may at any time suspend the offering of the ATM Program under the Sales Agreement. The Sales Agreement contains customary representations and warranties of the parties and indemnification and contribution provisions under which we and WFS have agreed to indemnify each other against certain liabilities, including liabilities under the Securities Act. The ATM Program pursuant to the Sales Agreement will automatically terminate upon the issuance and sale of all the shares through WFS in an aggregate amount of $100,000,000. We also have the right to terminate the ATM Program with WFS upon notice to WFS without penalty.

 

At March 31, 2024, there were 104,772 outstanding warrants for our Class B common stock and 784 outstanding warrants for our Class A common stock. Each share of Class B common stock is identical to Class A common stock in liquidation, dividend and similar rights. The only differences between our Class B common stock and our Class A common stock is that each share of Class B common stock has 10 votes for each share held, while the Class A common stock has a single vote per share, and certain actions cannot be taken without the approval of the holders of the Class B common stock. 

 

A summary of warrant activity for the three months ended  March 31, 2024 is presented in the following table. 

 

  

Shares Under Warrants

  

Weighted Average Exercise Price

  Weighted Average Remaining Contractual Life (in years)  

Aggregate Intrinsic Value of Vested Warrants

 
                 

Outstanding as of December 31, 2023

  105,556  $9.95   1.50  $610,114 
                 

Issued

  -             

Exercised

  -             

Expired

  -             
                 

Outstanding as of March 31, 2024

  105,556  $9.95   1.25  $581,614 

 

28

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

 

NOTE 12.    LONG-TERM DEBT

 

On August 12, 2019, Link Media Holdings, Inc., (“Link”), a wholly owned subsidiary of Boston Omaha Corporation (“BOC”), which owns and operates BOC’s billboard businesses, entered into a Credit Agreement (the “Credit Agreement”) with First National Bank of Omaha (the “Lender”) under which Link could borrow up to $40,000,000 (the “Credit Facility”). The Credit Agreement provides for an initial term loan (“Term Loan 1”), an incremental term loan (“Term Loan 2”) and a revolving line of credit. Link initially borrowed approximately $18,000,000 under Term Loan 1 and $5,500,000 under Term Loan 2. These loans are secured by all assets of Link and its operating subsidiaries, including a pledge of equity interests of each of Link’s subsidiaries. In addition, each of Link’s subsidiaries has joined as a guarantor to the obligations under the Credit Agreement. These loans are not guaranteed by BOC or any of BOC’s non-billboard businesses.

 

On  December 6, 2021, Link entered into a Fourth Amendment to the Credit Agreement with the Lender which modified the original Credit Agreement by merging all outstanding principal amounts under both Term Loan 1 and Term Loan 2 into one term loan (the “Term Loan”) having a fixed interest rate of 4.00% per annum, and increasing the total Term Loan borrowing limit to $30,000,000.

 

On  May 31, 2022, Link entered into a Fifth Amendment to the Credit Agreement with the Lender which modified the Credit Agreement by extending the period of time under which Link may issue to BOC a cash dividend from January 31, 2022 to June 30, 2022 in the amount up to $8,125,000 in the aggregate.

 

On  April 6, 2023, Link entered into a Sixth Amendment to Credit Agreement (the “Sixth Amendment”) with the Lender. The Sixth Amendment modifies the Credit Agreement to provide additional flexibility for Link in making “Investment Capital Expenditures” by no longer deducting expenditures which qualify as Investment Capital Expenditures from EBITDA in calculating the Consolidated Fixed Charge Coverage Ratio. As a result, only “Maintenance Capital Expenditures” shall be deducted from EBITDA in testing the Consolidated Fixed Charge Coverage Ratio. The amount of unfunded Investment Capital Expenditures (Investment Capital Expenditures other than expenditures funded by BOC) allowable during any test period shall not exceed the Investment Capital Expenditure Available Amount during such test period.

 

On September 22, 2023, Link entered into a Seventh Amendment to the Credit Agreement with the Lender which modified the Credit Agreement by increasing the maximum availability under the revolving line of credit loan facility from $5,000,000 to $10,000,000.

 

On February 14, 2024, Link entered into an Eighth Amendment to the Credit Agreement with the Lender which modified the Credit Agreement to provide additional flexibility for Link to issue dividends to BOC.

 

As of March 31, 2024, Link has borrowed $30,000,000 through the Term Loan under the Credit Facility. Principal amounts under the Term Loan are payable in monthly installments according to a 25-year amortization schedule. Principal payments commenced on July 1, 2020 for amounts previously borrowed under Term Loan 1 and October 1, 2020 for amounts previously borrowed under Term Loan 2. The Term Loan is payable in full on December 6, 2028.

 

The revolving line of credit loan facility has a $10,000,000 maximum availability. Interest payments are based on the 30-day U.S. Prime Rate minus an applicable margin ranging between 0.65% and 1.15% dependent on Link’s consolidated leverage ratio. The revolving line of credit is due and payable on  August 12, 2025.

 

Long-term debt included within our consolidated balance sheet as of March 31, 2024 consists of Term Loan borrowings of $27,135,708, of which $825,864 is classified as current. There were no amounts outstanding related to the revolving line of credit as of March 31, 2024

 

During the term of the Credit Facility, Link is required to comply with the following financial covenants: A consolidated leverage ratio for any test period ending on the last day of any fiscal quarter of Link (a) beginning with the fiscal quarter ended  December 31, 2021 of not greater than 3.50 to 1.00, (b) beginning with the fiscal quarter ended  December 31, 2022 of not greater than 3.25 to 1.00, and (c) beginning with the fiscal quarter ended December 31, 2023 and thereafter, of not greater than 3.00 to 1.0, and a minimum consolidated fixed charge coverage ratio of not less than 1.15 to 1.00 measured quarterly, based on a rolling four quarters. The Company was in compliance with these covenants as of March 31, 2024.

 

The Credit Agreement includes representations and warranties, reporting covenants, affirmative covenants, negative covenants, financial covenants and events of default customary for financings of this type. Upon the occurrence of an event of default the Lender may accelerate the loans. Upon the occurrence of certain insolvency and bankruptcy events of default the loans will automatically accelerate.

 

29

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

 

NOTE 13.     LEASES

 

We enter into operating lease contracts primarily for land and office space. Agreements are evaluated at inception to determine whether such arrangements contain a lease. Operating leases include land lease contracts and contracts for the use of office space.

 

Right of use assets, which we refer to as “ROU assets,” represent the right to use an underlying asset for the lease term, and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at the commencement date based on the present value of lease payments over the respective lease term. Lease expense is recognized on a straight-line basis over the lease term.

 

Certain of our operating lease agreements include rental payments based on a percentage of revenue and others include rental payments adjusted periodically for inflationary changes. Percentage rent contracts, in which lease expense is calculated as a percentage of advertising revenue, and payments due to changes in inflationary adjustments are included within variable rent expense, which is accounted for separately from periodic straight-line lease expense.

 

Many of our leases entered into in connection with land provide options to extend the terms of the agreements. Generally, renewal periods are included in minimum lease payments when calculating the lease liabilities as, for most leases, we consider exercise of such options to be reasonably certain. As a result, optional terms and payments are included within the lease liability. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants.

 

The implicit rate within our lease agreements is generally not determinable. As such, we use the incremental borrowing rate, which we refer to as “IBR,” to determine the present value of lease payments at the commencement of the lease. The IBR, as defined in ASC 842, is “the rate of interest that a lessee would have to pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment.” 

 

Operating Lease Cost

 

Operating lease cost is as follows:

 

  

For the Three Months Ended

  
  

March 31,

  
  

2024

  

2023

 

Statement of Operations Classification

          

Lease cost

 $2,133,009  $2,176,629 

Cost of billboard revenues and general and administrative

Variable and short-term lease cost

  735,931   577,375 

Cost of billboard revenues and general and administrative

          

Total Lease Cost

 $2,868,940  $2,754,004  

 

Supplemental cash flow information related to operating leases is as follows:

 

  

For the Three Months Ended

 
  

March 31,

 
  

2024

  

2023

 
         

Cash payments for operating leases

 $2,190,590  $2,246,389 

New operating lease assets obtained in exchange for operating lease liabilities

 $1,090,473  $791,724 

 

30

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 13.      LEASES (Continued)

 

Operating Lease Assets and Liabilities

 

  

March 31, 2024

  

December 31, 2023

 

Balance Sheet Classification

          

Lease assets

 $61,070,794  $61,399,460 

Other Assets: Right of use assets

          

Current lease liabilities

 $5,093,879  $5,085,221 

Current Liabilities: Lease liabilities

Noncurrent lease liabilities

  56,035,911   56,438,308 

Long-term Liabilities: Lease liabilities

          

Total Lease Liabilities

 $61,129,790  $61,523,529  

 

Maturity of Operating Lease Liabilities

 

  

March 31, 2024

 
     

2025

 $7,979,315 

2026

  7,745,229 

2027

  7,269,183 

2028

  6,964,908 

2029

  6,581,894 

Thereafter

  54,902,311 
     

Total lease payments

  91,442,840 

Less imputed interest

  (30,313,050)
     

Present Value of Lease Liabilities

 $61,129,790 

 

As of March 31, 2024, our operating leases have a weighted-average remaining lease term of 16.39 years and a weighted-average discount rate of 4.93%.

 

31

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

 

NOTE 14.     INDUSTRY SEGMENTS

 

This summary presents our current segments, as described below.

 

General Indemnity Group, LLC

 

GIG conducts our insurance operations through its subsidiaries, SCS and UCS. Revenue consists of surety bond sales and insurance commissions. GIG’s corporate resources are used to support SCS and UCS, and to make additional business acquisitions in the insurance industry. 

 

Link Media Holdings, LLC

 

LMH conducts our billboard rental operations. LMH billboards are located in Alabama, Arkansas, Florida, Georgia, Illinois, Iowa, Kansas, Missouri, Nebraska, Nevada, Oklahoma, South Dakota, Tennessee, Virginia, West Virginia and Wisconsin.

 

Boston Omaha Broadband, LLC

 

BOB conducts our broadband operations. BOB provides high-speed broadband services to its customers located mainly in Arizona, Florida, Nevada, and Utah. 

 

Boston Omaha Asset Management, LLC

 

BOAM conducts our asset management operations. We commenced reporting BOAM as a separate segment based on our acquisition of 24th Street Asset Management on May 1, 2023.  BOAM’s prior segment information has been retroactively restated as a result of meeting the requirements for segment reporting.

 

                      

Total

 

Three Months Ended March 31, 2024

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Revenue

 $5,041,777  $10,696,660  $9,683,429  $130,865  $-  $25,552,731 

Segment gross profit

  3,134,856   6,906,026   7,185,317   130,865   -   17,357,064 

Segment income (loss) from operations

  430,575   1,502,932   (1,650,252)  (766,967)  (1,574,569)  (2,058,281)

Capital expenditures

  10,692   603,258   7,832,138   -   -   8,446,088 

Depreciation and amortization

  83,912   2,240,534   2,986,104   -   27,577   5,338,127 

 

                      

Total

 

Three Months Ended March 31, 2023

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Revenue

 $3,973,656  $10,302,223  $8,539,906  $-  $-  $22,815,785 

Segment gross profit

  2,410,624   6,494,559   5,965,555   -   -   14,870,738 

Segment income (loss) from operations

  229,721   1,332,110   (1,699,366)  (559,956)  (2,279,301)  (2,976,792)

Capital expenditures

  6,125   559,995   7,383,081   62,258   -   8,011,459 

Depreciation and amortization

  75,597   2,213,430   2,193,130   -   27,187   4,509,344 

 

32

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 14.     INDUSTRY SEGMENTS (Continued)

 

                      

Total

 

As of March 31, 2024

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Accounts receivable, net

 $6,900,102  $3,945,530  $923,709  $547,108  $-  $12,316,449 

Goodwill

  11,325,138   130,903,950   39,614,422   536,626   -   182,380,136 

Total assets

  66,332,273   264,451,613   187,256,698   100,062,160   139,235,893   757,338,637 

 

                      

Total

 

As of December 31, 2023

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Accounts receivable, net

 $7,124,471  $4,060,259  $689,817  $251,154  $15,543  $12,141,244 

Goodwill

  11,325,138   130,903,950   39,614,422   536,626   -   182,380,136 

Total assets

  71,723,355   267,205,346   183,151,741   100,739,644   145,387,006   768,207,092 

 

 

 

NOTE 15.     RESERVES FOR LOSSES AND LOSS ADJUSTMENT EXPENSES

 

The following table provides a reconciliation of the beginning and ending reserve balances for losses and loss adjustment expenses (“LAE”) for the three months ended March 31, 2024 and 2023:  

 

  

2024

  

2023

 

Gross reserve for unpaid losses and loss adjustment expenses, beginning of year

 $5,733,444  $2,105,579 

Less: reinsurance recoverable on unpaid losses

  3,283,071   415,000 

Net reserve for unpaid losses and loss adjustment expenses, beginning of year

  2,450,373   1,690,579 
         

Incurred losses and loss adjustment expenses:

        

Current year

  816,563   633,370 

Prior year

  (135,890)  (59,999)

Total net losses and loss adjustment expense incurred

  680,673   573,371 
         

Payments:

        

Current year

  239,500   84,356 

Prior year

  (32,186)  196,420 

Total payments:

  207,314   280,776 
         

Net reserves for unpaid losses and loss adjustment expenses, end of year

  2,923,732   1,983,174 

Reinsurance recoverable on unpaid losses, net of allowance

  1,674,699   415,000 
         

Gross reserves for unpaid losses and loss adjustment expenses, end of year

 $4,598,431  $2,398,174 

 

For the three months ended   March 31, 2024 and March 31, 2023 , there was unfavorable prior year loss development which was the result of a re-estimation of amounts ultimately to be paid on prior year losses and loss adjustment expense. Original estimates are increased or decreased as additional information becomes known regarding individual claims. 

 

 

NOTE 16.     CUSTODIAL RISK

 

As of March 31, 2024, we had approximately $26,700,000 in excess of federally insured limits on deposit with financial institutions. 

 

33

 

BOSTON OMAHA CORPORATION
and SUBSIDIARIES


Notes to Unaudited Consolidated Financial Statements

 

For the Three Months Ended March 31, 2024 and 2023

 

 

NOTE 17.     SUBSEQUENT EVENTS

 

On April 2, 2024, we entered into agreements with the minority members of each of FIF Utah LLC and FIF St. George, LLC, entities controlled by us as majority member. Under these agreements, the minority members of each of the entities, which were the original owners of the businesses we acquired in 2020 and 2022, respectively, exchanged their membership interests in the LLCs for unregistered shares of Boston Omaha Class A common stock.  Under the securities exchange agreements, Alpine Networks, Inc., a company owned by Steven McGhie, the Chief Executive Officer of Boston Omaha Broadband, and the sole owner of the minority interest in FIF Utah, LLC, exchanged its approximate 17% interest in FIF Utah, LLC for 275,611 shares of Boston Omaha Class A common stock, which for purposes of the transaction was valued at approximately $4,400,000. The two owners of the minority interests in FIF St. George, LLC exchanged their combined 20% interest in FIF St. George, LLC for 563,750 shares of Boston Omaha Class A common stock, which for purposes of the transaction was valued at approximately $9,000,000.

 

In each transaction, the value for the unregistered Boston Omaha Class A common stock was calculated based on the volume weighted average trading price of a share of Boston Omaha Class A common stock for the 30 trading days ended March 28, 2024 as reported on the New York Stock Exchange. As a result, Boston Omaha Broadband, LLC, our wholly-owned subsidiary, now owns 100% of the membership interests in each of FIF Utah LLC and FIF St. George, LLC. Under the original operating agreements established for each of FIF Utah LLC and FIF St. George, LLC, each of the sellers and Boston Omaha held put and call rights for the sellers' membership interests.

 

In April 2024, we received distributions totaling approximately $10.5 million from the 24th Street Funds and BFR fund, which was previously included in "Cash held by BOAM funds and other" within our consolidated balance sheet.

 

Separation Agreement with Alex Rozek

 

On May 9, 2024,  the Company, Alex R. Rozek, and certain other parties set forth therein, entered into a Separation and Stock Repurchase Agreement (the “Separation Agreement”).   Effective as of May 9, 2024,  Mr. Rozek resigned from his positions as Co-Chief Executive Officer and as the Co-Chairperson and member of the Board of Directors (the “Board”) of the Company.  Mr. Rozek’s resignations were not the result of a disagreement with the Company on any matter related to the Company’s operations, policies or practices.

 

Separation and Benefits

 

Effective as of May 9, 2024, Mr. Rozek resigned as an officer and director of the Company and all of its direct and indirect subsidiaries, other than as a member of the board of directors of Sky Harbour Group Corporation (“Sky Harbour”).  The parties agreed that such resignation is deemed without “Cause” and without “Good Reason,” in each case, pursuant to Mr. Rozek’s employment agreement with the Company. 

 

Pursuant to the Separation Agreement, the parties have agreed that (a) the Company will cause its subsidiary to transfer to Mr. Rozek 200,000 shares of Class A Common Stock, par value $0.0001 of Sky Harbour (“SKYH Shares”), as consideration for his efforts in connection with the successful launch of Sky Harbour, (b) Mr. Rozek will receive severance of $960,000, to be paid in equal monthly installments for a period of 18 months following the Release Effective Date (as defined below), and (c) Mr. Rozek will receive employee benefits of $75,000, to be paid in equal monthly installments for a period of 18 months following the Release Effective Date (as defined below).  In consideration thereof, Mr. Rozek has agreed to customary non-solicit, non-competition, confidentiality, cooperation, and return of property covenants.  As additional consideration for entering into a non-competition agreement, the Company will pay Mr. Rozek $250,000 within three (3) business days of the Release Effective Date (as defined below). 

 

In addition, (a) Mr. Rozek and the named executive officers and board of directors of the Company agreed to a mutual non-disparagement covenant and (b) the Company agreed, subject to certain conditions, to retain Mr. Rozek as its representative on the board of directors of Sky Harbour until December 31, 2026.

 

As a condition to the foregoing benefits and the Company’s obligations under the Separation Agreement, Mr. Rozek entered into a mutual general release of claims (the “General Release”) with the Company.  The foregoing benefits will only be provided if Mr. Rozek does not revoke the General Release, with such benefits payable within three (3) business days following May 16, 2024, the last date on which Mr. Rozek may revoke the General Release (the “Release Effective Date”).

 

Securities Repurchase

 

Pursuant to Section 2 of the Separation Agreement, the Company agreed to repurchase from Mr. Rozek and Boulderado Partners, LLC, an entity controlled by Mr. Rozek (“Boulderado”, together with Mr. Rozek, the “Selling Parties”), in the aggregate, 210,000 shares of Company Class A Common Stock, par value $0.001 per share, 527,780 shares of Company Class B Common Stock, par value $0.001 per share (“Class B Common Stock”) and 51,994 warrants to acquire 51,994 shares of Company Class B Common Stock. 

 

Pursuant to the Separation Agreement, the Company agreed to repurchase from Mr. Rozek and Boulderado Partners, LLC, an entity controlled by Mr. Rozek (“Boulderado”, together with Mr. Rozek, the “Selling Parties”), in the aggregate, 210,000 shares of Company Class A Common Stock, par value $0.001 per share, 527,780 shares of Company Class B Common Stock, par value $0.001 per share (“Class B Common Stock”) and 51,994 warrants to acquire 51,994 shares of Company Class B Common Stock.  The aggregate purchase price payable to Mr. Rozek is $9,175,600, comprised of (a) a cash payment of $8,800,480 and (b) 36,705 shares of Class A Common Stock, par value $0.0001 of Sky Harbour Group Corporation (“Sky Harbour” and such shares, the “SKYH Shares”).  The aggregate purchase price payable to Boulderado is $9,951,113.62, comprised of (a) a cash payment of $7,960,890.90 and (b) 194,738 SKYH Shares.

 

In connection with such repurchase, the Selling Parties provided the Company with customary representations and warranties with respect to the sale of the securities it held, as well as agreed to joint and several indemnification obligations to the Company with respect to such representations and warranties and the statements set forth in the instruments transferring such securities to the Company. 

 

BOAM Matters

 

Pursuant to the Separation Agreement, effective as of May 9, 2024, each of Mr. Rozek, Adam Peterson and Brendan Keating (the “Class C Holders”) (i) resigned as a manager of Boston Omaha Asset Management, LLC (“BOAM”), a subsidiary of the Company, (ii) forfeited all of his Class C Units (as defined in the Amended and Restated Limited Liability Company Agreement of BOAM, dated January 6, 2023 (the “BOAM LLCA”) to BOAM for no consideration, and (iii) delivered to BOAM a duly executed Form of Release (as defined in the BOAM LLCA) pursuant to Section 10.01(a) of the BOAM LLCA. 

 

34

  
 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

CAUTIONARY STATEMENT FOR FORWARD-LOOKING STATEMENTS

 

This Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and other federal securities laws, PARTICULARLY THOSE ANTICIPATING FUTURE FINANCIAL PERFORMANCE, BUSINESS PROSPECTS, GROWTH, OPERATING STRATEGIES AND SIMILAR MATTERS, INCLUDING WITHOUT LIMITATION, STATEMENTS CONCERNING OPERATIONS, RESULTS OF OPERATIONS, LIQUIDITY, INVESTMENTS, OUR NEED FOR, AND ABILITY TO OBTAIN, ADDITIONAL FUNDING FOR ACQUISITIONS AND POTENTIAL BUSINESS EXPANSION, GENERAL ECONOMIC TRENDS, INFLATIONARY PRESSURES, FINANCIAL CONDITION AND THE IMPACT OF THE COVID-19 PANDEMIC ON OUR BUSINESSWe have based these forward-looking statements on our current intent, expectations and projections about future events, and these forward-looking statements are not guaranteed to occur and may not occur. These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions about us that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “would,” “intend,” “project,” “contemplate,” “potential,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “continue,” or the negative of such terms or other similar expressions. These statements are only predictions. Factors that might cause or contribute to such a discrepancy include, but are not limited to, those described in our other Securities and Exchange Commission filings. 

 

THE OUTCOME OF THE EVENTS DESCRIBED IN THIS REPORT ALSO CONTAINS STATISTICAL AND OTHER INDUSTRY AND MARKET DATA RELATED TO OUR BUSINESS AND INDUSTRY THAT WE OBTAINED FROM INDUSTRY PUBLICATIONS AND RESEARCH, SURVEYS AND STUDIES CONDUCTED BY US AND THIRD PARTIES, AS WELL AS OUR ESTIMATES OF POTENTIAL MARKET OPPORTUNITIES. INDUSTRY PUBLICATIONS, THIRD-PARTY AND OUR OWN RESEARCH, SURVEYS AND STUDIES GENERALLY INDICATE THAT THEIR INFORMATION HAS BEEN OBTAINED FROM SOURCES BELIEVED TO BE RELIABLE ALTHOUGH THEY DO NOT GUARANTEE THE ACCURACY OR COMPLETENESS OF SUCH INFORMATION. THIS MARKET DATA INCLUDES PROJECTIONS THAT ARE BASED ON A NUMBER OF ASSUMPTIONS. IF THESE ASSUMPTIONS TURN OUT TO BE INCORRECT, ACTUAL RESULTS MAY DIFFER FROM THE PROJECTIONS BASED ON THESE ASSUMPTIONS. AS A RESULT, OUR MARKETS MAY NOT GROW AT THE RATES PROJECTED BY THIS DATA, OR AT ALL. THE FAILURE OF THESE MARKETS TO GROW AT THESE PROJECTED RATES MAY HAVE A MATERIAL ADVERSE EFFECT ON OUR BUSINESS, RESULTS OF OPERATIONS, FINANCIAL CONDITION AND THE MARKET PRICE OF OUR CLASS a COMMON STOCK.

 

The following discussion should be read in conjunction with our Financial Statements and related Notes thereto included elsewhere in this report. Any of the forward-looking statements that we make in this quarterly report on Form 10-Q and in other public reports and statements we make may turn out to be inaccurate as a result of our beliefs and assumptions we make in connection with the factors set forth above or because of other unidentified and unpredictable factors. IN ADDITION, OUR BUSINESS AND FUTURE RESULTS ARE SUBJECT TO A NUMBER OF OTHER FACTORS, INCLUDING THOSE FACTORS SET FORTH IN THE “risk factors” SECTION OF OUR ANNUAL REPORT ON FORM 10-K FOR THE FISCAL YEAR ENDED December 31, 2023 AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION (THE “SEC”) ON MARCH 27, 2024. Because of these and other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements and you should not rely on such statements. We undertake no obligation to publish revised forward-looking statements to reflect the occurrence of unanticipated events or circumstances after the date hereof. These risks could cause our actual results for 2024 and beyond to differ materially from those expressed in any forward-looking statements by or on behalf of us, and could negatively affect our financial condition, liquidity and operating and stock price performance.

 

 

Overview

 

We are currently engaged in outdoor billboard advertising, broadband services, surety insurance and related brokerage businesses and an asset management business. In addition, we hold minority investments in commercial real estate management and brokerage services, a bank focused on servicing the automotive loan market, and a developer of private aviation infrastructure focused on building, leasing and managing business aviation hangars.

 

Billboards: In June 2015, we commenced our billboard business operations through acquisitions by Link, our wholly-owned subsidiary, of smaller billboard companies located in the Southeastern United States and Wisconsin. During July and August 2018, we acquired the membership interest or assets of three larger billboard companies which increased our overall billboard count to approximately 2,900 billboards. In addition, we have made several billboard acquisitions on a smaller scale since that date. We believe that we are a leading outdoor billboard advertising company in the markets we serve in the Midwest. As of March 31, 2024, we operate approximately 4,000 billboards with approximately 7,600 advertising faces. One of our principal business objectives is to continue to acquire additional billboard assets through acquisitions of existing billboard businesses in the United States when they can be made at what we believe to be attractive prices relative to other opportunities generally available to us.

 

Surety Insurance: In September 2015, we established an insurance subsidiary, GIG, designed to own and operate insurance businesses generally handling high volume, lower policy limit commercial lines of property and casualty insurance. In April 2016, our surety insurance business commenced with the acquisition of a surety insurance brokerage business with a national internet-based presence. In December 2016, we completed the acquisition of UCS, a surety insurance company, which at that time was licensed to issue surety bonds in only nine states. UCS now has licenses to operate in all 50 states and the District of Columbia. In addition, over the last several years, we have also acquired additional surety insurance brokerage businesses located in various regions of the United States. We may in the future expand the reach of our insurance activities to other forms of insurance which may have similar characteristics to surety, such as high volume and low average policy premium insurance businesses which historically have similar economics.

 

Broadband Services: In April 2019, we established a broadband subsidiary, Fiber is Fast, LLC, which has changed its name to Boston Omaha Broadband, LLC, which we refer to as "BOB." In March 2020, we commenced our broadband services business with the acquisition of substantially all of the business assets of FibAire, a rural broadband internet provider that served over 8,000 customers in communities in southern Arizona with a high-speed fixed wireless internet service and is building an all fiber-to-the-home network in select Arizona markets. In December 2020, we acquired substantially all of the business assets of UBB, a broadband internet provider that provided high-speed internet to over 10,000 customers throughout Utah. In September 2021, we announced the launch of Fiber Fast Homes, LLC, which we refer to as "FFH," which partners with builders, developers, and build for rent communities to build fiber-to-the-home infrastructure and provide fiber internet service to residents. In April 2022, we acquired substantially all of the business assets of InfoWest and Go Fiber, which we refer to on a combined basis now as "InfoWest," fiber and fixed wireless internet service providers with over 20,000 customers throughout Southern and Central Utah, Northern Arizona, and Moapa Valley, Nevada. In addition, over the last few years, we have also acquired additional smaller broadband businesses located in Utah. As of March 31, 2024, we have approximately 43,400 broadband customers (10,600 fiber subscribers) and 30,500 fiber passings completed. We hope to continue to expand in Arizona, Florida, Nevada, Utah, and other locales.

 

Investments:

 

 

Since September 2015, we have made a series of investments in commercial real estate, a commercial real estate management, brokerage and related services business as well as an asset management business. We currently own 30% of Logic. On May 1, 2023, our BOAM subsidiary acquired 100% of the membership interests in 24th Street from the members of 24th Street other than BOAM for cash and BOC Class A common stock valued at $5,016,494 in the aggregate. Prior to the transaction, BOAM indirectly owned 48% of the membership interests of 24th Street. The consideration consisted of $2,759,072 in cash at closing, an additional $1,254,102 in cash subject to holdback, and 45,644 shares of BOC Class A common stock (based on the average closing price of BOC Class A common stock for the 30 business day period ending two days before the closing date). The shares issued in the transaction are unregistered and have no registration rights. The purchase agreement also provides for certain payments based on performance to receive the holdback amount and certain other potential earnout payments. In addition, we have invested, through one of our subsidiaries, an aggregate of $6 million in the 24th Street Funds. These funds are managed by 24th Street, and focus on opportunities within secured lending and direct investments in commercial real estate.

 

 

In December 2017, we invested $10 million in common units of DFH, the parent company of Dream Finders Homes, LLC, a national home builder. In addition to its homebuilding operations, DFH's subsidiaries provide mortgage loan origination and title insurance services to homebuyers. On January 25, 2021, Dream Finders Homes, Inc., a wholly owned subsidiary of DFH, completed its initial public offering and Dream Finders Homes, Inc. became a holding company and sole manager of DFH. Upon completion of the initial public offering, our outstanding common units in DFH were converted into 4,681,099 shares of Class A common stock of Dream Finders Homes, Inc., and one of our subsidiaries purchased an additional 120,000 shares of Class A common stock in the initial public offering. Since DFH’s initial public offering through December 31, 2022, we have sold all 4,801,099 shares of DFH Class A common stock for gross proceeds of approximately $81 million.

 

 

In May 2018, through one of our subsidiaries, we invested approximately $19 million through the purchase of common stock of CB&T, the privately-held parent company of Crescent. Our investment now represents 15.6% of CB&T’s outstanding common stock. Crescent is located in New Orleans and generates the majority of its revenues from indirect subprime automobile lending across the United States.

 

 

In October 2020, our subsidiary BOC Yellowstone served as sponsor for the underwritten initial public offering of a special purpose acquisition company named Yellowstone Acquisition Company. Yellowstone sold in its public offering 13,598,898 units at a price of $10.00 per unit, each unit consisting of one share of Class A common stock and a redeemable warrant to purchase one-half of a share of Class A common stock at an exercise price of $11.50 per share. Between August and November 2020, we invested, through BOC Yellowstone, approximately $7.8 million through the purchase of 3,399,724 shares of Class B common stock and 7,719,779 non-redeemable private placement warrants, each warrant entitling us to purchase one share of Class A common stock at $11.50 per share. In August 2021, Yellowstone entered into a business combination agreement with Sky Harbour LLC, a developer of private aviation infrastructure focused on building, leasing and managing business aviation hangars. The business combination was completed on January 25, 2022 and Yellowstone changed its name to Sky Harbour Group Corporation. Sky Harbour’s Class A common stock trades on the NYSE American under the symbol “SKYH” and its warrants to purchase Class A common stock trade under the symbol “SKYH.WS.”

 

 

 

In September 2021, through one of our subsidiaries, we invested $55 million directly into SHG and received Series B preferred units. Upon the successful consummation of the Sky Harbour business combination, this investment converted into 5,500,000 shares of Sky Harbour's Class A common stock based upon an assumed value of $10.00 per share. In December 2021, we agreed to provide Sky Harbour an additional $45 million through the purchase of 4,500,000 shares of Class A common stock upon the closing of the Sky Harbour business combination, which was consummated in January 2022.

 

 

In 2021, we established the BFR Fund subsidiary within BOAM to operate a proposed build-for-rent business, focusing on developing, building, and managing single family detached and/or townhomes for long term rentals. We invested approximately $15 million of capital to finance the initial acquisitions for these projects and subsequently raised third-party capital to be invested alongside our capital. The BFR Fund acquired land parcels in Nevada with the initial plan to develop, construct, and operate build-for-rent communities. However, challenges in the market, including the increase in interest rates and the inability to achieve what we believe are appropriate risk-adjusted returns, have led us to pursue selling the BFR Fund's entitled land assets to public homebuilders. Consequently, we we have started to wind down the BFR Fund earlier than originally targeted by returning the uninvested cash on hand to BFR Fund partners and, as we sell the BFR Fund's entitled land assets, returning that capital to BFR Fund partners as well.

 

 

In July 2023, we invested approximately $3 million in voting preferred stock of MyBundle.TV Inc., a company serving the broadband industry.

 

In each of our businesses, we hope to expand our geographic reach and market share and seek to develop a competitive advantage and/or brand name for our services, which we hope will be a differentiating factor for customers. Our insurance market primarily services small contractors, small and medium-sized businesses and individuals required to provide surety bonds (i) in connection with their work for government agencies and others, (ii) in connection with contractual obligations, or (iii) to meet regulatory requirements and other needs. We have expanded the licensing of the UCS business to all 50 states and the District of Columbia. In outdoor advertising, our plan is to continue to grow this business through acquisitions of billboard assets. We expect to expand our broadband services in Arizona, Florida, Nevada, Utah and in other locations. In the future, we expect to expand the range of services we provide in the insurance sector, seek to continue to expand our billboard operations and broadband services and to possibly consider acquisitions of other businesses, as well as investments, in other sectors, although we expect to place primary emphasis on growing our existing business lines over the next several years. Our decision to expand outside of these current business sectors we serve or in which we have made investments will be based on the opportunity to acquire businesses which we believe provide the potential for sustainable earnings at an attractive level relative to capital employed and, with regard to investment, we believe have the potential to provide attractive returns.

 

We seek to enter markets where we believe demand for our services will grow in the coming years due to certain barriers to entry and/or to anticipated long-term demand for these services. In the outdoor billboard business, government restrictions often limit the number of additional billboards that may be constructed. At the same time, advances in billboard technology provide the opportunity to improve revenues through the use of digital display technologies and other new technologies. In the surety insurance business, new insurance companies must be licensed by state agencies that impose capital, management and other strict requirements on these insurers. These hurdles are at the individual state level, with statutes often providing wide latitude to regulators to impose judgmental requirements upon new entrants. In addition, new distribution channels in certain areas of surety may provide a new opportunity. In the real estate management services market, we believe the continued growth of commercial real estate in many sections of the United States will provide opportunities for management services for the foreseeable future. We also believe our investment in both CB&T and Sky Harbour has provided each company the opportunity to significantly grow its business. We invest our available capital and the surplus capital from UCS in a wide range of securities, including equity securities of large cap public companies, various corporate and government bonds and U.S. treasuries. In broadband services, we believe that our fiber-to-the-home services can compete with traditional cable operators as broadband provides higher rates of transmission and improved speed to consumers and that, once built, other competitors may be less willing to compete in communities which we serve.

 

 

How We Generate Our Revenues and Evaluate Our Business

 

We currently generate revenues primarily through billboard advertising and related services, from the sale of surety insurance and related brokerage activities, by providing high-speed broadband services, and asset management services. Revenue for outdoor advertising space rental is recognized on a straight-line basis over the term of the contract and advertising revenue is reported net of agency commissions. Payments received in advance of being earned are recorded as deferred revenue. In our surety insurance business, premiums written are recognized as revenues based on a pro rata daily calculation over the respective terms of the policies in-force. Unearned premiums represent the portion of premiums written applicable to the unexpired term of the policies in-force. In connection with our surety agency business, insurance commissions are recognized at a point in time, on a bond-by-bond basis as of the policy effective date and are generally nonrefundable. In our broadband business, revenue is derived principally from internet services and is recognized on a straight-line basis over the term of the contract in the period the services are rendered. Revenue received or receivable in advance of the delivery of services is included in deferred revenue.

 

Segment gross profit is a key metric that we use to evaluate segment operating performance and to determine resource allocation between segments. We define segment gross profit as segment revenues less segment direct cost of services. In our billboard business, direct cost of services includes land leases, utilities, repairs and maintenance of equipment, sales commissions, contract services, and other billboard level expenses. In our broadband business, direct costs of services includes network operations and data costs, programming costs, cell site rent and utilities, and other broadband level expenses. In our surety business, direct cost of services includes commissions, premium taxes, fees and assessments, and losses and loss adjustment expenses.

 

Results of Operations

 

Three Months Ended March 31, 2024 Compared to Three Months Ended March 31, 2023

 

The following is a comparison of our results of operations for the three months ended March 31, 2024, which we refer to as the “first quarter of fiscal 2024,” compared to the three months ended March 31, 2023, which we refer to as the “first quarter of fiscal 2023.”

 

Revenues. For the first quarter of fiscal 2024 and the first quarter of fiscal 2023, our revenues in dollars and as a percentage of total revenues were as follows:

 

   

For the Three Months Ended March 31,

 
   

(unaudited)

 
   

2024

   

2023

   

2024 vs 2023

 
           

As a % of

           

As a % of

         
           

Total

           

Total

         
   

Amount

   

Revenues

   

Amount

   

Revenues

   

$ Variance

 

Revenues:

                                     

Billboard rentals, net

  $ 10,696,660    

41.8%

    $ 10,302,223      

45.2%

    $ 394,437  

Broadband services

    9,683,429    

37.9%

      8,539,906      

37.4%

      1,143,523  

Premiums earned

    4,003,059    

15.7%

      3,107,273      

13.6%

      895,786  

Insurance commissions

    502,688    

2.0%

      476,126      

2.1%

      26,562  

Investment and other income

    666,895    

2.6%

      390,257      

1.7%

      276,638  

Total Revenues

  $ 25,552,731    

100.0%

    $ 22,815,785      

100.0%

    $ 2,736,946  

 

We realized total revenues of $25,552,731 during the first quarter of fiscal 2024, an increase of 12.0% over revenues of $22,815,785 during the first quarter of fiscal 2023. Revenues increased within each of our businesses in the first quarter of fiscal 2024 when compared to the first quarter of fiscal 2023. The key factors impacting revenue across each of our businesses during the first quarter of fiscal 2024 were as follows:

 

 

Net billboard rentals in the first quarter of fiscal 2024 increased 3.8% from the first quarter of fiscal 2023, reflecting an improvement in rental and occupancy rates across a number of our markets.

 

 

Revenue from broadband services in the first quarter of fiscal 2024 increased 13.4% from the first quarter of fiscal 2023, mainly reflecting subscriber growth across a number of our markets.

 

 

Premiums earned from our UCS insurance subsidiary increased 28.8% in the first quarter of fiscal 2024 when compared to the first quarter of fiscal 2023. The increase in premiums earned was primarily due to increases in production throughout fiscal 2023 and the first three months of fiscal 2024. We recognize revenues for written premium over the life of the surety bond and, as a result, increased sales activities are not fully reflected in the quarter in which the surety bond is issued.

 

 

Revenue from insurance commissions generated by our surety brokerage operations increased by 5.6% in the first quarter of fiscal 2024 when compared to the first quarter of fiscal 2023, mainly due to increased production through outside insurance carriers.

 

 

Investment and other income at UCS and BOAM increased from $390,257 in the first quarter of fiscal 2023 to$666,895 in the first quarter of fiscal 2024, mainly due to the increase in interest rates over the past 12-18 months for assets held by UCS and the consolidation of 24th Street during the second quarter of fiscal 2023.

 

 

Expenses. For the first quarter of fiscal 2024 and the first quarter of fiscal 2023, our expenses, in dollars, and as a percentage of total revenues, were as follows:

 

   

For the Three Months Ended March 31,

 
   

(unaudited)

 
   

2024

   

2023

   

2024 vs 2023

 
           

As a % of

           

As a % of

         
           

Total

           

Total

         
   

Amount

   

Revenues

   

Amount

   

Revenues

   

$ Variance

 

Costs and Expenses:

                                       

Cost of billboard revenues

  $ 3,790,634      

14.8%

    $ 3,807,664      

16.7%

    $ (17,030 )

Cost of broadband revenues

    2,498,112      

9.8%

      2,574,351      

11.3%

      (76,239 )

Cost of insurance revenues

    1,906,921      

7.5%

      1,563,032      

6.8%

      343,889  

Employee costs

    8,631,911      

33.8%

      8,197,537      

35.9%

      434,374  

Professional fees

    1,137,148      

4.4%

      1,169,589      

5.1%

      (32,441 )

Depreciation

    3,451,373      

13.5%

      2,707,317      

11.9%

      744,056  

Amortization

    1,886,754      

7.4%

      1,802,027      

7.9%

      84,727  

General and administrative

    4,058,405      

15.9%

      3,962,632      

17.4%

      95,773  

Loss (gain) on disposition of assets

    197,083      

0.8%

      (45,395 )    

(0.2%)

      242,478  

Accretion

    52,671      

0.2%

      53,823      

0.2%

      (1,152 )

Total Costs and Expenses

  $ 27,611,012      

108.1%

    $ 25,792,577      

113.0%

    $ 1,818,435  

 

During the first quarter of fiscal 2024, we had total costs and expenses of $27,611,012, as compared to total costs and expenses of $25,792,577 in the first quarter of fiscal 2023. Total costs and expenses as a percentage of total revenues decreased from 113.0% in the first quarter of fiscal 2023 to 108.1% in the first quarter of fiscal 2024. The key factors impacting costs and expenses across each of our businesses during the first quarter of fiscal 2024 were as follows:

 

 

Cost of billboard revenues decreased  as a percentage of billboard revenues from 37.0% in the first quarter of fiscal 2023 to 35.4% in the first quarter of fiscal 2024. The decrease was mainly driven by lower ground rent expense, commissions paid and other billboard cost of revenues as a percentage of billboard revenues.

 

 

Cost of broadband revenues decreased as a percentage of broadband revenues from 30.1% in the first quarter of fiscal 2023 to 25.8% in the first quarter of fiscal 2024. The decrease was mainly driven by reduced maintenance costs incurred related to our fixed wireless networks.

 

 

Cost of insurance revenues decreased as a percentage of insurance revenues from 39.3% in the first quarter of fiscal 2023 to 37.8% in the first quarter of fiscal 2024. The decrease was mainly driven by lower loss and loss adjustment expense as well as premium taxes, fees and assessments as a percentage of insurance revenues, which were partially offset by commissions paid increasing from 21.5% in the first quarter of fiscal 2023 to 22.5% in the first quarter of fiscal 2024. 

 

 

Employee costs in the first quarter of fiscal 2024 were $8,631,911, or 33.8% of total revenues, as compared to $8,197,537, or 35.9% of total revenues, in the first quarter of fiscal 2023. The decrease as a percentage of total revenues was mainly driven by higher organic revenue growth within our billboard, broadband and insurance businesses.

 

 

 

Professional fees in the first quarter of fiscal 2024 were $1,137,148, or 4.4% of total revenues, as compared to $1,169,589, or 5.1% of total revenues, in the first quarter of fiscal 2023.

 

 

General and administrative expenses in the first quarter of fiscal 2024 were $4,058,405, or 15.9% of total revenues, as compared to $3,962,632, or 17.4% of total revenues, in the first quarter of fiscal 2023. The decrease as a percentage of total revenues was mainly driven by higher organic revenue growth within our billboard, broadband and insurance businesses.

 

 

Non-cash expenses in the first quarter of fiscal 2024 included $3,451,373 in depreciation expense, $1,886,754 in amortization expense, and $52,671 in accretion expense mainly related to asset retirement obligations for certain billboard assets. The increase in depreciation expense is mainly driven by continued capital investments within our broadband businesses.

 

Net Loss from Operations. Net loss from operations for the first quarter of fiscal 2024 was $2,058,281, or 8.1% of total revenues, as compared to a net loss from operations of $2,976,792, or 13.0% of total revenues, in the first quarter of fiscal 2023. The decrease in net loss from operations in dollars was primarily due to improved operations within our billboard, broadband and insurance businesses as well as lower costs at Boston Omaha's parent company, which were partially offset by an increase in depreciation expense related to continued capital investments within our broadband businesses. Our net loss from operations included $5,390,798 from non-cash depreciation, amortization and accretion expenses in the first quarter of fiscal 2024, as compared to $4,563,167 in the first quarter of fiscal 2023.

 

Other Expense. During the first quarter of fiscal 2024, we had net other expense of $2,125,963. Net other expense included our loss from affiliate operations of $10,171,615 mainly related to our investment in Sky Harbour, which we account for under the equity method, and interest expense of $282,033 mainly incurred under Link's term loan. These items were partially offset by $7,788,445 in other investment income mainly related to the Sky Harbour warrants held by Boston Omaha and interest and divided income of $539,240. During the first quarter of fiscal 2023, we had net other expense of $2,114,675, which included our loss from affiliate operations of $4,980,078 mainly related to our investment in Sky Harbour, which we account for under the equity method, and interest expense of $288,682 mainly incurred under Link's term loan. These items were partially offset by $2,872,219 in other investment income related to public securities held by Boston Omaha and UCS and interest and divided income of $281,866.

 

Generally accepted accounting principles ("GAAP") requires us to include the unrealized changes in market prices of investments in public equity securities in our reported earnings. Due to the size of our percentage ownership interest in Sky Harbour's Class A common stock and our right to elect one of the seven members of Sky Harbour's Board of Directors, our investment is recorded under the equity method using the fair market value of Sky Harbour's Class A common stock as of the date of the business combination and we do not include any unrealized gains or losses related to the change in Sky Harbour's stock price in our reported earnings. In the future, if we are deemed to no longer have significant influence, we may no longer be able to record our investment under the equity method and will be required to include any unrealized gains or losses related to the change in Sky Harbour's stock price in our reported earnings. While we intend to hold our current securities for the longer term, we may in the future choose to sell them for a variety of reasons resulting in realized losses or gains.

 

Additionally, we have evaluated our investment in Sky Harbour as of March 31, 2024, and determined that there was not an other-than-temporary impairment. Our conclusion was based on several contributing factors, including: (i) our assessment that the underlying business and financial condition of Sky Harbour is favorable; (ii) the period of time for which the fair value was less than the carrying value during 2023, (iii) the recovery of Sky Harbour's stock price during the last several months, and (iv) our ability and intent to hold the investment. We will continue to review our investment in Sky Harbour for an other-than-temporary impairment on a quarterly basis or upon the occurrence of certain events. If Sky Harbour's stock price drops below our carrying value of $6.37 per share for a sustained period of time, it will likely result in an impairment of our investment. There may also be a future impairment of our investment if our expectations about Sky Harbour's prospective results of operations and cash flows decline, which could be influenced by a variety of factors including adverse market conditions.

 

 

Net Loss Attributable to Common Stockholders. We had a net loss attributable to common stockholders in the amount of $2,808,081 in the first quarter of fiscal 2024, or a loss per share of $0.09, based on 31,331,597 diluted weighted average shares outstanding. This is compared to a net loss attributable to common stockholders of $3,321,154 in the first quarter of fiscal 2023, or a loss per share of $0.11, based on 30,524,067 diluted weighted average shares outstanding.

 

 

  Results of Operations by Segment

 

The following tables report results for the following four segments in which we operate: billboards, broadband, insurance and asset management for the first quarter of fiscal 2024 and the first quarter of fiscal 2023:

 

 

Results of Billboard Operations

 

   

For the Three Months Ended March 31,

 
   

(unaudited)

 
   

2024

   

2023

 
           

As a % of

           

As a % of

 
           

Segment

           

Segment

 
           

Operating

           

Operating

 
   

Amount

   

Revenues

   

Amount

   

Revenues

 

Operating Revenues

                           

Billboard rentals, net

  $ 10,696,660    

100.0%

    $ 10,302,223    

100.0%

 

Cost of Revenues

                           

Ground rents

    2,041,899    

19.1%

      2,004,154    

19.5%

 

Utilities

    469,531    

4.4%

      440,394    

4.3%

 

Commissions paid

    842,231    

7.9%

      857,405    

8.3%

 

Other costs of revenues

    436,973    

4.0%

      505,711    

4.9%

 

Total cost of revenues

    3,790,634    

35.4%

      3,807,664    

37.0%

 

Gross margin

    6,906,026    

64.6%

      6,494,559    

63.0%

 

Other Operating Expenses

                           

Employee costs

    1,868,646    

17.5%

      1,839,490    

17.9%

 

Professional fees

    79,917    

0.7%

      170,139    

1.7%

 

Depreciation

    1,270,709    

11.9%

      1,240,858    

12.0%

 

Amortization

    969,825    

9.1%

      972,572    

9.4%

 

General and administrative

    1,009,577    

9.4%

      924,572    

9.0%

 

Accretion

    50,968    

0.5%

      53,823    

0.5%

 

Loss (gain) on disposition of assets

    153,452    

1.4%

      (39,005 )  

(0.4%)

 

Total expenses

    5,403,094    

50.5%

      5,162,449    

50.1%

 

Segment Income from Operations

    1,502,932    

14.1%

      1,332,110    

12.9%

 

Interest expense, net

    (245,823 )  

(2.3%)

      (274,087 )  

(2.6%)

 

Other investment income

    -    

-

      9,754    

0.1%

 

Net Income Attributable to Common Stockholders

  $ 1,257,109    

11.8%

    $ 1,067,777    

10.4%

 

 

Comparison of the First Quarter of Fiscal 2024 to the First Quarter of Fiscal 2023. In the first quarter of fiscal 2024, there was a 3.8% increase in net billboard revenues from the first quarter of fiscal 2023, reflecting an improvement in rental and occupancy rates across a number of our markets. The key factors affecting our billboard operations results during the first quarter of fiscal 2024 were as follows:



 

Ground rent expense decreased as a percentage of total segment operating revenues from 19.5% in the first quarter of fiscal 2023 to 19.1% in the first quarter of fiscal 2024.

 

 

Commissions paid as a percentage of total segment operating revenues decreased from 8.3% in the first quarter of fiscal 2023 to 7.9% in the first quarter of fiscal 2024.

 

 

Employee costs as a percentage of total segment operating revenues decreased from 17.9% in the first quarter of fiscal 2023 to 17.5% in the first quarter of fiscal 2024. The decrease is due to organic revenue growth across a number of our markets.

 

 

General and administrative expenses increased slightly as a percentage of total segment operating revenues from 9.0% in the first quarter of fiscal 2023 to 9.4% in the first quarter of fiscal 2024.

 

 

Depreciation and amortization expense as a percentage of total segment operating revenues decreased slightly from 12.0% and 9.4% in the first quarter of fiscal 2023 to 11.9% and 9.1% in the first quarter of fiscal 2024, respectively. 

 

 

Net interest expense was $245,823 in the first quarter of fiscal 2024 compared to net interest expense of $274,087 in the first quarter of fiscal 2023. The decrease is mainly driven by interest income from investing excess cash in U.S. Treasury securities.



 

Results of Broadband Operations

 

   

For the Three Months Ended March 31,

 
   

(unaudited)

 
   

2024

   

2023

 
           

As a % of

           

As a % of

 
           

Segment

           

Segment

 
           

Operating

           

Operating

 
   

Amount

   

Revenues

   

Amount

   

Revenues

 

Operating Revenues

                           

Broadband revenues

  $ 9,683,429    

100.0%

    $ 8,539,906    

100.0%

 

Cost of Revenues

                           

Network operations and data costs

    1,356,617    

14.0%

      1,549,413    

18.1%

 

Software costs

    190,295    

2.0%

      214,219    

2.5%

 

Cell site rent and utilities

    367,420    

3.8%

      381,564    

4.5%

 

Other costs of revenues

    583,780    

6.0%

      429,155    

5.0%

 

Total cost of revenues

    2,498,112    

25.8%

      2,574,351    

30.1%

 

Gross margin

    7,185,317    

74.2%

      5,965,555    

69.9%

 

Other Operating Expenses

                           

Employee costs

    3,808,870    

39.3%

      3,520,582    

41.3%

 

Professional fees

    171,583    

1.8%

      128,654    

1.5%

 

Depreciation

    2,109,237    

21.8%

      1,403,736    

16.4%

 

Amortization

    876,867    

9.0%

      789,394    

9.3%

 

General and administrative

    1,823,678    

18.8%

      1,828,945    

21.4%

 

Accretion

    1,703    

0.0%

      -    

-

 

Loss (gain) on disposition of assets

    43,631    

0.5%

      (6,390 )  

(0.1%)

 

Total expenses

    8,835,569    

91.2%

      7,664,921    

89.8%

 

Segment Loss from Operations

    (1,650,252 )  

(17.0%)

      (1,699,366 )  

(19.9%)

 

Interest expense, net

    (1,916 )  

(0.0%)

      (3,994 )  

(0.0%)

 

Noncontrolling interest in subsidiary (income) loss

    (64,765 )  

(0.7%)

      56,121    

0.6%

 

Net Loss Attributable to Common Stockholders

  $ (1,716,933 )  

(17.7%)

    $ (1,647,239 )  

(19.3%)

 

 

Comparison of the First Quarter of Fiscal 2024 to the First Quarter of Fiscal 2023. In the first quarter of fiscal 2024, total operating revenues increased by 13.4% when compared to the first quarter of fiscal 2023 mainly reflecting subscriber growth across a number of our markets. The key factors affecting our broadband operations results during the first quarter of fiscal 2024 were as follows:

 

 

Network operations and data costs as a percentage of total segment operating revenues decreased from 18.1% in the first quarter of fiscal 2023 to 14.0% in the first quarter of fiscal 2024 primarily driven by reduced maintenance costs incurred related to our fixed wireless networks. 

 

 

Other costs of revenues as a percentage of total segment operating revenues increased from 5.0% in the first quarter of fiscal 2023 to 6.0% in the first quarter of fiscal 2024. 

 

 

Employee costs as a percentage of total segment operating revenues decreased from 41.3% in the first quarter of fiscal 2023 to 39.3% in the first quarter of fiscal 2024. The decrease is due to organic revenue growth within our broadband businesses.

 

 

Professional fees as a percentage of total segment operating revenues increased slightly from 1.5% in the first quarter of fiscal 2023 to 1.8% in the first quarter of fiscal 2024.

 

 

General and administrative expenses as a percentage of total segment operating revenues decreased from 21.4% in the first quarter of fiscal 2023 to 18.8% in the first quarter of fiscal 2024. The decrease is due to organic revenue growth within our broadband businesses.

 

 

Depreciation and amortization expense increased by $705,501 and $87,473, respectively, from the first quarter of fiscal 2023. The increase in depreciation expense is mainly driven by continued capital investments across all of our broadband businesses.

 

 

Results of Insurance Operations

 

   

For the Three Months Ended March 31,

 
   

(unaudited)

 
   

2024

   

2023

 
           

As a % of

           

As a % of

 
           

Segment

           

Segment

 
           

Operating

           

Operating

 
   

Amount

   

Revenues

   

Amount

   

Revenues

 

Operating Revenues

                           

Premiums earned

  $ 4,003,059    

79.4%

    $ 3,107,273    

78.2%

 

Insurance commissions

    502,688    

10.0%

      476,126    

12.0%

 

Investment and other income

    536,030    

10.6%

      390,257    

9.8%

 

Total operating revenues

    5,041,777    

100.0%

      3,973,656    

100.0%

 

Cost of Revenues

                           

Commissions paid

    1,134,401    

22.5%

      856,431    

21.5%

 

Premium taxes, fees, and assessments

    91,847    

1.8%

      133,230    

3.4%

 

Losses and loss adjustment expense

    680,673    

13.5%

      573,371    

14.4%

 

Total cost of revenues

    1,906,921    

37.8%

      1,563,032    

39.3%

 

Gross margin

    3,134,856    

62.2%

      2,410,624    

60.7%

 

Other Operating Expenses

                           

Employee costs

    1,854,384    

36.8%

      1,644,672    

41.4%

 

Professional fees

    170,360    

3.3%

      46,450    

1.2%

 

Depreciation

    43,850    

0.9%

      35,536    

0.9%

 

Amortization

    40,062    

0.8%

      40,061    

1.0%

 

General and administrative

    595,625    

11.8%

      414,184    

10.4%

 

Total expenses

    2,704,281    

53.6%

      2,180,903    

54.9%

 

Segment Income from Operations

    430,575    

8.6%

      229,721    

5.8%

 

Interest expense, net

    -    

-

      (369 )  

(0.0%)

 

Other investment income

    252,680    

5.0%

      299,174    

7.5%

 

Net Income Attributable to Common Stockholders

  $ 683,255    

13.6%

    $ 528,526    

13.3%

 

 

Comparison of the First Quarter of Fiscal 2024 to the First Quarter of Fiscal 2023. In the first quarter of fiscal 2024, total operating revenues increased by 26.9% when compared to the first quarter of fiscal 2023, mainly due to increased earned premium and investment and other income at our UCS insurance subsidiary. The key factors affecting our insurance operations results during the first quarter of fiscal 2024 were as follows:

 

 

Premiums earned from our UCS insurance subsidiary increased 28.8% in the first quarter of fiscal 2024 when compared to the first quarter of fiscal 2023. The increase in premiums earned was primarily due to increases in production throughout fiscal 2023 and the first three months of fiscal 2024. We recognize revenues for written premium over the life of the surety bond and, as a result, increased sales activities are not fully reflected in the quarter in which the surety bond is issued.

 

 

● 

Insurance commissions generated by our surety brokerage operations increased by 5.6% in the first quarter of fiscal 2024 when compared to the first quarter of fiscal 2023, mainly due to increased production through outside insurance carriers.

 

 

Investment and other income at UCS increased from $390,257 in the first quarter of fiscal 2023 to $536,030 in the first quarter of fiscal 2024, mainly due to the increase in interest rates over the past 12-18 months.

 

 

● 

Commissions paid as a percentage of total segment operating revenues increased from 21.5% in the first quarter of fiscal 2023 to 22.5% in the first quarter of fiscal 2024, mainly driven by increased production from non-affiliated insurance brokerage firms. 

 

 

● 

Losses and loss adjustment expenses as a percentage of total segment operating revenues decreased from 14.4% in the first quarter of fiscal 2023 to 13.5% in the first quarter of fiscal 2024. Losses and loss adjustment expenses are reserved monthly based on a percentage of earned premium.

 

 

Employee costs as a percentage of total segment operating revenues decreased from 41.4% in the first quarter of fiscal 2023 to 36.8% in the first quarter of fiscal 2024. The decrease is due to organic revenue growth within our insurance businesses.

 

 

General and administrative expenses as a percentage of total segment operating revenues increased from 10.4% in the first quarter of fiscal 2023 to 11.8% in the first quarter of fiscal 2024. The increase is mainly due to a $248,272 reduction in general and administrative expenses during the first quarter of fiscal 2023 related to finalizing the ACS acquisition contingent consideration. Excluding the $248,272 reduction during the first quarter of fiscal 2023, general and administrative expenses in the first quarter of fiscal 2024 would have decreased by 10.1% when compared to the first quarter of fiscal 2023.

 

 

During the first quarter of fiscal 2024, our segment income from insurance operations of $430,575 was increased by other investment income of $252,680 mainly from unrealized gains on our investments in publicly held securities. We expect to continue to invest a portion of our excess capital in accordance with insurance regulatory limitations in both large-cap publicly traded equity securities and bonds. These investments are subject to the risk of loss in value depending upon market conditions and factors outside of our control.

 

 

Results of Asset Management Operations

 

   

For the Three Months Ended March 31,

 
   

(unaudited)

 
   

2024

   

2023

 
           

As a % of

           

As a % of

 
           

Segment

           

Segment

 
           

Operating

           

Operating

 
   

Amount

   

Revenues

   

Amount

   

Revenues

 

Operating Revenues

                               

Investment and other income

  $ 130,865      

100.0%

      -       -  

Cost of Revenues

                               

Total cost of revenues

    -       -       -       -  

Gross margin

  $ 130,865      

100.0%

      -       -  

Other Operating Expenses

                               

Employee costs

    496,340      

379.3%

      362,374       -  

Professional fees

    227,777      

174.1%

      117,019       -  

Depreciation

    -       -       -       -  

Amortization

    -       -       -       -  

General and administrative

    173,715      

132.7%

      80,563       -  

Total expenses

    897,832      

686.1%

      559,956       -  

Segment Loss from Operations

    (766,967 )    

(586.1%)

      (559,956 )     -  

Interest and dividend income

    402,735      

307.8%

      7,454       -  

Equity in income of unconsolidated affiliates

    -       -       -       -  

Other investment loss

    (599,502 )    

(458.1%)

      -       -  

Noncontrolling interest in subsidiary loss

    503,735      

384.9%

      62,577       -  

Net Loss Attributable to Common Stockholders

  $ (459,999 )    

(351.5%)

    $ (489,925 )     -  

 

Comparison of the First Quarter of Fiscal 2024 to the First Quarter of Fiscal 2023. In September 2017, we formed our asset management business. Throughout fiscal 2022 and fiscal 2023 we had been hiring within our asset management business to ensure adequate staffing for the anticipated demands and needs of the business. In May 2023, we acquired 100% of the membership interests in 24th Street from the members of 24th Street other than BOAM. Therefore, comparisons of our asset management results for the first quarter of fiscal 2024 to the first quarter of fiscal 2023 may not be meaningful. In addition, as previously mentioned, we are winding down BOAM's operations and implementing cost cutting measures. The key factors affecting our asset management operations results during the first quarter of fiscal 2024 were as follows:

 

 

Employee costs in the first quarter of fiscal 2024 increased by 37.0% from the first quarter of fiscal 2023 as we hired for key roles within the business.

 

 

Professional fees in the first quarter of fiscal 2024 increased by 94.6% from the first quarter of fiscal 2023.

 

 

General and administrative expenses in the first quarter of fiscal 2024 increased by 115.6% from the first quarter of fiscal 2023.

 

 

Interest and dividend income increased by $395,281 in the first quarter of fiscal 2024 when compared to the first quarter of fiscal 2023, mainly due to the consolidation of 24th Street.

 

 

Other investment loss in the first quarter of fiscal 2024 primarily included the changes in the fair value of the 24th Street Funds mainly driven by operating costs and commissions associated with the sale of commercial real estate properties. 

 

 

Noncontrolling interest in subsidiary loss in the first quarter of fiscal 2024 mainly included the external limited partners' share of GAAP losses within the 24th Street Funds, mainly driven by the change in fair value referenced above.

 

 

 

 

Cash Flows

 

Cash Flows for the First Three Months of Fiscal 2024 compared to the First Three Months of Fiscal 2023

 

The table below summarizes our cash flows, in dollars, for the first three months of fiscal 2024 and the first three months of fiscal 2023:

 

   

Three Months

   

Three Months

 
   

Ended

   

Ended

 
   

March 31, 2024

   

March 31, 2023

 
   

(unaudited)

   

(unaudited)

 

Net cash provided by operating activities

  $ 2,415,294     $ 1,368,181  

Net cash provided by (used in) investing activities

    22,884,604       (37,844,737 )

Net cash (used in) provided by financing activities

    (4,646,567 )     30,333,692  

Net increase (decrease) in cash, cash equivalents, and restricted cash

  $ 20,653,331     $ (6,142,864 )

 

Net Cash Provided by Operating Activities.  Net cash provided by operating activities was $2,415,294 for the first three months of fiscal 2024 compared to net cash used in operating activities of $1,368,181 for the first three months of fiscal 2023. The increase in net cash provided by operating activities was mainly driven by improved cash flow generation within our billboard and broadband businesses and positive operating cash flow impact from the ProComm and Cable Systems acquisitions at InfoWest. These items were partially offset by operating costs within our FFH business and our asset management business.

 

Net Cash Provided by (Used in) Investing Activities.  Net cash provided by investing activities was $22,884,604 for the first three months of fiscal 2024 as compared with net cash used in investing activities of $37,844,737 for the first three months of fiscal 2023. The increase in net cash provided by investing activities is primarily attributable to $31,355,578 in net proceeds from sales of investments mainly from the sale or maturity of U.S. Treasury securities within the 24th Street Funds and BFR Fund.

 

Net Cash (Used in) Provided by Financing Activities.  Net cash used in financing activities was $4,646,567 during the first three months of fiscal 2024 as compared to net cash provided by financing activities of $30,333,692 during the first three months of fiscal 2023. During the first three months of fiscal 2024, net cash used in financing activities mainly consisted of $4,531,675 in collateral released by UCS and $202,058 in principal payments on Link’s term loan.

 

Liquidity and Capital Resources

 

Currently, we own billboards in Alabama, Arkansas, Florida, Georgia, Illinois, Iowa, Kansas, Missouri, Nebraska, Nevada, Oklahoma, South Dakota, Tennessee, Virginia, West Virginia and Wisconsin, a surety insurance company we acquired in December 2016, surety insurance brokerage firms we acquired in 2016, 2017 and 2021, broadband services providers whose assets we acquired in 2020, 2022 and 2023, an asset management business, minority investments in commercial real estate management and brokerage services, a bank focused on servicing the automotive loan market, and a developer of private aviation infrastructure focused on building, leasing and managing business aviation hangars. At March 31, 2024, we had approximately $17 million in unrestricted cash and approximately $14 million in short-term treasury securities. Subsequent to the end of the first quarter of fiscal 2024, we received distributions totaling approximately $10.5 million from the 24th Street Funds and BFR Fund. Our strategy is to continue to acquire other billboard locations, insurance businesses, and broadband service providers as well as acquire other businesses and open new businesses which we believe have the potential to generate positive cash flows when made at what we believe to be attractive prices relative to other opportunities generally available to us. We currently expect to finance any future acquisitions and investments with cash, debt and seller or third-party financing. In the future, we may satisfy all or a portion of the purchase price for an acquisition with our equity securities. In addition, we have made investments in several companies and expect to continue to make investments in the securities of both publicly traded and privately held companies.

 

There can be no assurance that we will consummate any subsequent acquisitions. Furthermore, our acquisitions are subject to a number of risks and uncertainties, including as to when, whether and to what extent the anticipated benefits and cost savings of a particular acquisition will be realized. Our failure to successfully identify and complete future acquisitions of assets or businesses could reduce future potential earnings, available cash and slow our anticipated growth. Although we have entered and continue to enter into non-binding letters of intent to acquire businesses on a regular basis, we do not have current agreements, commitments or understandings for any specific material acquisitions which are probable to be consummated at this time.

 

To date, we have raised funds through the sale of our common stock in public offerings, sales of our common stock in “at the market” programs, term loan financing through our Link subsidiary, proceeds from the sale of publicly traded securities held by us, cash flow from operations, and, prior to 2019, through private placements of our common stock. As described below, we may raise additional funds through our shelf registration statement allowing us to raise up to $500 million through the sale of securities to fund future acquisitions and investments.

 

 

2022 Shelf Registration Statement

 

In April 2022, we filed a shelf registration statement on Form S-3 (File No. 333-264470) that was declared effective on May 11, 2022, which we refer to as the “2022 Shelf Registration Statement,” relating to the registration of Class A common stock, preferred stock, par value $0.001 per share, which we refer to as “preferred stock,” debt securities and warrants of the Company for up to $500 million. We may, from time to time, in one or more offerings, offer and sell Class A common stock or preferred stock, various series of debt securities, and/or warrants. The shelf registration statement may also be used by one or more selling security holders, to be identified in the future, of our securities. We or any selling security holders may offer these securities from time to time in amounts, at prices and on terms determined at the time of offering. We may sell these securities to or through one or more underwriters, dealers or agents or directly to purchasers on a delayed or continuous basis. Unless otherwise set forth in an applicable prospectus supplement, we intend to use the net proceeds from the sale of the securities that we offer for general corporate purposes, including, but not limited to, financing our existing businesses and operations, and expanding our businesses and operations through additional hires, strategic alliances and acquisitions. Unless otherwise set forth in a prospectus supplement, we will not receive any proceeds from the sale of securities by any selling stockholders. 

 

Additionally, in the 2022 Shelf Registration Statement, we registered for resale up to 8,297,093 shares of Class A common stock acquired in 2018 or earlier in private placements in accordance with the terms of a 2018 registration rights agreement. We will not receive any proceeds from the sale of Class A common stock by the selling shareholders. Currently, the selling stockholders are the Massachusetts Institute of Technology, or “MIT,” as well as 238 Plan Associates LLC, an MIT pension and benefit fund, and a limited partnership holding our Class A common stock for the economic benefit of MIT. No officer or director has any beneficial interest in any shares eligible for resale by the selling shareholders.

 

 

At The Market Offering Programs

 

Starting in March 2018, we utilized our "at the market" offering that was part of our 2018 Shelf Registration Statement. This 2018 Shelf Registration Statement, which authorized us to sell up to $200 million through the sales of securities to the public, expired in February 2021 and was superseded by the 2021 Shelf Registration Statement. We sold a total of 2,630,787 shares of Class A common stock resulting in gross proceeds of $60.1 million under the 2018 Shelf Registration Statement. 

 

On September 29, 2021, we entered into an "at the market" equity offering program pursuant to a Sales Agreement (the "2021 Sales Agreement") by and between us and WFS. Pursuant to the terms of the 2021 Sales Agreement, we could sell, from time to time, shares of our Class A common stock, with an aggregate sales price of up to $100 million through WFS, in transactions that are deemed to be "at the market" offerings as defined in Rule 415 of the Securities Act of 1933, as amended (the “Securities Act”). The 2021 Shelf Registration Statement expired on March 28, 2022 upon the filing of our 2021 Annual Report on Form 10-K as we no longer qualified as a well-known seasoned issuer. We sold a total of 122,246 shares of our Class A common stock resulting in gross proceeds of approximately $4.2 million under the 2021 Shelf Registration Statement.

 

On December 8, 2022, we entered into an "at the market" equity offering program (the “ATM Program”) pursuant to a Sales Agreement (the “2022 Sales Agreement”) with Wells Fargo Securities, LLC (“WFS”). This ATM Program is consistent with our historical practice of having available to management the option to issue stock from time to time in order to continue to fund the growth of its fiber-to-the-home broadband business, acquire additional billboards, and make other such investments in assets as needed to seek to grow intrinsic value per share.  Our general preference is always to have options available to it from a capital allocation perspective which includes, but is not limited to, having a regularly filed ATM program.

 

Pursuant to the terms of the 2022 Sales Agreement, we may sell, from time to time, shares of our Class A common stock, par value $0.001 per share (the “Class A common stock”), with an aggregate sales price of up to $100 million through WFS, in transactions that are deemed to be “at the market” offerings as defined in Rule 415 of the Securities Act of 1933, as amended (the “Securities Act”).  Since the signing of the 2022 Sales Agreement, we sold 7,887 shares of Class A common stock in December 2022 for gross proceeds of approximately $205 thousand and 1,532,065 shares of our Class A common stock during fiscal 2023 for gross sale proceeds of approximately $37.5 million. We did not sell any shares of our Class A common stock during the first quarter of fiscal 2024. 

 

Upon delivery of a placement notice (a “Placement Notice”) and upon the terms and subject to the conditions of the 2022 Sales Agreement, WFS will use reasonable efforts consistent with its normal trading and sales practices, applicable laws and the rules of the NYSE to sell the shares available under the ATM Program from time to time based upon our instructions for the sales, including price, time or size limits specified, and otherwise in accordance with, the terms of such Placement Notice. Pursuant to the 2022 Sales Agreement, WFS may sell shares of our Class A common stock under the ATM Program by any method permitted by law deemed to be an “at the market” offering as defined in Rule 415 of the Securities Act, including without limitation sales made through the NYSE or on any other existing trading market for the Class A common stock. Notwithstanding the foregoing, WFS may not purchase shares under the ATM Program for its own account as principal unless expressly authorized to do so by us.

 

We intend to use the net proceeds from the offering, after deducting WFS’ commissions and our offering expenses, for general corporate purposes, which may include financing our existing businesses and operations, and expanding our businesses and operations through additional acquisitions and minority investments, and additional hires. Such expansion may include future billboard acquisitions, broadband acquisitions, acquisitions of surety insurance companies and other growth of our insurance activities, additional investments in real estate management, homebuilding and other real estate service businesses, additional investments in subprime automobile lending, and acquisitions of other businesses. We have not determined the amount of net proceeds to be used for any specific purpose, and we will retain broad discretion over the allocation of net proceeds. While we have no current agreements, commitments or understandings for any specific acquisitions at this time, we may use a portion of the net proceeds for these purposes.

 

For sales of shares of Class A common stock under the ATM Program through WFS, we will pay WFS a commission at a mutually agreed rate of 3% of the gross sales price per share of Class A common stock sold under the ATM Program. We have no obligation to sell any shares under the 2022 Sales Agreement and may at any time suspend the ATM Program under the 2022 Sales Agreement. The 2022 Sales Agreement contains customary representations and warranties of the parties and indemnification and contribution provisions under which we and WFS have agreed to indemnify each other against certain liabilities, including liabilities under the Securities Act. The ATM Program pursuant to the 2022 Sales Agreement will automatically terminate upon the issuance and sale of all of the shares available for sale under the ATM Program through WFS. In addition, we may terminate the 2022 Sales Agreement with WFS without penalty upon 10 days’ notice.

 

The foregoing description of the 2022 Sales Agreement is not complete and is qualified in its entirety by reference to the full text of such agreement, a copy of which is filed as Exhibit 1.1 to the Current Report on Form 8-K dated December 8, 2022 and is incorporated herein by reference. 

 

 

Link Credit Agreement

 

On August 12, 2019, Link entered into a Credit Agreement (the “Credit Agreement”) with First National Bank of Omaha (the “Lender”) under which Link could borrow up to $40 million (the “Credit Facility”). The Credit Agreement provided for an initial term loan (“Term Loan 1”), an incremental term loan (“Term Loan 2”) and a revolving line of credit. Link initially borrowed approximately $18 million under Term Loan 1 and $5.5 million under Term Loan 2. On December 6, 2021, Link entered into a Fourth Amendment to Credit Agreement, which modified the Credit Agreement by increasing the borrowing limit to $30 million and combining the outstanding balances under Term Loan 1 and Term Loan 2 as well as any incremental borrowings into a term loan (“Term Loan”). The Term Loan is secured by all assets of Link and its operating subsidiaries, including a pledge of equity interests of each of Link’s subsidiaries. In addition, each of Link’s subsidiaries has joined as a guarantor to the obligations under the Credit Agreement. The loan is not guaranteed by Boston Omaha or any of our non-billboard businesses. Long-term debt included within our consolidated balance sheet as of March 31, 2024 consists of Link’s Term Loan borrowings of $27,135,708, of which $825,864 is classified as current. There were no amounts outstanding related to the revolving line of credit as of March 31, 2024.

 

Principal amounts under the Term Loan were payable in monthly installments according to a 15-year amortization schedule with principal payments commencing on January 1, 2022. Starting July 1, 2023, principal amounts under the Term Loan are payable in monthly installments according to a 25-year amortization schedule. The Term Loan is payable in full on December 6, 2028. During the first three years of the Term Loan, Link may prepay up to 10% of the loan principal in each year without incurring any prepayment penalty. Otherwise, there is a prepayment penalty ranging between 3.0% and 0.5%. After three years, there is no prepayment penalty. The Term Loan has a fixed interest rate of 4.00% per annum. On September 22, 2023, the maximum availability under the revolving line of credit loan facility was increased from $5,000,000 to $10,000,000. Interest payments are based on the U.S. Prime Rate minus an applicable margin ranging between 0.65% and 1.15% dependent on Link’s consolidated leverage ratio. The new revolving line of credit is due and payable on August 12, 2025.

 

Under the Term Loan, Link is required to comply with the following financial covenants: A consolidated leverage ratio for any test period ending on the last day of any fiscal quarter of Link (a) beginning with the fiscal quarter ended December 31, 2021 of not greater than 3.50 to 1.00, (b) beginning with the fiscal quarter ended December 31, 2022 of not greater than 3.25 to 1.00 and (c) beginning with the fiscal quarter ended December 31, 2023 and thereafter of not greater than 3.00 to 1.00, and a minimum consolidated fixed charge coverage ratio of not less than 1.15 to 1.00 measured quarterly, based on rolling four quarters. The Company was in compliance with these covenants as of March 31, 2024.

 

The Credit Agreement includes representations and warranties, reporting covenants, affirmative covenants, negative covenants, financial covenants and events of default customary for financings of this type. Upon the occurrence of an event of default the Lender may accelerate the loan. Upon the occurrence of certain insolvency and bankruptcy events of default the loan will automatically accelerate. The foregoing summary of the Credit Agreement and the transactions contemplated thereby does not purport to be a complete description and is qualified in its entirety by reference to the terms and conditions of the Credit Agreement and Security Agreement, copies of which are attached as Exhibit 10.1 and Exhibit 10.2, respectively to our Form 8-K as filed with the SEC on August 13, 2019, a First Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on October 29, 2019, a Second Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on June 30, 2020, a Third Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on August 24, 2021, a Fourth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on December 9, 2021, a Fifth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on June 3, 2022, a Sixth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on April 11, 2023, a Seventh Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on September 26, 2023, and an Eighth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on February 16, 2024.

 

 

Investments in Yellowstone Acquisition Company and Sky Harbour

 

In 2020, we acted as the sponsor for the initial public offering of Yellowstone and purchased 3,399,724 shares of Yellowstone Class B common stock and 7,719,799 private placement warrants at a combined cost of approximately $7.8 million. On August 1, 2021, we entered into an equity purchase agreement with Sky Harbour LLC by which Sky Harbour LLC unitholders would acquire a majority interest in the combined businesses following the completion of a business combination. As part of the equity purchase agreement, and immediately prior to the completion by Sky Harbour LLC of a private activity bond financing raising $160 million in proceeds in September 2021, we purchased Class B Preferred Units in Sky Harbour LLC for a purchase price of $55 million, which Class B Preferred Units converted to 5,500,000 shares of Sky Harbour Class A common stock upon the closing of the Sky Harbour business combination on January 25, 2022. Also, upon the closing of the business combination, we purchased an additional 4,500,000 shares of Sky Harbour Class A common stock for a purchase price of $45 million.

 

 

Upon the closing of the Sky Harbour business combination, our Class B common stock converted to Class A common stock of Sky Harbour and our private placement warrants are now exercisable to purchase 7,719,779 shares of Class A common stock of Sky Harbour.

 

 

Each Sky Harbour Warrant is exercisable for one share of Class A common stock at a price of $11.50 per share, subject to adjustment, with each Sky Harbour Warrant being exercisable through January 25, 2027. Unlike Sky Harbour’s publicly traded warrants, these warrants are not redeemable by Sky Harbour as long as we or permitted transferees hold these warrants. The Sky Harbour Warrants are also exercisable on a cashless basis.

 

 

Our Sky Harbour Class A common stock and the Sky Harbour Warrants and the shares underlying the warrants were subject to a lockup which expired on January 24, 2023.

 

 

Subsequent to the closing of the Sky Harbour business combination, we distributed 75,000 shares of Sky Harbour Class A common stock to the outside directors of Yellowstone and 206,250 shares of Sky Harbour Class A common stock to an investor in the Yellowstone IPO. As of March 31, 2024, we hold 13,118,474 shares of Sky Harbour Class A common stock and 7,719,779 Sky Harbour Warrants.

 

 

All the shares of Sky Harbour Class A common stock and Sky Harbour Warrants to purchase Class A common stock that we hold have been registered under the Securities Act. However, our ability to resell any significant portion of these shares is limited by both the large number of shares and warrants we hold relative to the average trading volume of these securities as well as blackout periods which may prevent us from selling shares as one of our Co-Chief Executive Officers serves on Sky Harbour’s Board of Directors. The terms of the Sky Harbour business combination prohibited us from selling any of our securities in Sky Harbour prior to January 25, 2023 and has since expired.

 

 

We believe that our existing cash and short-term investments, funds available through the Credit Agreement Link entered into on August 12, 2019, as amended, and any funds that we may receive from cash flows from operations will be sufficient to meet working capital requirements and anticipated capital expenditures for the next 12 months. At March 31, 2024, we had approximately $17 million in unrestricted cash and approximately $14 million in short-term treasury securities. Subsequent to the end of the first quarter of fiscal 2024, we received distributions totaling approximately $10.5 million from the 24th Street Funds and BFR Fund.

 

If future additional significant acquisition opportunities, expansion opportunities within our billboard and broadband services businesses, and possible further development under our build for rent business become available in excess of our currently available cash, U.S. Treasury securities, and marketable equity securities, we may need to seek additional capital through long term debt borrowings, the sale of our securities, and/or other financing options and we may not be able to obtain such debt or equity financing on terms favorable to us or at all. In the future, we may use a number of different sources to finance our acquisitions and operations, including current cash on hand, potential future cash flows from operations, seller financing, debt financings including but not limited to long-term debt and line of credit facilities, including additional credit facilities which may or may not be secured by our assets or those of our operating subsidiaries, additional common or preferred equity issuances or any combination of these sources, to the extent available to us, or other sources that may become available from time to time, which could include asset sales and issuance of debt securities. In addition to Link’s current credit facility, any future debt that we incur may be recourse or non-recourse and may be secured or unsecured. Link’s existing credit facility imposes restrictions on Link that could increase our vulnerability to general adverse economic and industry conditions by limiting our flexibility in planning for and reacting to changes in our billboard, insurance, asset management, and broadband businesses. Specifically, these restrictions place limits on Link and its subsidiaries’ ability to, among other things, incur additional indebtedness, make additional acquisitions and investments, pay dividends, repurchase stock, create liens, enter into transactions with affiliates, merge or consolidate or transfer or sell our billboard assets. Link’s credit facility requires it to meet a fixed charge coverage ratio and other financial covenants. Link’s ability to comply with these loan covenants may be affected by factors beyond its control and a breach of any loan covenants would likely result in an event of default under the Credit Agreement, which would permit the Lender to declare all amounts incurred thereunder to be immediately due and payable and to terminate their commitment to make future extensions of credit. We also may take advantage of joint venture or other partnering opportunities as such opportunities arise in order to acquire properties that would otherwise be unavailable to us. Any future credit facilities which we or any of our subsidiaries may enter into would likely impose similar restrictions and risks.

 

We may use the proceeds of any future borrowings to acquire assets or for general corporate purposes. In determining when to use leverage, we will assess the appropriateness of new equity or debt capital based on market conditions, including assumptions regarding future cash flow, the creditworthiness of customers, and future rental rates.

 

We conduct and plan to continue to conduct our activities in such a manner as not to be deemed an investment company under the Investment Company Act of 1940 (the "Investment Company Act").  Therefore, no more than 40% of our total assets can be invested in investment securities, as such term is defined in the Investment Company Act. In addition, we do not invest or intend to invest in securities as our primary business. Although we do not currently hold investments in an amount which would cause us to register under the Investment Company Act, we run the risk of inadvertently being deemed to be an investment company that is required to register under the Investment Company Act because a significant portion of our assets consists of investments in companies in which we own less than a majority interest. The risk varies depending on events beyond our control, such as significant appreciation or depreciation in the market value of certain of our publicly traded holdings, adverse developments with respect to our ownership of certain of our subsidiaries, and transactions involving the sale of certain assets. If we are deemed to be an inadvertent investment company, we may seek to rely on a safe-harbor under the Investment Company Act that would provide us a one-year grace period to take steps to avoid being deemed to be an investment company. In order to ensure we avoid being deemed an investment company, we have taken, and may need to continue to take, steps to reduce the percentage of our assets that constitute investments assets under the Investment Company Act. These steps have included, among others, selling marketable securities that we might otherwise hold for the long-term and deploying our cash in non-investment assets. We have recently sold marketable securities, including at times at a loss, and we may be forced to sell our investment assets at unattractive prices or to sell assets that we otherwise believe benefit our business in the future to remain below the requisite threshold. We may also seek to acquire additional non-investment assets to maintain compliance with the Investment Company Act, and we may need to incur debt, issue additional equity or enter into other financing arrangements that are not otherwise attractive to our business. Any of these actions could have a material adverse effect on our results of operations and financial condition. Moreover, we can make no assurance that we would successfully be able to take the necessary steps to avoid being deemed to be an investment company in accordance with the safe-harbor. If we were unsuccessful, then we would have to register as an investment company, and we would be unable to operate our business in its current form. We would be subject to extensive, restrictive, and potentially adverse statutory provisions and regulations relating to, among other things, operating methods, management, capital structure, indebtedness, dividends, and transactions with affiliates. If we were deemed to be an investment company and did not register as an investment company when required to do so, there would be a risk, among other material adverse consequences, that we could become subject to monetary penalties or injunctive relief, or both, that we would be unable to enforce contracts with third parties, and/or that third parties could seek to obtain rescission of transactions with us undertaken during the period in which we were deemed to be an unregistered investment company.

 

Our certificate of incorporation and bylaws do not limit the amount of debt that we may incur. Our Board of Directors has not adopted a policy limiting the total amount of debt that we may incur. Our Board of Directors will consider a number of factors in evaluating the amount of debt that we may incur. If we adopt a debt policy, our Board of Directors may from time to time modify such policy in light of then-current economic conditions, relative costs of debt and equity capital, market values of our properties, general conditions in the markets for debt and equity securities, fluctuations in the market price of our Class A common stock if then trading on any exchange, growth and acquisition opportunities, and other factors. Our decision to use leverage in the future to finance our assets will be at our discretion and will not be subject to the approval of our stockholders, and we are not restricted by our governing documents or otherwise in the amount of leverage that we may use.

 

 

Off-Balance Sheet Arrangements

 

Except for our normal operating leases, we do not have any off-balance sheet financing arrangements, transactions, or special purpose entities.

 

Quantitative and Qualitative Disclosures About Market Risk

 

At March 31, 2024, we held no significant derivative instruments that materially increased our exposure to market risks for interest rates, foreign currency rates, commodity prices or other market price risks. Our operations are currently conducted entirely within the U.S.; therefore, we had no significant exposure to foreign currency exchange rate risk.

 

Critical Accounting

 

The preparation of the consolidated financial statements and related notes to the consolidated financial statements requires us to make estimates that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosures of contingent assets and liabilities. We base these estimates on historical results and various other assumptions believed to be reasonable, all of which form the basis for making estimates concerning the carrying values of assets and liabilities that are not readily available from other sources. Actual results may differ from these estimates. Information with respect to our critical accounting policies that we believe could have the most significant effect on our reported results or require subjective or complex judgments by management is contained in Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations, and in the Notes to the Consolidated Financial Statements each in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, as filed with the SEC on March 27, 2024. Other than as discussed below, we believe that at March 31, 2024, there has been no material change to this information.

 

Investments in Unconsolidated Entities

 

 

We account for investments where we have significant influence but do not have a controlling interest, typically ownership of less than 50% and more than 20%, using the equity method of accounting. In accordance with ASC 323-30, we account for investments in limited partnerships and limited liability companies using the equity method of accounting when our investment is more than minimal (greater than 3% to 5%). Our share of income (loss) of such entities is recorded as a single amount as equity in income (loss) of unconsolidated affiliates. Dividends, if any, are recorded as a reduction of the investment.

 

 

We monitor our equity method investments for factors indicating other-than-temporary impairment. We consider several factors when evaluating our investments, including, but not limited to, (i) the period of time for which the fair value has been less than the carrying value, (ii) operating and financial performance of the investee, (iii) the investee’s future business plans and projections, (iv) discussions with their management, and (v) our ability and intent to hold the investment until it recovers in value.

 

Retention of Specialized Accounting

 

 

Each of 24th Street Fund I and 24th Street Fund II, collectively “the 24th Street Funds,” and Fund One Boston Omaha Build for Rent LP qualify as investment companies and apply specialized industry accounting. We report fund investments on our consolidated balance sheets at their estimated fair value, with gains (losses) resulting from changes in fair value reflected within ‘Other investment income’ in the accompanying consolidated statements of operations. Accordingly, the accompanying consolidated financial statements reflect different accounting policies for investments depending on whether or not they are held through a consolidated investment company.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

 

Not applicable as we are a “smaller reporting company.”

 

Item 4. Controls and Procedures.

 

Evaluation of Disclosure Controls and Procedures

 

Our management, with the participation of our principal executive officers and principal financial and accounting officer, conducted an evaluation of the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on this evaluation, our principal executive officers and principal financial and accounting officer each concluded that, as of March 31, 2024, our disclosure controls and procedures are effective and designed to ensure that the information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the requisite time periods.

 

 

Changes in Internal Control over Financial Reporting

 

There have not been any changes in our internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act, during the fiscal quarter ended March 31, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

Limitations on Effectiveness of Controls and Procedures

 

Our management, including our principal executive officers and principal financial and accounting officer, does not expect that our disclosure controls and procedures or our internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our company have been detected. These inherent limitations include, but are not limited to, the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate.

 

 

PART II. OTHER INFORMATION

 

Item 1. Legal Proceedings.

 

Due to the nature of our business, we are, from time to time and in the ordinary course of business, involved in routine litigation or subject to disputes or claims related to our business activities, including, without limitation, workers’ compensation claims and employment-related disputes. In the opinion of our management, none of the pending litigation, disputes or claims against us, if decided adversely, will have a material adverse effect individually or in the aggregate on our financial condition, cash flows or results of operations.

 

Item 1A. Risk Factors.

 

Not applicable as we are a "smaller reporting company." For a list of risk factors, please refer to our Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the SEC on March 27, 2024.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

On February 5, 2024, the Company issued to its Chief Financial Officer and its Chief Accounting Officer 8,440 shares of Class A common stock and 10,128 shares of Class A common stock, respectively.  The shares issued to the Chief Accounting Officer vest through February 2026 and the shares issued to the Chief Financial Officer are fully vested.   In accordance with the Corporation’s Long-Term Incentive Plan, the Company withheld 2,494 and 2,993 shares, respectively, for withholding obligations.  The shares granted had an aggregate value of $124,996 and $149,996, respectively as of the date of issuance.

 

On March 5, 2024, the Company issued to the President of its Link Media subsidiary 3,634 shares of restricted Class A common stock valued at $59,997 as of the date of issuance, all of which shares are fully vested.

 

The shares were issued for services rendered to the Company under an exemption available pursuant to Section 4(2) of the Securities Act of 1933, as amended. No cash consideration was paid for the shares.

 

Item 3. Defaults upon Senior Securities.

 

None.

 

Item 4. Mine Safety Disclosures.

 

Not applicable.

 

 

Item 5. Other Information.

 

None.

 

Item 6. Exhibits.

 

The exhibits listed in the following Exhibit Index are incorporated herein by reference.

 

 

EXHIBIT INDEX

 

Exhibit No.

Exhibit Description

 

 

3.1 (*) 

Second Amended and Restated Certificate of Incorporation of the Company, filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on May 26, 2017.

 

3.2 (*)

First Amendment to the Second Amended and Restated Certificate of Incorporation of the Company, filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on May 7, 2018.

 

3.3 (*)

Certificate of Amendment to the Second Amended and Restated Certificate of Incorporation of the Company, filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on June 2, 2020.

 

3.4 (*)

Amended and Restated Bylaws of the Company, as amended, filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on April 1, 2020.

 

10.1 (*)

Credit Agreement, dated August 12, 2019 by and between Link Media Holdings, LLC, and First National Bank of Omaha, filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on August 13, 2019.

 

10.2 (*)

Security Agreement, dated August 12, 2019, by and among Link Media Holdings, LLC and the Subsidiary Guarantors in Favor of First National Bank of Omaha, filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Commission on August 13, 2019.

 

10.3 (*)

Subsidiaries Guaranty dated August 12, 2019 by and among the Subsidiary Guarantors in Favor of First National Bank of Omaha, filed as Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the Commission on August 13, 2019.

 

10.4 (*)

$24,900,000 Term Loan Note 1 dated August 12, 2019 issued by Link Media Holdings, LLC to First National Bank of Omaha, filed as Exhibit 10.5 to the Company’s Current Report on Form 8-K filed with the Commission on August 13, 2019.

 

10.5 (*)

$5,000,000 Revolving Note dated August 12, 2019 issued by Link Media Holdings, LLC to First National Bank of Omaha, filed as Exhibit 10.4 to the Company’s Current Report on Form 8-K filed with the Commission on August 13, 2019.

 

10.6 (*)

First Amendment to Credit Agreement dated October 25, 2019, filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on October 29, 2019.

 

10.7 (*)

Second Amendment to Credit Agreement dated June 25, 2020, filed as Exhibit 10.1 to the Company’s Current report on Form 8-K as filed with the Commission on June 30, 2020.

 

10.8 (*)

Third Amendment to Credit Agreement, filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K as filed with the Commission on August 24, 2021.

 

10.9 (*)

Fourth Amendment to Credit Agreement, filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K as filed with the Commission on December 9, 2021.

 

10.10 (*)

Amended and Restated Term Loan Note, filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K as filed with the Commission on December 9, 2021.

 

10.11 (*)

Fifth Amendment to Credit Agreement, filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K as filed with the Commission on June 3, 2022.

 

10.12 (*)

Sixth Amendment to Credit Agreement, filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K as filed with the Commission on April 11, 2023.

 

10.13 (*)

Seventh Amendment to Credit Agreement, filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K as filed with the Commission on September 26, 2023.

 

10.14 (*)

Amended and Restated Revolving Note, filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K as filed with the Commission on September 26, 2023.

 

10.15 (*)

Eighth Amendment to Credit Agreement, filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K as filed with the Commission on February 16, 2024.

 

31.1 (#)

Certification of Chief Executive Officer required by Rule 13a-14(a) or Rule 15d-14(a).

 

 

31.2 (#)

Certification of the Chief Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a).

 

32.1 (#)(##)

Certification of the Chief Executive Officer required by Rule 13a-14(b) or Rule 15d-14(b) and 18 U.S.C. 1350.

 

32.2 (#)(##)

Certification of the Chief Financial Officer required by Rule 13a-14(b) or Rule 15d-14(b) and 18 U.S.C. 1350.

 

101.INS (#)

Inline XBRL Instance Document.

 

101.SCH (#)

Inline XBRL Taxonomy Extension Schema Document.

 

101.CAL (#)

Inline XBRL Taxonomy Extension Calculation Linkbase Document.

 

101.DEF (#)

Inline XBRL Taxonomy Extension Definition.

 

101.LAB (#)

Inline XBRL Taxonomy Extension Label Linkbase Document.

 

101.PRE (#)

Inline XBRL Taxonomy Presentation Linkbase Document.

 

104 Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

 

(*)

Incorporated by reference to the filing indicated.

(#)

Filed herewith.

(##)

The certifications attached as Exhibits 32.1 and 32.2 that accompany this Report, are not deemed filed with the SEC and are not to be incorporated by reference into any filing of Boston Omaha Corporation under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, whether made before or after the date of this Report irrespective of any general incorporation language contained in such filing.

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

BOSTON OMAHA CORPORATION

(Registrant)

 

 

By: /s/ Adam K. Peterson                                

Adam K. Peterson

President (Principal Executive Officer)

 

May 14, 2024

 

By: /s/ Joshua P. Weisenburger                       

Joshua P. Weisenburger 

Chief Financial Officer (Principal Financial Officer)

 

May 14, 2024

 

By: /s/ Joseph M. Meisinger                            

Joseph M. Meisinger 

Chief Accounting Officer

 

May 14, 2024

 

56

 

Exhibit 31.1

CERTIFICATIONS

 

I, Adam K. Peterson, certify that:

 

  1. I have reviewed this quarterly report on Form 10-Q of Boston Omaha Corporation;

 

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

 

4.

The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

 

(a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

(c)

Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

 

(d)

Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

 

 

5.

The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's Board of Directors (or persons performing the equivalent functions):

 

 

(a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 

 

(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

 

Date: May 14, 2024

 

 

/s/ Adam K. Peterson

 

 

Adam K. Peterson, Chief Executive Officer 

 

 

(Principal Executive Officer) 

 

 

 

 

Exhibit 31.2

CERTIFICATIONS

 

I, Joshua P. Weisenburger, certify that:

 

  1. I have reviewed this quarterly report on Form 10-Q of Boston Omaha Corporation;

 

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

 

4.

The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

 

(a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

(c)

Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

 

(d)

Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

 

 

5.

The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's Board of Directors (or persons performing the equivalent functions):

 

 

(a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 

 

(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

 

Date: May 14, 2024

 

 

/s/ Joshua P. Weisenburger

 

 

Joshua P. Weisenburger, Chief Financial Officer 

 

 

(Principal Financial Officer) 

 

 

 

 

Exhibit 32.1

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of Boston Omaha Corporation (the “Company”) on Form 10-Q for the three months ended March 31, 2024 as filed with the Securities and Exchange Commission on or about the date hereof (the “Report”), the undersigned, in the capacities and on the date indicated below, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to his knowledge:

 

1.     The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

2.     The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Dated: May 14, 2024

/s/ Adam K. Peterson               

 

 

Adam K. Peterson, Chief Executive Officer 

 

 

(Principal Executive Officer) 

 

 

 

 

Exhibit 32.2

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of Boston Omaha Corporation (the “Company”) on Form 10-Q for the three months ended March 31, 2024 as filed with the Securities and Exchange Commission on or about the date hereof (the “Report”), the undersigned, in the capacities and on the date indicated below, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to his knowledge:

 

1.     The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

2.     The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

                     

Dated: May 14, 2024

/s/ Joshua P. Weisenburger          

 

 

Joshua P. Weisenburger, Chief Financial Officer 

 

 

(Principal Financial Officer) 

 

 

 
v3.24.1.1.u2
Document And Entity Information - shares
3 Months Ended
Mar. 31, 2024
May 13, 2024
Document Information [Line Items]    
Entity Central Index Key 0001494582  
Entity Registrant Name BOSTON OMAHA Corp  
Amendment Flag false  
Current Fiscal Year End Date --12-31  
Document Fiscal Period Focus Q1  
Document Fiscal Year Focus 2024  
Document Type 10-Q  
Document Quarterly Report true  
Document Period End Date Mar. 31, 2024  
Document Transition Report false  
Entity File Number 001-38113  
Entity Incorporation, State or Country Code DE  
Entity Tax Identification Number 27-0788438  
Entity Address, Address Line One 1601 Dodge Street, Suite 3300  
Entity Address, City or Town Omaha  
Entity Address, State or Province NE  
Entity Address, Postal Zip Code 68102  
City Area Code 857  
Local Phone Number 256-0079  
Title of 12(b) Security Class A common stock, $0.001 par value per share  
Trading Symbol BOC  
Security Exchange Name NYSE  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Shell Company false  
Common Class B [Member]    
Document Information [Line Items]    
Entity Common Stock, Shares Outstanding   527,780
Common Class A [Member]    
Document Information [Line Items]    
Entity Common Stock, Shares Outstanding   30,931,349
v3.24.1.1.u2
Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Current Assets:    
Cash and cash equivalents $ 17,402,976 $ 21,946,884
Cash held by BOAM funds and other 33,093,703 3,364,789
Accounts receivable, net 12,316,449 12,141,244
Interest receivable 129,245 185,482
Short-term investments 36,036,887 24,753,469
Marketable equity securities 2,429,434 2,210,037
U. S. Treasury securities 13,798,966 47,112,659
Funds held as collateral assets 9,569,856 14,101,531
Prepaid expenses 5,082,906 5,571,454
Total Current Assets 129,860,422 131,387,549
Property and Equipment, net 149,166,581 144,266,763
Other Assets:    
Goodwill 182,380,136 182,380,136
Intangible assets, net 63,668,468 65,532,301
Investments 85,260,777 87,104,272
Investments in unconsolidated affiliates 84,073,173 94,244,788
Deferred policy acquisition costs 1,714,422 1,772,455
Right of use assets 61,070,794 61,399,460
Other 143,864 119,368
Total Other Assets 478,311,634 492,552,780
Total Assets 757,338,637 768,207,092
Current Liabilities:    
Accounts payable and accrued expenses 16,337,531 18,438,647
Short-term payables for business acquisitions 593,117 618,003
Lease liabilities 5,093,879 5,085,221
Funds held as collateral 9,569,856 14,101,531
Unearned premiums 9,293,813 9,699,544
Current maturities of long-term debt 825,864 814,667
Deferred revenue 2,690,698 2,628,139
Total Current Liabilities 44,404,758 51,385,752
Long-term Liabilities:    
Asset retirement obligations 3,847,656 3,794,985
Lease liabilities 56,035,911 56,438,308
Long-term debt, less current maturities 26,309,844 26,523,099
Other long-term liabilities 1,476,614 1,500,875
Deferred tax liability 11,172,516 12,111,812
Total Liabilities 143,247,299 151,754,831
Redeemable Noncontrolling Interest 15,702,778 15,638,013
Stockholders' Equity:    
Preferred stock, $.001 par value, 1,000,000 shares authorized, 0 shares issued and outstanding 0 0
Additional paid-in capital 523,286,579 522,506,626
Retained earnings 12,861,407 15,669,488
Total Boston Omaha Stockholders' Equity 536,179,347 538,207,426
Noncontrolling interests 62,209,213 62,606,822
Total Equity 598,388,560 600,814,248
Total Liabilities, Redeemable Noncontrolling Interest, and Stockholders' Equity 757,338,637 768,207,092
Common Class A [Member]    
Stockholders' Equity:    
Common Stock 30,305 30,256
Common Class B [Member]    
Stockholders' Equity:    
Common Stock $ 1,056 $ 1,056
v3.24.1.1.u2
Consolidated Balance Sheets (Current Period Unaudited) (Parentheticals) - $ / shares
Mar. 31, 2024
Dec. 31, 2023
Preferred stock, par value (in dollars per share) $ 0.001 $ 0.001
Preferred stock, shares authorized (in shares) 1,000,000 1,000,000
Preferred stock, shares issued (in shares) 0 0
Preferred stock, shares outstanding (in shares) 0 0
Common Class A [Member]    
Common stock, par value (in dollars per share) $ 0.001 $ 0.001
Common stock, shares authorized (in shares) 38,838,884 38,838,884
Common stock, shares issued (in shares) 30,304,895 30,255,739
Common stock, shares outstanding (in shares) 30,304,895 30,255,739
Common Class B [Member]    
Common stock, par value (in dollars per share) $ 0.001 $ 0.001
Common stock, shares authorized (in shares) 1,161,116 1,161,116
Common stock, shares issued (in shares) 1,055,560 1,055,560
Common stock, shares outstanding (in shares) 1,055,560 1,055,560
v3.24.1.1.u2
Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Revenues:    
Premiums earned $ 4,003,059 $ 3,107,273
Insurance commissions 502,688 476,126
Investment and other income 666,895 390,257
Total Revenues 25,552,731 22,815,785
Costs and Expenses:    
Cost of insurance revenues (exclusive of depreciation and amortization) 1,906,921 1,563,032
Employee costs 8,631,911 8,197,537
Professional fees 1,137,148 1,169,589
General and administrative 4,058,405 3,962,632
Amortization 1,886,754 1,802,027
Depreciation 3,451,373 2,707,317
Loss (gain) on disposition of assets 197,083 (45,395)
Accretion 52,671 53,823
Total Costs and Expenses 27,611,012 25,792,577
Net Loss from Operations (2,058,281) (2,976,792)
Other Income (Expense):    
Interest and dividend income 539,240 281,866
Equity in income (loss) of unconsolidated affiliates (10,171,615) (4,980,078)
Other investment income 7,788,445 2,872,219
Interest expense (282,033) (288,682)
Net Loss Before Income Taxes (4,184,244) (5,091,467)
Income tax benefit 937,193 1,651,615
Net Loss (3,247,051) (3,439,852)
Noncontrolling interest in subsidiary loss 438,970 118,698
Net Loss Attributable to Common Stockholders $ (2,808,081) $ (3,321,154)
Basic Net Loss per Share (in dollars per share) $ (0.09) $ (0.11)
Diluted Net Loss per Share (in dollars per share) $ (0.09) $ (0.11)
Basic Weighted Average Class A and Class B Common Shares Outstanding (in shares) 31,331,597 30,524,067
Diluted Weighted Average Class A and Class B Common Shares Outstanding (in shares) 31,331,597 30,524,067
Billboard Rentals [Member]    
Revenues:    
Revenues $ 10,696,660 $ 10,302,223
Costs and Expenses:    
Cost of revenues (exclusive of depreciation and amortization) 3,790,634 3,807,664
Broadband Services [Member]    
Revenues:    
Revenues 9,683,429 8,539,906
Costs and Expenses:    
Cost of revenues (exclusive of depreciation and amortization) $ 2,498,112 $ 2,574,351
v3.24.1.1.u2
Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
General Indemnity [Member[
Common Stock [Member]
Common Class A [Member]
General Indemnity [Member[
Common Stock [Member]
Common Class B [Member]
General Indemnity [Member[
Additional Paid-in Capital [Member]
General Indemnity [Member[
Noncontrolling Interest [Member]
General Indemnity [Member[
Retained Earnings [Member]
General Indemnity [Member[
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Additional Paid-in Capital [Member]
Noncontrolling Interest [Member]
Retained Earnings [Member]
Total
Balance (in shares) at Dec. 31, 2022             28,650,688 1,055,560        
Balance at Dec. 31, 2022             $ 28,651 $ 1,056 $ 483,917,938 $ 7,409,068 $ 19,579,645 $ 510,936,358
Stock issued for cash (in shares)             1,097,824 0        
Stock issued for cash             $ 1,098 $ 0 28,104,363 0 0 28,105,461
Stock issued as compensation (in shares)             16,482 0        
Stock issued as compensation             $ 16 $ 0 420,352 0 0 420,368
Offering costs             0 0 (867,891) 0 0 (867,891)
Contributions from noncontrolling interests, Build for Rent subsidiary             0 0 0 3,300,000 0 3,300,000
Net loss attributable to noncontrolling interests             0 0 0 (62,576) 0 (62,576)
Net income (loss) attributable to common stockholders             0 0 0   (3,321,154) (3,321,154)
Contributions from noncontrolling interests             $ 0 $ 0 0 3,300,000 0 3,300,000
Balance (in shares) at Mar. 31, 2023             29,764,994 1,055,560        
Balance at Mar. 31, 2023             $ 29,765 $ 1,056 511,574,762 10,646,492 16,258,491 538,510,566
Balance (in shares) at Dec. 31, 2022             28,650,688 1,055,560        
Balance at Dec. 31, 2022             $ 28,651 $ 1,056 483,917,938 7,409,068 19,579,645 510,936,358
Balance (in shares) at Dec. 31, 2023             30,255,739 1,055,560        
Balance at Dec. 31, 2023             $ 30,256 $ 1,056 522,506,626 62,606,822 15,669,488 600,814,248
Stock issued as compensation (in shares)             49,156 0        
Stock issued as compensation             $ 49 $ 0 779,953 0 0 780,002
Contributions from noncontrolling interests, Build for Rent subsidiary $ 0 $ 0 $ 0 $ 37,166 $ 0 $ 37,166 0 0 0 50,000 0 50,000
Net loss attributable to noncontrolling interests             0 0 0 (484,775) 0 (484,775)
Net income (loss) attributable to common stockholders             0 0 0 0 (2,808,081) (2,808,081)
Contributions from noncontrolling interests $ 0 $ 0 $ 0 $ 37,166 $ 0 $ 37,166 $ 0 $ 0 0 50,000 0 50,000
Balance (in shares) at Mar. 31, 2024             30,304,895 1,055,560        
Balance at Mar. 31, 2024             $ 30,305 $ 1,056 $ 523,286,579 $ 62,209,213 $ 12,861,407 $ 598,388,560
v3.24.1.1.u2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash Flows from Operating Activities:    
Net Loss $ (3,247,051) $ (3,439,852)
Adjustments to reconcile net loss to cash provided by (used in) operating activities:    
Amortization of right of use assets 1,371,187 1,424,202
Depreciation, amortization, and accretion 5,390,798 4,563,167
Deferred income taxes (939,296) (1,665,662)
Loss (gain) on disposition of assets 197,083 (45,395)
Bad debt expense 89,000 54,870
Equity in loss of unconsolidated affiliates 10,171,615 4,980,078
Other investment income (7,788,445) (2,872,219)
Changes in operating assets and liabilities exclusive of the effects of business combinations:    
Accounts receivable (264,205) (608,600)
Interest receivable 56,237 10,567
Prepaid expenses 488,548 (763,528)
Deferred policy acquisition costs 58,033 (72,578)
Other assets (24,496) 0
Other liabilities, exclusive of debt (24,262) 0
Accounts payable and accrued expenses (2,101,115) (35,917)
Lease liabilities (1,455,167) (1,493,962)
Unearned premiums (405,731) 572,553
Deferred revenue 62,559 340,089
Compensation paid in stock 780,002 420,368
Net Cash Provided by Operating Activities 2,415,294 1,368,181
Cash Flows from Investing Activities:    
Payments on short-term payables for business acquisitions (24,886) (3,157,187)
Payment of contingent consideration 0 (248,272)
Capital expenditures (8,446,088) (8,011,459)
Proceeds from sales of investments 144,548,207 26,243,485
Purchases of investments (113,192,629) (52,671,304)
Net Cash Provided by (Used in) Investing Activities 22,884,604 (37,844,737)
Cash Flows from Financing Activities:    
Proceeds from the issuance of stock 0 28,105,461
Contributions from noncontrolling interest 87,166 3,300,000
Collateral (release) receipt (4,531,675) 180,492
Principal payments of long-term debt (202,058) (384,370)
Offering costs 0 (867,891)
Net Cash (Used in) Provided by Financing Activities (4,646,567) 30,333,692
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash 20,653,331 (6,142,864)
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period 39,413,204 54,666,512
Cash, Cash Equivalents, and Restricted Cash, End of Period 60,066,535 48,523,648
Interest Paid in Cash 275,778 283,815
Income Taxes Paid in Cash $ 0 $ 0
v3.24.1.1.u2
Note 1 - Organization and Background
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Organization, Consolidation and Presentation of Financial Statements Disclosure [Text Block]

NOTE 1.     ORGANIZATION AND BACKGROUND

 

Boston Omaha was organized on August 11, 2009 with present management taking over operations in February 2015. Our operations include (i) our outdoor advertising business with multiple billboards across Alabama, Arkansas, Florida, Georgia, Illinois, Iowa, Kansas, Missouri, Nebraska, Nevada, Oklahoma, South Dakota, Tennessee, Virginia, West Virginia and Wisconsin; (ii) our insurance business that specializes in surety bond underwriting and brokerage; (iii) our broadband business that provides high-speed broadband services to its customers, (iv) our asset management business, and (v) our minority investments primarily in real estate, real estate services, private aviation infrastructure, and banking. Our billboard operations are conducted through our subsidiary, Link Media Holdings, LLC, our insurance operations are conducted through our subsidiary, General Indemnity Group, LLC, our broadband operations are conducted through our subsidiary, Boston Omaha Broadband, LLC, and our asset management operations are conducted through our subsidiary, Boston Omaha Asset Management, LLC.

 

We completed an acquisition of an outdoor advertising business and entered the outdoor advertising industry on June 19, 2015. From 2015 through 2023, we have completed more than twenty additional acquisitions of outdoor advertising businesses. 

 

On April 20, 2016, we completed an acquisition of a surety bond brokerage business. On December 7, 2016, we acquired a fidelity and surety bond insurance company. From 2017 through 2022, we completed four additional acquisitions of surety brokerage businesses.

 

On March 10, 2020, we completed the acquisition of a rural broadband internet provider located in Arizona. On December 29, 2020, we completed the acquisition of a second broadband internet provider located in Utah. On April 1, 2022, we completed the acquisition of our third broadband internet provider located in Utah.

 

On September 25, 2020, we filed a Registration Statement on Form S-1 with the Securities and Exchange Commission for a proposed initial public offering of units of a special purpose acquisition company, which we refer to as the “SPAC,” named Yellowstone Acquisition Company, which we refer to as “Yellowstone.” Yellowstone completed its initial public offering on October 26, 2020 and on January 25, 2022 completed a business combination with Sky Harbour Group and Yellowstone changed its name to Sky Harbour Group Corporation (see Note 8 for further discussion).

 

 

v3.24.1.1.u2
Note 2 - Summary of Significant Accounting Policies
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Significant Accounting Policies [Text Block]

NOTE 2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Consolidation Policy

 

The financial statements of Boston Omaha Corporation include the accounts of the Company and our consolidated subsidiaries, which are comprised of voting interest entities in which we have a controlling financial interest and a variable interest entity, Yellowstone, in which we are the primary beneficiary in accordance with ASC 810, Consolidation. The equity attributable to non-controlling interests in subsidiaries is shown separately in the accompanying consolidated balance sheets.  All significant intercompany profits, losses, transactions, and balances have been eliminated in consolidation.

 

Variable Interest Entities (VIEs) 

 

We determine whether an entity is a VIE and, if so, whether it should be consolidated by utilizing judgments and estimates that are inherently subjective. Our determination of whether an entity in which we hold a direct or indirect variable interest is a VIE is based on several factors, including whether the entity’s total equity investment at risk upon inception is sufficient to finance the entity’s activities without additional subordinated financial support. We make judgments regarding the sufficiency of the equity at risk based first on a qualitative analysis, and then a quantitative analysis, if necessary.

 

We analyze any investments in VIEs to determine if we are the primary beneficiary. In evaluating whether we are the primary beneficiary, we evaluate our direct and indirect economic interests in the entity. A reporting entity is determined to be the primary beneficiary if it holds a controlling financial interest in the VIE. Determining which reporting entity, if any, has a controlling financial interest in a VIE is primarily a qualitative approach focused on identifying which reporting entity has both: (i) the power to direct the activities of a VIE that most significantly impact such entity’s economic performance; and (ii) the obligation to absorb losses or the right to receive benefits from such entity that could potentially be significant to such entity. Performance of that analysis requires the exercise of judgment.

 

We consider a variety of factors in identifying the entity that holds the power to direct matters that most significantly impact the VIE’s economic performance including, but not limited to, the ability to direct operating decisions and activities. In addition, we consider the rights of other investors to participate in those decisions. We determine whether we are the primary beneficiary of a VIE at the time we become involved with a variable interest entity and reconsider that conclusion continually.

 

We consolidate any VIE of which we are the primary beneficiary.  Such VIEs consist of 24th Street Fund I and 24th Street Fund II, collectively “the 24th Street Funds,” and Fund One Boston Omaha Build for Rent LP, which we refer to as "BFR". 

 

Total assets of the consolidated VIEs included within our consolidated balance sheets were approximately $96,000,000 and $96,500,000 as of March 31, 2024 and December 31, 2023, respectively. Total liabilities of the consolidated VIEs included within our consolidated balance sheets were approximately $200,000 and $132,000 as of March 31, 2024 and December 31, 2023, respectively. As of March 31, 2024 and December 31, 2023, the aggregate fair value of the 24th Street Funds’ and BFR's investments in special purpose entities was approximately $63,000,000 and $65,000,000, respectively. The assets of the consolidated VIEs may only be used to settle obligations of the same VIE.

 

Our consolidated subsidiaries at  March 31, 2024 include: 

 

Link Media Holdings, LLC which we refer to as “LMH”

Link Media Alabama, LLC which we refer to as “LMA”

Link Media Florida, LLC which we refer to as “LMF”

Link Media Wisconsin, LLC which we refer to as “LMW”

Link Media Georgia, LLC which we refer to as “LMG”

Link Media Midwest, LLC which we refer to as “LMM”

Link Media Omaha, LLC which we refer to as “LMO”

Link Media Properties, LLC which we refer to as “LMP”

Link Media Southeast, LLC which we refer to as “LMSE”

Link Media Services, LLC which we refer to as “LMS”

Link Billboards Oklahoma, LLC which we refer to as “LBO”

General Indemnity Group, LLC which we refer to as “GIG”

United Casualty and Surety Insurance Company which we refer to as “UCS”

South Coast Surety Insurance Services, LLC which we refer to as “SCS”

Boston Omaha Investments, LLC which we refer to as “BOIC”

Boston Omaha Asset Management, LLC which we refer to as “BOAM”

Fund One Boston Omaha Build for Rent LP which we refer to as “BFR”

BOAM BFR, LLC which we refer to as “BOAM BFR”

BOC Business Services, LLC which we refer to as “BBS” 

BOC Ops, LLC which we refer to as "BOC Ops"

Yellowstone Acquisition Company which we refer to as “Yellowstone”

BOC Yellowstone, LLC which we refer to as “BOC Yellowstone”

BOC Yellowstone II, LLC which we refer to as “BOC Yellowstone II”

24th Street Asset Management LLC which we refer to as “24th Street”

24th Street Fund I, LLC which we refer to as “24th Street Fund I”

24th Street Fund II, LLC which we refer to as “24th Street Fund II”

Boston Omaha Broadband, LLC which we refer to as “BOB”

FIF AireBeam, LLC which we refer to as “AireBeam”

Fiber Fast Homes, LLC which we refer to as “FFH”

FIF Utah, LLC which we refer to as “FIF Utah”

FIF St George, LLC which we refer to as “FIF St George” 

 

 

Revenues

 

The majority of our advertising revenues are derived from contracts for advertising space on billboard structures and broadband internet services and are accounted for under Financial Accounting Standards Board, which we refer to as the “FASB,” Accounting Standards Codification, which we refer to as “ASC,” 606, Revenue from Contracts with Customers, and under under ASC 840, Leases.

 

Premium revenues derived from our insurance operations are subject to ASC 944, Financial Services Insurance.

 

Revenue Recognition

 

Billboard Rentals

 

We generate revenue from outdoor advertising through the leasing of advertising space on billboards. The terms of the contracts range from less than one month to three years and are generally billed monthly. Revenue for advertising space rental is recognized on a straight-line basis over the term of the contract. Advertising revenue is reported net of agency commissions. Agency commissions are calculated based on a stated percentage applied to gross billing revenue for operations. Payments received in advance of being earned are recorded as deferred revenue.    

 

Another component of billboard rentals consists of production services which include creating and printing advertising copy. Contract revenues for production services are accounted for under ASC 606, Revenue from Contracts with Customers. Revenues are recognized at a point in time upon satisfaction of the contract, which is typically less than one week. 

 

Practical expedients and exemptions: The Company is utilizing the following practical expedients and exemptions from ASC 606. We generally expense sales commissions when incurred because the amortization period is one year or less. These costs are recorded within costs of billboard revenues exclusive of depreciation and amortization. We do not disclose the value of unsatisfied performance obligations as the majority of our contracts with customers have an original expected length of less than one year. For contracts with customers which exceed one year, the future amount to be invoiced to the customer corresponds directly with the value to be received by the customer.

 

Deferred Revenues

 

We record deferred revenues when cash payments are received in advance of being earned or when we have an unconditional right to consideration before satisfying our performance obligation. The term between invoicing and when a payment is due is not significant. For certain services we require payment before the product or services are delivered to the customer. The balance of deferred revenue is considered short-term and will be recognized in revenue within twelve months.

 

Premiums and Unearned Premium Reserves

 

Premiums written are recognized as revenues based on a pro-rata daily calculation over the respective terms of the policies in-force. The cost of reinsurance ceded is initially written as prepaid reinsurance premiums and is amortized over the reinsurance contract period in proportion to the amount of insurance protection provided. Premiums ceded of $878,017 and $338,262 for the three months ended March 31, 2024 and 2023, respectively, are included within “Premiums earned” in our consolidated statements of operations.

 

Commissions

 

We generate revenue from commissions on surety bond sales and account for commissions under ASC 606. Insurance commissions are earned from various insurance companies based upon our agency agreements with them. We arrange with various insurance companies for the provision of a surety bond for entities that require a surety bond. The insurance company sets the price of the bond. The contract with the insurance company is fulfilled when the bond is issued by the insurance agency on behalf of the insurance company. The insurance commissions are calculated based upon a stated percentage applied to the gross premiums on bonds. Commissions are recognized at a point in time, on a bond-by-bond basis as of the policy effective date and are generally nonrefundable.

 

Broadband Revenues

 

Broadband revenue is derived principally from internet services and is recognized on a straight-line basis over the term of the contract in the period the services are rendered.  Revenue received or receivable in advance of the delivery of services is included in deferred revenue.

 

Credit Losses

 

We estimate credit losses on financial instruments based on amounts expected to be collected. The allowance for credit losses is estimated based on historical collections, accounts receivable aging, economic indicators, and expected future trends.

 

 

Cash and Cash Equivalents

 

For purposes of the statement of cash flows, we consider all highly liquid investments, with the exception of U.S. Treasury securities, purchased with an original maturity of three months or less to be cash equivalents.

 

Cash Held by BOAM Funds and Other

 

Cash held by BOAM Funds and other represents cash and cash equivalents held by consolidated BOAM Funds and other consolidated entities. Such amounts are not available to fund the general liquidity needs of Boston Omaha.

 

Loss and Loss Adjustment Expenses

 

Unpaid losses and loss adjustment expenses represent estimates for the ultimate cost of unpaid reported and unreported claims incurred and related expenses. We involve an independent, third-party actuary to assist us in the estimation of reserves for losses and loss adjustment expenses. Estimates are based on paid and incurred loss development factors and expected loss ratios, which are primarily driven by historical claims paid and incurred data and consideration of the level of premiums written during the current and prior year. Since the reserves are based on estimates, the ultimate liability may differ from the estimated reserve. The effects of changes in estimated reserves are included within cost of insurance revenues in our consolidated results of operations in the period in which the estimates are updated. The reserves are included within accounts payable and accrued expenses in our consolidated balance sheets.

 

Investments in Unconsolidated Entities

 

We account for investments where we have significant influence but do not have a controlling interest, typically ownership of less than 50% and more than 20%, using the equity method of accounting. In accordance with ASC 323-30, we account for investments in limited partnerships and limited liability companies using the equity method of accounting when our investment is more than minimal (greater than 3% to 5%). Our share of income (loss) of such entities is recorded as a single amount as equity in income (loss) of unconsolidated affiliates. Dividends, if any, are recorded as a reduction of the investment.

 

We monitor our equity method investments for factors indicating other-than-temporary impairment. We consider several factors when evaluating our investments, including, but not limited to, (i) the period of time for which the fair value has been less than the carrying value, (ii) operating and financial performance of the investee, (iii) the investee’s future business plans and projections, (iv) discussions with their management, and (v) our ability and intent to hold the investment until it recovers in value.

 

Retention of Specialized Accounting

 

Each of the 24th Street Funds, and Fund One Boston Omaha Build for Rent LP qualify as investment companies and apply specialized industry accounting. We report fund investments on our consolidated balance sheets at their estimated fair value, with gains (losses) resulting from changes in fair value reflected within ‘Other investment income’ in the accompanying consolidated statements of operations. Accordingly, the accompanying consolidated financial statements reflect different accounting policies for investments depending on whether or not they are held through a consolidated investment company.

 

Income Taxes

 

We compute our year-to-date provision for income taxes by applying the estimated annual effective tax rate to year-to-date pre-tax income or loss and adjust the provision for discrete tax items recorded in the period.

 

The realization of deferred tax assets, including net operating loss carryforwards, is dependent on the generation of future taxable income sufficient to realize the tax deductions, carryforwards and credits. Valuation allowances on deferred tax assets are recognized if it is determined that it is more likely than not that the asset will not be realized. 

 

Pursuant to Section 382 of the Internal Revenue Code of 1986, as amended, annual use of our net operating losses may be limited if it is determined that an ownership shift has occurred. An ownership shift is generally defined as a cumulative change in equity ownership by ‘‘5% shareholders’’ that exceeds 50 percentage points over a rolling three-year period. At this time, a Section 382 study has not been performed to determine if such an ownership shift has occurred.

 

 

Recently Issued Accounting Pronouncements

 

In November 2023, the Financial Accounting Standards Board (“FASB”) issued guidance that requires incremental segment disclosures on an annual and interim basis related to significant segment expenses. This guidance is effective for annual reporting periods beginning on January 1, 2024 and interim periods within the calendar year beginning on January 1, 2025. The disclosure requirements must be applied retrospectively to all prior periods presented in the financial statements. We are currently evaluating the impact this guidance will have on our related disclosures.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires companies to disclose disaggregated information related to the effective tax rate reconciliation and income taxes paid. This guidance is effective for public entities as of December 15, 2024. We do not anticipate the adoption of this guidance will have a material impact on our consolidated financial statements.

 

v3.24.1.1.u2
Note 3 - Cash, Cash Equivalents, and Restricted Cash
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Cash and Cash Equivalents Disclosure [Text Block]

NOTE 3.     CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

 

The following table sets forth a reconciliation of cash, cash equivalents, and restricted cash reported in the consolidated statements of cash flows that agrees to the total of those amounts as presented in the consolidated statements of cash flows. 

 

   

March 31,

   

December 31,

 
   

2024

   

2023

 
                 

Cash and cash equivalents

  $ 17,402,976     $ 21,946,884  

Funds held as collateral

    9,569,856       14,101,531  

Cash held by BOAM funds and other

    33,093,703       3,364,789  
                 

Total Cash, Cash Equivalents, and Restricted Cash as Presented in the Consolidated Statements of Cash Flows

  $ 60,066,535     $ 39,413,204  

 

v3.24.1.1.u2
Note 4 - Accounts Receivable
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Financing Receivables [Text Block]

NOTE 4.     ACCOUNTS RECEIVABLE

 

Accounts receivable consist of the following:    

 

  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Trade accounts

 $6,673,461  $6,117,359 

Premiums

  1,820,361   2,911,119 

Recoverables from reinsurers

  4,045,741   3,283,071 

Allowance for credit losses

  (223,114)  (170,305)
         

Total Accounts Receivable, net

 $12,316,449  $12,141,244 

 

v3.24.1.1.u2
Note 5 - Property and Equipment
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Property, Plant and Equipment Disclosure [Text Block]

NOTE 5.     PROPERTY AND EQUIPMENT

 

Property and equipment consist of the following:   

 

  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Structures and displays

 $65,865,504  $65,736,121 

Fiber, towers, and broadband equipment

  105,701,522   97,974,753 

Land

  583,892   583,892 

Vehicles and equipment

  10,805,391   10,699,920 

Office furniture and equipment

  5,421,083   5,384,720 

Accumulated depreciation

  (39,210,811)  (36,112,643)
         

Total Property and Equipment, net

 $149,166,581  $144,266,763 

 

Depreciation expense for the three months ended March 31, 2024 and 2023 was $3,451,373 and $2,707,317, respectively. 

v3.24.1.1.u2
Note 6 - Business Acquisitions
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Mergers, Acquisitions and Dispositions Disclosures [Text Block]

 

 

NOTE 6.     BUSINESS ACQUISITIONS 

 

2024 Acquisitions

 

We did not complete any acquisitions during the first quarter of 2024. 

 

2023 Acquisitions

 

24th Street Asset Management

 

On May 1, 2023, Boston Omaha Asset Management, LLC, our wholly-owned subsidiary, acquired 100% of the membership interests in 24th Street Asset Management LLC, from the members of 24th Street for cash and BOC Class A common stock valued at $5,016,494 in the aggregate. Prior to the transaction, BOAM indirectly owned 48% of the membership interests of 24th Street. The consideration consisted of $2,759,072 in cash paid at closing, an additional $1,254,102 in cash subject to holdback, and 45,644 shares of BOC Class A common stock.  Our preliminary purchase price allocation related to 24th Street Asset Management includes carried interest and goodwill of $9,110,478 and $536,626, respectively. 

 

Broadband Acquisitions

 

On June 16, 2023, our subsidiary, FIF St. George, acquired from Pro Communication and Construction Services, LLC, which we refer to as “ProComm,” broadband construction equipment and related assets for a purchase price of $2,881,000 paid in cash. The acquisition was completed for the purpose of expanding our broadband presence in the Western United States. Our final purchase price allocation related to ProComm includes property, plant and equipment, intangibles, and goodwill of $844,500, $1,046,000 and $990,500, respectively.  The intangible assets primarily include customer relationships which have a useful life of fifteen years.

 

On October 24, 2023, our subsidiary, FIF St. George, acquired from Cable Systems, LLC, which we refer to as “Cable Systems”, substantially all of the business assets and related assets for a purchase price of $4,375,000. The consideration consisted of $3,937,500 in cash paid at closing, and an additional $437,500 in cash subject to holdback. The acquisition was completed for the purpose of expanding our broadband presence in the Western United States. Our final purchase price allocation related to Cable Systems includes property, plant and equipment, intangibles, and goodwill of $1,664,240, $1,797,000 and $913,760, respectively.  The intangible assets include customer relationships which have a useful life of fifteen years.

 

 

Pro Forma Information

 

The following is the unaudited pro forma information assuming all business acquisitions occurred on January 1, 2023. For all of the business acquisitions, depreciation and amortization have been included in the calculation of the pro forma information provided below, based upon the actual acquisition costs. Depreciation is computed on the straight-line method over the estimated remaining economic lives of the assets, ranging from four years to twenty years. Amortization is computed on the straight-line method over the estimated useful lives of the assets ranging from five years to fifty years. 

 

  

For the Three Months Ended

 
  

March 31,

 
  

2024

  

2023

 
         

Revenue

 $25,552,731  $23,539,956 
         

Net Loss Attributable to Common Stockholders

 $(2,808,081) $(3,024,109)
         

Basic Net Loss per Share

 $(0.09) $(0.10)
         

Diluted Net Loss per Share

 $(0.09) $(0.10)
         

Basic Weighted Average Class A and Class B Common Shares Outstanding

  31,331,597   30,524,067 
         

Diluted Weighted Average Class A and Class B Common Shares Outstanding

  31,331,597   30,524,067 

 

The information included in the pro forma amounts is derived from historical information obtained from the sellers of the businesses. 

 

v3.24.1.1.u2
Note 7 - Intangible Assets
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Intangible Assets Disclosure [Text Block]

NOTE 7.     INTANGIBLE ASSETS

 

Intangible assets consist of the following: 

 

  

March 31, 2024

  

December 31, 2023

 
      

Accumulated

          

Accumulated

     
  

Cost

  

Amortization

  

Balance

  

Cost

  

Amortization

  

Balance

 
                         

Customer relationships

 $72,028,493  $(34,776,725) $37,251,768  $72,028,493  $(33,426,898) $38,601,595 

Permits, licenses, and lease acquisition costs

  11,813,725   (5,832,860)  5,980,865   11,793,354   (5,562,205)  6,231,149 

Site location

  849,347   (377,410)  471,937   849,347   (363,332)  486,015 

Noncompetition agreements

  626,000   (625,164)  836   626,000   (624,600)  1,400 

Technology

  1,128,000   (533,865)  594,135   1,128,000   (509,250)  618,750 

Trade names and trademarks

  11,152,200   (1,827,293)  9,324,907   11,152,200   (1,680,459)  9,471,741 

Nonsolicitation agreement

  103,000   (46,716)  56,284   103,000   (40,500)  62,500 

Capitalized contract costs

  2,976,676   (461,956)  2,514,720   2,974,125   (387,990)  2,586,135 

Indefinite lived intangibles

  7,473,016   -   7,473,016   7,473,016   -   7,473,016 
                         

Total

 $108,150,457  $(44,481,989) $63,668,468  $108,127,535  $(42,595,234) $65,532,301 

 

Future Amortization

 

The future amortization associated with the intangible assets is as follows:

 

  

March 31,

         
  

2025

  

2026

  

2027

  

2028

  

2029

  

Thereafter

  

Total

 
                             

Customer relationships

 $5,428,084  $5,428,084  $5,424,808  $5,391,062  $4,238,151  $11,341,579  $37,251,768 

Permits, licenses, and lease acquisition costs

  1,088,953   1,068,732   1,042,142   1,010,192   570,265   1,200,581   5,980,865 

Site location

  56,623   56,623   56,623   56,623   56,623   188,822   471,937 

Noncompetition agreements

  836   -   -   -   -   -   836 

Technology

  99,000   99,000   99,000   99,000   99,000   99,135   594,135 

Trade names and trademarks

  590,567   590,567   574,431   525,667   525,667   6,518,008   9,324,907 

Nonsolicitation agreement

  25,000   25,000   6,284   -   -   -   56,284 

Capitalized contract costs

  297,668   297,668   297,668   297,668   297,668   1,026,380   2,514,720 
                             

Total

 $7,586,731  $7,565,674  $7,500,956  $7,380,212  $5,787,374  $20,374,505  $56,195,452 

 

Amortization expense for the three months ended March 31, 2024 and 2023 was $1,886,754 and $1,802,027, respectively.

 

 

As of  March 31, 2024, the weighted average amortization period, in months, for intangible assets is as follows: 

 

Customer relationships

  82 

Permits, licenses, and lease acquisition costs

  66 

Site location

  100 

Noncompetition agreements

  5 

Technology

  72 

Trade names and trademarks

  189 

Nonsolicitation agreement

  27 

Capitalized contract costs

  101 

 

 

v3.24.1.1.u2
Note 8 - Investments, Including Investments Accounted for Using the Equity Method
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Investment [Text Block]

NOTE 8.     INVESTMENTS, INCLUDING INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD

 

Short-term Investments

 

Short-term investments consist of U.S. Treasury securities and common stock warrants. The U.S. Treasury securities are held by UCS, classified as held to maturity, mature in less than twelve months, and are reported at amortized cost which approximates fair value. Our common stock warrants of Sky Harbour Group Corporation are measured at fair value, with any unrealized holding gains and losses during the period included in earnings. 

 

  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

U.S. Treasury notes held to maturity

 $22,450,076  $19,195,228 

Common stock warrants of Sky Harbour Group Corporation

  13,586,811   5,558,241 
         

Total

 $36,036,887  $24,753,469 

 

Marketable Equity Securities

 

Our marketable equity securities are publicly traded stocks measured at fair value using quoted prices for identical assets in active markets and classified as Level 1 within the fair value hierarchy. Our marketable equity securities are held by UCS. Marketable equity securities as of  March 31, 2024 and December 31, 2023 are as follows:  

 

      

Gross

     
      

Unrealized

  

Fair

 
  

Cost

  

Gain (Loss)

  

Value

 
             

Marketable equity securities, March 31, 2024

 $2,246,440  $182,994  $2,429,434 
             

Marketable equity securities, December 31, 2023

 $2,279,723  $(69,686) $2,210,037 

 

 

U.S. Treasury Trading Securities

 

We classify our investments in debt securities that are bought and held principally for the purpose of selling them in the near term as trading securities. Our debt securities classified as trading are carried at fair value in the consolidated balance sheets, with the change in fair value during the period included in earnings. Interest income is recognized at the coupon rate. 

 

Debt securities classified as trading as of  March 31, 2024 and December 31, 2023 are as follows:  

 

      

Gross

     
      

Unrealized

  

Fair

 
  

Cost

  

Gain (Loss)

  

Value

 
             

U.S. Treasury trading securities, March 31, 2024

 $13,753,341  $45,625  $13,798,966 
             

U.S. Treasury trading securities, December 31, 2023

 $47,162,564  $(49,905) $47,112,659 

 

Long-term Investments

 

Long-term investments consist of  investments in special purpose entities, and equity investments in three private companies. We have the intent and the ability to hold the U.S. Treasury securities to maturity. Treasury securities are stated at amortized cost which approximates fair value and are held by UCS. 

 

24th Street Fund I & 24th Street Fund II

 

On May 1, 2023, our subsidiary, Boston Omaha Asset Management, LLC, acquired 100% of the membership interests in 24th Street Asset Management LLC, from the members of 24th Street other than BOAM, for cash and BOC Class A common stock for a total purchase price of $5,016,494 in the aggregate. Prior to the transaction, BOAM indirectly owned 48% of the membership interests of 24th Street. The consideration consisted of $2,759,072 in cash at closing, an additional $1,254,102 in cash subject to holdback, and 45,644 shares of BOC Class A common stock. 

 

As a result of the transaction, we began consolidating 24th Street and the 24th Street Funds, for which 24th Street serves as general partner, beginning in the second quarter of fiscal 2023. Also in connection with the acquisition, we recognized a non-cash gain of approximately $4,600,000 within ‘Equity in income of unconsolidated affiliates’ related to the remeasurement of our previously-held interest in 24th Street Asset Management as of May 1, 2023. 

 

Each of the 24th Street Funds’ hold investments in special purpose entities whose primary assets are real estate property.  We include the 24th Street Funds’ investments in special purpose entities within long-term investments in our Consolidated Balance Sheets. 

 

Equity Investments

 

During May 2018, we invested $19,058,485 in voting common stock of CB&T Holding Corporation, which we refer to as “CB&T,” the privately held parent company of Crescent Bank & Trust. Our investment represents 15.60% of CB&T’s outstanding common stock. CB&T is a closely held corporation, whose majority ownership rests with one family.

 

In July 2023, we invested approximately $3,000,000 in voting preferred stock of MyBundle.TV Inc., which we refer to as “MyBundle.” The preferred stock has one vote per share and is convertible into whole shares of common stock, determined according to the conversion formula contained in MyBundle’s amended and restated articles of incorporation.

 

  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Investments in special purpose entities

 $62,853,598  $64,697,093 

Preferred stock

  348,694   348,694 

Voting preferred stock of MyBundle TV Inc.

  3,000,000   3,000,000 

Voting common stock of CB&T Holding Corporation

  19,058,485   19,058,485 
         

Total

 $85,260,777  $87,104,272 

 

We reviewed our investments as of March 31, 2024 and concluded that no impairment to the carrying value was required.

 

 

Investment in Unconsolidated Affiliates

 

We have various investments in equity method affiliates, whose businesses are in real estate, real estate services, and private aviation infrastructure. One of the investments in affiliates, Logic Real Estate Companies, LLC, which we refer to as “Logic,” is managed by an entity controlled by a member of our board of directors.

 

Sky Harbour Group Corporation

 

In October 2020, our subsidiary BOC Yellowstone LLC, served as sponsor for the underwritten initial public offering of a special purpose acquisition company named Yellowstone Acquisition Company.  Yellowstone sold in its public offering 13,598,898 units at a price of $10.00 per unit, each unit consisting of one share of Class A common stock and a redeemable warrant to purchase one-half of a share of Class A common stock at an exercise price of $11.50 per share. Between August and November 2020, we invested, through BOC Yellowstone, approximately $7.8 million through the purchase of 3,399,724 shares of Class B common stock and 7,719,779 non-redeemable private placement warrants, each warrant entitling us to purchase one share of Class A common stock at $11.50 per share. BOC Yellowstone, as the sponsor of Yellowstone and under the terms of the public offering, owned approximately 20% of Yellowstone’s issued and outstanding common stock. The purpose of the offering was to pursue a business combination in an industry other than the three industries in which we owned and operated businesses at that time: outdoor advertising, surety insurance, and broadband services businesses. The Units were sold at a price of $10.00 per unit, generating gross proceeds to Yellowstone of $125,000,000, and traded on the NASDAQ Stock Market, LLC under the ticker symbol “YSACU.”  After the securities comprising the units began separate trading, the shares of Class A common stock and warrants were listed on NASDAQ under the symbols “YSAC” and “YSACW,” respectively.

 

On August 1, 2021, Yellowstone entered into a business combination agreement with Sky Harbour LLC (“SHG”), a developer of private aviation infrastructure focused on building, leasing and managing business aviation hangars. On September 14, 2021, our subsidiary BOC YAC Funding LLC completed the previously-announced investment of $55 million in Series B Preferred Units of SHG. In addition to our $55 million investment, we also agreed to provide SHG an additional $45 million through the purchase of additional shares of Yellowstone Class A common stock at a price of $10 per share through a private placement investment (“PIPE”).

 

On  January 25, 2022, Yellowstone completed the previously announced proposed business combination with SHG following stockholder approval. As a result, SHG became a consolidated subsidiary of Yellowstone and Yellowstone was renamed Sky Harbour Group Corporation, which we refer to as “Sky Harbour.”  In connection with the business combination, our Series B Preferred Units of SHG converted into 5,500,000 shares of Sky Harbour Group Class A common stock at a price of $10 per share. Also, in connection with the business combination, we entered into a subscription agreement with Sky Harbour, pursuant to which Sky Harbour sold to us 4,500,000 shares of Class A common stock at a price of $10 per share, for total cash consideration of $45 million.

 

During the first quarter of fiscal 2022, we recognized a non-cash gain of $24,977,740 related to our deconsolidation of Yellowstone, which is included within other income on our Consolidated Statement of Operations. Of the total gain recognized on deconsolidation, approximately $10,000,000 relates to the remeasurement of our retained investment in Sky Harbour via the Sponsor shares, Series B Preferred Units, and PIPE investment, each of which converted into shares of Sky Harbour’s Class A common stock on the transaction date, and approximately $15,000,000 relates to the deconsolidation of Yellowstone’s assets and liabilities as of the transaction date.  The fair value of our retained investment at the deconsolidation date was measured based upon the observable trading price of Sky Harbour’s Class A common stock. Subsequent to the business combination, we account for our equity investment in Sky Harbour, comprised of 13,118,474 shares of Class A common stock, under the equity method.

 

 

On  November 2, 2023, Sky Harbour entered into a Securities Purchase Agreement with certain investors, pursuant to which Sky Harbour agreed to sell and issue to the Investors at an initial closing an aggregate of 6,586,154 shares of the Company’s Class A common stock, par value $0.0001 per share and accompanying warrants to purchase up to an aggregate of 1,141,600 shares of Class A Common Stock, for an aggregate purchase price of $42,810,000.  On November 29, 2023, Sky Harbour sold and issued to the Investors an aggregate of 2,307,692 PIPE Shares of the Company's Class A common stock, par value $0.0001 per share and accompanying PIPE Warrants to purchase an aggregate of 400,000 shares of Class A Common Stock for an aggregate purchase price of $15,000,000. Together with the first closing on November 2, 2023, the aggregate PIPE financing through the Purchase Agreement totaled $57,810,000.  In connection with Sky Harbour's financing transactions occurring in November 2023, our ownership of Sky Harbour decreased from 22.9% to 19.8%.  As a result, during the fourth quarter of 2023, we recorded a dilution loss of approximately $2,200,000 within ‘Equity in income of unconsolidated affiliates’ to reflect the decrease in our ownership of Sky Harbour's net assets.  

 

All the shares of Sky Harbour Class A common stock and Sky Harbour Warrants to purchase Class A common stock that we hold have been registered under the Securities Act. However, our ability to resell any significant portion of these shares is limited by both the large number of shares and warrants we hold relative to the average trading volume of these securities as well as blackout periods which may prevent us from selling shares as one of our Co-Chief Executive Officers serves on Sky Harbour’s Board of Directors. The terms of the Sky Harbour business combination prohibited us from selling any of our securities in Sky Harbour prior to January 25, 2023 and has since expired. If our investment in Sky Harbour’s Class A common stock was accounted for at fair value based on its quoted market price as of  March 31, 2024 it would be valued at approximately $167,500,000.

 

The following table is a reconciliation of our investments in equity affiliates as presented in investments in unconsolidated affiliates on our consolidated balance sheets, together with combined summarized financial data related to the unconsolidated affiliates:

 

  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Beginning of year

 $94,244,788  $118,218,389 

Additional investments in unconsolidated affiliates

  -   19,500 

Distributions received

  -   (271,355)

Reclassification to consolidated subsidiaries

  -   (15,832,981)

Equity in income (loss) of unconsolidated affiliates

  (10,171,615)  (7,888,765)
         

End of period

 $84,073,173  $94,244,788 

 

Combined summarized financial data for these affiliates is as follows:  

 

  

For the Three Months Ended

 
  

March 31,

 
  

2024

  

2023

 
         

Revenue

 $3,595,392  $3,648,762 

Gross profit

  2,644,749   3,017,056 

Net loss from operations

  (5,048,707)  (4,865,810)

Net loss

  (20,990,578)  (5,985,768)

 

v3.24.1.1.u2
Note 9 - Fair Value
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Fair Value Disclosures [Text Block]

NOTE 9.     FAIR VALUE

 

The fair value hierarchy prioritizes inputs to valuation techniques used to measure fair value into three broad levels:

 

Level 1 — Observable inputs such as unadjusted quoted prices in active markets for identical assets or liabilities.  

 

Level 2 — Inputs other than quoted prices in active markets that are observable either directly or indirectly, including: quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active or other inputs that are observable or can be corroborated by observable market data.

 

Level 3 — Unobservable inputs that are supported by little or no market data and require the reporting entity to develop its own assumptions.

 

At March 31, 2024 and December 31, 2023, our financial instruments included cash, cash equivalents, receivables, marketable securities, investments, accounts payable, and long-term debt. The carrying value of cash, cash equivalents, receivables, and accounts payable approximates fair value due to the short-term nature of the instruments. The fair value of long-term debt is estimated using quoted prices for similar debt (level 2 in the fair value hierarchy). At  March 31, 2024, the estimated fair value of our long-term debt was $24,743,380, which is less than the carrying amount of $27,135,708.

 

Warrants

 

Our Private Placement warrants related to Sky Harbour are considered level 2 and measured at fair value using observable inputs for similar assets in an active market. Our re-measurement of the Private Placement Warrants from January 1, 2024 to  March 31, 2024 and  January 1, 2023 to March 31, 2023, resulted in gains of approximately $8,000,000 and $2,300,000, respectively, which are included within Other investment income within our Consolidated Statements of Operations.

 

Fund I, Fund II and BFR Special Purpose Entities

 

We report fund investments on our Consolidated Balance Sheets at their estimated fair value, with gains (losses) resulting from changes in fair value reflected within ‘Other investment income’ in the accompanying Consolidated Statements of Operations. Each of the 24th Street Funds’ and BFR's investments in special purpose entities invested in real estate are categorized in Level 3 of the fair value hierarchy. The primary asset held by each special purpose entity is real estate property, for which third-party appraisals were obtained.  Appraisals on the investments in special purpose entities used an income capitalization and/or comparable sales approach to value the underlying real estate property. The income capitalization approach used capitalization rates ranging from 6.50% to 6.75%. The comparable sales approach used observable market transactions to value the underlying real estate property.

 

As of March 31, 2024, the aggregate fair value of the 24th Street Funds’ and BFR's investments in special purpose entities was approximately $63,000,000.

 

Marketable Equity Securities

 

On an investment life-to-date basis, we have realized net gains on the sale of equity securities within the marketable equity portfolio held at Boston Omaha of approximately $84,000,000.  These amounts exclude any realized gains on equity securities held within the marketable equity portfolio managed by UCS.

 

Sky Harbour Group Corporation Class A common stock

 

We account for our 19.8% equity interest in Sky Harbour, comprised of 13,118,474 shares of Class A common stock, under the equity method. If our investment in Sky Harbour’s Class A common stock was accounted for at fair value based on its quoted market price as of  March 31, 2024, it would be valued at approximately $167,500,000.

 

 

Marketable Equity Securities, U.S. Treasury Trading Securities, and Corporate Bonds

 

Marketable equity securities and U.S. Treasury trading securities are reported at fair values. Substantially all of the fair value is determined using observed prices of publicly traded securities, level 1 in the fair value hierarchy.

 

  

Total Carrying Amount in Consolidated Balance Sheet

  

Quoted Prices in Active Markets for Identical Assets

  

Realized Gains and (Losses) Included in Current Period Earnings (Loss)

  

Total Changes in Fair Values Included in Current Period Earnings (Loss)

 
                 

Marketable equity securities and U.S. Treasury trading securities at March 31, 2024

 $16,228,400  $16,228,400  $1,611  $228,619 
                 

Marketable equity securities and U.S. Treasury trading securities at December 31, 2023

 $49,322,696  $49,322,696  $740,892  $4,411,489 

 

v3.24.1.1.u2
Note 10 - Asset Retirement Obligations
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Asset Retirement Obligation Disclosure [Text Block]

NOTE 10.     ASSET RETIREMENT OBLIGATIONS

 

Our asset retirement obligations include the costs associated with the removal of structures, resurfacing of the land and retirement cost, if applicable, related to our outdoor advertising and broadband assets. The following table reflects information related to our asset retirement obligations:   

 

Balance, December 31, 2023

 $3,794,985 

Additions

  - 

Liabilities settled

  - 

Accretion expense

  52,671 
     

Balance, March 31, 2024

 $3,847,656 

 

v3.24.1.1.u2
Note 11 - Capital Stock
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Equity [Text Block]

NOTE 11.     CAPITAL STOCK

 

On April 25, 2022, we filed a new shelf registration statement on Form S-3 (File No. 333-264470) that was declared effective on May 11, 2022, relating to the offering of Class A common stock, preferred stock, par value $0.001 per share, which we refer to as “preferred stock,” debt securities and warrants of the Company for up to $500,000,000. Additionally, in the 2022 Shelf Registration Statement, we have registered for resale up to 8,297,093 shares of Class A common stock acquired in 2018 or earlier in private placements in accordance with the terms of a 2018 registration rights agreement. We will not receive any proceeds from the sale of Class A common stock by the selling shareholders. The selling stockholders are the Massachusetts Institute of Technology, or “MIT,” as well as 238 Plan Associates LLC, an MIT pension and benefit fund and a limited partnership holding our Class A common stock for the economic benefit of MIT. We may, from time to time, in one or more offerings, offer and sell Class A common stock or preferred stock, various series of debt securities and/or warrants. We or any selling security holders may offer these securities from time to time in amounts, at prices and on terms determined at the time of offering. We may sell these securities to or through one or more underwriters, dealers or agents, or directly to purchasers on a delayed or continuous basis. Unless otherwise set forth in an applicable prospectus supplement, we intend to use the net proceeds from the sale of the securities that we offer for general corporate purposes, including, but not limited to, financing our existing businesses and operations, and expanding our businesses and operations through additional hires, strategic alliances, and acquisitions. Unless otherwise set forth in a prospectus supplement, we will not receive any proceeds from the sale of securities by any selling stockholders.

 

On  December 8, 2022, we entered into an “at the market” equity offering program (the “ATM Program”) pursuant to a Sales Agreement (the “Sales Agreement”) by and between us and Wells Fargo Securities, LLC (“WFS”). This ATM Program is consistent with our historical practice of having available to management the option to issue stock from time to time in order to continue to fund the growth of our fiber-to-the-home broadband business, acquire additional billboards, and make other such investments in assets as needed to seek to grow intrinsic value per share. Our general preference is always to have options available to us from a capital allocation perspective which includes, but is not limited to, having a regularly filed ATM program. Pursuant to the terms of the Sales Agreement, we may sell, from time to time, shares of our Class A common stock, with an aggregate sales price of up to $100,000,000 through WFS, in transactions that are deemed to be “at the market” offerings as defined in Rule 415 of the Securities Act of 1933, as amended (the “Securities Act”).  

 

Upon delivery of a placement notice (a “Placement Notice”) and upon the terms and subject to the conditions of the Sales Agreement, WFS will use reasonable efforts consistent with its normal trading and sales practices, applicable laws and the rules of the New York Stock Exchange (“NYSE”) to sell the shares of Class A common stock from time to time based upon our instructions for the sales, including price, time, or size limits specified, and otherwise in accordance with, the terms of such Placement Notice. Pursuant to the Sales Agreement, WFS may sell shares of Class A common stock by any method permitted by law deemed to be an “at the market” offering as defined in Rule 415 of the Securities Act, including without limitation sales made through the NYSE or on any other existing trading market for the Class A common stock. Notwithstanding the foregoing, WFS may not purchase shares of Class A common stock for its own account as principal unless expressly authorized to do so by the Company.

 

 

We intend to use the net proceeds from the ATM Program, after deducting WFS’ commissions and our offering expenses, for general corporate purposes, which may include financing our existing businesses and operations, and expanding our businesses and operations through additional acquisitions and minority investments, and additional hires. Such expansion may include future billboard acquisitions, broadband acquisitions, acquisitions of surety insurance companies and other growth of the Company’s insurance activities, additional investments in real estate management, homebuilding and other real estate service businesses, additional investments in subprime automobile lending, and acquisitions of other businesses. We have not determined the amount of net proceeds to be used for any specific purpose, and management will retain broad discretion over the allocation of net proceeds. While the Company has no current agreements, commitments or understandings for any specific acquisitions at this time, it  may use a portion of the net proceeds for these purposes.

 

From  January 1, 2023 through  December 31, 2023,we sold 1,532,065 shares of our Class A common stock under the ATM Program for gross proceeds of $37,526,663. For sales of Class A common stock by WFS, we paid WFS a commission at a rate of 3% of the gross sales price per share. In addition, we have agreed to pay certain expenses incurred by WFS in connection with the offering. We did not sell any shares of our Class A common stock under the ATM program during the first quarter of 2024. We have no obligation to sell any shares under the Sales Agreement and may at any time suspend the offering of the ATM Program under the Sales Agreement. The Sales Agreement contains customary representations and warranties of the parties and indemnification and contribution provisions under which we and WFS have agreed to indemnify each other against certain liabilities, including liabilities under the Securities Act. The ATM Program pursuant to the Sales Agreement will automatically terminate upon the issuance and sale of all the shares through WFS in an aggregate amount of $100,000,000. We also have the right to terminate the ATM Program with WFS upon notice to WFS without penalty.

 

At March 31, 2024, there were 104,772 outstanding warrants for our Class B common stock and 784 outstanding warrants for our Class A common stock. Each share of Class B common stock is identical to Class A common stock in liquidation, dividend and similar rights. The only differences between our Class B common stock and our Class A common stock is that each share of Class B common stock has 10 votes for each share held, while the Class A common stock has a single vote per share, and certain actions cannot be taken without the approval of the holders of the Class B common stock. 

 

A summary of warrant activity for the three months ended  March 31, 2024 is presented in the following table. 

 

  

Shares Under Warrants

  

Weighted Average Exercise Price

  Weighted Average Remaining Contractual Life (in years)  

Aggregate Intrinsic Value of Vested Warrants

 
                 

Outstanding as of December 31, 2023

  105,556  $9.95   1.50  $610,114 
                 

Issued

  -             

Exercised

  -             

Expired

  -             
                 

Outstanding as of March 31, 2024

  105,556  $9.95   1.25  $581,614 

 

v3.24.1.1.u2
Note 12 - Long-term Debt
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Debt Disclosure [Text Block]

NOTE 12.    LONG-TERM DEBT

 

On August 12, 2019, Link Media Holdings, Inc., (“Link”), a wholly owned subsidiary of Boston Omaha Corporation (“BOC”), which owns and operates BOC’s billboard businesses, entered into a Credit Agreement (the “Credit Agreement”) with First National Bank of Omaha (the “Lender”) under which Link could borrow up to $40,000,000 (the “Credit Facility”). The Credit Agreement provides for an initial term loan (“Term Loan 1”), an incremental term loan (“Term Loan 2”) and a revolving line of credit. Link initially borrowed approximately $18,000,000 under Term Loan 1 and $5,500,000 under Term Loan 2. These loans are secured by all assets of Link and its operating subsidiaries, including a pledge of equity interests of each of Link’s subsidiaries. In addition, each of Link’s subsidiaries has joined as a guarantor to the obligations under the Credit Agreement. These loans are not guaranteed by BOC or any of BOC’s non-billboard businesses.

 

On  December 6, 2021, Link entered into a Fourth Amendment to the Credit Agreement with the Lender which modified the original Credit Agreement by merging all outstanding principal amounts under both Term Loan 1 and Term Loan 2 into one term loan (the “Term Loan”) having a fixed interest rate of 4.00% per annum, and increasing the total Term Loan borrowing limit to $30,000,000.

 

On  May 31, 2022, Link entered into a Fifth Amendment to the Credit Agreement with the Lender which modified the Credit Agreement by extending the period of time under which Link may issue to BOC a cash dividend from January 31, 2022 to June 30, 2022 in the amount up to $8,125,000 in the aggregate.

 

On  April 6, 2023, Link entered into a Sixth Amendment to Credit Agreement (the “Sixth Amendment”) with the Lender. The Sixth Amendment modifies the Credit Agreement to provide additional flexibility for Link in making “Investment Capital Expenditures” by no longer deducting expenditures which qualify as Investment Capital Expenditures from EBITDA in calculating the Consolidated Fixed Charge Coverage Ratio. As a result, only “Maintenance Capital Expenditures” shall be deducted from EBITDA in testing the Consolidated Fixed Charge Coverage Ratio. The amount of unfunded Investment Capital Expenditures (Investment Capital Expenditures other than expenditures funded by BOC) allowable during any test period shall not exceed the Investment Capital Expenditure Available Amount during such test period.

 

On September 22, 2023, Link entered into a Seventh Amendment to the Credit Agreement with the Lender which modified the Credit Agreement by increasing the maximum availability under the revolving line of credit loan facility from $5,000,000 to $10,000,000.

 

On February 14, 2024, Link entered into an Eighth Amendment to the Credit Agreement with the Lender which modified the Credit Agreement to provide additional flexibility for Link to issue dividends to BOC.

 

As of March 31, 2024, Link has borrowed $30,000,000 through the Term Loan under the Credit Facility. Principal amounts under the Term Loan are payable in monthly installments according to a 25-year amortization schedule. Principal payments commenced on July 1, 2020 for amounts previously borrowed under Term Loan 1 and October 1, 2020 for amounts previously borrowed under Term Loan 2. The Term Loan is payable in full on December 6, 2028.

 

The revolving line of credit loan facility has a $10,000,000 maximum availability. Interest payments are based on the 30-day U.S. Prime Rate minus an applicable margin ranging between 0.65% and 1.15% dependent on Link’s consolidated leverage ratio. The revolving line of credit is due and payable on  August 12, 2025.

 

Long-term debt included within our consolidated balance sheet as of March 31, 2024 consists of Term Loan borrowings of $27,135,708, of which $825,864 is classified as current. There were no amounts outstanding related to the revolving line of credit as of March 31, 2024

 

During the term of the Credit Facility, Link is required to comply with the following financial covenants: A consolidated leverage ratio for any test period ending on the last day of any fiscal quarter of Link (a) beginning with the fiscal quarter ended  December 31, 2021 of not greater than 3.50 to 1.00, (b) beginning with the fiscal quarter ended  December 31, 2022 of not greater than 3.25 to 1.00, and (c) beginning with the fiscal quarter ended December 31, 2023 and thereafter, of not greater than 3.00 to 1.0, and a minimum consolidated fixed charge coverage ratio of not less than 1.15 to 1.00 measured quarterly, based on a rolling four quarters. The Company was in compliance with these covenants as of March 31, 2024.

 

The Credit Agreement includes representations and warranties, reporting covenants, affirmative covenants, negative covenants, financial covenants and events of default customary for financings of this type. Upon the occurrence of an event of default the Lender may accelerate the loans. Upon the occurrence of certain insolvency and bankruptcy events of default the loans will automatically accelerate.

 

v3.24.1.1.u2
Note 13 - Leases
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Lessee, Operating Leases [Text Block]

NOTE 13.     LEASES

 

We enter into operating lease contracts primarily for land and office space. Agreements are evaluated at inception to determine whether such arrangements contain a lease. Operating leases include land lease contracts and contracts for the use of office space.

 

Right of use assets, which we refer to as “ROU assets,” represent the right to use an underlying asset for the lease term, and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at the commencement date based on the present value of lease payments over the respective lease term. Lease expense is recognized on a straight-line basis over the lease term.

 

Certain of our operating lease agreements include rental payments based on a percentage of revenue and others include rental payments adjusted periodically for inflationary changes. Percentage rent contracts, in which lease expense is calculated as a percentage of advertising revenue, and payments due to changes in inflationary adjustments are included within variable rent expense, which is accounted for separately from periodic straight-line lease expense.

 

Many of our leases entered into in connection with land provide options to extend the terms of the agreements. Generally, renewal periods are included in minimum lease payments when calculating the lease liabilities as, for most leases, we consider exercise of such options to be reasonably certain. As a result, optional terms and payments are included within the lease liability. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants.

 

The implicit rate within our lease agreements is generally not determinable. As such, we use the incremental borrowing rate, which we refer to as “IBR,” to determine the present value of lease payments at the commencement of the lease. The IBR, as defined in ASC 842, is “the rate of interest that a lessee would have to pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment.” 

 

Operating Lease Cost

 

Operating lease cost is as follows:

 

  

For the Three Months Ended

  
  

March 31,

  
  

2024

  

2023

 

Statement of Operations Classification

          

Lease cost

 $2,133,009  $2,176,629 

Cost of billboard revenues and general and administrative

Variable and short-term lease cost

  735,931   577,375 

Cost of billboard revenues and general and administrative

          

Total Lease Cost

 $2,868,940  $2,754,004  

 

Supplemental cash flow information related to operating leases is as follows:

 

  

For the Three Months Ended

 
  

March 31,

 
  

2024

  

2023

 
         

Cash payments for operating leases

 $2,190,590  $2,246,389 

New operating lease assets obtained in exchange for operating lease liabilities

 $1,090,473  $791,724 

 

 

Operating Lease Assets and Liabilities

 

  

March 31, 2024

  

December 31, 2023

 

Balance Sheet Classification

          

Lease assets

 $61,070,794  $61,399,460 

Other Assets: Right of use assets

          

Current lease liabilities

 $5,093,879  $5,085,221 

Current Liabilities: Lease liabilities

Noncurrent lease liabilities

  56,035,911   56,438,308 

Long-term Liabilities: Lease liabilities

          

Total Lease Liabilities

 $61,129,790  $61,523,529  

 

Maturity of Operating Lease Liabilities

 

  

March 31, 2024

 
     

2025

 $7,979,315 

2026

  7,745,229 

2027

  7,269,183 

2028

  6,964,908 

2029

  6,581,894 

Thereafter

  54,902,311 
     

Total lease payments

  91,442,840 

Less imputed interest

  (30,313,050)
     

Present Value of Lease Liabilities

 $61,129,790 

 

As of March 31, 2024, our operating leases have a weighted-average remaining lease term of 16.39 years and a weighted-average discount rate of 4.93%.

 

v3.24.1.1.u2
Note 14 - Industry Segments
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Segment Reporting Disclosure [Text Block]

NOTE 14.     INDUSTRY SEGMENTS

 

This summary presents our current segments, as described below.

 

General Indemnity Group, LLC

 

GIG conducts our insurance operations through its subsidiaries, SCS and UCS. Revenue consists of surety bond sales and insurance commissions. GIG’s corporate resources are used to support SCS and UCS, and to make additional business acquisitions in the insurance industry. 

 

Link Media Holdings, LLC

 

LMH conducts our billboard rental operations. LMH billboards are located in Alabama, Arkansas, Florida, Georgia, Illinois, Iowa, Kansas, Missouri, Nebraska, Nevada, Oklahoma, South Dakota, Tennessee, Virginia, West Virginia and Wisconsin.

 

Boston Omaha Broadband, LLC

 

BOB conducts our broadband operations. BOB provides high-speed broadband services to its customers located mainly in Arizona, Florida, Nevada, and Utah. 

 

Boston Omaha Asset Management, LLC

 

BOAM conducts our asset management operations. We commenced reporting BOAM as a separate segment based on our acquisition of 24th Street Asset Management on May 1, 2023.  BOAM’s prior segment information has been retroactively restated as a result of meeting the requirements for segment reporting.

 

                      

Total

 

Three Months Ended March 31, 2024

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Revenue

 $5,041,777  $10,696,660  $9,683,429  $130,865  $-  $25,552,731 

Segment gross profit

  3,134,856   6,906,026   7,185,317   130,865   -   17,357,064 

Segment income (loss) from operations

  430,575   1,502,932   (1,650,252)  (766,967)  (1,574,569)  (2,058,281)

Capital expenditures

  10,692   603,258   7,832,138   -   -   8,446,088 

Depreciation and amortization

  83,912   2,240,534   2,986,104   -   27,577   5,338,127 

 

                      

Total

 

Three Months Ended March 31, 2023

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Revenue

 $3,973,656  $10,302,223  $8,539,906  $-  $-  $22,815,785 

Segment gross profit

  2,410,624   6,494,559   5,965,555   -   -   14,870,738 

Segment income (loss) from operations

  229,721   1,332,110   (1,699,366)  (559,956)  (2,279,301)  (2,976,792)

Capital expenditures

  6,125   559,995   7,383,081   62,258   -   8,011,459 

Depreciation and amortization

  75,597   2,213,430   2,193,130   -   27,187   4,509,344 

 

 

                      

Total

 

As of March 31, 2024

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Accounts receivable, net

 $6,900,102  $3,945,530  $923,709  $547,108  $-  $12,316,449 

Goodwill

  11,325,138   130,903,950   39,614,422   536,626   -   182,380,136 

Total assets

  66,332,273   264,451,613   187,256,698   100,062,160   139,235,893   757,338,637 

 

                      

Total

 

As of December 31, 2023

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Accounts receivable, net

 $7,124,471  $4,060,259  $689,817  $251,154  $15,543  $12,141,244 

Goodwill

  11,325,138   130,903,950   39,614,422   536,626   -   182,380,136 

Total assets

  71,723,355   267,205,346   183,151,741   100,739,644   145,387,006   768,207,092 

 

v3.24.1.1.u2
Note 15 - Reserves for Losses and Loss Adjustment Expenses
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Insurance Disclosure [Text Block]

NOTE 15.     RESERVES FOR LOSSES AND LOSS ADJUSTMENT EXPENSES

 

The following table provides a reconciliation of the beginning and ending reserve balances for losses and loss adjustment expenses (“LAE”) for the three months ended March 31, 2024 and 2023:  

 

  

2024

  

2023

 

Gross reserve for unpaid losses and loss adjustment expenses, beginning of year

 $5,733,444  $2,105,579 

Less: reinsurance recoverable on unpaid losses

  3,283,071   415,000 

Net reserve for unpaid losses and loss adjustment expenses, beginning of year

  2,450,373   1,690,579 
         

Incurred losses and loss adjustment expenses:

        

Current year

  816,563   633,370 

Prior year

  (135,890)  (59,999)

Total net losses and loss adjustment expense incurred

  680,673   573,371 
         

Payments:

        

Current year

  239,500   84,356 

Prior year

  (32,186)  196,420 

Total payments:

  207,314   280,776 
         

Net reserves for unpaid losses and loss adjustment expenses, end of year

  2,923,732   1,983,174 

Reinsurance recoverable on unpaid losses, net of allowance

  1,674,699   415,000 
         

Gross reserves for unpaid losses and loss adjustment expenses, end of year

 $4,598,431  $2,398,174 

 

For the three months ended   March 31, 2024 and March 31, 2023 , there was unfavorable prior year loss development which was the result of a re-estimation of amounts ultimately to be paid on prior year losses and loss adjustment expense. Original estimates are increased or decreased as additional information becomes known regarding individual claims. 

v3.24.1.1.u2
Note 16 - Custodial Risk
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Custodial Risk Disclosure [Text Block]

NOTE 16.     CUSTODIAL RISK

 

As of March 31, 2024, we had approximately $26,700,000 in excess of federally insured limits on deposit with financial institutions. 

 

v3.24.1.1.u2
Note 17 - Subsequent Events
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Subsequent Events [Text Block]

NOTE 17.     SUBSEQUENT EVENTS

 

On April 2, 2024, we entered into agreements with the minority members of each of FIF Utah LLC and FIF St. George, LLC, entities controlled by us as majority member. Under these agreements, the minority members of each of the entities, which were the original owners of the businesses we acquired in 2020 and 2022, respectively, exchanged their membership interests in the LLCs for unregistered shares of Boston Omaha Class A common stock.  Under the securities exchange agreements, Alpine Networks, Inc., a company owned by Steven McGhie, the Chief Executive Officer of Boston Omaha Broadband, and the sole owner of the minority interest in FIF Utah, LLC, exchanged its approximate 17% interest in FIF Utah, LLC for 275,611 shares of Boston Omaha Class A common stock, which for purposes of the transaction was valued at approximately $4,400,000. The two owners of the minority interests in FIF St. George, LLC exchanged their combined 20% interest in FIF St. George, LLC for 563,750 shares of Boston Omaha Class A common stock, which for purposes of the transaction was valued at approximately $9,000,000.

 

In each transaction, the value for the unregistered Boston Omaha Class A common stock was calculated based on the volume weighted average trading price of a share of Boston Omaha Class A common stock for the 30 trading days ended March 28, 2024 as reported on the New York Stock Exchange. As a result, Boston Omaha Broadband, LLC, our wholly-owned subsidiary, now owns 100% of the membership interests in each of FIF Utah LLC and FIF St. George, LLC. Under the original operating agreements established for each of FIF Utah LLC and FIF St. George, LLC, each of the sellers and Boston Omaha held put and call rights for the sellers' membership interests.

 

In April 2024, we received distributions totaling approximately $10.5 million from the 24th Street Funds and BFR fund, which was previously included in "Cash held by BOAM funds and other" within our consolidated balance sheet.

 

Separation Agreement with Alex Rozek

 

On May 9, 2024,  the Company, Alex R. Rozek, and certain other parties set forth therein, entered into a Separation and Stock Repurchase Agreement (the “Separation Agreement”).   Effective as of May 9, 2024,  Mr. Rozek resigned from his positions as Co-Chief Executive Officer and as the Co-Chairperson and member of the Board of Directors (the “Board”) of the Company.  Mr. Rozek’s resignations were not the result of a disagreement with the Company on any matter related to the Company’s operations, policies or practices.

 

Separation and Benefits

 

Effective as of May 9, 2024, Mr. Rozek resigned as an officer and director of the Company and all of its direct and indirect subsidiaries, other than as a member of the board of directors of Sky Harbour Group Corporation (“Sky Harbour”).  The parties agreed that such resignation is deemed without “Cause” and without “Good Reason,” in each case, pursuant to Mr. Rozek’s employment agreement with the Company. 

 

Pursuant to the Separation Agreement, the parties have agreed that (a) the Company will cause its subsidiary to transfer to Mr. Rozek 200,000 shares of Class A Common Stock, par value $0.0001 of Sky Harbour (“SKYH Shares”), as consideration for his efforts in connection with the successful launch of Sky Harbour, (b) Mr. Rozek will receive severance of $960,000, to be paid in equal monthly installments for a period of 18 months following the Release Effective Date (as defined below), and (c) Mr. Rozek will receive employee benefits of $75,000, to be paid in equal monthly installments for a period of 18 months following the Release Effective Date (as defined below).  In consideration thereof, Mr. Rozek has agreed to customary non-solicit, non-competition, confidentiality, cooperation, and return of property covenants.  As additional consideration for entering into a non-competition agreement, the Company will pay Mr. Rozek $250,000 within three (3) business days of the Release Effective Date (as defined below). 

 

In addition, (a) Mr. Rozek and the named executive officers and board of directors of the Company agreed to a mutual non-disparagement covenant and (b) the Company agreed, subject to certain conditions, to retain Mr. Rozek as its representative on the board of directors of Sky Harbour until December 31, 2026.

 

As a condition to the foregoing benefits and the Company’s obligations under the Separation Agreement, Mr. Rozek entered into a mutual general release of claims (the “General Release”) with the Company.  The foregoing benefits will only be provided if Mr. Rozek does not revoke the General Release, with such benefits payable within three (3) business days following May 16, 2024, the last date on which Mr. Rozek may revoke the General Release (the “Release Effective Date”).

 

Securities Repurchase

 

Pursuant to Section 2 of the Separation Agreement, the Company agreed to repurchase from Mr. Rozek and Boulderado Partners, LLC, an entity controlled by Mr. Rozek (“Boulderado”, together with Mr. Rozek, the “Selling Parties”), in the aggregate, 210,000 shares of Company Class A Common Stock, par value $0.001 per share, 527,780 shares of Company Class B Common Stock, par value $0.001 per share (“Class B Common Stock”) and 51,994 warrants to acquire 51,994 shares of Company Class B Common Stock. 

 

Pursuant to the Separation Agreement, the Company agreed to repurchase from Mr. Rozek and Boulderado Partners, LLC, an entity controlled by Mr. Rozek (“Boulderado”, together with Mr. Rozek, the “Selling Parties”), in the aggregate, 210,000 shares of Company Class A Common Stock, par value $0.001 per share, 527,780 shares of Company Class B Common Stock, par value $0.001 per share (“Class B Common Stock”) and 51,994 warrants to acquire 51,994 shares of Company Class B Common Stock.  The aggregate purchase price payable to Mr. Rozek is $9,175,600, comprised of (a) a cash payment of $8,800,480 and (b) 36,705 shares of Class A Common Stock, par value $0.0001 of Sky Harbour Group Corporation (“Sky Harbour” and such shares, the “SKYH Shares”).  The aggregate purchase price payable to Boulderado is $9,951,113.62, comprised of (a) a cash payment of $7,960,890.90 and (b) 194,738 SKYH Shares.

 

In connection with such repurchase, the Selling Parties provided the Company with customary representations and warranties with respect to the sale of the securities it held, as well as agreed to joint and several indemnification obligations to the Company with respect to such representations and warranties and the statements set forth in the instruments transferring such securities to the Company. 

 

BOAM Matters

 

Pursuant to the Separation Agreement, effective as of May 9, 2024, each of Mr. Rozek, Adam Peterson and Brendan Keating (the “Class C Holders”) (i) resigned as a manager of Boston Omaha Asset Management, LLC (“BOAM”), a subsidiary of the Company, (ii) forfeited all of his Class C Units (as defined in the Amended and Restated Limited Liability Company Agreement of BOAM, dated January 6, 2023 (the “BOAM LLCA”) to BOAM for no consideration, and (iii) delivered to BOAM a duly executed Form of Release (as defined in the BOAM LLCA) pursuant to Section 10.01(a) of the BOAM LLCA. 

 

v3.24.1.1.u2
Insider Trading Arrangements
3 Months Ended
Mar. 31, 2024
Insider Trading Arr Line Items  
Material Terms of Trading Arrangement [Text Block]

Item 5. Other Information.

 

None.

Rule 10b5-1 Arrangement Terminated [Flag] false
Rule 10b5-1 Arrangement Adopted [Flag] false
Non-Rule 10b5-1 Arrangement Terminated [Flag] false
Non-Rule 10b5-1 Arrangement Adopted [Flag] false
v3.24.1.1.u2
Significant Accounting Policies (Policies)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Consolidation, Policy [Policy Text Block]

Consolidation Policy

 

The financial statements of Boston Omaha Corporation include the accounts of the Company and our consolidated subsidiaries, which are comprised of voting interest entities in which we have a controlling financial interest and a variable interest entity, Yellowstone, in which we are the primary beneficiary in accordance with ASC 810, Consolidation. The equity attributable to non-controlling interests in subsidiaries is shown separately in the accompanying consolidated balance sheets.  All significant intercompany profits, losses, transactions, and balances have been eliminated in consolidation.

 

Variable Interest Entities (VIEs) 

 

We determine whether an entity is a VIE and, if so, whether it should be consolidated by utilizing judgments and estimates that are inherently subjective. Our determination of whether an entity in which we hold a direct or indirect variable interest is a VIE is based on several factors, including whether the entity’s total equity investment at risk upon inception is sufficient to finance the entity’s activities without additional subordinated financial support. We make judgments regarding the sufficiency of the equity at risk based first on a qualitative analysis, and then a quantitative analysis, if necessary.

 

We analyze any investments in VIEs to determine if we are the primary beneficiary. In evaluating whether we are the primary beneficiary, we evaluate our direct and indirect economic interests in the entity. A reporting entity is determined to be the primary beneficiary if it holds a controlling financial interest in the VIE. Determining which reporting entity, if any, has a controlling financial interest in a VIE is primarily a qualitative approach focused on identifying which reporting entity has both: (i) the power to direct the activities of a VIE that most significantly impact such entity’s economic performance; and (ii) the obligation to absorb losses or the right to receive benefits from such entity that could potentially be significant to such entity. Performance of that analysis requires the exercise of judgment.

 

We consider a variety of factors in identifying the entity that holds the power to direct matters that most significantly impact the VIE’s economic performance including, but not limited to, the ability to direct operating decisions and activities. In addition, we consider the rights of other investors to participate in those decisions. We determine whether we are the primary beneficiary of a VIE at the time we become involved with a variable interest entity and reconsider that conclusion continually.

 

We consolidate any VIE of which we are the primary beneficiary.  Such VIEs consist of 24th Street Fund I and 24th Street Fund II, collectively “the 24th Street Funds,” and Fund One Boston Omaha Build for Rent LP, which we refer to as "BFR". 

 

Total assets of the consolidated VIEs included within our consolidated balance sheets were approximately $96,000,000 and $96,500,000 as of March 31, 2024 and December 31, 2023, respectively. Total liabilities of the consolidated VIEs included within our consolidated balance sheets were approximately $200,000 and $132,000 as of March 31, 2024 and December 31, 2023, respectively. As of March 31, 2024 and December 31, 2023, the aggregate fair value of the 24th Street Funds’ and BFR's investments in special purpose entities was approximately $63,000,000 and $65,000,000, respectively. The assets of the consolidated VIEs may only be used to settle obligations of the same VIE.

 

Our consolidated subsidiaries at  March 31, 2024 include: 

 

Link Media Holdings, LLC which we refer to as “LMH”

Link Media Alabama, LLC which we refer to as “LMA”

Link Media Florida, LLC which we refer to as “LMF”

Link Media Wisconsin, LLC which we refer to as “LMW”

Link Media Georgia, LLC which we refer to as “LMG”

Link Media Midwest, LLC which we refer to as “LMM”

Link Media Omaha, LLC which we refer to as “LMO”

Link Media Properties, LLC which we refer to as “LMP”

Link Media Southeast, LLC which we refer to as “LMSE”

Link Media Services, LLC which we refer to as “LMS”

Link Billboards Oklahoma, LLC which we refer to as “LBO”

General Indemnity Group, LLC which we refer to as “GIG”

United Casualty and Surety Insurance Company which we refer to as “UCS”

South Coast Surety Insurance Services, LLC which we refer to as “SCS”

Boston Omaha Investments, LLC which we refer to as “BOIC”

Boston Omaha Asset Management, LLC which we refer to as “BOAM”

Fund One Boston Omaha Build for Rent LP which we refer to as “BFR”

BOAM BFR, LLC which we refer to as “BOAM BFR”

BOC Business Services, LLC which we refer to as “BBS” 

BOC Ops, LLC which we refer to as "BOC Ops"

Yellowstone Acquisition Company which we refer to as “Yellowstone”

BOC Yellowstone, LLC which we refer to as “BOC Yellowstone”

BOC Yellowstone II, LLC which we refer to as “BOC Yellowstone II”

24th Street Asset Management LLC which we refer to as “24th Street”

24th Street Fund I, LLC which we refer to as “24th Street Fund I”

24th Street Fund II, LLC which we refer to as “24th Street Fund II”

Boston Omaha Broadband, LLC which we refer to as “BOB”

FIF AireBeam, LLC which we refer to as “AireBeam”

Fiber Fast Homes, LLC which we refer to as “FFH”

FIF Utah, LLC which we refer to as “FIF Utah”

FIF St George, LLC which we refer to as “FIF St George” 

 

 

Revenue [Policy Text Block]

Revenues

 

The majority of our advertising revenues are derived from contracts for advertising space on billboard structures and broadband internet services and are accounted for under Financial Accounting Standards Board, which we refer to as the “FASB,” Accounting Standards Codification, which we refer to as “ASC,” 606, Revenue from Contracts with Customers, and under under ASC 840, Leases.

 

Premium revenues derived from our insurance operations are subject to ASC 944, Financial Services Insurance.

 

Revenue Recognition

 

Billboard Rentals

 

We generate revenue from outdoor advertising through the leasing of advertising space on billboards. The terms of the contracts range from less than one month to three years and are generally billed monthly. Revenue for advertising space rental is recognized on a straight-line basis over the term of the contract. Advertising revenue is reported net of agency commissions. Agency commissions are calculated based on a stated percentage applied to gross billing revenue for operations. Payments received in advance of being earned are recorded as deferred revenue.    

 

Another component of billboard rentals consists of production services which include creating and printing advertising copy. Contract revenues for production services are accounted for under ASC 606, Revenue from Contracts with Customers. Revenues are recognized at a point in time upon satisfaction of the contract, which is typically less than one week. 

 

Practical expedients and exemptions: The Company is utilizing the following practical expedients and exemptions from ASC 606. We generally expense sales commissions when incurred because the amortization period is one year or less. These costs are recorded within costs of billboard revenues exclusive of depreciation and amortization. We do not disclose the value of unsatisfied performance obligations as the majority of our contracts with customers have an original expected length of less than one year. For contracts with customers which exceed one year, the future amount to be invoiced to the customer corresponds directly with the value to be received by the customer.

 

Deferred Revenues

 

We record deferred revenues when cash payments are received in advance of being earned or when we have an unconditional right to consideration before satisfying our performance obligation. The term between invoicing and when a payment is due is not significant. For certain services we require payment before the product or services are delivered to the customer. The balance of deferred revenue is considered short-term and will be recognized in revenue within twelve months.

 

Premiums and Unearned Premium Reserves

 

Premiums written are recognized as revenues based on a pro-rata daily calculation over the respective terms of the policies in-force. The cost of reinsurance ceded is initially written as prepaid reinsurance premiums and is amortized over the reinsurance contract period in proportion to the amount of insurance protection provided. Premiums ceded of $878,017 and $338,262 for the three months ended March 31, 2024 and 2023, respectively, are included within “Premiums earned” in our consolidated statements of operations.

 

Commissions

 

We generate revenue from commissions on surety bond sales and account for commissions under ASC 606. Insurance commissions are earned from various insurance companies based upon our agency agreements with them. We arrange with various insurance companies for the provision of a surety bond for entities that require a surety bond. The insurance company sets the price of the bond. The contract with the insurance company is fulfilled when the bond is issued by the insurance agency on behalf of the insurance company. The insurance commissions are calculated based upon a stated percentage applied to the gross premiums on bonds. Commissions are recognized at a point in time, on a bond-by-bond basis as of the policy effective date and are generally nonrefundable.

 

Broadband Revenues

 

Broadband revenue is derived principally from internet services and is recognized on a straight-line basis over the term of the contract in the period the services are rendered.  Revenue received or receivable in advance of the delivery of services is included in deferred revenue.

 

Credit Loss, Financial Instrument [Policy Text Block]

Credit Losses

 

We estimate credit losses on financial instruments based on amounts expected to be collected. The allowance for credit losses is estimated based on historical collections, accounts receivable aging, economic indicators, and expected future trends.

 

 

Cash and Cash Equivalents, Policy [Policy Text Block]

Cash and Cash Equivalents

 

For purposes of the statement of cash flows, we consider all highly liquid investments, with the exception of U.S. Treasury securities, purchased with an original maturity of three months or less to be cash equivalents.

 

Cash and Cash Equivalents, Restricted Cash and Cash Equivalents, Policy [Policy Text Block]

Cash Held by BOAM Funds and Other

 

Cash held by BOAM Funds and other represents cash and cash equivalents held by consolidated BOAM Funds and other consolidated entities. Such amounts are not available to fund the general liquidity needs of Boston Omaha.

 

Liability Reserve Estimate, Policy [Policy Text Block]

Loss and Loss Adjustment Expenses

 

Unpaid losses and loss adjustment expenses represent estimates for the ultimate cost of unpaid reported and unreported claims incurred and related expenses. We involve an independent, third-party actuary to assist us in the estimation of reserves for losses and loss adjustment expenses. Estimates are based on paid and incurred loss development factors and expected loss ratios, which are primarily driven by historical claims paid and incurred data and consideration of the level of premiums written during the current and prior year. Since the reserves are based on estimates, the ultimate liability may differ from the estimated reserve. The effects of changes in estimated reserves are included within cost of insurance revenues in our consolidated results of operations in the period in which the estimates are updated. The reserves are included within accounts payable and accrued expenses in our consolidated balance sheets.

 

Investment, Policy [Policy Text Block]

Investments in Unconsolidated Entities

 

We account for investments where we have significant influence but do not have a controlling interest, typically ownership of less than 50% and more than 20%, using the equity method of accounting. In accordance with ASC 323-30, we account for investments in limited partnerships and limited liability companies using the equity method of accounting when our investment is more than minimal (greater than 3% to 5%). Our share of income (loss) of such entities is recorded as a single amount as equity in income (loss) of unconsolidated affiliates. Dividends, if any, are recorded as a reduction of the investment.

 

We monitor our equity method investments for factors indicating other-than-temporary impairment. We consider several factors when evaluating our investments, including, but not limited to, (i) the period of time for which the fair value has been less than the carrying value, (ii) operating and financial performance of the investee, (iii) the investee’s future business plans and projections, (iv) discussions with their management, and (v) our ability and intent to hold the investment until it recovers in value.

 

Retention of Specialized Accounting

 

Each of the 24th Street Funds, and Fund One Boston Omaha Build for Rent LP qualify as investment companies and apply specialized industry accounting. We report fund investments on our consolidated balance sheets at their estimated fair value, with gains (losses) resulting from changes in fair value reflected within ‘Other investment income’ in the accompanying consolidated statements of operations. Accordingly, the accompanying consolidated financial statements reflect different accounting policies for investments depending on whether or not they are held through a consolidated investment company.

 

Income Tax, Policy [Policy Text Block]

Income Taxes

 

We compute our year-to-date provision for income taxes by applying the estimated annual effective tax rate to year-to-date pre-tax income or loss and adjust the provision for discrete tax items recorded in the period.

 

The realization of deferred tax assets, including net operating loss carryforwards, is dependent on the generation of future taxable income sufficient to realize the tax deductions, carryforwards and credits. Valuation allowances on deferred tax assets are recognized if it is determined that it is more likely than not that the asset will not be realized. 

 

Pursuant to Section 382 of the Internal Revenue Code of 1986, as amended, annual use of our net operating losses may be limited if it is determined that an ownership shift has occurred. An ownership shift is generally defined as a cumulative change in equity ownership by ‘‘5% shareholders’’ that exceeds 50 percentage points over a rolling three-year period. At this time, a Section 382 study has not been performed to determine if such an ownership shift has occurred.

 

 

New Accounting Pronouncements, Policy [Policy Text Block]

Recently Issued Accounting Pronouncements

 

In November 2023, the Financial Accounting Standards Board (“FASB”) issued guidance that requires incremental segment disclosures on an annual and interim basis related to significant segment expenses. This guidance is effective for annual reporting periods beginning on January 1, 2024 and interim periods within the calendar year beginning on January 1, 2025. The disclosure requirements must be applied retrospectively to all prior periods presented in the financial statements. We are currently evaluating the impact this guidance will have on our related disclosures.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires companies to disclose disaggregated information related to the effective tax rate reconciliation and income taxes paid. This guidance is effective for public entities as of December 15, 2024. We do not anticipate the adoption of this guidance will have a material impact on our consolidated financial statements.

v3.24.1.1.u2
Note 3 - Cash, Cash Equivalents, and Restricted Cash (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Restrictions on Cash and Cash Equivalents [Table Text Block]
   

March 31,

   

December 31,

 
   

2024

   

2023

 
                 

Cash and cash equivalents

  $ 17,402,976     $ 21,946,884  

Funds held as collateral

    9,569,856       14,101,531  

Cash held by BOAM funds and other

    33,093,703       3,364,789  
                 

Total Cash, Cash Equivalents, and Restricted Cash as Presented in the Consolidated Statements of Cash Flows

  $ 60,066,535     $ 39,413,204  
v3.24.1.1.u2
Note 4 - Accounts Receivable (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Receivables with Imputed Interest [Table Text Block]
  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Trade accounts

 $6,673,461  $6,117,359 

Premiums

  1,820,361   2,911,119 

Recoverables from reinsurers

  4,045,741   3,283,071 

Allowance for credit losses

  (223,114)  (170,305)
         

Total Accounts Receivable, net

 $12,316,449  $12,141,244 
v3.24.1.1.u2
Note 5 - Property and Equipment (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Property, Plant and Equipment [Table Text Block]
  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Structures and displays

 $65,865,504  $65,736,121 

Fiber, towers, and broadband equipment

  105,701,522   97,974,753 

Land

  583,892   583,892 

Vehicles and equipment

  10,805,391   10,699,920 

Office furniture and equipment

  5,421,083   5,384,720 

Accumulated depreciation

  (39,210,811)  (36,112,643)
         

Total Property and Equipment, net

 $149,166,581  $144,266,763 
v3.24.1.1.u2
Note 6 - Business Acquisitions (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Business Acquisition, Pro Forma Information [Table Text Block]
  

For the Three Months Ended

 
  

March 31,

 
  

2024

  

2023

 
         

Revenue

 $25,552,731  $23,539,956 
         

Net Loss Attributable to Common Stockholders

 $(2,808,081) $(3,024,109)
         

Basic Net Loss per Share

 $(0.09) $(0.10)
         

Diluted Net Loss per Share

 $(0.09) $(0.10)
         

Basic Weighted Average Class A and Class B Common Shares Outstanding

  31,331,597   30,524,067 
         

Diluted Weighted Average Class A and Class B Common Shares Outstanding

  31,331,597   30,524,067 
v3.24.1.1.u2
Note 7 - Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Intangible Assets and Goodwill [Table Text Block]
  

March 31, 2024

  

December 31, 2023

 
      

Accumulated

          

Accumulated

     
  

Cost

  

Amortization

  

Balance

  

Cost

  

Amortization

  

Balance

 
                         

Customer relationships

 $72,028,493  $(34,776,725) $37,251,768  $72,028,493  $(33,426,898) $38,601,595 

Permits, licenses, and lease acquisition costs

  11,813,725   (5,832,860)  5,980,865   11,793,354   (5,562,205)  6,231,149 

Site location

  849,347   (377,410)  471,937   849,347   (363,332)  486,015 

Noncompetition agreements

  626,000   (625,164)  836   626,000   (624,600)  1,400 

Technology

  1,128,000   (533,865)  594,135   1,128,000   (509,250)  618,750 

Trade names and trademarks

  11,152,200   (1,827,293)  9,324,907   11,152,200   (1,680,459)  9,471,741 

Nonsolicitation agreement

  103,000   (46,716)  56,284   103,000   (40,500)  62,500 

Capitalized contract costs

  2,976,676   (461,956)  2,514,720   2,974,125   (387,990)  2,586,135 

Indefinite lived intangibles

  7,473,016   -   7,473,016   7,473,016   -   7,473,016 
                         

Total

 $108,150,457  $(44,481,989) $63,668,468  $108,127,535  $(42,595,234) $65,532,301 
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]
  

March 31,

         
  

2025

  

2026

  

2027

  

2028

  

2029

  

Thereafter

  

Total

 
                             

Customer relationships

 $5,428,084  $5,428,084  $5,424,808  $5,391,062  $4,238,151  $11,341,579  $37,251,768 

Permits, licenses, and lease acquisition costs

  1,088,953   1,068,732   1,042,142   1,010,192   570,265   1,200,581   5,980,865 

Site location

  56,623   56,623   56,623   56,623   56,623   188,822   471,937 

Noncompetition agreements

  836   -   -   -   -   -   836 

Technology

  99,000   99,000   99,000   99,000   99,000   99,135   594,135 

Trade names and trademarks

  590,567   590,567   574,431   525,667   525,667   6,518,008   9,324,907 

Nonsolicitation agreement

  25,000   25,000   6,284   -   -   -   56,284 

Capitalized contract costs

  297,668   297,668   297,668   297,668   297,668   1,026,380   2,514,720 
                             

Total

 $7,586,731  $7,565,674  $7,500,956  $7,380,212  $5,787,374  $20,374,505  $56,195,452 

Customer relationships

  82 

Permits, licenses, and lease acquisition costs

  66 

Site location

  100 

Noncompetition agreements

  5 

Technology

  72 

Trade names and trademarks

  189 

Nonsolicitation agreement

  27 

Capitalized contract costs

  101 
v3.24.1.1.u2
Note 8 - Investments, Including Investments Accounted for Using the Equity Method (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Investment [Table Text Block]
  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

U.S. Treasury notes held to maturity

 $22,450,076  $19,195,228 

Common stock warrants of Sky Harbour Group Corporation

  13,586,811   5,558,241 
         

Total

 $36,036,887  $24,753,469 
Debt Securities, Trading, and Equity Securities, FV-NI [Table Text Block]
      

Gross

     
      

Unrealized

  

Fair

 
  

Cost

  

Gain (Loss)

  

Value

 
             

Marketable equity securities, March 31, 2024

 $2,246,440  $182,994  $2,429,434 
             

Marketable equity securities, December 31, 2023

 $2,279,723  $(69,686) $2,210,037 
Schedule of Available-for-Sale Securities Reconciliation [Table Text Block]
      

Gross

     
      

Unrealized

  

Fair

 
  

Cost

  

Gain (Loss)

  

Value

 
             

U.S. Treasury trading securities, March 31, 2024

 $13,753,341  $45,625  $13,798,966 
             

U.S. Treasury trading securities, December 31, 2023

 $47,162,564  $(49,905) $47,112,659 
  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Investments in special purpose entities

 $62,853,598  $64,697,093 

Preferred stock

  348,694   348,694 

Voting preferred stock of MyBundle TV Inc.

  3,000,000   3,000,000 

Voting common stock of CB&T Holding Corporation

  19,058,485   19,058,485 
         

Total

 $85,260,777  $87,104,272 
Investments in and Advances to Affiliates [Table Text Block]
  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Beginning of year

 $94,244,788  $118,218,389 

Additional investments in unconsolidated affiliates

  -   19,500 

Distributions received

  -   (271,355)

Reclassification to consolidated subsidiaries

  -   (15,832,981)

Equity in income (loss) of unconsolidated affiliates

  (10,171,615)  (7,888,765)
         

End of period

 $84,073,173  $94,244,788 
Equity Method Investments [Table Text Block]
  

For the Three Months Ended

 
  

March 31,

 
  

2024

  

2023

 
         

Revenue

 $3,595,392  $3,648,762 

Gross profit

  2,644,749   3,017,056 

Net loss from operations

  (5,048,707)  (4,865,810)

Net loss

  (20,990,578)  (5,985,768)
v3.24.1.1.u2
Note 9 - Fair Value (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Fair Value, Assets Measured on Recurring and Nonrecurring Basis [Table Text Block]
  

Total Carrying Amount in Consolidated Balance Sheet

  

Quoted Prices in Active Markets for Identical Assets

  

Realized Gains and (Losses) Included in Current Period Earnings (Loss)

  

Total Changes in Fair Values Included in Current Period Earnings (Loss)

 
                 

Marketable equity securities and U.S. Treasury trading securities at March 31, 2024

 $16,228,400  $16,228,400  $1,611  $228,619 
                 

Marketable equity securities and U.S. Treasury trading securities at December 31, 2023

 $49,322,696  $49,322,696  $740,892  $4,411,489 
v3.24.1.1.u2
Note 10 - Asset Retirement Obligations (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Change in Asset Retirement Obligation [Table Text Block]

Balance, December 31, 2023

 $3,794,985 

Additions

  - 

Liabilities settled

  - 

Accretion expense

  52,671 
     

Balance, March 31, 2024

 $3,847,656 
v3.24.1.1.u2
Note 11 - Capital Stock (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Share-Based Payment Arrangement, Option, Activity [Table Text Block]
  

Shares Under Warrants

  

Weighted Average Exercise Price

  Weighted Average Remaining Contractual Life (in years)  

Aggregate Intrinsic Value of Vested Warrants

 
                 

Outstanding as of December 31, 2023

  105,556  $9.95   1.50  $610,114 
                 

Issued

  -             

Exercised

  -             

Expired

  -             
                 

Outstanding as of March 31, 2024

  105,556  $9.95   1.25  $581,614 
v3.24.1.1.u2
Note 13 - Leases (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Lease, Cost [Table Text Block]
  

For the Three Months Ended

  
  

March 31,

  
  

2024

  

2023

 

Statement of Operations Classification

          

Lease cost

 $2,133,009  $2,176,629 

Cost of billboard revenues and general and administrative

Variable and short-term lease cost

  735,931   577,375 

Cost of billboard revenues and general and administrative

          

Total Lease Cost

 $2,868,940  $2,754,004  
Supplemental Cash Flow Information Related to Operating Leases [Table Text Block]
  

For the Three Months Ended

 
  

March 31,

 
  

2024

  

2023

 
         

Cash payments for operating leases

 $2,190,590  $2,246,389 

New operating lease assets obtained in exchange for operating lease liabilities

 $1,090,473  $791,724 
Operating Lease Assets and Liabilities [Table Text Block]
  

March 31, 2024

  

December 31, 2023

 

Balance Sheet Classification

          

Lease assets

 $61,070,794  $61,399,460 

Other Assets: Right of use assets

          

Current lease liabilities

 $5,093,879  $5,085,221 

Current Liabilities: Lease liabilities

Noncurrent lease liabilities

  56,035,911   56,438,308 

Long-term Liabilities: Lease liabilities

          

Total Lease Liabilities

 $61,129,790  $61,523,529  
Lessee, Operating Lease, Liability, to be Paid, Maturity [Table Text Block]
  

March 31, 2024

 
     

2025

 $7,979,315 

2026

  7,745,229 

2027

  7,269,183 

2028

  6,964,908 

2029

  6,581,894 

Thereafter

  54,902,311 
     

Total lease payments

  91,442,840 

Less imputed interest

  (30,313,050)
     

Present Value of Lease Liabilities

 $61,129,790 
v3.24.1.1.u2
Note 14 - Industry Segments (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Segment Reporting Information, by Segment [Table Text Block]
                      

Total

 

Three Months Ended March 31, 2024

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Revenue

 $5,041,777  $10,696,660  $9,683,429  $130,865  $-  $25,552,731 

Segment gross profit

  3,134,856   6,906,026   7,185,317   130,865   -   17,357,064 

Segment income (loss) from operations

  430,575   1,502,932   (1,650,252)  (766,967)  (1,574,569)  (2,058,281)

Capital expenditures

  10,692   603,258   7,832,138   -   -   8,446,088 

Depreciation and amortization

  83,912   2,240,534   2,986,104   -   27,577   5,338,127 
                      

Total

 

Three Months Ended March 31, 2023

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Revenue

 $3,973,656  $10,302,223  $8,539,906  $-  $-  $22,815,785 

Segment gross profit

  2,410,624   6,494,559   5,965,555   -   -   14,870,738 

Segment income (loss) from operations

  229,721   1,332,110   (1,699,366)  (559,956)  (2,279,301)  (2,976,792)

Capital expenditures

  6,125   559,995   7,383,081   62,258   -   8,011,459 

Depreciation and amortization

  75,597   2,213,430   2,193,130   -   27,187   4,509,344 
                      

Total

 

As of March 31, 2024

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Accounts receivable, net

 $6,900,102  $3,945,530  $923,709  $547,108  $-  $12,316,449 

Goodwill

  11,325,138   130,903,950   39,614,422   536,626   -   182,380,136 

Total assets

  66,332,273   264,451,613   187,256,698   100,062,160   139,235,893   757,338,637 
                      

Total

 

As of December 31, 2023

 

GIG

  

LMH

  

BOB

  

BOAM

  

Unallocated

  

Consolidated

 
                         

Accounts receivable, net

 $7,124,471  $4,060,259  $689,817  $251,154  $15,543  $12,141,244 

Goodwill

  11,325,138   130,903,950   39,614,422   536,626   -   182,380,136 

Total assets

  71,723,355   267,205,346   183,151,741   100,739,644   145,387,006   768,207,092 
v3.24.1.1.u2
Note 15 - Reserves for Losses and Loss Adjustment Expenses (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Liability for Unpaid Claims and Claims Adjustment Expense [Table Text Block]
  

2024

  

2023

 

Gross reserve for unpaid losses and loss adjustment expenses, beginning of year

 $5,733,444  $2,105,579 

Less: reinsurance recoverable on unpaid losses

  3,283,071   415,000 

Net reserve for unpaid losses and loss adjustment expenses, beginning of year

  2,450,373   1,690,579 
         

Incurred losses and loss adjustment expenses:

        

Current year

  816,563   633,370 

Prior year

  (135,890)  (59,999)

Total net losses and loss adjustment expense incurred

  680,673   573,371 
         

Payments:

        

Current year

  239,500   84,356 

Prior year

  (32,186)  196,420 

Total payments:

  207,314   280,776 
         

Net reserves for unpaid losses and loss adjustment expenses, end of year

  2,923,732   1,983,174 

Reinsurance recoverable on unpaid losses, net of allowance

  1,674,699   415,000 
         

Gross reserves for unpaid losses and loss adjustment expenses, end of year

 $4,598,431  $2,398,174 
v3.24.1.1.u2
Note 2 - Summary of Significant Accounting Policies (Details Textual) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Assets $ 757,338,637   $ 768,207,092
Liabilities 143,247,299   151,754,831
Ceded Premiums Earned $ 878,017 $ 338,262  
Minimum [Member]      
Lessor, Operating Lease, Term of Contract (Month) 1 month    
Maximum [Member]      
Lessor, Operating Lease, Term of Contract (Month) 3 years    
The 24th Street Funds, Special Purpose Entities [Member]      
Investment Owned, Fair Value $ 63,000,000   65,000,000
Variable Interest Entity, Primary Beneficiary [Member]      
Assets 96,000,000   96,500,000
Liabilities $ 200,000   $ 132,000
v3.24.1.1.u2
Note 3 - Cash, Cash Equivalents, and Restricted Cash - Schedule of Restricted Cash and Cash Equivalents (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Mar. 31, 2023
Dec. 31, 2022
Cash and cash equivalents $ 17,402,976 $ 21,946,884    
Funds held as collateral 9,569,856 14,101,531    
Cash held by BOAM funds and other 33,093,703 3,364,789    
Total Cash, Cash Equivalents, and Restricted Cash as Presented in the Consolidated Statements of Cash Flows $ 60,066,535 $ 39,413,204 $ 48,523,648 $ 54,666,512
v3.24.1.1.u2
Note 4 - Accounts Receivable - Schedule of Receivables (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Allowance for credit losses $ (223,114) $ (170,305)
Accounts receivable, net 12,316,449 12,141,244
Trade Accounts Receivable [Member]    
Accounts receivable, gross 6,673,461 6,117,359
Premium [Member]    
Accounts receivable, gross 1,820,361 2,911,119
Recoverables From Reinsurers [Member]    
Accounts receivable, gross $ 4,045,741 $ 3,283,071
v3.24.1.1.u2
Note 5 - Property and Equipment (Details Textual) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Depreciation $ 3,451,373 $ 2,707,317
v3.24.1.1.u2
Note 5 - Property and Equipment - Schedule of Property, Plant and Equipment (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Accumulated depreciation $ (39,210,811) $ (36,112,643)
Total Property and Equipment, net 149,166,581 144,266,763
Structures and Displays [Member]    
Property, plant and equipment, gross 65,865,504 65,736,121
Fiber, Towers, and Broadband Equipment [Member]    
Property, plant and equipment, gross 105,701,522 97,974,753
Land [Member]    
Property, plant and equipment, gross 583,892 583,892
Vehicles and Equipment [Member]    
Property, plant and equipment, gross 10,805,391 10,699,920
Office Furniture and Equipment [Member]    
Property, plant and equipment, gross $ 5,421,083 $ 5,384,720
v3.24.1.1.u2
Note 6 - Business Acquisitions (Details Textual) - USD ($)
3 Months Ended
Oct. 24, 2023
Jun. 16, 2023
May 01, 2023
Mar. 31, 2024
Dec. 31, 2023
May 31, 2023
Goodwill       $ 182,380,136 $ 182,380,136  
Minimum [Member]            
Acquired Property, Plant and Equipment, Weighted Average Useful Life (Year)       4 years    
Acquired Finite-Lived Intangible Assets, Weighted Average Useful Life (Year)       5 years    
Maximum [Member]            
Acquired Property, Plant and Equipment, Weighted Average Useful Life (Year)       20 years    
Acquired Finite-Lived Intangible Assets, Weighted Average Useful Life (Year)       50 years    
The 24th Street Asset Management, LLC [Member] | Boston Omaha Asset Management, LLC [Member]            
Business Acquisition, Percentage of Voting Interests Acquired     100.00%      
Business Combination, Consideration Transferred     $ 5,016,494      
Business Combination, Step Acquisition, Equity Interest in Acquiree, Percentage           48.00%
Payments to Acquire Businesses, Gross     $ 2,759,072      
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in shares)     45,644      
Business Combination, Step Acquisition, Equity Interest in Acquiree, Fair Value     $ 9,110,478      
Goodwill, Acquired During Period     536,626      
The 24th Street Asset Management, LLC [Member] | Boston Omaha Asset Management, LLC [Member] | Holdback Cash Consideration [Member]            
Payments to Acquire Businesses, Gross     $ 1,254,102      
Broadband [Member}            
Payments to Acquire Businesses, Gross   $ 2,881,000        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment   844,500        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill   1,046,000        
Goodwill   $ 990,500        
Broadband [Member} | Customer Relationships [Member]            
Finite-Lived Intangible Asset, Useful Life (Year)   15 years        
Cable Systems [Member]            
Business Combination, Consideration Transferred $ 4,375,000          
Payments to Acquire Businesses, Gross 3,937,500          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment 1,664,240          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill 1,797,000          
Goodwill 913,760          
Business Combination, Consideration Transferred, Other $ 437,500          
Cable Systems [Member] | Customer Relationships [Member]            
Finite-Lived Intangible Asset, Useful Life (Year) 15 years          
v3.24.1.1.u2
Note 6 - Business Acquisitions - Pro Forma Information (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Revenue $ 25,552,731 $ 23,539,956
Net Loss Attributable to Common Stockholders $ (2,808,081) $ (3,024,109)
Basic Net Loss per Share (in dollars per share) $ (0.09) $ (0.1)
Diluted Net Loss per Share (in dollars per share) $ (0.09) $ (0.1)
Basic Weighted Average Class A and Class B Common Shares Outstanding (in shares) 31,331,597 30,524,067
Diluted Weighted Average Class A and Class B Common Shares Outstanding (in shares) 31,331,597 30,524,067
v3.24.1.1.u2
Note 7 - Intangible Assets (Details Textual) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Amortization $ 1,886,754 $ 1,802,027
v3.24.1.1.u2
Note 7 - Intangible Assets - Schedule of Intangible Assets (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Accumulated amortization $ (44,481,989) $ (42,595,234)
Balance 56,195,452  
Balance 7,473,016 7,473,016
Total, cost 108,150,457 108,127,535
Intangible assets, net 63,668,468 65,532,301
Customer Relationships [Member]    
Cost 72,028,493 72,028,493
Accumulated amortization (34,776,725) (33,426,898)
Balance 37,251,768 38,601,595
Permits, Licenses and Lease Acquisition Costs [Member]    
Cost 11,813,725 11,793,354
Accumulated amortization (5,832,860) (5,562,205)
Balance 5,980,865 6,231,149
Site Location [Member]    
Cost 849,347 849,347
Accumulated amortization (377,410) (363,332)
Balance 471,937 486,015
Noncompete Agreements [Member]    
Cost 626,000 626,000
Accumulated amortization (625,164) (624,600)
Balance 836 1,400
Technology-Based Intangible Assets [Member]    
Cost 1,128,000 1,128,000
Accumulated amortization (533,865) (509,250)
Balance 594,135 618,750
Trademarks and Trade Names [Member]    
Cost 11,152,200 11,152,200
Accumulated amortization (1,827,293) (1,680,459)
Balance 9,324,907 9,471,741
Nonsolicitation Agreement [Member]    
Cost 103,000 103,000
Accumulated amortization (46,716) (40,500)
Balance 56,284 62,500
Capitalized Contract Costs [Member]    
Cost 2,976,676 2,974,125
Accumulated amortization (461,956) (387,990)
Balance $ 2,514,720 $ 2,586,135
v3.24.1.1.u2
Note 7 - Intangible Assets - Schedule of Future Amortization, Intangible Assets (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
2024 $ 7,586,731  
2025 7,565,674  
2026 7,500,956  
2027 7,380,212  
2028 5,787,374  
Thereafter 20,374,505  
Total 56,195,452  
Customer Relationships [Member]    
2024 5,428,084  
2025 5,428,084  
2026 5,424,808  
2027 5,391,062  
2028 4,238,151  
Thereafter 11,341,579  
Total $ 37,251,768 $ 38,601,595
Customer Relationships [Member] | Weighted Average [Member]    
Intangible assets, weighted average useful life (Month) 82 months  
Permits, Licenses and Lease Acquisition Costs [Member]    
2024 $ 1,088,953  
2025 1,068,732  
2026 1,042,142  
2027 1,010,192  
2028 570,265  
Thereafter 1,200,581  
Total $ 5,980,865 6,231,149
Permits, Licenses and Lease Acquisition Costs [Member] | Weighted Average [Member]    
Intangible assets, weighted average useful life (Month) 66 months  
Site Location [Member]    
2024 $ 56,623  
2025 56,623  
2026 56,623  
2027 56,623  
2028 56,623  
Thereafter 188,822  
Total $ 471,937 486,015
Site Location [Member] | Weighted Average [Member]    
Intangible assets, weighted average useful life (Month) 100 months  
Noncompete Agreements [Member]    
2024 $ 836  
2025 0  
2026 0  
2027 0  
2028 0  
Thereafter 0  
Total $ 836 1,400
Noncompete Agreements [Member] | Weighted Average [Member]    
Intangible assets, weighted average useful life (Month) 5 months  
Technology-Based Intangible Assets [Member]    
2024 $ 99,000  
2025 99,000  
2026 99,000  
2027 99,000  
2028 99,000  
Thereafter 99,135  
Total $ 594,135 618,750
Technology-Based Intangible Assets [Member] | Weighted Average [Member]    
Intangible assets, weighted average useful life (Month) 72 months  
Trademarks and Trade Names [Member]    
2024 $ 590,567  
2025 590,567  
2026 574,431  
2027 525,667  
2028 525,667  
Thereafter 6,518,008  
Total $ 9,324,907 9,471,741
Trademarks and Trade Names [Member] | Weighted Average [Member]    
Intangible assets, weighted average useful life (Month) 189 months  
Nonsolicitation Agreement [Member]    
2024 $ 25,000  
2025 25,000  
2026 6,284  
2027 0  
2028 0  
Thereafter 0  
Total $ 56,284 62,500
Nonsolicitation Agreement [Member] | Weighted Average [Member]    
Intangible assets, weighted average useful life (Month) 27 months  
Capitalized Contract Costs [Member]    
2024 $ 297,668  
2025 297,668  
2026 297,668  
2027 297,668  
2028 297,668  
Thereafter 1,026,380  
Total $ 2,514,720 $ 2,586,135
Capitalized Contract Costs [Member] | Weighted Average [Member]    
Intangible assets, weighted average useful life (Month) 101 months  
v3.24.1.1.u2
Note 8 - Investments, Including Investments Accounted for Using the Equity Method (Details Textual) - USD ($)
1 Months Ended 3 Months Ended 4 Months Ended
Nov. 02, 2023
May 01, 2023
Jan. 25, 2022
Sep. 14, 2021
Jul. 31, 2023
Oct. 31, 2020
May 31, 2018
Dec. 31, 2023
Mar. 31, 2022
Nov. 30, 2020
Mar. 31, 2024
Nov. 29, 2023
Nov. 01, 2023
May 31, 2023
Apr. 25, 2022
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share)               $ 9.95     $ 9.95        
Common Stock, Par or Stated Value Per Share (in dollars per share)                             $ 0.001
Common Class A [Member]                              
Common Stock, Par or Stated Value Per Share (in dollars per share)               $ 0.001     $ 0.001        
CB&T Holding Corporation [Member]                              
Equity Method Investment, Ownership Percentage             15.60%                
Yellowstone Acquisition Company [Member]                              
Equity Method Investment, Ownership Percentage                   20.00%          
Sky Harbour Group Corporation [Member]                              
Payments to Acquire Equity Method Investments       $ 55,000,000                      
Sky Harbour Group Corporation Class A Common Stock [Member]                              
Equity Method Investment, Ownership Percentage 19.80%                   19.80%   22.90%    
Payments to Acquire Equity Method Investments     $ 45,000,000                        
Equity Method Investment, Shares, Converted from Other Equity (in shares)     5,500,000                        
Equity Method Investment, Price Per Share (in dollars per share)     $ 10                        
Equity Method Investment, Shares (in shares)     4,500,000           13,118,474   13,118,474        
Deconsolidation, Gain (Loss), Amount                 $ 24,977,740            
Deconsolidation, Gain (Loss), Recognized, Amount                 10,000,000            
Deconsolidation, Gain (Loss), Assets and Liabilities                 $ 15,000,000            
Undistributed Earnings (Loss) Allocated to Participating Securities, Basic               $ 2,200,000              
Equity Method Investment, Quoted Market Value                     $ 167,500,000        
Yellowstone Acquisition Company [Member]                              
Proceeds from Issuance Initial Public Offering           $ 125,000,000                  
Yellowstone Acquisition Company [Member] | IPO [Member]                              
Units Issued During Period, Number (in shares)           13,598,898                  
Units Issued During Period, Price Per Unit (in dollars per share)           $ 10                  
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share)           11.5                  
Sale of Unit, Price Per Unit (in dollars per share)           $ 10                  
Yellowstone Acquisition Company [Member] | IPO [Member] | Common Class A [Member]                              
Units Issued During Period, Number of Common Stock, Shares (in shares)           1                  
Yellowstone Acquisition Company Warrants [Member] | IPO [Member]                              
Units Issued During Period, Number of Warrants (in shares)           0.5                  
BOC Yellowstone LLC [Member] | Non-redeemable Private Placement Warrants [Member]                              
Class of Warrant or Right, Exercise Price of Warrants or Rights (in dollars per share)                   $ 11.5          
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares)                   7,719,779          
Class of Warrant or Right, Number of Securities Called by Each Warrant or Right (in shares)                   1          
BOC Yellowstone LLC [Member] | Class B Common Stock of Yellowstone Acquisition Company [Member]                              
Payments to Acquire Investments, Total                   $ 7,800,000          
Investment Owned, Balance, Shares (in shares)                   3,399,724          
Sky Harbour Group Corporation [Member] | Private Placement [Member]                              
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares) 1,141,600                            
Stock Issued During Period, Shares, New Issues (in shares) 6,586,154                            
Common Stock, Par or Stated Value Per Share (in dollars per share) $ 0.0001                            
Proceeds from Issuance or Sale of Equity $ 42,810,000                            
Sky Harbour Group Corporation [Member] | Additional PIPE Offering [Member]                              
Class of Warrant or Right, Number of Securities Called by Warrants or Rights (in shares)                       400,000      
Common Stock, Par or Stated Value Per Share (in dollars per share)                       $ 0.0001      
Proceeds from Issuance or Sale of Equity $ 57,810,000                            
Equity Offering, Maximum Shares (in shares)                       2,307,692      
Equity Offering, Maximum Amount                       $ 15,000,000      
The 24th Street Asset Management, LLC [Member] | Boston Omaha Asset Management, LLC [Member]                              
Business Acquisition, Percentage of Voting Interests Acquired   100.00%                          
Business Combination, Consideration Transferred   $ 5,016,494                          
Business Combination, Step Acquisition, Equity Interest in Acquiree, Percentage                           48.00%  
Payments to Acquire Businesses, Gross   $ 2,759,072                          
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in shares)   45,644                          
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain   $ 4,600,000                          
The 24th Street Asset Management, LLC [Member] | Boston Omaha Asset Management, LLC [Member] | Holdback Cash Consideration [Member]                              
Payments to Acquire Businesses, Gross   $ 1,254,102                          
CB&T Holding Corporation [Member]                              
Payments to Acquire Businesses, Gross             $ 19,058,485                
My Bundle TV Inc. [Member]                              
Payments to Acquire Businesses, Gross         $ 3,000,000                    
Business Combination Agreement with SHG [Member]                              
Payments to Acquire Businesses, Gross       55,000,000                      
Business Acquisition, Backstop Agreed to Be Provided to Acquiree, Maximum Value       $ 45,000,000                      
Business Acquisition, Backstop Agreed to Be Provided to Acquiree, Price Per Share (in dollars per share)       $ 10                      
v3.24.1.1.u2
Note 8 - Investments, Including Investments Accounted for Using the Equity Method - Schedule of Investments (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Short-term Investments $ 36,036,887 $ 24,753,469
Short-term Investments 36,036,887 24,753,469
U.S. Treasury Notes and Corporate Bonds [Member]    
Short-term Investments 22,450,076 19,195,228
Short-term Investments 22,450,076 19,195,228
Common Stock Warrants of Sky Harbour Group Corporation [Member]    
Short-term Investments 13,586,811 5,558,241
Short-term Investments $ 13,586,811 $ 5,558,241
v3.24.1.1.u2
Note 8 - Investments, Including Investments Accounted for Using the Equity Method - Marketable Equity Securities and Trading Securities (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Marketable equity securities, Cost $ 2,246,440 $ 2,279,723
Marketable equity securities, Gross Unrealized Gain (Loss) 182,994 (69,686)
Marketable equity securities $ 2,429,434 $ 2,210,037
v3.24.1.1.u2
Note 8 - Investments, Including Investments Accounted for Using the Equity Method - Available for Sale Securities (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Long-term investments $ 85,260,777 $ 87,104,272
US Treasury Notes Securities [Member]    
U.S. Treasury notes, Cost 13,753,341 47,162,564
U.S. Treasury notes, Gross Unrealized Gain (Loss) 45,625 (49,905)
U.S. Treasury notes, Fair Value 13,798,966 47,112,659
Special Purpose Entities [Member]    
Long-term investments 62,853,598 64,697,093
Preferred Stock [Member]    
Long-term investments 348,694 348,694
My Bundle TV Inc. [Member]    
Long-term investments 3,000,000 3,000,000
Voting Common Stock of Privately Held Company CB&T Holding Corporation [Member]    
Long-term investments $ 19,058,485 $ 19,058,485
v3.24.1.1.u2
Note 8 - Investments, Including Investments Accounted for Using the Equity Method (As Restated) - Reconciliation of the Company's Investments in Equity Affiliates (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Beginning of year $ 94,244,788 $ 118,218,389 $ 118,218,389
Additional investments in unconsolidated affiliates 0   19,500
Distributions received 0   (271,355)
Reclassification to consolidated subsidiaries 0   15,832,981
Equity in income (loss) of unconsolidated affiliates (10,171,615) $ (4,980,078) (7,888,765)
End of period $ 84,073,173   $ 94,244,788
v3.24.1.1.u2
Note 8 - Investments, Including Investments Accounted for Using the Equity Method - Summarized Financial Data (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Revenue $ 25,552,731 $ 22,815,785
Gross profit 17,357,064 14,870,738
Net loss (3,247,051) (3,439,852)
Equity Method Investment, Nonconsolidated Investee or Group of Investees [Member]    
Revenue 3,595,392 3,648,762
Gross profit 2,644,749 3,017,056
Net loss from operations (5,048,707) (4,865,810)
Net loss $ (20,990,578) $ (5,985,768)
v3.24.1.1.u2
Note 9 - Fair Value (Details Textual)
3 Months Ended
Mar. 31, 2024
USD ($)
shares
Mar. 31, 2023
USD ($)
Dec. 31, 2023
USD ($)
Nov. 02, 2023
Nov. 01, 2023
Mar. 31, 2022
shares
Jan. 25, 2022
shares
Long-Term Debt $ 27,135,708            
Boston Omaha [Member]              
Equity Securities, FV-NI, Total 84,000,000            
The 24th Street Funds, Special Purpose Entities [Member]              
Investment Owned, Fair Value $ 63,000,000   $ 65,000,000        
The 24th Street Funds, Special Purpose Entities [Member] | Measurement Input, Cap Rate [Member] | Minimum [Member]              
Investment Company, Investment Owned, Measurement Input 0.065            
The 24th Street Funds, Special Purpose Entities [Member] | Measurement Input, Cap Rate [Member] | Maximum [Member]              
Investment Company, Investment Owned, Measurement Input 0.0675            
Sky Harbour Group Corporation Class A Common Stock [Member]              
Equity Method Investment, Ownership Percentage 19.80%     19.80% 22.90%    
Equity Method Investment, Shares (in shares) | shares 13,118,474         13,118,474 4,500,000
Equity Method Investment, Quoted Market Value $ 167,500,000            
Private Placement Warrants [Member]              
Fair Value Adjustment of Warrants 8,000,000 $ 2,300,000          
Fair Value, Inputs, Level 2 [Member]              
Long-Term Debt, Fair Value $ 24,743,380            
v3.24.1.1.u2
Note 9 - Fair Value - Fair Values for Investments (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Realized gains (losses) $ 1,611 $ 740,892
Changes in fair values 228,619 4,411,489
Reported Value Measurement [Member]    
Carrying amount 16,228,400 49,322,696
Estimate of Fair Value Measurement [Member] | Fair Value, Inputs, Level 1 [Member]    
Carrying amount $ 16,228,400 $ 49,322,696
v3.24.1.1.u2
Note 10 - Asset Retirement Obligations - Asset Retirement Obligations (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Balance, December 31, 2023 $ 3,794,985  
Additions 0  
Liabilities settled 0  
Accretion expense 52,671 $ 53,823
Balance, March 31, 2024 $ 3,847,656  
v3.24.1.1.u2
Note 11 - Capital Stock (Details Textual)
3 Months Ended 12 Months Ended
Mar. 31, 2024
USD ($)
$ / shares
shares
Mar. 31, 2023
USD ($)
Dec. 31, 2023
USD ($)
$ / shares
shares
Dec. 08, 2022
USD ($)
Apr. 25, 2022
$ / shares
shares
Common Stock, Par or Stated Value Per Share (in dollars per share) | $ / shares         $ 0.001
Offering of Debt Securities and Warrants, Maximum (in shares)         500,000,000
Maximum Shares of Common Stock Registered by Certain Selling Shareholders (in shares)         8,297,093
Proceeds from Issuance of Common Stock | $ $ 0 $ 28,105,461      
Class of Warrant or Right, Outstanding (in shares) 105,556   105,556    
Warrants for Common Class B Stock [Member]          
Class of Warrant or Right, Outstanding (in shares) 104,772        
Warrants for Common Class A Stock [Member]          
Class of Warrant or Right, Outstanding (in shares) 784        
Common Class A [Member]          
Common Stock, Par or Stated Value Per Share (in dollars per share) | $ / shares $ 0.001   $ 0.001    
Common Class B [Member]          
Common Stock, Par or Stated Value Per Share (in dollars per share) | $ / shares $ 0.001   $ 0.001    
Common Stock, Voting Rights Per Share 10        
At The Market Offering [Member] | Common Class A [Member]          
Stock Issued During Period, Shares, New Issues (in shares)     1,532,065    
Proceeds from Issuance of Common Stock | $     $ 37,526,663    
Commission, Percent of Gross Sales Price Per Share     3.00%    
At The Market Offering [Member] | Common Class A [Member] | Maximum [Member]          
Equity Offering Program, Aggregate Share Price | $ $ 100,000,000     $ 100,000,000  
v3.24.1.1.u2
Note 11 - Capital Stock - Summary of Warrant Activity (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Outstanding (in shares) 105,556  
Outstanding, weighted average exercise price (in dollars per share) $ 9.95  
Outstanding, weighted average remaining contractual life (Year) 1 year 3 months 1 year 6 months
Outstanding, aggregate intrinsic value of vested warrants $ 581,614 $ 610,114
Issued (in shares) 0  
Exercised (in shares) 0  
Expired (in shares) 0  
Outstanding (in shares) 105,556 105,556
Outstanding, weighted average exercise price (in dollars per share) $ 9.95 $ 9.95
v3.24.1.1.u2
Note 12 - Long-term Debt (Details Textual)
3 Months Ended
Mar. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Sep. 22, 2023
USD ($)
Sep. 21, 2023
USD ($)
Dec. 31, 2022
Jun. 30, 2022
USD ($)
Dec. 31, 2021
Dec. 06, 2021
USD ($)
Aug. 12, 2019
USD ($)
Long-Term Debt $ 27,135,708                
Long-Term Debt, Current Maturities 825,864 $ 814,667              
First National Bank of Omaha [Member]                  
Line of Credit Facility, Maximum Borrowing Capacity 10,000,000   $ 10,000,000 $ 5,000,000         $ 40,000,000
Credit Agreement, Maximum Dividend Amount           $ 8,125,000      
Long-term Line of Credit, Total $ 0                
Minimum Consolidated Leverage Ratio Requirement   3     3.25   3.5    
Consolidated Fixed Charge Ratio Requirement   1.15              
First National Bank of Omaha [Member] | Revolving Credit Facility [Member] | Minimum [Member]                  
Debt Instrument, Basis Spread on Variable Rate 0.65%                
First National Bank of Omaha [Member] | Revolving Credit Facility [Member] | Maximum [Member]                  
Debt Instrument, Basis Spread on Variable Rate 1.15%                
First National Bank of Omaha [Member] | Term Loan 1 [Member]                  
Debt Instrument, Face Amount               $ 30,000,000 18,000,000
Debt Instrument, Interest Rate, Stated Percentage               4.00%  
Long-Term Debt, Gross $ 30,000,000                
Long-Term Debt 27,135,708                
Long-Term Debt, Current Maturities $ 825,864                
First National Bank of Omaha [Member] | Term Loan 2 [Member]                  
Debt Instrument, Face Amount                 $ 5,500,000
v3.24.1.1.u2
Note 13 - Leases (Details Textual)
Mar. 31, 2024
Operating Lease, Weighted Average Remaining Lease Term (Year) 16 years 4 months 20 days
Operating Lease, Weighted Average Discount Rate, Percent 4.93%
v3.24.1.1.u2
Note 13 - Leases - Operating Lease Cost (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Lease cost $ 2,133,009 $ 2,176,629
Variable and short-term lease cost 735,931 577,375
Total Lease Cost $ 2,868,940 $ 2,754,004
v3.24.1.1.u2
Note 13 - Leases - Supplemental Cash Flow Information Related to Operating Leases (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash payments for operating leases $ 2,190,590 $ 2,246,389
New operating lease assets obtained in exchange for operating lease liabilities $ 1,090,473 $ 791,724
v3.24.1.1.u2
Note 13 - Leases - Operating Lease Assets and Liabilities (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Lease assets $ 61,070,794 $ 61,399,460
Current lease liabilities 5,093,879 5,085,221
Noncurrent lease liabilities 56,035,911 56,438,308
Total Lease Liabilities $ 61,129,790 $ 61,523,529
v3.24.1.1.u2
Note 13 - Leases - Maturity of Operating Lease Liabilities (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
2025 $ 7,979,315  
2026 7,745,229  
2027 7,269,183  
2028 6,964,908  
2029 6,581,894  
Thereafter 54,902,311  
Total lease payments 91,442,840  
Less imputed interest (30,313,050)  
Present Value of Lease Liabilities $ 61,129,790 $ 61,523,529
v3.24.1.1.u2
Note 14 - Industry Segments - Schedule of Segment Reporting Information, by Segment (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Revenue $ 25,552,731 $ 22,815,785  
Segment gross profit 17,357,064 14,870,738  
Segment income (loss) from operations (2,058,281) (2,976,792)  
Capital expenditures 8,446,088 8,011,459  
Depreciation and amortization 5,338,127 4,509,344  
Accounts receivable, net 12,316,449   $ 12,141,244
Goodwill 182,380,136   182,380,136
Total assets 757,338,637   768,207,092
Segment Reporting, Reconciling Item, Excluding Corporate Nonsegment [Member]      
Revenue 0 0  
Segment gross profit 0 0  
Segment income (loss) from operations (1,574,569) (2,279,301)  
Capital expenditures 0 0  
Depreciation and amortization 27,577 27,187  
Accounts receivable, net 0   15,543
Goodwill 0   0
Total assets 139,235,893   145,387,006
GIG [Member] | Operating Segments [Member]      
Revenue 5,041,777 3,973,656  
Segment gross profit 3,134,856 2,410,624  
Segment income (loss) from operations 430,575 229,721  
Capital expenditures 10,692 6,125  
Depreciation and amortization 83,912 75,597  
Accounts receivable, net 6,900,102   7,124,471
Goodwill 11,325,138   11,325,138
Total assets 66,332,273   71,723,355
LMH [Member] | Operating Segments [Member]      
Revenue 10,696,660 10,302,223  
Segment gross profit 6,906,026 6,494,559  
Segment income (loss) from operations 1,502,932 1,332,110  
Capital expenditures 603,258 559,995  
Depreciation and amortization 2,240,534 2,213,430  
Accounts receivable, net 3,945,530   4,060,259
Goodwill 130,903,950   130,903,950
Total assets 264,451,613   267,205,346
FIF [Member] | Operating Segments [Member]      
Revenue 9,683,429 8,539,906  
Segment gross profit 7,185,317 5,965,555  
Segment income (loss) from operations (1,650,252) (1,699,366)  
Capital expenditures 7,832,138 7,383,081  
Depreciation and amortization 2,986,104 2,193,130  
Accounts receivable, net 923,709   689,817
Goodwill 39,614,422   39,614,422
Total assets 187,256,698   183,151,741
BOAM [Member] | Operating Segments [Member]      
Revenue 130,865 0  
Segment gross profit 130,865 0  
Segment income (loss) from operations (766,967) (559,956)  
Capital expenditures 0 62,258  
Depreciation and amortization 0 $ 0  
Accounts receivable, net 547,108   251,154
Goodwill 536,626   536,626
Total assets $ 100,062,160   $ 100,739,644
v3.24.1.1.u2
Note 15 - Reserves for Losses and Loss Adjustment Expenses - Reserves Balance for Losses and Loss Adjustment Expenses (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Gross reserve for unpaid losses and loss adjustment expenses, beginning of year $ 5,733,444 $ 2,105,579
Less: reinsurance recoverable on unpaid losses 3,283,071 415,000
Net reserve for unpaid losses and loss adjustment expenses, beginning of year 2,450,373 1,690,579
Provision for losses and LAE claims arising in current year 816,563 633,370
Provision for losses and LAE claims arising in prior year (135,890) (59,999)
Total net losses and loss adjustment expense incurred 680,673 573,371
Losses and LAE payments for claims arising in current year 239,500 84,356
Losses and LAE payments for claims arising in prior years (32,186) 196,420
Losses and LAE payments for claims arising in total payments 207,314 280,776
Net reserves for unpaid losses and loss adjustment expenses, end of year 2,923,732 1,983,174
Reinsurance recoverable on unpaid losses, net of allowance 1,674,699 415,000
Gross reserves for unpaid losses and loss adjustment expenses, end of year $ 4,598,431 $ 2,398,174
v3.24.1.1.u2
Note 16 - Custodial Risk (Details Textual)
Mar. 31, 2024
USD ($)
Cash, Uninsured Amount $ 26,700,000
v3.24.1.1.u2
Note 17 - Subsequent Events (Details Textual) - USD ($)
1 Months Ended
May 09, 2024
Apr. 02, 2024
Apr. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Apr. 25, 2022
Common Stock, Par or Stated Value Per Share (in dollars per share)           $ 0.001
Common Class A [Member]            
Common Stock, Par or Stated Value Per Share (in dollars per share)       $ 0.001 $ 0.001  
Common Class B [Member]            
Common Stock, Par or Stated Value Per Share (in dollars per share)       $ 0.001 $ 0.001  
Subsequent Event [Member]            
Release of Restricted Cash     $ 10,500,000      
Subsequent Event [Member] | Separation Agreement [Member]            
Severance Costs $ 960,000          
Deferred Compensation Arrangement with Individual, Recorded Liability 75,000          
Compensation Expense, Excluding Cost of Good and Service Sold 250,000          
Stock Issued During Period, Value, Repurchase of Equity 9,175,600          
Payments for Repurchase of Equity $ 8,800,480          
Stock Issued During Period, Shares, Repurchase of Equity (in shares) 36,705          
Subsequent Event [Member] | Separation Agreement [Member] | Warrants for Common Class B Stock [Member]            
Class of Warrant or Right, Repurchased During the Period (in shares) 51,994          
Subsequent Event [Member] | Separation Agreement [Member] | Sky Harbour Group Corporation Class A Common Stock [Member]            
Deferred Compensation Arrangement with Individual, Shares Issued (in shares) 200,000          
Common Stock, Par or Stated Value Per Share (in dollars per share) $ 0.0001          
Subsequent Event [Member] | Separation Agreement [Member] | Common Class A [Member]            
Common Stock, Par or Stated Value Per Share (in dollars per share) $ 0.001          
Stock Repurchased During Period, Shares (in shares) 210,000          
Subsequent Event [Member] | Separation Agreement [Member] | Common Class B [Member]            
Common Stock, Par or Stated Value Per Share (in dollars per share) $ 0.001          
Stock Repurchased During Period, Shares (in shares) 527,780          
Subsequent Event [Member] | Boulderado [Member] | Separation Agreement [Member]            
Payments for Repurchase of Equity $ 7,960,890.9          
Securities Repurchase Agreement, Consideration Transferred $ 9,951,113.62          
Subsequent Event [Member] | Boulderado [Member] | Separation Agreement [Member] | Sky Harbour Group Corporation Class A Common Stock [Member]            
Securities Repurchase Agreement, Equity Issued (in shares) 194,738          
Subsequent Event [Member] | Equity of FIF Utah [Member]            
Ownership Interest Percentage   100.00%        
Subsequent Event [Member] | Equity of FIF Utah [Member] | Chief Executive Officer at Boston Omaha Broadband [Member]            
Business Acquisition, Percentage of Voting Interests Acquired   17.00%        
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in shares)   275,611        
Business Combination, Consideration Transferred, Equity Interests Issued and Issuable   $ 4,400,000        
Subsequent Event [Member] | FIF St George, LLC [Member]            
Business Acquisition, Percentage of Voting Interests Acquired   20.00%        
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares (in shares)   563,750        
Business Combination, Consideration Transferred, Equity Interests Issued and Issuable   $ 9,000,000        
Ownership Interest Percentage   100.00%        

Boston Omaha (NYSE:BOC)
Historical Stock Chart
From May 2024 to May 2024 Click Here for more Boston Omaha Charts.
Boston Omaha (NYSE:BOC)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Boston Omaha Charts.