EX-99.1 2 ea144927ex99-1_brileyfin.htm EARNINGS RELEASE DATED JULY 29, 2021

Exhibit 99.1

 

 

B. Riley Financial Reports Second Quarter 2021 Results; Declares $2.00 Dividend

 

Total revenues increased to $336.8 million, up 26% from Q2 2020

Operating revenues (2) increased to $304.1 million, up 100% from Q2 2020

Diluted EPS of $2.58 and net income of $73.9 million, down 11% from Q2 2020

Operating EBITDA (3) increased to $92.1 million, up 97% from Q2 2020

Total adjusted EBITDA (1) of $124.9 million for the quarter

 

Declares total dividend of $2.00 per share, includes $0.50 regular and $1.50 special

 

LOS ANGELES, July 29, 2021 – B. Riley Financial, Inc. (NASDAQ: RILY), a diversified financial services company, today announced its financial results for the second quarter ended June 30, 2021.

 

Second Quarter 2021 Highlights

 

Net income available to common shareholders of $73.9 million, down 11% year-over-year

 

Total revenues of $336.8 million, up 26% year-over-year

 

Total adjusted EBITDA (1) of $124.9 million

 

Operating revenues (2) of $304.1 million, up 100% year-over-year

 

Operating adjusted EBITDA (3) of $92.1 million, up 97% year-over-year

 

Investment gains (4) of $32.7 million

 

Bryant Riley, Chairman and Co-Chief Executive Officer of B. Riley Financial, said: “Our operating EBITDA doubled on a year-over-year basis demonstrating continued strength across our businesses during the second quarter. Our results were driven by our investment banking division which continues to establish its leadership in small and mid-cap equity capital markets, supplemented by steady contributions from Advisory Services and Principal Investments. Increasing our capital base while simultaneously returning capital to shareholders and lowering our cost of capital has provided us with the financial flexibility to pursue the increasing number of opportunities that our diversified platform offers.”

 

Tom Kelleher, Co-Chief Executive Officer of B. Riley Financial, added: “Our recent addition of complementary businesses and key hires have helped increase synergies and cross-selling opportunities across our platform. As we continue to work towards integrating our colleagues from National Holdings and enhancing the services we offer to our clients, recruiting remains a key focus. We continue to seek out new talent and businesses that can expand our reach and capabilities across service lines.”

 

Riley added: “The successful execution of our platform strategy has allowed us to build a solid balance sheet while enabling us to return $8.50 in common stock dividends to shareholders over the last three quarters. As we look ahead, we see multiple pathways with which to grow shareholder value. We will continue to take advantage of market opportunities in our core segments while building on additional recurring revenue streams that are both noncorrelated and counter cyclical.”

 

Declaration of Common Stock Dividend

 

The Company’s Board of Directors has approved a total quarterly cash dividend of $2.00 per share which includes the regular $0.50 dividend and a special dividend of $1.50 per share. The dividend is payable on or about August 26, 2021 to common stockholders of record as of August 13, 2021.

 

www.brileyfin.com | NASDAQ: RILY1

 

 

 

Second Quarter 2021 Financial Summary

 

For the three months ended June 30, 2021, B. Riley Financial reported net income available to common shareholders of $73.9 million, or $2.58 per diluted share.

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
(Dollars in thousands, except for share data)  2021   2020   2021   2020 
                 
Net income (loss) available to common shareholders  $73,887   $82,753   $326,794   $(16,967)
                     
Basic income (loss) per common share  $2.70   $3.23   $12.03   $(0.66)
Diluted income (loss) per common share  $2.58   $3.07   $11.39   $(0.66)

 

Total revenues were $336.8 million for the second quarter of 2021, a year-over-year increase of 26% compared to $266.5 million for the prior-year period. The Company reported total adjusted EBITDA (1) of $124.9 million for the quarter.

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
(Dollars in thousands)  2021   2020   2021   2020 
                 
Operating Revenues (2)  $304,091   $151,921   $637,308   $334,157 
Investment Gains (Loss)(4)   32,679    114,547    299,621    (67,895)
Total Revenues  $336,770   $266,468   $936,929   $266,262 
                     
Operating Adjusted EBITDA (3)  $92,124   $46,757   $214,841   $117,664 
Investment Adjusted EBITDA (5)   32,763    101,507    295,527    (65,465)
Total Adjusted EBITDA (1)  $124,887   $148,264   $510,368   $52,199 

 

Second quarter operating revenues (2) were $304.1 million, a year-over-year increase of 100% from $151.9 million for the prior-year period. Operating adjusted EBITDA (3) of $92.1 million increased from $46.8 million for the prior-year period, up 97% year-over-year.

 

Operating results were enhanced by second quarter investment gains (4) of $32.7 million which are primarily driven by mark-to-market valuations on strategic investments held by the Company.

 

As of June 30, 2021, cash and investments (6) totaled approximately $2.0 billion including cash and cash equivalents of $297.4 million. Total cash and investments, (6) net of debt, was $568.1 million at quarter-end.

 

www.brileyfin.com | NASDAQ: RILY2

 

 

 

 

Segment Financial Summary for the Three Months Ended June 30, 2021

 

   Operating Revenues (2)   Investment Gains (Loss) (4)   Total Segment Revenue 
   Three Months Ended
June 30,
   Three Months Ended
June 30,
   Three Months Ended
June 30,
 
(Dollars in thousands)  2021   2020   2021   2020   2021   2020 
Capital Markets  $151,488   $84,870   $29,897   $114,080   $181,385   $198,950 
Wealth Management   87,444    15,318    2,865    467    90,309    15,785 
Auction and Liquidation   17,277    8,251    -    -    17,277    8,251 
Financial Consulting   23,735    18,845    -    -    23,735    18,845 
Principal Investments   19,646    21,431    -    -    19,646    21,431 
Brands   4,501    3,206    (83)   -    4,418    3,206 

 

   Segment Operating Income (Loss) (7)   Investment Income (Loss) (5)   Total Segment Income (Loss) 
   Three Months Ended
June 30,
   Three Months Ended
June 30,
   Three Months Ended
June 30,
 
(Dollars in thousands)  2021   2020   2021   2020   2021   2020 
Capital Markets  $74,701   $29,471   $29,981   $101,040   $104,682   $130,511 
Wealth Management   (3,598)   (435)   2,865    467    (733)   32 
Auction and Liquidation   3,555    2,020    -    -    3,555    2,020 
Financial Consulting   4,175    3,504    -    -    4,175    3,504 
Principal Investments   7,275    9,188    -    -    7,275    9,188 
Brands   3,096    (6,318)   (83)   -    3,013    (6,318)

 

Excluding investment gains, (4) Capital Markets operating revenues (2) increased to $151.5 million from $84.9 million from the prior-year period, up 78% year-over-year. Segment operating income (7) was $74.7 million, up 153% year-over-year, driven primarily by equity investment banking transactions.

 

Wealth Management revenues of $90.3 million increased from $15.8 million for the prior-year period. A majority of the increase in revenue was due to the inclusion of a full quarter of results from National Holdings which the Company acquired in February 2021. Combined wealth management assets under management totaled approximately $32 billion as of June 30, 2021.

 

Auction and Liquidation segment revenues increased to $17.3 million from $8.3 million for the prior-year period, up 109% year-over-year. Segment income increased to $3.6 million compared to $2.0 million for the prior-year period.

 

Financial Consulting revenues increased to $23.7 million from $18.8 million for the prior-year period, up 26% year-over-year. Segment income increased to $4.2 million from $3.5 million for the prior-year period.

 

Principal Investments companies, magicJack and United Online, contributed revenues of $19.6 million and segment income of $7.3 million. magicJack and United Online continued to perform above expectations, contributing recurring cash flow to the Company.

 

Brands generated revenues of $4.4 million and segment income of $3.0 million related to the licensing of brand trademarks.

 

www.brileyfin.com | NASDAQ: RILY3

 

 

 

 

Financial Highlights for the First Six Months of 2021

 

Total revenues increased to $936.9 million from $266.3 million, up 252% year-over-year.

 

Net income available to common shareholders of $326.8 million, or $11.39 per diluted share, increased compared to a net loss of ($17.0 million), or ($0.66) loss per diluted share for the prior year period.

 

Total adjusted EBITDA (1) of $510.4 million increased compared to $52.2 million for the prior-year period.

 

Operating revenues (2) increased to $637.3 million from $334.2 million, up 91% year-over-year.

 

Operating adjusted EBITDA (3) of $214.8 million increased 83% compared to $117.7 million for the prior-year period.

 

Excluding investment gains (losses), (4) Capital Markets operating revenues (2) increased to $359.4 million from $180.3 million, up 99% year-over-year. Segment operating income (7) totaled $180.7 million.

 

Wealth Management segment revenues increased to $158.2 million from $34.2 million, up 362% year-over-year.

 

Auction and Liquidation segment revenues increased to $30.7 million, up from $28.9 million for the prior-year period.

 

Financial Consulting segment revenues increased to $45.1 million, up from $39.6 million for the prior-year period.

 

Principal Investments contributed segment revenues of $40.2 million and segment income of $14.8 million.

 

Brands contributed segment revenues of $8.9 million and segment income of $6.1 million.

 

Additional Metrics and Supplemental Financial Data

 

Additional metrics related to operating results and investments are presented to provide investors with greater visibility into the Company’s performance and overall results of operations. Further details related to these metrics can be found in B. Riley Financial’s Second Quarter 2021 Financial Supplement located on the Company’s investor relations website.

 

Segment Realignment

 

The Company previously realigned its segment reporting structure for Wealth Management during the first quarter of 2021 as a result of the National Holdings acquisition, and Financial Consulting during the fourth quarter of 2020 to reflect certain organizational changes. Segment results have been recast for all periods presented in conjunction with the new reporting structure.

 

Conference Call Details

 

B. Riley Financial will host a conference call to discuss its second quarter 2021 financial results at 4:30 p.m. Eastern time (1:30 p.m. Pacific time) today, Thursday, July 29, 2021. Investors may access the live broadcast and archived recording via the Company’s investor relations website.

 

Date and Time: Thursday July 29, 2021 at 4:30 p.m. Eastern time (1:30 p.m. Pacific time)
Dial In: 1-855-327-6838 (toll-free) or 1-604-235-2082 (international)
Audio Webcast: https://ir.brileyfin.com/events-and-presentations

 

Replay (expires Thursday, August 5, 2021)
Dial In: 1-844-512-2921; 10015719 (pin)
Replay Link: https://ir.brileyfin.com/events-and-presentations

 

www.brileyfin.com | NASDAQ: RILY4

 

 

 

 

About B. Riley Financial

 

B. Riley Financial provides collaborative solutions tailored to fit the capital raising and business advisory needs of its clients and partners. B. Riley operates through several subsidiaries that offer a diverse range of complementary end-to-end capabilities spanning investment banking and institutional brokerage, private wealth and investment management, financial consulting, corporate restructuring, operations management, risk and compliance, due diligence, forensic accounting, litigation support, appraisal and valuation, auction and liquidation services. For more information, please visit www.brileyfin.com.

 

Footnotes (See “Note Regarding Use of Non-GAAP Financial Measures” for further discussion of these non-GAAP terms.)

 

(1)Adjusted EBITDA includes earnings before interest, taxes, depreciation, amortization, restructuring costs, share-based payments, gain on extinguishment of loans, impairment of tradenames, and transaction related and other costs. For a definition of adjusted EBITDA and a reconciliation to GAAP financial measures, please see the Appendix hereto.

 

(2)Operating revenue is defined as the sum of revenues from services and fees, interest income - loans and securities lending, and sale of goods.

 

(3)Operating adjusted EBITDA is defined as adjusted EBITDA excluding trading income (losses) and fair value adjustments on loans and other investment related expenses.

 

(4)Investment gains (loss) is defined as trading income and fair value adjustments on loans.

 

(5)Investment adjusted EBITDA and investment income (loss) are defined as trading income (losses) and fair value adjustments on loans, less other investment related expenses.

 

(6)Total cash and investments is defined as the sum of cash and cash equivalents, restricted cash, due from clearing brokers net of due to clearing brokers, securities and other investments owned, at fair value net of (i) securities sold not yet purchased and (ii) other investments participation sold reported in noncontrolling interest, advances against customer contracts, loans receivable, at fair value net of loan participations sold, and other equity investments reported in prepaid and other assets.

 

(7)Segment operating income (loss) is defined as segment income (loss) excluding trading income (losses) and fair value adjustments on loans and other investment related expenses.

 

Note Regarding Use of Non-GAAP Financial Measures

 

Certain of the information set forth herein, including operating revenues, adjusted EBITDA, operating adjusted EBITDA, and investment adjusted EBITDA, may be considered non-GAAP financial measures. B. Riley Financial believes this information is useful to investors because it provides a basis for measuring the Company’s available capital resources, the operating performance of its business and its revenues and cash flow, (i) excluding in the case of operating revenues, trading income (losses) and fair value adjustments on loans, (ii) excluding in the case of adjusted EBITDA, net interest expense, provisions for or benefit from income taxes, depreciation, amortization, fair value adjustment, restructuring costs, gain on extinguishment of loans, impairment of trade names, stock-based compensation and transaction and other expenses, (iii) excluding in the case of operating adjusted EBITDA, the aforementioned adjustments for adjusted EBITDA as well as trading income (losses) and fair value adjustments on loans, and other investment related expenses, (iv) including in the case of investment adjusted EBITDA, trading income (losses) and fair value adjustments on loans, net of other investment related expenses, and (v) including in the case of total cash and investments, net of debt, total cash, net securities and investments, and other minus total debt, that would normally be included in the most directly comparable measures calculated and presented in accordance with Generally Accepted Accounting Principles (“GAAP”). In addition, the Company’s management uses these non-GAAP financial measures along with the most directly comparable GAAP financial measures in evaluating the Company’s operating performance, management compensation, capital resources, and cash flow. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information presented in compliance with GAAP, and non-financial measures as reported by the Company may not be comparable to similarly titled amounts reported by other companies.

 

www.brileyfin.com | NASDAQ: RILY5

 

 

 

 

Forward-Looking Statements

 

Statements in this press release that are not descriptions of historical facts are forward-looking statements that are based on management’s current expectations and assumptions and are subject to risks and uncertainties. If such risks or uncertainties materialize or such assumptions prove incorrect, our business, operating results, financial condition, and stock price could be materially negatively affected. You should not place undue reliance on such forward-looking statements, which are based on the information currently available to us and speak only as of the date of this press release. Such forward-looking statements include, but are not limited to, statements regarding our excitement and the expected growth of our business segments. Factors that could cause such actual results to differ materially from those contemplated or implied by such forward-looking statements include, without limitation, the risks associated with the unpredictable and ongoing impact of the COVID-19 pandemic and other risks described from time to time in B. Riley Financial, Inc.’s periodic filings with the SEC, including, without limitation, the risks described in B. Riley Financial, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2020 and in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2021 under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” (as applicable). Additional information will be set forth in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2021. These factors should be considered carefully, and readers are cautioned not to place undue reliance on such forward-looking statements. All information is current as of the date this press release is issued, and B. Riley Financial, Inc. undertakes no duty to update this information.

 

Contacts

 

Investors   Media
Mike Frank   Jo Anne McCusker
ir@brileyfin.com   press@brileyfin.com
(212) 409-2424   (646) 885-5425

 

www.brileyfin.com | NASDAQ: RILY6

 

 

 

 

B. RILEY FINANCIAL, INC.

Consolidated Balance Sheets

(Dollars in thousands, except par value)

 

   June 30,   December 31, 
   2021   2020 
   (Unaudited)     
Assets        
Assets:        
Cash and cash equivalents  $297,396   $103,602 
Restricted cash   1,335    1,235 
Due from clearing brokers   424,949    7,089 
Securities and other investments owned, at fair value   1,278,773    777,319 
Securities borrowed   1,140,023    765,457 
Accounts receivable, net   57,853    46,518 
Due from related parties   734    986 
Advances against customer contracts Loans receivable, at fair value (includes $131,379 and $295,809 from related parties at   200    200 
June 30, 2021 and December 31, 2020, respectively)   270,295    390,689 
Prepaid expenses and other assets   119,400    87,262 
Operating lease right-of-use assets   60,933    48,799 
Property and equipment, net   14,447    11,685 
Goodwill   236,005    227,046 
Other intangible assets, net   200,304    190,745 
Deferred tax assets, net   4,080    4,098 
Total assets  $4,106,727   $2,662,730 
Liabilities and Equity          
Liabilities:          
Accounts payable  $6,101   $2,722 
Accrued expenses and other liabilities   220,603    168,478 
Deferred revenue   68,398    68,651 
Deferred tax liabilities, net   90,325    34,248 
Due to related parties and partners   230    327 
Due to clearing brokers       13,672 
Securities sold not yet purchased   272,088    10,105 
Securities loaned   1,134,359    759,810 
Mandatorily redeemable noncontrolling interests   4,105    4,700 
Operating lease liabilities   73,761    60,778 
Notes payable   357    37,967 
Loan participations sold   4,444    17,316 
Term loans, net   257,104    74,213 
Senior notes payable, net   1,213,105    870,783 
Total liabilities   3,344,980    2,123,770 
           
Commitments and contingencies          
B. Riley Financial, Inc. stockholders’ equity:          
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; 4,275 and 3,971 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively; and liquidation preference of $106,882 and $99,260 as of June 30, 2021 and December 31, 2020, respectively        
Common stock, $0.0001 par value; 100,000,000 shares authorized; 27,580,300 and 25,777,796 issued and outstanding as of June 30, 2021 and December 31, 2020, respectively   3    3 
Additional paid-in capital   387,084    310,326 
Retained earnings   338,260    203,080 
Accumulated other comprehensive loss   (1,178)   (823)
Total B. Riley Financial, Inc. stockholders’ equity   724,169    512,586 
Noncontrolling interests    37,578    26,374 
Total equity   761,747    538,960 
Total liabilities and equity  $4,106,727   $2,662,730 

 

www.brileyfin.com | NASDAQ: RILY7

 

 

 

 

B. RILEY FINANCIAL, INC.

Consolidated Statements of Income

(Unaudited)

(Dollars in thousands, except share data)

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
   2021   2020   2021   2020 
Revenues:                
Services and fees  $266,143   $125,595   $555,612   $284,976 
Trading income (losses) and fair value adjustments on loans   32,679    114,547    299,621    (67,895)
Interest income - Loans and securities lending   25,491    24,506    62,411    46,357 
Sale of goods   12,457    1,820    19,285    2,824 
Total revenues   336,770    266,468    936,929    266,262 
Operating expenses:                    
Direct cost of services   12,094    7,985    23,416    27,937 
Cost of goods sold   3,626    860    8,952    1,629 
Selling, general and administrative expenses   199,922    106,562    391,266    194,306 
Impairment of tradenames       8,500        12,500 
Interest expense - Securities lending and loan participations sold   10,983    11,221    30,172    19,694 
Total operating expenses   226,625    135,128    453,806    256,066 
Operating income   110,145    131,340    483,123    10,196 
Other income (expense):                    
Interest income   56    224    105    470 
Gain on extinguishment of loans   6,509        6,509     
(Loss) income from equity investments   (852)   (318)   23    (554)
Interest expense   (20,856)   (16,509)   (40,642)   (32,163)
Income (loss) before income taxes   95,002    114,737    449,118    (22,051)
(Provision) benefit for income taxes   (19,902)   (32,208)   (117,420)   5,331 
Net income (loss)   75,100    82,529    331,698    (16,720)
Net income (loss) attributable to noncontrolling interests   (576)   (1,311)   1,366    (1,895)
Net income (loss) attributable to B. Riley Financial, Inc.  $75,676   $83,840   $330,332   $(14,825)
Preferred stock dividends   1,789    1,087    3,538    2,142 
Net income (loss) available to common shareholders  $73,887   $82,753   $326,794   $(16,967)
                     
Basic income (loss) per common share  $2.70   $3.23   $12.03   $(0.66)
Diluted income (loss) per common share  $2.58   $3.07   $11.39   $(0.66)
                     
Weighted average basic common shares outstanding   27,344,184    25,627,085    27,159,257    25,827,849 
Weighted average diluted common shares outstanding   28,668,465    26,992,823    28,690,444    25,827,849 

 

www.brileyfin.com | NASDAQ: RILY8

 

 

 

 

B. RILEY FINANCIAL, INC.

Consolidated Statements of Cash Flows

(Unaudited)

(Dollars in thousands)

 

   Six Months Ended
June 30,
 
   2021   2020 
Cash flows from operating activities:        
Net income (loss)  $331,698   $(16,720)
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:          
Depreciation and amortization   12,924    9,879 
Provision for doubtful accounts   755    2,081 
Share-based compensation   14,134    9,489 
Fair value adjustments, non-cash   (10,046)   21,975 
Non-cash interest and other   (9,091)   (6,943)
Effect of foreign currency on operations   (1,486)   (73)
(Income) loss from equity investments   (23)   554 
Dividends from equity investments   610    797 
Deferred income taxes   51,242    (14,340)
Impairment of intangibles and gain on disposal of fixed assets       12,550 
Gain on extinguishment of loans   (6,509)    
Loss (gain) on extinguishment of debt   919    (1,556)
Gain on equity investment   (3,544)    
Income allocated for mandatorily redeemable noncontrolling interests   347    397 
Change in operating assets and liabilities:          
Due from clearing brokers   (424,062)   (5,271)
Securities and other investments owned   (316,181)   20,009 
Securities borrowed   (374,565)   27,967 
Accounts receivable and advances against customer contracts   808    27,601 
Prepaid expenses and other assets   (25,870)   (19,707)
Accounts payable, accrued expenses and other liabilities   (22,983)   738 
Amounts due to/from related parties and partners   155    4,404 
Securities sold, not yet purchased   261,476    (32,017)
Deferred revenue   (3,158)   3,896 
Securities loaned   374,549    (31,481)
Net cash (used in) provided by operating activities   (147,901)   14,229 
Cash flows from investing activities:          
Purchases of loans receivable   (87,309)   (152,228)
Repayments of loans receivable   95,522    74,450 
Sale of loan receivable to related party       1,800 
Proceeds from loan participations sold       2,400 
Repayment of loan participations sold   (10,772)   (940)
Acquisition of business, net of $34,924 cash acquired   (390)   (1,500)
Purchases of property, equipment and other   (288)   (851)
Proceeds from sale of property, equipment and intangible assets       1 
Purchase of equity investments   (10,485)   (6,486)
Net cash used in investing activities   (13,722)   (83,354)
Cash flows from financing activities:          
Repayment of asset based credit facility       (37,096)
Repayment of notes payable   (37,610)   (357)
Repayment of term loan   (11,484)   (9,620)
Proceeds from term loan   200,000     
Proceeds from issuance of senior notes   475,698    171,078 
Redemption of senior notes   (128,156)   (1,829)
Payment of debt issuance costs   (15,661)   (2,760)
Payment for contingent consideration   (411)    
Payment of employment taxes on vesting of restricted stock   (10,370)   (2,678)
Common dividends paid   (181,269)   (17,489)
Preferred dividends paid   (3,538)   (2,142)
Repurchase of common stock       (27,779)
Distribution to noncontrolling interests   (14,792)   (2,143)
Contribution from noncontrolling interests   10,650     
Proceeds from issuance of common stock   64,713     
Proceeds from issuance of preferred stock   8,281    4,630 
Net cash provided by financing activities   356,051    71,815 
Increase in cash, cash equivalents and restricted cash   194,428    2,690 
Effect of foreign currency on cash, cash equivalents and restricted cash   (534)   (705)
Net increase in cash, cash equivalents and restricted cash   193,894    1,985 
Cash, cash equivalents and restricted cash, beginning of period   104,837    104,739 
Cash, cash equivalents and restricted cash, end of period  $298,731   $106,724 
           
Supplemental disclosures:          
Interest paid  $66,359   $45,934 
Taxes paid  $63,987   $608 

 

www.brileyfin.com | NASDAQ: RILY9

 

 

 

 

B. RILEY FINANCIAL, INC.

Segment Financial Information

(Unaudited)

(Dollars in thousands)

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
   2021   2020   2021   2020 
Capital Markets segment:                
Revenues - Services and fees  $125,997   $60,364   $296,976   $133,964 
Trading income (losses) and fair value adjustments on loans   29,897    114,080    294,400    (67,935)
Interest income - Loans and securities lending   25,491    24,506    62,411    46,357 
Total revenues   181,385    198,950    653,787    112,386 
Selling, general and administrative expenses   (65,473)   (56,623)   (151,613)   (84,924)
Interest expense - Securities lending and loan participations sold   (10,983)   (11,221)   (30,172)   (19,694)
Depreciation and amortization   (247)   (595)   (1,012)   (1,191)
Segment income   104,682    130,511    470,990    6,577 
Wealth Management segment:                    
Revenues - Services and fees   87,444    15,318    152,986    34,205 
Trading income and fair value adjustments on loans   2,865    467    5,221    40 
Total revenues   90,309    15,785    158,207    34,245 
Selling, general and administrative expenses   (88,702)   (15,283)   (150,174)   (32,831)
Depreciation and amortization   (2,340)   (470)   (4,739)   (953)
Segment (loss) income   (733)   32    3,294    461 
Auction and Liquidation segment:                    
Revenues - Services and fees   5,534    7,206    12,892    27,867 
Revenues - Sale of goods   11,743    1,045    17,835    1,045 
Total revenues   17,277    8,251    30,727    28,912 
Direct cost of services   (7,540)   (3,217)   (14,120)   (18,033)
Cost of goods sold   (3,105)   (285)   (7,579)   (314)
Selling, general and administrative expenses   (3,077)   (2,729)   (4,566)   (4,255)
Depreciation and amortization               (1)
Segment income   3,555    2,020    4,462    6,309 
Financial Consulting segment:                    
Revenues - Services and fees   23,735    18,845    45,144    39,559 
Selling, general and administrative expenses   (19,471)   (15,268)   (37,460)   (30,997)
Depreciation and amortization   (89)   (73)   (187)   (140)
Segment income   4,175    3,504    7,497    8,422 
Principal Investments - United Online and magicJack segment:                    
Revenues - Services and fees   18,932    20,656    38,725    42,374 
Revenues - Sale of goods   714    775    1,450    1,779 
Total revenues   19,646    21,431    40,175    44,153 
Direct cost of services   (4,554)   (4,768)   (9,296)   (9,904)
Cost of goods sold   (521)   (575)   (1,373)   (1,315)
Selling, general and administrative expenses   (4,768)   (4,049)   (9,638)   (9,512)
Depreciation and amortization   (2,528)   (2,851)   (5,062)   (5,730)
Segment income   7,275    9,188    14,806    17,692 
Brands segment:                    
Revenues - Services and fees   4,501    3,206    8,889    7,007 
Trading losses and fair value adjustments on loans   (83)            
Total revenues   4,418    3,206    8,889    7,007 
Selling, general and administrative expenses   (690)   (309)   (1,366)   (1,213)
Depreciation and amortization   (715)   (715)   (1,429)   (1,429)
Impairment of tradenames       (8,500)       (12,500)
Segment income (loss)   3,013    (6,318)   6,094    (8,135)
Consolidated operating income from reportable segments   121,967    138,937    507,143    31,326 
                     
Corporate and other expenses   (11,822)   (7,597)   (24,020)   (21,130)
Interest income   56    224    105    470 
Gain on extinguishment of loans   6,509        6,509     
(Loss) income on equity investments   (852)   (318)   23    (554)
Interest expense   (20,856)   (16,509)   (40,642)   (32,163)
Income (loss) before income taxes   95,002    114,737    449,118    (22,051)
(Provision) benefit for income taxes   (19,902)   (32,208)   (117,420)   5,331 
Net income (loss)   75,100    82,529    331,698    (16,720)
Net (loss) income attributable to noncontrolling interests   (576)   (1,311)   1,366    (1,895)
Net income (loss) attributable to B. Riley Financial, Inc.   75,676    83,840    330,332    (14,825)
Preferred stock dividends   1,789    1,087    3,538    2,142 
Net income (loss) available to common shareholders  $73,887   $82,753   $326,794   $(16,967)

 

www.brileyfin.com | NASDAQ: RILY10

 

 

 

 

B. RILEY FINANCIAL, INC.

Adjusted EBITDA and Operating Adjusted EBITDA Reconciliation

(Unaudited)

(Dollars in thousands)

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
   2021   2020   2021   2020 
Net income (loss) attributable to B. Riley Financial, Inc.  $75,676   $83,840   $330,332   $(14,825)
Adjustments:                    
Provision (benefit) for income taxes   19,902    32,208    117,420    (5,331)
Interest expense   20,856    16,509    40,642    32,163 
Interest income   (56)   (224)   (105)   (470)
Share based payments   8,608    4,168    14,134    9,489 
Depreciation and amortization   6,165    4,923    12,924    9,879 
Gain on extinguishment of loans   (6,509)       (6,509)    
Impairment of tradenames       8,500        12,500 
Transactions related costs and other   245    (1,660)   1,530    8,794 
                     
Total EBITDA adjustments   49,211    64,424    180,036    67,024 
                     
Adjusted EBITDA  $124,887   $148,264    510,368    52,199 
Operating EBITDA Adjustments:                    
Trading (income) losses and fair value adjustments on loans   (32,679)   (114,547)   (299,621)   67,895 
Other investment related expenses   (84)   13,040    4,094    (2,430)
                     
Total Operating EBITDA Adjustments   (32,763)   (101,507)   (295,527)   65,465 
                     
Operating Adjusted EBITDA  $92,124   $46,757   $214,841   $117,664 

 

www.brileyfin.com | NASDAQ: RILY11

 

 

 

 

B. RILEY FINANCIAL, INC.

Adjusted Net Income Reconciliation

(Unaudited)

(Dollars in thousands, except share data)

 

   Three Months Ended
June 30,
   Six Months Ended
June 30,
 
   2021   2020   2021   2020 
Net income (loss) attributable to B. Riley Financial, Inc.  $75,676   $83,840   $330,332   $(14,825)
Adjustments:                    
Share based payments   8,608    4,168    14,134    9,489 
Amortization of intangible assets   5,134    4,024    11,020    8,048 
Gain on extinguishment of loans   (6,509)       (6,509)    
Impairment of tradenames       8,500        12,500 
Transactions related costs and other   245    (1,660)   1,530    8,794 
Income tax effect of adjusting entries   (1,557)   (4,172)   (5,073)   (10,731)
Adjusted net income attributable to B. Riley Financial, Inc.  $81,597   $94,700   $345,434   $13,275 
                     
Adjusted income per common share:                    
Adjusted basic income per share  $2.98   $3.70   $12.72   $0.51 
Adjusted diluted income per share  $2.85   $3.51   $12.04   $0.51 
                     
Shares used to calculate adjusted basic net income per share   27,344,184    25,627,085    27,159,257    25,827,849 
Shares used to calculate adjusted diluted net income per share   28,668,465    26,992,823    28,690,444    25,827,849 

 

# # #

 

Source: B. Riley Financial, Inc.

 

www.brileyfin.com | NASDAQ: RILY12