XML 46 R34.htm IDEA: XBRL DOCUMENT v3.23.1
ACQUISITIONS (Tables)
3 Months Ended
Mar. 31, 2023
Business Combination and Asset Acquisition [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The fair value of acquisition consideration and preliminary purchase price allocation was as follows:
Consideration paid:
Cash$112,686 
Fair value of seller financing54,000 
Fair value of 2,400,000 RILYO shares issued in senior notes at $24.59 per share
59,016 
Fair value of 227,491 B. Riley common shares issued at $42.11 per share
9,580 
Fair value of 215,876 stock options attributable to service period prior to acquisition
5,749 
Fair value of deferred payments6,515 
Total consideration$247,546 
Assets acquired and liabilities assumed:
Cash and cash equivalents$18,810 
Accounts receivable91,039 
Prepaid and other assets90,289 
Right-of-use assets7,665 
Property and equipment8,320 
Other intangible assets89,000 
Accounts payable(54,553)
Accrued expenses and other liabilities(61,677)
Deferred income taxes(9,989)
Contingent consideration(2,212)
Lease liability(7,665)
Net tangible assets acquired and liabilities assumed169,027 
Goodwill78,519 
Total$247,546 
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination The following is a summary of identifiable intangible assets acquired and the related expected lives for the finite-lived intangible assets:
CategoryUseful lifeFair Value
Customer relationships9 years$50,000 
Internally developed software and other intangibles
1 to 3 years
4,000 
TradenamesN/A35,000 
Total$89,000 
Business Acquisition, Pro Forma Information
The following unaudited pro forma financial information is presented to illustrate the estimated effects of the acquisition of Targus as if it had occurred on January 1, 2021. The pro forma amounts include the historical operating results of the Targus prior to the acquisition, with adjustments directly attributable to the acquisition. The pro forma results include adjustments and consequential tax effects to reflect incremental depreciation and amortization expense to be incurred based on preliminary fair values of the identifiable intangible assets acquired, the incremental interest expense associated with the issuance of debt to finance the acquisition, and the adjustments to exclude acquisition related costs incurred during the year ended December 31, 2022 and to recognize these costs during the year ended December 31, 2021 as if incurred on January 1, 2021. The unaudited pro forma financial information is not necessarily indicative of what the consolidated results of operations of the combined company were, nor does it reflect the expected realization of any synergies or cost savings associated with the acquisition.

Pro Forma (unaudited)
Three Months Ended March 31, 2022
Revenues$341,287 
Net loss$(7,313)
Net loss attributable to B. Riley Financial, Inc.$(8,179)
Net loss attributable to common shareholders$(10,181)