TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2024

Income Metrics

Revenue 267.6M
Gross Profit 171.9M 64.24%
Operating Income -72.1M -26.95%
Net Income -5.6M -2.09%
EPS (Diluted) $0.03

Balance Sheet Metrics

Total Assets 1.8B
Total Liabilities 2.2B
Shareholders Equity -456.0M

Cash Flow Metrics

Operating Cash Flow -866.8M
Free Cash Flow -4.0M

Revenue & Profitability Trend

B. Riley Financial Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i1.2B1.6B1.1B1.6B834.2M
Cost of Goods Sold i447.7M597.6M287.6M134.0M115.4M
Gross Profit i716.4M1.0B793.1M1.4B718.9M
Gross Margin % i61.5%63.6%73.4%91.4%86.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i759.8M828.9M714.6M906.2M428.5M
Other Operating Expenses i320.9M4.7M-10.2M-3.8M-
Total Operating Expenses i1.1B833.7M704.4M902.4M428.5M
Operating Income i-364.2M212.4M88.6M518.3M290.3M
Operating Margin % i-31.3%12.9%8.2%33.3%34.8%
Non-Operating Items
Interest Income i3.6M3.9M2.7M229.0K564.0K
Interest Expense i133.3M187.0M141.2M92.5M65.2M
Other Non-Operating Income-384.8M-171.6M-170.6M188.7M53.8M
Pre-tax Income i-878.7M-142.3M-220.4M614.8M279.5M
Income Tax i22.1M-36.7M-63.9M164.0M75.4M
Effective Tax Rate % i0.0%0.0%0.0%26.7%27.0%
Net Income i-774.9M-105.6M-156.6M450.8M204.0M
Net Margin % i-66.6%-6.4%-14.5%29.0%24.5%
Key Metrics
EBITDA i-315.2M265.7M134.9M547.2M309.6M
EPS (Basic) i$-25.46$-2.95$-5.95$15.99$7.83
EPS (Diluted) i$-25.46$-2.95$-5.95$15.09$7.56
Basic Shares Outstanding i3033627429265099281885302736629225607278
Diluted Shares Outstanding i3033627429265099281885302736629225607278

Income Statement Trend

B. Riley Financial Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i154.9M232.0M268.6M278.9M103.6M
Short-term Investments i-----
Accounts Receivable i88.4M115.5M149.1M49.7M40.8M
Inventory i78.1M110.5M101.7M4.0M87.3M
Other Current Assets----87.3M
Total Current Assets i699.9M1.1B1.5B1.7B573.7M
Non-Current Assets
Property, Plant & Equipment i53.8M87.6M88.6M57.0M48.8M
Goodwill i993.2M1.3B1.4B708.8M644.8M
Intangible Assets i146.9M322.0M374.1M207.7M190.7M
Long-term Investments-----
Other Non-Current Assets29.8M81.1M49.1M10.4M13.0M
Total Non-Current Assets i1.1B5.0B4.6B4.2B2.1B
Total Assets i1.8B6.1B6.1B5.9B2.7B
Liabilities
Current Liabilities
Accounts Payable i52.6M44.6M81.4M6.3M2.7M
Short-term Debt i16.3M43.8M127.7M80.0M-
Current Portion of Long-term Debt-----
Other Current Liabilities41.5M----
Total Current Liabilities i309.5M336.7M543.1M517.8M230.1M
Non-Current Liabilities
Long-term Debt i1.8B2.4B2.4B2.0B1.1B
Deferred Tax Liabilities i-029.5M93.1M34.2M
Other Non-Current Liabilities104.7M3.0B2.4B2.2B798.3M
Total Non-Current Liabilities i1.9B5.4B4.9B4.3B1.9B
Total Liabilities i2.2B5.7B5.4B4.8B2.1B
Equity
Common Stock i3.0K3.0K3.0K3.0K3.0K
Retained Earnings i-1.1B-281.3M-45.2M248.9M203.1M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i-456.0M359.6M684.5M1.1B539.0M
Key Metrics
Total Debt i1.8B2.5B2.5B2.1B1.1B
Working Capital i390.4M784.3M1.0B1.1B343.6M

Balance Sheet Composition

B. Riley Financial Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-774.9M-105.6M-156.6M450.8M204.0M
Depreciation & Amortization i45.4M49.6M40.0M25.9M19.4M
Stock-Based Compensation i19.1M45.1M61.1M36.0M18.6M
Working Capital Changes i688.7M31.9M169.9M-487.7M-279.9M
Operating Cash Flow i-220.4M-50.3M66.8M57.8M30.1M
Investing Activities
Capital Expenditures i-8.0M-7.7M-3.9M-676.0K-2.0M
Acquisitions i381.2M-13.6M-272.7M-28.9M-9.0M
Investment Purchases i-----14.0M
Investment Sales i-----
Investing Cash Flow i440.5M301.2M-32.3M-956.5M7.8M
Financing Activities
Share Repurchases i0-69.5M-6.5M-2.7M-48.2M
Dividends Paid i-41.8M-149.2M-127.5M-354.6M-43.5M
Debt Issuance i104.3M847.5M440.7M1.6B261.8M
Debt Repayment i-708.7M-896.6M-114.0M-565.6M-110.8M
Financing Cash Flow i-672.6M-449.8M17.6M1.1B-117.8M
Free Cash Flow i255.6M16.8M2.7M50.2M55.6M
Net Change in Cash i-452.4M-198.9M52.1M182.3M-79.9M

Cash Flow Trend

B. Riley Financial Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 17.67
Price to Book -0.40
Price to Sales 0.28
PEG Ratio -0.17

Profitability Ratios

Profit Margin -119.58%
Operating Margin -62.31%
Return on Equity 169.37%
Return on Assets -22.91%

Financial Health

Current Ratio 3.19
Debt to Equity -4.10
Beta 1.44

Per Share Data

EPS (TTM) $-29.67
Book Value per Share $-16.01
Revenue per Share $21.07

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
rily192.5M17.67-0.40169.37%-119.58%-4.10
Freedom Holding 10.5B128.438.516.77%5.06%144.99
Voya Financial 7.4B14.841.568.55%6.73%73.80
Hilltop Holdings 2.2B14.930.956.98%11.63%1.10
LendingTree 938.8M-20.127.28-40.91%-5.33%477.06
Berkshire Hathaway 1.1T17.141.629.91%17.00%18.95

Financial data is updated regularly. All figures are in the company's reporting currency.