XML 86 R35.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Schedule of purchase price allocation for acquisition

The purchase price allocation was as follows:

 

Consideration paid by B. Riley:    
Number of magicJack shares outstanding at November 14, 2018   16,248,299 
Cash merger consideration per share  $8.71 
Total cash consideration for magicJack common shares   141,523 
Cash consideration for magicJack stock options and accelerated vesting of restricted stock awards   1,592 
Total consideration  $143,115 

  

Consideration paid by B. Riley:    
Cash acquisition consideration  $116,500 
Transaction costs   570 
Total cash consideration   117,070 
Warrant consideration   990 
Total consideration  $118,060 
Schedule of fair value of assets acquired for acquisition
Tangible assets acquired and assumed:      
Cash and cash equivalents   $ 53,875  
Restricted cash     369  
Accounts receivable     3,103  
Inventory     2,033  
Prepaid expenses and other assets     4,961  
Property and equipment     2,922  
Deferred taxes     16,769  
Accounts payable     (2,313 )
Contract liabilities     (66,489 )
Accrued payroll and related expenses     (1,989 )
Accrued expenses and other liabilities     (24,450 )
Developed technology     6,400  
Tradename     1,750  
Customer list     34,500  
Process-know-how     2,000  
Goodwill     109,674  
Total   $ 143,115  

 

Tangible assets acquired and assumed:      
Cash and cash equivalents   $ 2,160  
Accounts receivable     1,751  
Deferred revenue     (1,332 )
Tradename     136,176  
Customer list     8,678  
Non-controlling interest     (29,373 )
Total   $ 118,060  
Schedule of pro forma financial information

   Pro Forma (Unaudited) 
   Year Ended
December 31,
 
   2018 
Revenues  $489,556 
Net income attributable to B. Riley Financial, Inc.  $20,822 
      
Basic earnings per share  $0.80 
Diluted earnings per share  $0.78 
      
Weighted average basic shares outstanding   25,937,305 
Weighted average diluted shares outstanding   26,764,856