
B. Riley Financial (RILY) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.2B | 1.6B | 1.1B | 1.6B | 834.2M |
Cost of Goods Sold | 447.7M | 597.6M | 287.6M | 134.0M | 115.4M |
Gross Profit | 716.4M | 1.0B | 793.1M | 1.4B | 718.9M |
Gross Margin % | 61.5% | 63.6% | 73.4% | 91.4% | 86.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 759.8M | 828.9M | 714.6M | 906.2M | 428.5M |
Other Operating Expenses | 320.9M | 4.7M | -10.2M | -3.8M | - |
Total Operating Expenses | 1.1B | 833.7M | 704.4M | 902.4M | 428.5M |
Operating Income | -364.2M | 212.4M | 88.6M | 518.3M | 290.3M |
Operating Margin % | -31.3% | 12.9% | 8.2% | 33.3% | 34.8% |
Non-Operating Items | |||||
Interest Income | 3.6M | 3.9M | 2.7M | 229.0K | 564.0K |
Interest Expense | 133.3M | 187.0M | 141.2M | 92.5M | 65.2M |
Other Non-Operating Income | -384.8M | -171.6M | -170.6M | 188.7M | 53.8M |
Pre-tax Income | -878.7M | -142.3M | -220.4M | 614.8M | 279.5M |
Income Tax | 22.1M | -36.7M | -63.9M | 164.0M | 75.4M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 26.7% | 27.0% |
Net Income | -774.9M | -105.6M | -156.6M | 450.8M | 204.0M |
Net Margin % | -66.6% | -6.4% | -14.5% | 29.0% | 24.5% |
Key Metrics | |||||
EBITDA | -315.2M | 265.7M | 134.9M | 547.2M | 309.6M |
EPS (Basic) | $-25.46 | $-2.95 | $-5.95 | $15.99 | $7.83 |
EPS (Diluted) | $-25.46 | $-2.95 | $-5.95 | $15.09 | $7.56 |
Basic Shares Outstanding | 30336274 | 29265099 | 28188530 | 27366292 | 25607278 |
Diluted Shares Outstanding | 30336274 | 29265099 | 28188530 | 27366292 | 25607278 |
Income Statement Trend
B. Riley Financial Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 154.9M | 232.0M | 268.6M | 278.9M | 103.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 88.4M | 115.5M | 149.1M | 49.7M | 40.8M |
Inventory | 78.1M | 110.5M | 101.7M | 4.0M | 87.3M |
Other Current Assets | - | - | - | - | 87.3M |
Total Current Assets | 699.9M | 1.1B | 1.5B | 1.7B | 573.7M |
Non-Current Assets | |||||
Property, Plant & Equipment | 53.8M | 87.6M | 88.6M | 57.0M | 48.8M |
Goodwill | 993.2M | 1.3B | 1.4B | 708.8M | 644.8M |
Intangible Assets | 146.9M | 322.0M | 374.1M | 207.7M | 190.7M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 29.8M | 81.1M | 49.1M | 10.4M | 13.0M |
Total Non-Current Assets | 1.1B | 5.0B | 4.6B | 4.2B | 2.1B |
Total Assets | 1.8B | 6.1B | 6.1B | 5.9B | 2.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 52.6M | 44.6M | 81.4M | 6.3M | 2.7M |
Short-term Debt | 16.3M | 43.8M | 127.7M | 80.0M | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 41.5M | - | - | - | - |
Total Current Liabilities | 309.5M | 336.7M | 543.1M | 517.8M | 230.1M |
Non-Current Liabilities | |||||
Long-term Debt | 1.8B | 2.4B | 2.4B | 2.0B | 1.1B |
Deferred Tax Liabilities | - | 0 | 29.5M | 93.1M | 34.2M |
Other Non-Current Liabilities | 104.7M | 3.0B | 2.4B | 2.2B | 798.3M |
Total Non-Current Liabilities | 1.9B | 5.4B | 4.9B | 4.3B | 1.9B |
Total Liabilities | 2.2B | 5.7B | 5.4B | 4.8B | 2.1B |
Equity | |||||
Common Stock | 3.0K | 3.0K | 3.0K | 3.0K | 3.0K |
Retained Earnings | -1.1B | -281.3M | -45.2M | 248.9M | 203.1M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -456.0M | 359.6M | 684.5M | 1.1B | 539.0M |
Key Metrics | |||||
Total Debt | 1.8B | 2.5B | 2.5B | 2.1B | 1.1B |
Working Capital | 390.4M | 784.3M | 1.0B | 1.1B | 343.6M |
Balance Sheet Composition
B. Riley Financial Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -774.9M | -105.6M | -156.6M | 450.8M | 204.0M |
Depreciation & Amortization | 45.4M | 49.6M | 40.0M | 25.9M | 19.4M |
Stock-Based Compensation | 19.1M | 45.1M | 61.1M | 36.0M | 18.6M |
Working Capital Changes | 688.7M | 31.9M | 169.9M | -487.7M | -279.9M |
Operating Cash Flow | -220.4M | -50.3M | 66.8M | 57.8M | 30.1M |
Investing Activities | |||||
Capital Expenditures | -8.0M | -7.7M | -3.9M | -676.0K | -2.0M |
Acquisitions | 381.2M | -13.6M | -272.7M | -28.9M | -9.0M |
Investment Purchases | - | - | - | - | -14.0M |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 440.5M | 301.2M | -32.3M | -956.5M | 7.8M |
Financing Activities | |||||
Share Repurchases | 0 | -69.5M | -6.5M | -2.7M | -48.2M |
Dividends Paid | -41.8M | -149.2M | -127.5M | -354.6M | -43.5M |
Debt Issuance | 104.3M | 847.5M | 440.7M | 1.6B | 261.8M |
Debt Repayment | -708.7M | -896.6M | -114.0M | -565.6M | -110.8M |
Financing Cash Flow | -672.6M | -449.8M | 17.6M | 1.1B | -117.8M |
Free Cash Flow | 255.6M | 16.8M | 2.7M | 50.2M | 55.6M |
Net Change in Cash | -452.4M | -198.9M | 52.1M | 182.3M | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
rily | 192.5M | 17.67 | -0.40 | 169.37% | -119.58% | -4.10 |
Freedom Holding | 10.5B | 128.43 | 8.51 | 6.77% | 5.06% | 144.99 |
Voya Financial | 7.4B | 14.84 | 1.56 | 8.55% | 6.73% | 73.80 |
Hilltop Holdings | 2.2B | 14.93 | 0.95 | 6.98% | 11.63% | 1.10 |
LendingTree | 938.8M | -20.12 | 7.28 | -40.91% | -5.33% | 477.06 |
Berkshire Hathaway | 1.1T | 17.14 | 1.62 | 9.91% | 17.00% | 18.95 |
Financial data is updated regularly. All figures are in the company's reporting currency.