7Baggers
Quarterly
Annual
    Unit: USD2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31 2014-09-30 2014-06-30 2014-03-31 2011-03-31 2010-12-31 2010-09-30 2010-06-30 2010-03-31 2009-12-31 2009-09-30 
      
                                                       
      revenues:
                                                       
      services and fees
    214,534,000 198,514,000 248,025,000 257,303,000 258,461,000 278,023,000 230,327,000 235,559,000 217,558,000 266,485,000 200,905,000 210,675,000 315,848,000 301,497,000 266,143,000 289,469,000 237,270,000 144,823,000 125,595,000 159,381,000 138,251,000 153,379,000 154,859,000 131,853,000 92,569,000 90,655,000 118,882,000 88,187,000 102,487,000 85,141,000 64,395,000 52,818,000 73,730,000 50,300,000 20,261,000 19,944,000 19,753,000 21,150,000 39,442,000 21,584,000 19,256,000 20,669,000 14,947,000 12,385,000 13,003,000 10,618,000 13,499,000 2,279,000 10,630,000 10,043,000 10,980,000 
      trading income
    -6,781,000 -1,238,000 -31,321,000                                                 
      fair value adjustments on loans
    -66,238,000 -71,477,000 -175,582,000                                                 
      interest income - loans
    2,247,000 11,251,000 18,508,000                                                 
      interest income - securities lending
    1,248,000 7,007,000 24,798,000                    7,665,000 9,330,000 8,962,000 8,954,000 6,591,000 7,553,000 7,604,000 7,206,000 2,218,000                     
      sale of goods
    56,365,000 55,248,000 63,937,000 55,653,000 63,196,000 125,146,000 58,387,000 67,777,000 134,380,000 4,130,000 1,887,000 1,878,000 3,961,000 34,959,000 12,457,000 6,828,000 2,660,000 23,651,000 1,820,000 1,004,000 3,912,000 918,000 2,160,000 945,000 500,000 72,000 28,000 38,000 86,000 79,000 63,000 79,000    2,000 8,000 122,000 6,019,000 4,447,000 586,000 5,000  9,268,000 813,000 387,000 359,000 2,936,000 1,437,000 1,414,000 4,056,000 
      total revenues
    201,375,000 199,305,000 148,365,000 343,032,000 342,920,000 462,312,000 406,278,000 432,090,000 492,018,000 340,363,000 42,700,000 205,589,000 422,110,000 381,522,000 336,770,000 600,159,000 410,206,000 226,253,000 266,468,000 -206,000 165,237,000 180,063,000 164,684,000 142,128,000 102,031,000 99,681,000 125,501,000 95,778,000 110,177,000 92,426,000 66,676,000 52,897,000 93,178,000 56,966,000 20,261,000 19,946,000 19,761,000 21,272,000 45,461,000 26,031,000 19,842,000 20,674,000 14,947,000 21,653,000 13,816,000 11,005,000 13,858,000 5,215,000 12,067,000 11,457,000 15,036,000 
      yoy
    -41.28% -56.89% -63.48% -20.61% -30.30% 35.83% 851.47% 110.17% 16.56% -10.79% -87.32% -65.74% 2.90% 68.63% 26.38% -291439.32% 148.25% 25.65% 61.81% -100.14% 61.95% 80.64% 31.22% 48.39% -7.39% 7.85% 88.23% 81.07% 18.24% 62.25% 229.09% 165.20% 371.52% 167.80% -55.43% -23.38% -0.41% 2.89% 204.15% 20.22% 43.62% 87.86% 7.86% 315.21% 14.49% -3.95% -7.83%     
      qoq
    1.04% 34.33% -56.75% 0.03% -25.82% 13.79% -5.97% -12.18% 44.56% 697.10% -79.23% -51.29% 10.64% 13.29% -43.89% 46.31% 81.30% -15.09% -129453.40% -100.12% -8.23% 9.34% 15.87% 39.30% 2.36% -20.57% 31.03% -13.07% 19.21% 38.62% 26.05% -43.23% 63.57% 181.16% 1.58% 0.94% -7.10% -53.21% 74.64% 31.19% -4.02% 38.32% -30.97% 56.72% 25.54% -20.59% 165.73% -56.78% 5.32% -23.80%  
      operating expenses:
                                                       
      direct cost of services
    45,893,000 49,659,000 61,551,000 61,126,000 60,606,000 67,850,000 55,941,000 54,397,000 68,496,000 44,523,000 17,785,000 11,651,000 12,955,000 18,019,000 12,094,000 11,322,000 9,250,000 23,264,000 7,985,000 19,952,000 3,614,000 12,441,000 24,232,000 18,537,000 17,847,000 8,156,000 13,925,000 11,652,000 9,277,000 10,138,000 18,485,000 17,601,000 15,773,000 12,841,000 5,560,000 6,683,000 8,519,000 5,213,000 8,539,000 6,778,000 7,260,000 4,918,000 5,425,000 5,863,000 4,812,000 4,479,000 2,852,000 2,882,000 5,204,000 4,951,000 4,792,000 
      cost of goods sold
    48,737,000 40,312,000 46,718,000 39,615,000 47,355,000 78,053,000 40,317,000 47,626,000 71,313,000 3,089,000 1,994,000 2,251,000 5,559,000 12,442,000 3,626,000 5,326,000 1,018,000 9,813,000 860,000 769,000 3,740,000 911,000 1,805,000 1,119,000 658,000 52,000 49,000 41,000 85,000 124,000 130,000 59,000 12,362,000 2,391,000  2,000 1,000  2,181,000 890,000 3,269,000 1,747,000  9,064,000 908,000 576,000 561,000 3,993,000 1,544,000 3,116,000 3,851,000 
      selling, general and administrative expenses
    182,400,000 184,605,000 209,338,000 209,548,000 205,703,000 221,688,000 188,885,000 212,627,000 208,552,000 163,727,000 167,136,000 175,199,000 270,712,000 244,218,000 199,922,000 191,344,000 137,088,000 97,143,000 106,562,000 87,744,000 110,751,000 96,587,000 87,338,000 90,543,000 77,079,000 71,782,000 76,723,000 68,098,000 80,172,000 70,962,000 37,722,000 24,152,000 12,211,000 22,727,000 14,521,000 11,596,000 11,438,750 12,782,000 20,072,000 12,901,000     7,791,000 6,154,250 8,018,000 8,083,000  6,521,000 7,246,000 
      restructuring charge
    597,000 116,000 20,000 789,000 1,182,000 228,000 628,000 93,000 995,000 8,016,000        1,557,000     1,552,000 147,000 6,259,000 428,000 1,602,000 217,000 890,000 4,896,000 6,214,000 374,000          2,548,000          
      impairment of goodwill and tradenames
    6,920,250  27,681,000  33,100,000 35,500,000                                              
      interest expense - securities lending and loan participations sold
    1,073,000 6,359,000 23,313,000 35,383,000 38,863,000 38,368,000 35,780,000 32,424,000 22,738,000 17,447,000 14,544,000 11,766,000 12,362,000 10,097,000 10,983,000 19,189,000 11,782,000 10,975,000 11,221,000 8,473,000 9,565,000 10,273,000                              
      total operating expenses
    356,392,000 281,051,000 368,621,000 346,461,000 386,809,000 441,687,000 323,284,000 347,167,000 372,094,000 236,802,000 201,459,000 200,867,000 301,588,000 284,776,000 226,625,000 227,181,000 159,138,000 142,752,000 135,128,000 120,938,000 127,670,000 120,212,000 120,429,000 117,150,000 108,565,000 86,843,000 97,023,000 85,176,000 95,960,000 91,070,000 64,116,000 42,186,000 61,720,000 41,544,000 20,081,000 18,281,000 21,087,000 17,995,000 30,792,000 20,569,000 23,706,000 21,927,000 16,003,000 22,911,000 13,511,000 11,851,000 11,431,000 14,958,000 15,264,000 17,726,000 15,889,000 
      operating income
    -155,017,000 -81,746,000 -220,256,000 -3,429,000 -43,889,000 20,625,000 82,994,000 84,923,000 119,924,000 103,561,000 -158,759,000 4,722,000 120,522,000 96,746,000 110,145,000 372,978,000 251,068,000 83,501,000 131,340,000 -121,144,000 37,567,000 59,851,000 44,255,000 24,978,000 -6,534,000 12,838,000 28,478,000 10,602,000 14,217,000 1,356,000 2,560,000 10,711,000 31,458,000 15,422,000 180,000 1,665,000 -1,326,000 3,277,000 14,669,000 5,462,000 -3,864,000 -1,253,000 -1,056,000 -1,258,000 305,000 -846,000 2,427,000 -9,743,000 -3,197,000 -6,269,000 -853,000 
      yoy
    253.20% -496.34% -365.39% -104.04% -136.60% -80.08% -152.28% 1698.45% -0.50% 7.04% -244.14% -98.73% -52.00% 15.86% -16.14% -407.88% 568.32% 39.51% 196.78% -585.00% -674.95% 366.20% 55.40% 135.60% -145.96% 846.76% 1012.42% -1.02% -54.81% -91.21% 1322.22% 543.30% -2472.40% 370.61% -98.77% -69.52% -65.68% -361.53% -1489.11% -534.18% -1366.89% 48.11% -143.51% -87.09% -109.54% -86.51% -384.53%     
      qoq
    89.63% -62.89% 6323.33% -92.19% -312.80% -75.15% -2.27% -29.19% 15.80% -165.23% -3462.11% -96.08% 24.58% -12.16% -70.47% 48.56% 200.68% -36.42% -208.42% -422.47% -37.23% 35.24% 77.18% -482.28% -150.90% -54.92% 168.61% -25.43% 948.45% -47.03% -76.10% -65.95% 103.98% 8467.78% -89.19% -225.57% -140.46% -77.66% 168.56% -241.36% 208.38% 18.66% -16.06% -512.46% -136.05% -134.86% -124.91% 204.75% -49.00% 634.94%  
      operating margin %
    -76.98% -41.02% -148.46% -1.00% -12.80% 4.46% 20.43% 19.65% 24.37% 30.43% -371.80% 2.30% 28.55% 25.36% 32.71% 62.15% 61.21% 36.91% 49.29% 58807.77% 22.74% 33.24% 26.87% 17.57% -6.40% 12.88% 22.69% 11.07% 12.90% 1.47% 3.84% 20.25% 33.76% 27.07% 0.89% 8.35% -6.71% 15.41% 32.27% 20.98% -19.47% -6.06% -7.06% -5.81% 2.21% -7.69% 17.51% -186.83% -26.49% -54.72% -5.67% 
      other income:
                                                       
      interest income
    712,000 1,438,000 804,000 669,000 420,000 180,000 701,000 2,574,000 1,482,000 686,000 500,000 67,000 54,000 70,000 56,000 49,000 27,000 67,000 224,000 246,000 248,000 361,000 331,000 637,000 590,000 442,000 166,000 128,000 62,000 76,000 150,000 132,000 286,000 26,000 3,000 3,000 7,000 5,000 3,000 2,000 3,000 3,000 4,000 2,000 137,000 188,000 157,000 87,000 90,000 12,000 12,000 
      dividend income
    323,000 675,000 9,209,000 11,815,000 12,141,000 12,876,000 9,555,000 13,204,000                                            
      realized and unrealized losses on investments
    -51,324,000 -22,197,000  -29,545,000    -28,442,000                                            
      change in fair value of financial instruments and other
    3,987,000 476,000 -163,000 314,000 -750,000 -4,170,000 381,000 -209,000 460,000 -574,000 4,321,000 5,981,000                                        
      income from equity investments
    3,000 6,000 10,000 -4,000 -43,750 -308,000 143,000 -10,000 821,250 -91,000 -3,399,000 6,775,000 1,629,000 1,149,000 -852,000  -478,000 409,000 -318,000 -236,000 2,618,000 1,113,000 -1,400,000 -3,762,000 2,937,000 828,000  -672,000                        
      interest expense
    -31,113,000 -32,996,000 -42,687,000 -44,864,000 -46,891,000 -45,229,000 -47,332,000 -47,561,000 -44,399,000 -34,587,000 -31,764,000 -30,436,000 -26,441,000 -25,372,000 -20,856,000 -19,786,000 -16,712,000 -16,374,000 -16,509,000 -15,654,000 -15,075,000 -12,772,000 -11,588,000 -10,770,000 -9,467,000 -9,340,000 -10,359,000 -4,227,000 -3,187,000 -2,510,000 -1,894,000 -791,000 -598,000 -991,000 -275,000 -132,000 -99,000 -64,000 -418,000 -253,000 -132,000 -53,000 -449,000 -628,000 -328,000 -1,027,000 -848,000 -759,000 -1,033,000 -2,001,000 -2,328,000 
      income from continuing operations before income taxes
    -251,138,000 -134,344,000                                                  
      (benefit from) benefit from income taxes
    -4,210,000 -14,508,000     -21,504,000 -7,919,000 9,964,500 -16,350,000               -2,103,000 -2,046,000 -5,377,000 -989,000                        
      income from continuing operations
    -255,348,000 -148,852,000                                            -1,906,000 455,000   -4,467,000 4,100,000 
      income from discontinued operations, net of income taxes
    249,742,000 -138,746,000                                                  
      net income
    -5,606,000 -287,598,000 -433,781,000 -47,954,000 -89,664,000 -76,308,000 43,781,000 16,560,000 -63,455,000 52,645,000 -136,588,000 -9,196,000 67,446,000 51,658,000 75,100,000 256,598,000 171,845,000 48,892,000 82,529,000 -99,249,000 17,516,000 34,144,000 22,309,000 7,979,000 -8,965,000 2,722,000 17,801,000 4,842,000 -5,451,000 122,000 3,363,000 13,901,000 23,009,000 8,374,000 -27,000 1,370,000 -1,046,000 2,618,000 8,569,000 3,436,000 -2,902,000 -916,000 -907,000 -1,070,000 -526,000 -1,906,000 455,000 -6,607,000 -2,980,000 -4,542,000 4,033,000 
      yoy
    -93.75% 276.89% -1090.80% -389.58% 41.30% -244.95% -132.05% -280.08% -194.08% 1.91% -281.87% -103.58% -60.75% 5.66% -9.00% -358.54% 881.07% 43.19% 269.94% -1343.88% -295.38% 1154.37% 25.32% 64.79% 64.47% 2131.15% 429.32% -65.17% -123.69% -98.54% -12555.56% 914.67% -2299.71% 219.86% -100.32% -60.13% -63.96% -385.81% -1044.76% -421.12% 451.71% -51.94% -299.34% -83.81% -82.35% -58.04% -88.72%     
      qoq
    -98.05% -33.70% 804.58% -46.52% 17.50% -274.29% 164.38% -126.10% -220.53% -138.54% 1385.30% -113.63% 30.56% -31.21% -70.73% 49.32% 251.48% -40.76% -183.15% -666.62% -48.70% 53.05% 179.60% -189.00% -429.35% -84.71% 267.64% -188.83% -4568.03% -96.37% -75.81% -39.58% 174.77% -31114.81% -101.97% -230.98% -139.95% -69.45% 149.39% -218.40% 216.81% 0.99% -15.23% 103.42% -72.40% -518.90% -106.89% 121.71% -34.39% -212.62%  
      net income margin %
    -2.78% -144.30% -292.37% -13.98% -26.15% -16.51% 10.78% 3.83% -12.90% 15.47% -319.88% -4.47% 15.98% 13.54% 22.30% 42.76% 41.89% 21.61% 30.97% 48179.13% 10.60% 18.96% 13.55% 5.61% -8.79% 2.73% 14.18% 5.06% -4.95% 0.13% 5.04% 26.28% 24.69% 14.70% -0.13% 6.87% -5.29% 12.31% 18.85% 13.20% -14.63% -4.43% -6.07% -4.94% -3.81% -17.32% 3.28% -126.69% -24.70% -39.64% 26.82% 
      net income attributable to noncontrolling interests and redeemable noncontrolling interests
    -8,498,000 -3,201,000 -177,000 1,211,000 -41,000 -2,485,000 -2,600,000 -595,000 -6,010,000 4,808,000 3,571,000                                         
      net income attributable to b. riley financial, inc.
    2,892,000 -284,397,000 -433,604,000 -49,165,000 -89,623,000 -73,823,000 46,381,000 17,155,000 -57,445,000 47,837,000 -140,159,000 -10,062,000 64,172,000 50,550,000 75,676,000 254,656,000 171,594,000 48,379,000 83,840,000 -98,665,000 17,129,000 34,302,000 22,157,000 8,023,000 -8,805,000 2,814,000 16,997,000 4,503,000 -6,113,000 368,000 3,280,000 14,021,000 12,440,000 8,939,000 -101,000 248,000 -1,004,000 1,463,000 8,664,000 2,682,000 -2,822,000 -868,000          
      preferred stock dividends
    2,015,000 2,015,000 2,015,000 2,015,000 2,015,000 2,015,000 2,015,000 2,012,000 2,002,000 2,002,000 2,002,000 2,002,000 1,990,000 1,929,000 1,789,000 1,749,000 1,480,000 1,088,000 1,087,000 1,055,000                                
      net income available to common shareholders
    -193,302,750 -286,412,000 -435,619,000 -51,180,000 -91,638,000 -75,838,000 44,366,000 15,143,000 -59,447,000 45,835,000 -142,161,000 -12,064,000 62,182,000 48,621,000 73,887,000 252,907,000 170,114,000 47,291,000 82,753,000 -99,720,000                                
      realized and unrealized gains on investments
      -155,690,000  -77,629,000 -75,361,000 18,843,000                                             
      income before income taxes
      -408,773,000 -65,044,000 -140,701,000 -91,387,000 65,285,000 24,479,000 -87,453,000 68,995,000 -189,101,000 -12,891,000 91,293,000 74,351,000 95,002,000 354,116,000 233,905,000 67,603,000 114,737,000 -136,788,000 25,358,000 48,553,000 31,598,000 11,083,000 -12,474,000 4,768,000 23,178,000 5,831,000 10,812,000 -1,235,000 816,000 10,052,000 31,146,000 14,457,000 -92,000 1,536,000 -1,418,000 3,218,000 14,254,000 5,211,000     178,000       
      benefit from income taxes
      -25,008,000 17,090,000 51,037,000 15,079,000     52,513,000  -23,847,000 -22,693,000   -62,060,000 -18,711,000   -7,842,000 -14,409,000 -9,289,000 -3,104,000     -16,263,000 1,357,000   -1,546,000 -6,083,000  -166,000                
      basic income per common share
      -14,350 -1,710 -3,130 -2,530 1,570 530 -2,090 1,620 -5,070 -430 2,240 1,760 2,700 9,380 6,650 1,860 3,230 -3,830                                
      diluted income per common share
      -14,350 -1,710 -3,130 -2,530 1,550 510 -2,090 1,530 -5,070 -430 2,020 1,690 2,580 8,810 6,420 1,750 3,070 -3,830                                
      trading income and fair value adjustments on loans
       -29,868,000 -41,518,000 -10,587,000 42,365,000 51,568,000         140,160,000 31,753,000                                  
      interest income - loans and securities lending
       59,944,000 62,781,000 69,730,000 75,199,000 77,186,000 62,545,000 57,594,000 63,835,000 61,426,000 33,443,000 26,869,000 25,491,000 36,920,000 30,116,000 26,026,000 24,506,000 21,851,000 23,074,000 25,766,000                              
      weighted-average basic common shares outstanding
       29,989,584,000 29,265,099,000 29,961,068,000 28,239,116,000 28,585,337,000 28,188,530,000 28,293,064,000 28,051,570,000 27,855,033,000 27,366,292,000 27,570,716,000 27,344,184,000 26,972,275,000 25,607,278,000 25,446,292,000 25,627,085,000 26,028,613,000 26,401,036,000                               
      weighted-average diluted common shares outstanding
       29,989,584,000 29,265,099,000 29,961,068,000 28,654,246,000 29,513,435,000 28,188,530,000 29,968,417,000 28,051,570,000 27,855,033,000 29,005,602,000 28,794,066,000 28,668,465,000 28,710,368,000 26,508,397,000 27,050,448,000 26,992,823,000 26,028,613,000 27,529,157,000                               
      impairment of tradenames
          1,733,000            8,500,000 4,000,000                                
      trading income (losses) and fair value adjustments on loans
            -70,040,750 12,154,000   79,454,500 18,197,000 32,679,000 266,942,000   114,547,000                                 
      trading (losses) income and fair value adjustments on loans
              -223,927,000 -68,390,000        -182,442,000                                
      benefit for income taxes
               3,695,000   -19,902,000 -97,518,000    37,539,000           2,547,000 3,849,000   65,000  372,000 -600,000 -5,685,000 -1,775,000 1,091,000 387,000 594,000 814,000 -704,000 151,000 -880,000 4,263,000 1,572,000 4,054,000 7,610,000 
      net income attributable to noncontrolling interests
               866,000 3,274,000 1,108,000 -576,000 1,942,000 251,000 513,000 -1,311,000 -584,000 387,000 -158,000 152,000 -44,000 -160,000 -92,000 804,000 339,000 662,000 -246,000 83,000 -120,000 10,569,000 -565,000 74,000 1,122,000 -42,000 1,155,000 -95,000 754,000 -80,000 -48,000 -130,000 264,000        
      gain on extinguishment of loans and other
                -4,471,000 1,758,000                                      
      gain on extinguishment of loans
                  6,509,000                                     
      gain from equity investments
                   875,000                                    
      (provision) beneft for income taxes
                      -32,208,000                                 
      basic income per share
                        0.613 1.29 0.84 0.31 -0.34 0.11 0.67 0.17 -0.3 0.01 0.15 0.73 0.128 0.47 -0.01 0.02 0.198 0.09 0.53 0.17 -0.1 -0.05          
      diluted income per share
                        0.593 1.21 0.82 0.3 -0.33 0.1 0.64 0.17 -0.28 0.01 0.15 0.71 0.125 0.47 -0.01 0.01 0.198 0.09 0.53 0.17 -0.1 -0.05          
      weighted-average basic shares outstanding
                         26,556,223 26,278,352 26,217,215 25,937,305 25,968,997 25,424,178 26,219,277 23,181,388 26,059,490 21,216,829 19,181,749 18,106,621 18,977,072 17,935,254 16,490,178 16,221,040 16,243,425 16,237,860 16,117,422 9,612,154 15,911,482 4,972,203 28,682,975 28,360,875,000 28,075,758 28,160,667,000 27,998,705,000 27,899,963,000 17,786,686 22,088,614,000 
      weighted-average diluted shares outstanding
                         28,233,423 26,896,573 26,687,531 26,764,856 26,854,261 26,397,513 27,271,819 24,290,904 27,639,862 22,119,055 19,626,574 18,391,852 19,191,035 17,935,254 16,553,953 16,265,915 16,344,649 16,310,829 16,162,304 9,612,154 15,911,482 4,972,203 28,682,975 28,360,875,000 28,075,758 29,129,099,000 27,998,705,000 27,899,963,000 18,664,049 23,472,774,000 
      interest expense - securities lending
                          5,502,000 6,804,000 6,722,000 6,425,000 4,724,000 5,168,000 5,536,000 4,950,000 1,565,000                     
      cash dividends per share
                            0.145 0.3 0.12 0.16 0.12 0.13 0.16 0.26 0.25 0.03                  
      income from equity investment
                              4,893,000  -280,000 -157,000                      
      sale of goods and products
                                    1,667,000 6,666,000                  
      restructuring costs
                                    896,250 3,585,000                  
      cash dividends paid per share
                                        0.065 0.2              
      selling, general and administrative
                                            13,177,000 12,714,000 10,578,000 7,984,000     8,516,000   
      income from equity investment in great american real estate, llc
                                                68,000       
      income from equity investment in shoon trading limited
                                                       
      income before benefit from income taxes
                                            -1,172,000 -1,303,000 -1,501,000 -1,884,000        
      net income attributable to great american group, inc.
                                              -777,000 -1,334,000        
      basic loss per share
                                              -0.16         
      diluted loss per share
                                              -0.16         
      basic earnings per share
                                               -0.05     -0.11 -0.54 0.18 
      diluted earnings per share
                                               -0.05 -0.02 -0.06 0.02 -0.24 -0.11 -0.53 0.17 
      other income
                                                -4,000 -317,000 -401,000 -455,000 -412,000 -263,000 -341,000 
      basic and diluted earnings per share
                                                -0.02 -0.083 0.02 -0.24    
      income from continuing operations before benefit for income taxes
                                                 -2,057,000 1,335,000   -8,521,000 -3,510,000 
      income from discontinued operations
                                                     -16,750 -67,000 
      pro forma computation related to conversion to c corporation for income tax purposes
                                                       
      historical income from operations before income taxes
                                                       
      pro forma benefit from income taxes
                                                       
      pro forma net income
                                                     -5,239 -2,168 
      pro forma weighted-average basic shares outstanding
                                                     17,786,686 22,088,614 
      pro forma weighted-average diluted shares outstanding
                                                     18,664,049 22,088,614 
      pro forma basic and diluted earnings per share
                                                       
      pro forma diluted earnings per share
                                                     -0.39 -0.1 
      income from operations before benefit for income taxes
                                                   -10,870,000 -4,552,000   
      revenues
                                                       
      pro forma basic earnings per share
                                                     -0.4 -0.1 
      historical income from continuing operations before income taxes
                                                     -8,521 -3,510 
      pro forma benefit for income taxes
                                                     3,357 1,383 
      pro forma income from continuing operations
                                                     -5,164 -2,127 
      pro forma income from discontinued operations, net of tax
                                                     -75 -41 
    The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.