Biggest changeThe increase in depreciation expense is mainly driven by continued capital investments across all of our broadband businesses. ● The $657,236 loss on disposition of assets in fiscal 2024 was mainly related to projects that we decided to pause indefinitely within our FFH business. 49 Table of Contents Results of Insurance Operations For the Years Ended December 31, 2024 2023 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Premiums earned $ 19,759,540 82.9 % $ 13,932,659 78.7 % Insurance commissions 1,962,692 8.2 % 1,884,007 10.6 % Investment and other income 2,129,218 8.9 % 1,889,225 10.7 % Total operating revenues 23,851,450 100.0 % 17,705,891 100.0 % Cost of Revenues Commissions paid 5,707,648 23.9 % 4,387,088 24.8 % Premium taxes, fees, and assessments 519,588 2.2 % 376,828 2.1 % Losses and loss adjustment expense 3,173,455 13.3 % 2,044,251 11.6 % Total cost of revenues 9,400,691 39.4 % 6,808,167 38.5 % Gross margin 14,450,759 60.6 % 10,897,724 61.5 % Other Operating Expenses Employee costs 8,499,669 35.6 % 6,500,480 36.7 % Professional fees 487,447 2.0 % 596,245 3.4 % General and administrative 2,647,495 11.1 % 1,970,121 11.1 % Depreciation 154,897 0.7 % 152,388 0.9 % Amortization 160,247 0.7 % 160,246 0.9 % Total expenses 11,949,755 50.1 % 9,379,480 53.0 % Segment Income from Operations 2,501,004 10.5 % 1,518,244 8.5 % Other investment income 218,015 0.9 % 538,621 3.1 % Net Income Attributable to Common Stockholders $ 2,719,019 11.4 % $ 2,056,865 11.6 % Comparison of Fiscal 2024 to Fiscal 2023.
Biggest changeThe increase is mainly driven by the borrowings on the BOB credit facility. 46 Table of Contents Results of Insurance Operations For the Years Ended December 31, 2025 2024 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Premiums earned $ 23,182,446 85.1 % $ 19,759,540 82.9 % Insurance commissions 2,057,170 7.6 % 1,962,692 8.2 % Investment and other income 1,996,819 7.3 % 2,129,218 8.9 % Total operating revenues 27,236,435 100.0 % 23,851,450 100.0 % Cost of Revenues Commissions paid 7,113,926 26.1 % 5,707,648 23.9 % Premium taxes, fees, and assessments 659,453 2.4 % 519,588 2.2 % Losses and loss adjustment expense 6,659,343 24.5 % 3,173,455 13.3 % Total cost of revenues 14,432,722 53.0 % 9,400,691 39.4 % Gross margin 12,803,713 47.0 % 14,450,759 60.6 % Other Operating Expenses Employee costs 9,265,087 34.0 % 8,499,669 35.6 % Professional fees 1,116,729 4.1 % 487,447 2.0 % General and administrative 3,098,548 11.4 % 2,647,495 11.1 % Depreciation 180,380 0.6 % 154,897 0.7 % Amortization 160,246 0.6 % 160,247 0.7 % Total expenses 13,820,990 50.7 % 11,949,755 50.1 % Segment (Loss) Income from Operations (1,017,277 ) (3.7 %) 2,501,004 10.5 % Other investment income 301,915 1.1 % 218,015 0.9 % Equity in income of unconsolidated affiliates 1,853,386 6.8 % - - Net Income Attributable to Common Stockholders $ 1,138,024 4.2 % $ 2,719,019 11.4 % Comparison of Fiscal 2025 to Fiscal 2024.
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.
Broadband Services . 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.
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.
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 the 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.
Net other income included $29,059,717 in other investment income mainly driven by a $16,983,514 unrealized gain on the Sky Harbour warrants held by Boston Omaha, other investment income of $7,815,912 primarily related to the sale of real estate properties and changes in the fair value of remaining assets within the 24th Street Funds and BFR Fund, $1,957,056 in non-cash gains associated with the transfer of Sky Harbour Class A common stock to our former Co-CEO as a part of his separation and stock repurchase agreement, $1,137,684 in realized gains on the sale of 285,442 shares of Sky Harbour Class A common stock, and interest and dividend income of $1,385,884.
Net other income included $29,059,717 in other investment income mainly driven by a $16,983,514 unrealized gain on the Sky Harbour warrants held by Boston Omaha, other investment income of $7,815,912 primarily related to the sale of real estate and changes in the fair value of remaining assets within the 24th Street Funds and BFR Fund, $1,957,056 in non-cash gains associated with the transfer of Sky Harbour Class A common stock to our former Co-CEO as a part of his separation and stock repurchase agreement, $1,137,684 in realized gains on the sale of 285,442 shares of Sky Harbour Class A common stock, and interest and dividend income of $1,385,884.
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.
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 limited earnout payments. In addition, we have invested, through one of our subsidiaries, an aggregate of $6 million in the 24th Street Funds.
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 an applicable prospectus supplement, we intend to use the net proceeds from the sale of the securities that we may 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.
Pursuant to the BOB Credit Agreement, BOB 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 BOB of not greater than 3.50 to 1.00, a minimum consolidated fixed charge coverage ratio of not less than 1.15 to 1.00 measured quarterly, based on rolling four quarters, and maximum capital expenditures not exceeding Consolidated Adjusted EBITDA less dividends and distributions paid to BOB, the cash portion of taxes, unfinanced maintenance capital expenditures, principal amortization payments or redemptions on indebtedness to be paid in cash, cash payments made with respect to capital lease obligations during the period, and cash interest expense for the period.
Pursuant to the BOB Credit Agreements, BOB 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 BOB of not greater than 3.50 to 1.00, a minimum consolidated fixed charge coverage ratio of not less than 1.15 to 1.00 measured quarterly, based on rolling four quarters, and maximum capital expenditures not exceeding Consolidated Adjusted EBITDA less dividends and distributions paid to BOB, the cash portion of taxes, unfinanced maintenance capital expenditures, principal amortization payments or redemptions on indebtedness to be paid in cash, cash payments made with respect to capital lease obligations during the period, and cash interest expense for the period.
Consequently, we are winding 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, a company serving the broadband industry. 43 Table of Contents 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.
Consequently, we are winding 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, a company serving the broadband industry. 40 Table of Contents 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.
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. 58 Table of Contents Critical Accounting Policies and Estimates 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.
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. 52 Table of Contents Critical Accounting Policies and Estimates 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.
Crescent is located in New Orleans and generates the majority of its revenues from indirect subprime automobile lending across the United States. 42 Table of Contents ● 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, which we refer to as "Yellowstone".
Crescent is located in New Orleans and generates the majority of its revenues from indirect subprime automobile lending across the United States. 39 Table of Contents ● 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, which we refer to as "Yellowstone".
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 December 31, 2024, and determined that there was not an other-than-temporary impairment.
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 December 31, 2025, and determined that there was not an other-than-temporary impairment.
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.
Additionally, in the 2022 Shelf Registration Statement, we registered for resale up to 8,297,039 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.
However, our ability to resell any significant portion of these shares is limited by the large number of Sky Harbour shares and warrants we hold relative to the average trading volume of these securities. 57 Table of Contents 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, funds available through the Credit Agreement Boston Omaha Broadband entered into on September 17, 2024, any funds that we may receive from cash flows from operations, and any funds that we may receive through the sale of real estate assets in the 24th Street and BFR Funds will be sufficient to meet working capital requirements and anticipated capital expenditures for the next 12 months.
However, our ability to resell any significant portion of these shares is limited by the large number of Sky Harbour shares and warrants we hold relative to the average trading volume of these securities. 51 Table of Contents Future Working Capital Requirements 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, funds available through the Credit Agreement Boston Omaha Broadband entered into on September 17, 2024, any funds that we may receive from cash flows from operations, and any funds that we may receive through the sale of the remaining real estate assets in the 24th Street and BFR Funds will be sufficient to meet working capital requirements and anticipated capital expenditures for the next 12 months.
As previously mentioned, we are winding down BOAM's operations and have implemented significant cost cutting measures, which occurred principally in the second half of fiscal 2024. Therefore, comparisons of our asset management results for fiscal 2024 to fiscal 2023 may not be meaningful.
As previously mentioned, we are winding down BOAM's operations and have implemented significant cost cutting measures, which occurred principally in the second half of fiscal 2024. Therefore, comparisons of our asset management results for fiscal 2025 to fiscal 2024 may not be meaningful.
The Company was in compliance with these covenants as of December 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.
The Company was in compliance with these covenants as of December 31, 2025. 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.
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, 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, and a Ninth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on June 5, 2024. 55 Table of Contents Boston Omaha Broadband Credit Agreement On September 17, 2024, three operating subsidiaries of Boston Omaha Broadband, LLC ("BOB") entered into a Credit Agreement (the “BOB Credit Agreement”) with First National Bank of Omaha (the “Lender”) under which certain subsidiaries of BOB can borrow up to $20,000,000 in the aggregate in term loans (the “BOB Credit Facility”).
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, 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, a Ninth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on June 5, 2024, and a Tenth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.20 to this Report on Form 10-K. 50 Table of Contents Boston Omaha Broadband Credit Agreements On September 17, 2024, three operating subsidiaries of Boston Omaha Broadband, LLC ("BOB") entered into a Credit Agreement (the “BOB Credit Agreement”) with First National Bank of Omaha (the “Lender”) under which certain subsidiaries of BOB can borrow up to $20,000,000 in the aggregate in term loans (the “BOB Credit Facility”).
Existing credit facilities at Link and Boston Omaha Broadband imposes restrictions 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.
Existing credit facilities at Link and Boston Omaha Broadband impose restrictions 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.
Quantitative and Qualitative Disclosures about Market Risk At December 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.
Quantitative and Qualitative Disclosures about Market Risk At December 31, 2025, 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.
The increase is mainly driven by the services agreement with Local Asset Management LLC to provide management services associated with the wind down of the 24th Street and BFR Funds.
The decrease is mainly driven by the services agreement with Local Asset Management LLC to provide management services associated with the wind down of the 24th Street and BFR Funds.
There is a fee during the first year of the BOB Credit Facility equal to 0.25% of any unused portion of the $20 million loan commitment.
There was a fee during the first year of the BOB Credit Facility equal to 0.25% of any unused portion of the $20 million loan commitment.
In our surety business, direct cost of services includes commissions, premium taxes, fees and assessments, and losses and loss adjustment expenses. 44 Table of Contents Results of Operations Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 The following is a comparison of our results of operations for the year ended December 31, 2024, which we refer to as “fiscal 2024,” compared to the year ended December 31, 2023 which we refer to as “fiscal 2023.” Revenues.
In our surety business, direct cost of services includes commissions, premium taxes, fees and assessments, and losses and loss adjustment expenses. 41 Table of Contents Results of Operations Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 The following is a comparison of our results of operations for the year ended December 31, 2025, which we refer to as “fiscal 2025,” compared to the year ended December 31, 2024 which we refer to as “fiscal 2024.” Revenues.
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 $5.80 per share for a sustained period of time, it will likely result in an impairment of our 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 $6.36 per share for a sustained period of time, it will likely result in an impairment of our investment.
The increase in premiums earned was primarily due to increases in gross written premium production throughout fiscal 2024.
The increase in premiums earned was primarily due to increases in gross written premium production throughout fiscal 2025.
The BOB 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 BOB Credit Agreements include 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.
You should read the following discussion and analysis of our financial condition and results of operations together with our consolidated financial statements and related notes appearing elsewhere in this Annual Report on Form 10-K. The following discussion contains forward-looking statements that involve risks and uncertainties.
Management ’ s Discussion and Analysis of Financial Cond ition and Results of Operations . You should read the following discussion and analysis of our financial condition and results of operations together with our consolidated financial statements and related notes appearing elsewhere in this Annual Report on Form 10-K. The following discussion contains forward-looking statements that involve risks and uncertainties.
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 and we do not include any unrealized gains or losses related to the change in Sky Harbour's stock price 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 and, in contrast to our mark-to-market quarterly valuation of our Sky Harbour warrants, we do not include any unrealized gains or losses related to the change in Sky Harbour's Class A common stock price in our reported earnings.
As of December 31, 2024, we held 12,401,589 shares of Sky Harbour Class A common stock and 7,719,779 Sky Harbour warrants. ● 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.
As of December 31, 2025, we held 11,671,494 shares of Sky Harbour Class A common stock and 7,719,779 Sky Harbour warrants. ● 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.
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.
Although we have entered into, and expect to continue to enter into, non-binding letters of intent to acquire businesses on a regular basis, we do not currently have any agreements, commitments or understandings for any specific material acquisitions that are probable of being consummated at this time.
At December 31, 2024, we had approximately $28.3 million in unrestricted cash and $11 million in short-term treasury securities. If future additional significant acquisition opportunities and expansion opportunities within our billboard and broadband services businesses become available in excess of our currently available cash, U.S.
At December 31, 2025, we had approximately $28.6 million in unrestricted cash and $20.7 million in short-term U.S. treasury securities. If future additional significant acquisition opportunities and expansion opportunities within our billboard and broadband services businesses become available in excess of our currently available cash, U.S.
The key factors affecting our billboard operations results during fiscal 2024 were as follows: ● Ground rent expense decreased as a percentage of total segment operating revenues from 18.6% in fiscal 2023 to 18.3% in fiscal 2024. ● Commissions paid decreased as a percentage of total segment operating revenues from 7.9% in fiscal 2023 to 7.8% in fiscal 2024. ● Employee costs increased as a percentage of total segment operating revenues from 16.5% in fiscal 2023 to 17.3% in fiscal 2024.
The key factors affecting our billboard operations results during fiscal 2025 were as follows: ● Ground rent expense as a percentage of total segment operating revenues increased from 18.3% in fiscal 2024 to 18.5% in fiscal 2025. ● Commissions paid as a percentage of total segment operating revenues decreased from 7.8% in fiscal 2024 to 6.2% in fiscal 2025.
These items were partially offset by a loss of $17,283,281 from unconsolidated affiliates mainly related to non-cash losses from our equity method position in Sky Harbour and interest expense of $1,598,248 mainly incurred under Link's term loan and revolver. During fiscal 2023, we had net other expense of $294,060.
These items were partially offset by a loss of $17,283,281 from unconsolidated affiliates mainly related to non-cash losses from our equity method position in Sky Harbour and interest expense of $1,598,248 mainly incurred under Link's term loan and revolver.
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 December 31, 2024, we operate approximately 4,000 billboards with approximately 7,600 advertising faces.
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 December 31, 2025, we operate approximately 3,900 billboards with approximately 7,500 advertising faces.
The key factors affecting our broadband operations results during fiscal 2024 were as follows: ● Network operations and data costs decreased as a percentage of total segment operating revenues from 14.9% in fiscal 2023 to 13.0% in fiscal 2024.
The key factors affecting our broadband operations results during fiscal 2025 were as follows: ● Network operations and data costs as a percentage of total segment operating revenues increased from 13.0% in fiscal 2024 to 13.3% in fiscal 2025.
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 4.2% in fiscal 2024 when compared to fiscal 2023, mainly due to increased production through outside insurance carriers. ● Investment and other income at UCS and BOAM increased by 6.7% from $2,156,199 in fiscal 2023 to $2,301,365 in fiscal 2024. 45 Table of Contents Expenses.
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 4.8% in fiscal 2025 when compared to fiscal 2024, mainly due to increased production through outside insurance carriers. ● Investment and other income at UCS and BOAM decreased by 9.2% from $2,301,365 in fiscal 2024 to $2,090,729 in fiscal 2025, mainly due to winding down BOAM's operations. 42 Table of Contents Expenses.
As of December 31, 2024, we hold 12,401,589 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.
As of December 31, 2025, we hold 11,671,494 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.
Total costs and expenses as a percentage of revenues decreased from 109.2% in fiscal 2023 to 107.8% in fiscal 2024. The key factors impacting costs and expenses across each of our businesses during fiscal 2024 were as follows: ● Cost of billboard revenues decreased as a percentage of billboard revenues from 35.2% in fiscal 2023 to 34.3% in fiscal 2024.
Total costs and expenses as a percentage of revenues decreased from 107.8% in fiscal 2024 to 103.4% in fiscal 2025. The key factors impacting costs and expenses across each of our businesses during fiscal 2025 were as follows: ● Cost of billboard revenues decreased as a percentage of billboard revenues from 34.3% in fiscal 2024 to 32.6% in fiscal 2025.
The increase in depreciation expense is mainly driven by continued capital investments within our broadband businesses. Net Loss from Operations. Net loss from operations in fiscal 2024 was $8,467,478, or 7.8% of total revenues, as compared to a net loss from operations of $8,852,403, or 9.2% of total revenues, in fiscal 2023.
The increase in depreciation expense is mainly driven by continued capital investments within our broadband businesses. Net Loss from Operations. Net loss from operations in fiscal 2025 was $3,928,147, or 3.4% of total revenues, as compared to a net loss from operations of $8,467,478, or 7.8% of total revenues, in fiscal 2024.
In fiscal 2024, total operating revenues increased by 10.6% when compared to fiscal 2023 mainly reflecting subscriber growth across a number of our markets.
In fiscal 2025, total operating revenues increased by 5.4% when compared to fiscal 2024 mainly reflecting subscriber growth across a number of our markets.
The Board also authorized the Company, in its discretion, to establish “Rule 10b5-1 trading plans” for these share repurchases. The Share Repurchase Program went into effect on or about August 15, 2024 and will terminate on September 30, 2025, unless earlier terminated in the discretion of the Board.
The Board also authorized the Company, in its discretion, to establish “Rule 10b5-1 trading plans” for these share repurchases. The Share Repurchase Program went into effect on or about November 18, 2025 and will terminate on December 31, 2026, unless earlier terminated in the discretion of the Board.
Losses and loss adjustment expenses are reserved monthly based on a percentage of earned premium. ● Employee costs decreased as a percentage of total segment operating revenues from 36.7% in fiscal 2023 to 35.6% in fiscal 2024.
Losses and loss adjustment expenses are primarily reserved monthly based on a percentage of earned premiums. ● Employee costs as a percentage of total segment operating revenues decreased from 35.6% in fiscal 2024 to 34.0% in fiscal 2025.
The key factors impacting revenue across each of our businesses during fiscal 2024 were as follows: ● Net billboard rentals increased by 5.2% in fiscal 2024 when compared to fiscal 2023, reflecting an improvement in rental and occupancy rates across a number of our markets. ● Revenue from broadband services increased by 10.6% in fiscal 2024 when compared to fiscal 2023, mainly reflecting subscriber growth across a number of our markets. ● Premiums earned from our UCS insurance subsidiary increased by 41.8% in fiscal 2024 when compared to the fiscal 2023.
The key factors impacting revenue across each of our businesses during fiscal 2025 were as follows: ● Net billboard rentals increased by 1.5% in fiscal 2025 when compared to fiscal 2024, reflecting steady rental and occupancy rates across a number of our markets. ● Revenue from broadband services increased by 5.4% in fiscal 2025 when compared to fiscal 2024, mainly reflecting subscriber growth across a number of our markets. ● Premiums earned from our UCS insurance subsidiary increased by 17.3% in fiscal 2025 when compared to the fiscal 2024.
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.
Our strategy is to continue to expand certain parts of our existing businesses 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.
In fiscal 2024, total operating revenues increased by 34.7% when compared to fiscal 2023, mainly due to increased earned premiums at our UCS insurance subsidiary. The key factors affecting our insurance operations results during fiscal 2024 were as follows: ● Premiums earned from our UCS insurance subsidiary increased 41.8% in fiscal 2024 when compared to fiscal 2023.
In fiscal 2025, total operating revenues increased by 14.2% when compared to fiscal 2024, mainly due to increased earned premiums at our UCS insurance subsidiary. The key factors affecting our insurance operations results during fiscal 2025 were as follows: ● Premiums earned from our UCS insurance subsidiary increased 17.3% in fiscal 2025 when compared to fiscal 2024.
As of December 31, 2024, UCS had $2,393,260 in publicly held securities (marked to market) and $8,859,330 in Sky Harbour Class A common stock (equity method). We expect to continue to invest a portion of our excess capital in accordance with insurance regulatory limitations in both publicly traded equity securities and bonds.
As of December 31, 2025, UCS had $868,043 in publicly held securities (marked to market) and $17,533,794 in Sky Harbour Class A common stock (equity method). We expect to continue to invest a portion of our excess capital in accordance with insurance regulatory limitations in both publicly traded equity securities and bonds.
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. During fiscal 2024, we sold 285,442 shares of Sky Harbour Class A common stock for gross proceeds of approximately $2.9 million.
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.
Excluding the one-time severance and bonus payments, employee costs would have decreased to 32.1% of total revenues in fiscal 2024. ● Professional fees in fiscal 2024 were $4,898,144, or 4.5% of total revenues, as compared to $4,665,515, or 4.9% of total revenues, in fiscal 2023.
Excluding the one-time severance and bonus payments, employee costs would have been 32.1% of total revenues in fiscal 2024. ● Professional fees in fiscal 2025 were $4,117,922, or 3.6% of total revenues, as compared to $4,898,144, or 4.5% of total revenues, in fiscal 2024.
The increase in premiums earned was primarily due to increases in gross written premium production throughout fiscal 2024.
The increase in premiums earned was primarily due to increases in production throughout fiscal 2025.
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 addition, 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.
The key factors affecting our asset management operations results during fiscal 2024 were as follows: ● Employee costs decreased by 51.3% in fiscal 2024 when compared to fiscal 2023 as we wind down BOAM's operations and implemented cost-cutting measures. ● Professional fees increased by 134.7% in fiscal 2024 when compared to fiscal 2023.
The key factors affecting our asset management operations results during fiscal 2025 were as follows: ● Employee costs in fiscal 2025 were completely removed as we wind down BOAM's operations and implement cost-cutting measures. ● Professional fees decreased by $47,836 in fiscal 2025 when compared to fiscal 2024.
The increase as a percentage of total revenues was mainly driven by one-time severance and bonus payments to our former Co-CEO as a part of his separation and stock repurchase agreement.
The decrease was mainly driven by one-time severance and bonus payments to our former Co-CEO as a part of his separation and stock repurchase agreement during the second quarter of fiscal 2024.
Long-term debt included within our consolidated balance sheet as of December 31, 2024 consists of Link’s Term Loan borrowings of approximately $26,500,000, of which approximately $900,000 is classified as current, and $9,600,000 related to the revolving line of credit as of December 31, 2024.
Long-term debt included within our Consolidated Balance Sheets as of December 31, 2025 consists of Link’s Term Loan borrowings of approximately $25,700,000, of which approximately $890,000 is classified as current, and $9,100,000 related to the revolving line of credit as of December 31, 2025.
Net Cash (Used in) Provided by Financing Activities . Net cash used in financing activities was $47,557,174 during fiscal 2024 as compared to net cash provided by financing activities of $32,940,258 during fiscal 2023.
Net Cash Provided by (Used in) Financing Activities . Net cash provided by financing activities was $1,206,318 during fiscal 2025 as compared to net cash used in financing activities of $47,557,174 during 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 4.2% in fiscal 2024 when compared to fiscal 2023, mainly due to increased production through outside insurance carriers. ● Commissions paid as a percentage of total segment operating revenues decreased from 24.8% in fiscal 2023 to 23.9% in fiscal 2024. ● Losses and loss adjustment expenses as a percentage of insurance revenues increased from 11.6% in fiscal 2023 to 13.3% in 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 4.8% in fiscal 2025 when compared to fiscal 2024, mainly due to increased production through outside insurance carriers. ● Investment and other income at UCS decreased from $2,129,218 in fiscal 2024 to $1,996,819 in fiscal 2025, mainly due to a decrease in yields on invested assets. ● Commissions paid as a percentage of total segment operating revenues increased from 23.9% in fiscal 2024 to 26.1% in fiscal 2025, mainly due to increased production from non-affiliated insurance brokerage firms. ● Losses and loss adjustment expenses as a percentage of insurance revenues increased from 13.3% in fiscal 2024 to 24.5% in fiscal 2025, mainly due to an increase in claim payments.
On July 23, 2024, the Board approved and authorized a share repurchase program (the “Share Repurchase Program”), pursuant to which the Company intends to repurchase up to $20 million of its Class A common stock, from time to time, in the open market, privately negotiated transactions, or otherwise in compliance with Rule 10b-18 under the Securities Exchange Act of 1934.
On November 14, 2025, the Board approved and authorized the Share Repurchase Program, pursuant to which we announced our intention to repurchase up to $30 million of our Class A common stock, from time to time, in the open market, privately negotiated transactions, or otherwise in compliance with Rule 10b-18 under the Securities Exchange Act of 1934.
The discounted cash flow approach that we use for valuing goodwill as part of the impairment testing approach involves estimating future cash flows expected to be generated from the related assets, discounted to their present value using a risk-adjusted discount rate. 59 Table of Contents Losses 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.
The discounted cash flow approach that we use for valuing goodwill as part of the impairment testing approach involves estimating future cash flows expected to be generated from the related assets, discounted to their present value using a risk-adjusted discount rate.
As of December 31, 2024, we have approximately 46,900 broadband customers (15,600 fiber customers) and 39,800 fiber passings completed. We hope to continue to expand in Arizona, Florida, Nevada, Utah, and other locales.
As of December 31, 2025, we have approximately 49,500 broadband customers (19,900 fiber customers) and 48,300 fiber passings completed. We hope to continue to expand in Arizona, Florida, Nevada, Utah, and other locales.
The loans under the BOB Credit Facility are secured by all assets of each of the Borrowers. Funds available under the BOB Credit Facility are to be used for capital expenditures associated with capital acquisition and leasing of capital equipment for expansion of the Borrowers’ businesses and must be drawn by September 16, 2025.
Funds available under the BOB Credit Facility are to be used for capital expenditures associated with capital acquisition and leasing of capital equipment for expansion of the Borrowers’ businesses.
Our net loss from operations included $22,398,171 from non-cash amortization, depreciation and accretion expenses in fiscal 2024, as compared to $19,781,536 in fiscal 2023. 46 Table of Contents Other Income (Expense). During fiscal 2024, we had net other income of $11,564,072.
Our net loss from operations included $24,989,186 from non-cash amortization, depreciation and accretion expenses in fiscal 2025, as compared to $22,398,171 in fiscal 2024. 43 Table of Contents Other Income (Expense). During fiscal 2025, we had net other expense of $14,456,549.
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 may in the future file a new shelf registration statement which would allow us, from time to time, in one or more offerings, to offer and sell Class A common stock or preferred stock, various series of debt securities and/or warrants.
During fiscal 2024, we repurchased 111,323 shares of our Class A common stock for a total cost of $1,589,322. There can be no assurance that we will consummate any subsequent acquisitions.
During fiscal 2025, we repurchased 444,753 shares of our Class A common stock for a total cost of approximately $5,800,000. There can be no assurance that we will consummate any subsequent acquisitions.
The increase is mainly due to the filling of open positions to align processes and lower operating costs in other expense categories. ● General and administrative expenses decreased as a percentage of total segment operating revenues from 9.1% fiscal 2023 to 8.9% in fiscal 2024. ● Depreciation and amortization expense as a percentage of total segment operating revenues decreased from 11.8% and 9.1% in fiscal 2023 to 11.4% and 8.7% in fiscal 2024, respectively. ● Net interest expense was $1,410,216 in fiscal 2024 compared to net interest expense of $956,251 in fiscal 2023.
The increase is mainly due to the filling of open positions to align processes and lower operating costs in other expense categories as well as the change in Link's management compensation structure whereby, as stated above, certain commissions were replaced by other compensation reported under employee costs. ● General and administrative expenses as a percentage of total segment operating revenues decreased from 8.9% in fiscal 2024 to 8.8% in fiscal 2025. ● Depreciation and amortization expense as a percentage of total segment operating revenues were 11.6% and 8.5% in fiscal 2025 compared to 11.4% and 8.7% in fiscal 2024, respectively. ● Net interest expense was $1,467,443 in fiscal 2025 compared to net interest expense of $1,410,216 in fiscal 2024.
We had a net loss attributable to common stockholders in the amount of $1,292,450 in fiscal 2024, or a loss per share of $0.04, based on 31,496,857 diluted weighted average shares outstanding.
We had a net loss attributable to common stockholders in the amount of $12,427,540 in fiscal 2025, or a loss per share of $0.40, based on 31,413,667 diluted weighted average shares outstanding.
At December 31, 2024, we had approximately $28.3 million in unrestricted cash and $11 million in short-term treasury securities.
At December 31, 2025, we had approximately $28.6 million in unrestricted cash and $20.7 million in short-term U.S. treasury securities.
Estimates for losses and loss adjustment expenses are based on past experience of investigating and adjusting claims 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.
Losses 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. Estimates for losses and loss adjustment expenses are based on past experience of investigating and adjusting claims and consideration of the level of premiums written during the current and prior year.
The effects of changes in estimated reserves are included in the results of operations in the period in which the estimates are updated.
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 in the results of operations in the period in which the estimates are updated.
The decrease was mainly related to lower ground rent expense and other costs of revenues as a percentage of billboard revenues. ● Cost of broadband revenues decreased as a percentage of broadband revenues from 28.2% in fiscal 2023 to 24.2% in fiscal 2024.
The decrease was mainly driven by lower commissions paid and other billboard cost of revenues. ● Cost of broadband revenues decreased as a percentage of broadband revenues from 24.2% in fiscal 2024 to 23.6% in fiscal 2025.
These investments are subject to the risk of loss in value depending upon market conditions and factors outside of our control. 50 Table of Contents Results of Asset Management Operations For the Years Ended December 31, 2024 2023 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Investment and other income $ 172,147 100.0 % $ 266,974 100.0 % Cost of Revenues Total cost of revenues - - - - Gross margin 172,147 100.0 % 266,974 100.0 % Other Operating Expenses Employee costs 766,064 445.0 % 1,574,332 589.7 % Professional fees 754,253 438.2 % 321,363 120.4 % General and administrative 562,824 326.9 % 753,320 282.1 % Depreciation - - - - Amortization - - - - Total expenses 2,083,141 1210.1 % 2,649,015 992.2 % Segment Loss from Operations (1,910,994 ) (1110.1 %) (2,382,041 ) (892.2 %) Interest and dividend income 536,524 311.6 % 1,058,527 396.5 % Equity in income of unconsolidated affiliates - - 4,630,610 1734.5 % Other investment income 7,815,912 4540.3 % 980,410 367.2 % Noncontrolling interest in subsidiary income (4,599,100 ) (2671.6 %) (911,292 ) (341.4 %) Net Income Attributable to Common Stockholders $ 1,842,342 1070.2 % $ 3,376,214 1264.6 % Comparison of Fiscal 2024 to Fiscal 2023.
These investments are subject to the risk of loss in value depending upon market conditions and factors outside of our control. 47 Table of Contents Results of Asset Management Operations For the Years Ended December 31, 2025 2024 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Investment and other income $ 93,910 100.0 % $ 172,147 100.0 % Cost of Revenues Total cost of revenues - - - - Gross margin 93,910 100.0 % 172,147 100.0 % Other Operating Expenses Employee costs - - 766,064 445.0 % Professional fees 706,417 752.2 % 754,253 438.2 % General and administrative 165,035 175.8 % 562,824 326.9 % Depreciation - - - - Amortization - - - - Total expenses 871,452 928.0 % 2,083,141 1210.1 % Segment Loss from Operations (777,542 ) (828.0 %) (1,910,994 ) (1110.1 %) Interest and dividend income 29,218 31.1 % 536,524 311.6 % Other investment (loss) income (6,920,718 ) (7369.5 %) 7,815,912 4540.3 % Noncontrolling interest in subsidiary loss (income) 5,893,202 6275.4 % (4,599,100 ) (2671.6 %) Net (Loss) Income Attributable to Common Stockholders $ (1,775,840 ) (1891.0 %) $ 1,842,342 1070.2 % Comparison of Fiscal 2025 to Fiscal 2024.
This is compared to a net loss attributable to common stockholders of $7,004,009 in fiscal 2023, or a loss per share of $0.23, based on 31,092,850 diluted weighted average shares outstanding. 47 Table of Contents The following tables report results for the following four segments in which we operate: billboards, broadband, insurance and asset management for fiscal 2024 and fiscal 2023: Results of Billboard Operations For the Years Ended December 31, 2024 2023 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Billboard rentals, net $ 45,153,076 100.0 % $ 42,940,369 100.0 % Cost of Revenues Ground rents 8,241,212 18.3 % 7,981,107 18.6 % Utilities 1,846,056 4.1 % 1,790,349 4.2 % Commissions paid 3,543,865 7.8 % 3,409,923 7.9 % Other costs of revenues 1,865,672 4.1 % 1,955,438 4.5 % Total cost of revenues 15,496,805 34.3 % 15,136,817 35.2 % Gross margin 29,656,271 65.7 % 27,803,552 64.8 % Other Operating Expenses Employee costs 7,812,497 17.3 % 7,072,960 16.5 % Professional fees 223,165 0.5 % 804,203 1.9 % General and administrative 4,033,121 8.9 % 3,902,279 9.1 % Depreciation 5,151,286 11.4 % 5,075,358 11.8 % Amortization 3,902,738 8.7 % 3,933,290 9.1 % Accretion 204,659 0.5 % 199,211 0.5 % Loss on disposition of assets 63,455 0.1 % 206,832 0.5 % Total expenses 21,390,921 47.4 % 21,194,133 49.4 % Segment Income from Operations 8,265,350 18.3 % 6,609,419 15.4 % Interest expense, net (1,410,216 ) (3.1 %) (956,251 ) (2.2 %) Net Income Attributable to Common Stockholders $ 6,855,134 15.2 % $ 5,653,168 13.2 % Comparison of Fiscal 2024 to Fiscal 2023.
This is compared to a net loss attributable to common stockholders of $1,292,450 in fiscal 2024, or a loss per share of $0.04, based on 31,496,857 diluted weighted average shares outstanding. 44 Table of Contents The following tables report results for the following four segments in which we operate: billboards, broadband, insurance and asset management for fiscal 2025 and fiscal 2024: Results of Billboard Operations For the Years Ended December 31, 2025 2024 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Billboard rentals, net $ 45,851,335 100.0 % $ 45,153,076 100.0 % Cost of Revenues Ground rents 8,468,658 18.5 % 8,241,212 18.3 % Utilities 1,884,017 4.1 % 1,846,056 4.1 % Commissions paid 2,857,484 6.2 % 3,543,865 7.8 % Other costs of revenues 1,721,161 3.8 % 1,865,672 4.1 % Total cost of revenues 14,931,320 32.6 % 15,496,805 34.3 % Gross margin 30,920,015 67.4 % 29,656,271 65.7 % Other Operating Expenses Employee costs 8,621,513 18.8 % 7,812,497 17.3 % Professional fees 290,820 0.6 % 223,165 0.5 % General and administrative 4,042,182 8.8 % 4,033,121 8.9 % Depreciation 5,311,586 11.6 % 5,151,286 11.4 % Amortization 3,885,881 8.5 % 3,902,738 8.7 % Accretion 204,101 0.5 % 204,659 0.5 % (Gain) loss on disposition of assets (76,985 ) (0.2 %) 63,455 0.1 % Total expenses 22,279,098 48.6 % 21,390,921 47.4 % Segment Income from Operations 8,640,917 18.8 % 8,265,350 18.3 % Interest expense, net (1,467,443 ) (3.2 %) (1,410,216 ) (3.1 %) Net Income Attributable to Common Stockholders $ 7,173,474 15.6 % $ 6,855,134 15.2 % Comparison of Fiscal 2025 to Fiscal 2024.
The table below summarizes our cash flows in dollars for fiscal 2024 and fiscal 2023: 2024 2023 Net cash provided by operating activities $ 21,241,580 $ 16,059,125 Net cash provided by (used in) investing activities 28,099,816 (64,252,691 ) Net cash (used in) provided by financing activities (47,557,174 ) 32,940,258 Net increase (decrease) in cash, cash equivalents, and restricted cash $ 1,784,222 $ (15,253,308 ) Net Cash Provided by Operating Activities.
The table below summarizes our cash flows in dollars for fiscal 2025 and fiscal 2024: 2025 2024 Net cash provided by operating activities $ 17,857,490 $ 21,241,580 Net cash (used in) provided by investing activities (13,546,607 ) 28,099,816 Net cash provided by (used in) financing activities 1,206,318 (47,557,174 ) Net (decrease) increase in cash, cash equivalents, and restricted cash $ 5,517,201 $ 1,784,222 Net Cash Provided by Operating Activities.
The increase is mainly driven by the additional borrowings on the revolving line of credit. 48 Table of Contents Results of Broadband Operations For the Years Ended December 31, 2024 2023 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Broadband revenues $ 39,098,228 100.0 % $ 35,340,502 100.0 % Cost of Revenues Network operations and data costs 5,081,153 13.0 % 5,268,526 14.9 % Software costs 798,992 2.1 % 722,198 2.1 % Cell site rent and utilities 1,415,053 3.6 % 1,597,681 4.5 % Other costs of revenues 2,148,832 5.5 % 2,367,113 6.7 % Total cost of revenues 9,444,030 24.2 % 9,955,518 28.2 % Gross margin 29,654,198 75.8 % 25,384,984 71.8 % Other Operating Expenses Employee costs 15,541,832 39.7 % 14,527,407 41.1 % Professional fees 850,528 2.2 % 823,969 2.3 % General and administrative 7,418,184 19.0 % 7,093,277 20.1 % Depreciation 9,078,651 23.2 % 6,816,929 19.3 % Amortization 3,509,856 9.0 % 3,316,403 9.4 % Accretion 13,813 0.0 % 17,290 0.0 % Loss (gain) on disposition of assets 657,236 1.7 % (122,418 ) (0.3 %) Total expenses 37,070,100 94.8 % 32,472,857 91.9 % Segment Loss from Operations (7,415,902 ) (19.0 %) (7,087,873 ) (20.1 %) Interest (expense) income, net (32,019 ) (0.1 %) 17,664 0.1 % Noncontrolling interest in subsidiary loss - - 75,008 0.2 % Net Loss Attributable to Common Stockholders $ (7,447,921 ) (19.1 %) $ (6,995,201 ) (19.8 %) Comparison of Fiscal 2024 to Fiscal 2023.
The increase is mainly driven by the revolving line of credit. 45 Table of Contents Results of Broadband Operations For the Years Ended December 31, 2025 2024 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Broadband revenues $ 41,194,668 100.0 % $ 39,098,228 100.0 % Cost of Revenues Network operations and data costs 5,461,665 13.3 % 5,081,153 13.0 % Software costs 741,771 1.8 % 798,992 2.1 % Cell site rent and utilities 1,398,994 3.4 % 1,415,053 3.6 % Other costs of revenues 2,099,566 5.1 % 2,148,832 5.5 % Total cost of revenues 9,701,996 23.6 % 9,444,030 24.2 % Gross margin 31,492,672 76.4 % 29,654,198 75.8 % Other Operating Expenses Employee costs 14,546,120 35.3 % 15,541,832 39.7 % Professional fees 507,448 1.2 % 850,528 2.2 % General and administrative 6,904,287 16.8 % 7,418,184 19.0 % Depreciation 11,417,378 27.7 % 9,078,651 23.2 % Amortization 3,566,037 8.7 % 3,509,856 9.0 % Accretion 13,775 0.0 % 13,813 0.0 % Loss on disposition of assets 41,146 0.1 % 657,236 1.7 % Total expenses 36,996,191 89.8 % 37,070,100 94.8 % Segment Loss from Operations (5,503,519 ) (13.4 %) (7,415,902 ) (19.0 %) Interest expense, net (583,887 ) (1.4 %) (32,019 ) (0.1 %) Noncontrolling interest in subsidiary income (15,304 ) (0.0 %) - - Net Loss Attributable to Common Stockholders $ (6,102,710 ) (14.8 %) $ (7,447,921 ) (19.1 %) Comparison of Fiscal 2025 to Fiscal 2024.
The decrease in net loss from operations was primarily due to improved operations within our billboard, broadband and insurance businesses, which were partially offset by one-time costs associated with our former Co-CEO's separation agreement and an increase in depreciation expense related to continued capital investments within our broadband businesses.
The decrease in net loss from operations was primarily due to one-time costs associated with our former Co-CEO's separation and stock repurchase agreement during the second quarter of fiscal 2024, improved operations within our broadband and billboard businesses, and lower expenses within our asset management business, which were partially offset by higher commissions paid and loss and loss adjustment expense within our insurance business.
Excluding the one-time professional fees associated with our former Co-CEO's separation and stock repurchase agreement, professional fees would have decreased to 3.8% of total revenues in fiscal 2024. ● General and administrative expenses in fiscal 2024 were $16,237,654, or 15.0% of total revenues, as compared to $16,112,243, or 16.8% of total revenues, in fiscal 2023.
The decrease was mainly driving by the one-time legal fees associated with our former Co-CEO's separation and stock repurchase agreement during the second quarter of fiscal 2024. ● General and administrative expenses in fiscal 2025 were $15,882,612, or 13.9% of total revenues, as compared to $16,237,654, or 15.0% of total revenues, in fiscal 2024.
The decrease is mainly driven by lower commissions paid. ● Employee costs decreased as a percentage of total segment operating revenues from 41.1% in fiscal 2023 to 39.7% in fiscal 2024.
The decrease is mainly driven by a focused effort to reduce spending within our broadband businesses. ● Employee costs as a percentage of total segment operating revenues decreased from 39.7% in fiscal 2024 to 35.3% in fiscal 2025.
Long-term debt included within our consolidated balance sheet as of December 31, 2024 consists of approximately $3,400,000 under BOB's credit facility, of which approximately $350,000 is classified as current. 56 Table of Contents 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.
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 7,719,779 private placement warrants at a combined cost of approximately $7.8 million.
The increase in net cash provided by investing activities is primarily attributable to $60,818,906 in net proceeds from sales of investments mainly from the sale or maturity of U.S. Treasury securities and real estate investments within the 24th Street Funds and BFR Fund, which was partially offset by $32,201,191 in capital expenditures mainly within our broadband businesses.
During fiscal 2025, net cash used in investing activities is primarily attributable to $27,898,145 in capital expenditures, mainly within our broadband businesses, which was partially offset by $14,366,051 in net cash proceeds mainly from the sale or maturity of U.S. Treasury securities, sale of real estate investments within BOAM, and sale of marketable equity securities.
The three operating subsidiaries which are the borrowers under the BOB Credit Agreement are FIF AireBeam LLC, FIF St. George, LLC, and FIF Utah LLC (collectively, the “Borrowers”). The loan is guaranteed by BOB but is not guaranteed by BOC or any other businesses owned by BOC and its other subsidiaries.
George, LLC and the Credit Agreement for FIF Utah, LLC. The three operating subsidiaries which are the borrowers under the BOB Credit Agreements are FIF AireBeam LLC, FIF St. George, LLC, and FIF Utah LLC (collectively, the “Borrowers”).
The decrease was mainly driven by lower commissions paid within other broadband costs of revenues as well as reduced maintenance costs and cell site rent related to our fixed wireless networks as a percentage of broadband revenues. ● Cost of insurance revenues increased as a percentage of insurance revenues from 38.5% in fiscal 2023 to 39.4% in fiscal 2024.
The decrease was mainly driven by lower other broadband cost of revenues and software costs as well as organic revenue growth within our broadband businesses. ● Cost of insurance revenues increased as a percentage of insurance revenues from 39.4% in fiscal 2024 to 53.0% in fiscal 2025.
The decrease is mainly driven by organic revenue growth withing our broadband businesses. ● General and administrative expenses decreased as a percentage of total segment operating revenues from 20.1% in fiscal 2023 to 19.0% in fiscal 2024.
The decrease is mainly driven by headcount reductions within our broadband businesses. ● Professional fees as a percentage of total segment operating revenues decreased from 2.2% in fiscal 2024 to 1.2% in fiscal 2025.
As described below, we may raise additional funds through our current shelf registration statement allowing us to raise up to $500 million through the sale of securities to fund future acquisitions and investments, which we intend to renew in May 2025. 52 Table of Contents 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.
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 financings through our Link and BOB subsidiaries, 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. 49 Table of Contents 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, and which has now expired, 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.
The decrease is mainly driven by reduced maintenance costs related to our fixed wireless networks. ● Other costs of revenues decreased as a percentage of total segment operating revenues from 6.7% in fiscal 2023 to 5.5% in fiscal 2024.
The increase is mainly driven by increased cell site circuit costs related to new project developments. ● Other costs of revenues as a percentage of total segment operating revenues decreased from 5.5% in fiscal 2024 to 5.1% in fiscal 2025.