vs
Side-by-side financial comparison of BOSTON OMAHA Corp (BOC) and Medirom Healthcare Technologies Inc. (MRM). Click either name above to swap in a different company.
BOSTON OMAHA Corp is the larger business by last-quarter revenue ($29.7M vs $21.1M, roughly 1.4× Medirom Healthcare Technologies Inc.). Medirom Healthcare Technologies Inc. runs the higher net margin — -21.3% vs -23.1%, a 1.8% gap on every dollar of revenue. Medirom Healthcare Technologies Inc. produced more free cash flow last quarter ($-2.4K vs $-10.0M).
Boston Omaha Corporation is a publicly traded diversified holding company. Its core operating segments include outdoor advertising, surety insurance, residential real estate development, and fixed wireless broadband services, primarily serving customers across the United States, with a focus on driving long-term shareholder value via strategic acquisitions and organic operational growth.
Medirom Healthcare Technologies Inc. develops and delivers integrated digital health and remote patient monitoring solutions targeted at chronic disease management, post-operative care, and senior health support. It serves healthcare providers, insurance payers, and institutional care partners across key markets in North America and the Asia-Pacific region, prioritizing accessible, data-driven care to improve patient outcomes.
BOC vs MRM — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2025
| Metric | | |
|---|---|---|
| Revenue | $29.7M | $21.1M |
| Net Profit | $-6.9M | $-4.5M |
| Gross Margin | 64.0% | 10.8% |
| Operating Margin | -4.2% | -28.5% |
| Net Margin | -23.1% | -21.3% |
| Revenue YoY | 6.4% | — |
| Net Profit YoY | -228.1% | — |
| EPS (diluted) | $-0.23 | — |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $29.7M | — | ||
| Q3 25 | $28.7M | — | ||
| Q2 25 | $28.2M | $21.1M | ||
| Q1 25 | $27.7M | — | ||
| Q4 24 | $27.9M | — | ||
| Q3 24 | $27.7M | — | ||
| Q2 24 | $27.1M | — | ||
| Q1 24 | $25.6M | — |
| Q4 25 | $-6.9M | — | ||
| Q3 25 | $-2.6M | — | ||
| Q2 25 | $-2.3M | $-4.5M | ||
| Q1 25 | $-669.3K | — | ||
| Q4 24 | $5.3M | — | ||
| Q3 24 | $-1.6M | — | ||
| Q2 24 | $-2.2M | — | ||
| Q1 24 | $-2.8M | — |
| Q4 25 | 64.0% | — | ||
| Q3 25 | 66.2% | — | ||
| Q2 25 | 66.1% | 10.8% | ||
| Q1 25 | 67.3% | — | ||
| Q4 24 | 69.5% | — | ||
| Q3 24 | 67.5% | — | ||
| Q2 24 | 68.2% | — | ||
| Q1 24 | 67.9% | — |
| Q4 25 | -4.2% | — | ||
| Q3 25 | -3.7% | — | ||
| Q2 25 | -2.9% | -28.5% | ||
| Q1 25 | -2.9% | — | ||
| Q4 24 | -4.6% | — | ||
| Q3 24 | -2.7% | — | ||
| Q2 24 | -16.2% | — | ||
| Q1 24 | -8.1% | — |
| Q4 25 | -23.1% | — | ||
| Q3 25 | -9.0% | — | ||
| Q2 25 | -8.2% | -21.3% | ||
| Q1 25 | -2.4% | — | ||
| Q4 24 | 19.1% | — | ||
| Q3 24 | -5.8% | — | ||
| Q2 24 | -8.3% | — | ||
| Q1 24 | -11.0% | — |
| Q4 25 | $-0.23 | — | ||
| Q3 25 | $-0.08 | — | ||
| Q2 25 | $-0.07 | — | ||
| Q1 25 | $-0.02 | — | ||
| Q4 24 | $0.17 | — | ||
| Q3 24 | $-0.05 | — | ||
| Q2 24 | $-0.07 | — | ||
| Q1 24 | $-0.09 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $56.8M | $252.3K |
| Total DebtLower is stronger | $25.7M | $8.8M |
| Stockholders' EquityBook value | $516.1M | $1.6M |
| Total Assets | $713.1M | $52.0M |
| Debt / EquityLower = less leverage | 0.05× | 5.55× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $56.8M | — | ||
| Q3 25 | $67.6M | — | ||
| Q2 25 | $68.6M | $252.3K | ||
| Q1 25 | $69.2M | — | ||
| Q4 24 | $73.2M | — | ||
| Q3 24 | $58.6M | — | ||
| Q2 24 | $53.1M | — | ||
| Q1 24 | $53.4M | — |
| Q4 25 | $25.7M | — | ||
| Q3 25 | $25.9M | — | ||
| Q2 25 | $26.1M | $8.8M | ||
| Q1 25 | $26.3M | — | ||
| Q4 24 | $26.5M | — | ||
| Q3 24 | $26.7M | — | ||
| Q2 24 | $26.9M | — | ||
| Q1 24 | $27.1M | — |
| Q4 25 | $516.1M | — | ||
| Q3 25 | $528.4M | — | ||
| Q2 25 | $531.0M | $1.6M | ||
| Q1 25 | $533.3M | — | ||
| Q4 24 | $532.8M | — | ||
| Q3 24 | $527.7M | — | ||
| Q2 24 | $530.5M | — | ||
| Q1 24 | $536.2M | — |
| Q4 25 | $713.1M | — | ||
| Q3 25 | $721.4M | — | ||
| Q2 25 | $730.6M | $52.0M | ||
| Q1 25 | $730.8M | — | ||
| Q4 24 | $728.3M | — | ||
| Q3 24 | $711.9M | — | ||
| Q2 24 | $723.1M | — | ||
| Q1 24 | $757.3M | — |
| Q4 25 | 0.05× | — | ||
| Q3 25 | 0.05× | — | ||
| Q2 25 | 0.05× | 5.55× | ||
| Q1 25 | 0.05× | — | ||
| Q4 24 | 0.05× | — | ||
| Q3 24 | 0.05× | — | ||
| Q2 24 | 0.05× | — | ||
| Q1 24 | 0.05× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $17.9M | $-2.3K |
| Free Cash FlowOCF − Capex | $-10.0M | $-2.4K |
| FCF MarginFCF / Revenue | -33.8% | -0.0% |
| Capex IntensityCapex / Revenue | 93.9% | 0.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-17.6M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $17.9M | — | ||
| Q3 25 | $4.9M | — | ||
| Q2 25 | $4.6M | $-2.3K | ||
| Q1 25 | $2.6M | — | ||
| Q4 24 | $21.2M | — | ||
| Q3 24 | $5.2M | — | ||
| Q2 24 | $4.5M | — | ||
| Q1 24 | $2.4M | — |
| Q4 25 | $-10.0M | — | ||
| Q3 25 | $-489.4K | — | ||
| Q2 25 | $-2.7M | $-2.4K | ||
| Q1 25 | $-4.3M | — | ||
| Q4 24 | $-11.0M | — | ||
| Q3 24 | $-1.2M | — | ||
| Q2 24 | $-4.3M | — | ||
| Q1 24 | $-6.0M | — |
| Q4 25 | -33.8% | — | ||
| Q3 25 | -1.7% | — | ||
| Q2 25 | -9.7% | -0.0% | ||
| Q1 25 | -15.5% | — | ||
| Q4 24 | -39.2% | — | ||
| Q3 24 | -4.4% | — | ||
| Q2 24 | -15.9% | — | ||
| Q1 24 | -23.6% | — |
| Q4 25 | 93.9% | — | ||
| Q3 25 | 18.9% | — | ||
| Q2 25 | 25.9% | 0.0% | ||
| Q1 25 | 24.7% | — | ||
| Q4 24 | 115.3% | — | ||
| Q3 24 | 23.2% | — | ||
| Q2 24 | 32.6% | — | ||
| Q1 24 | 33.1% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 3.97× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BOC
| Billboard Rentals | $11.9M | 40% |
| Equity Method Investment Nonconsolidated Investee Or Group Of Investees | $10.0M | 34% |
| GIG | $7.3M | 25% |
| Other | $608.4K | 2% |
MRM
| Professional services expense | $20.0M | 95% |
| Other | $1.1M | 5% |
