XML 49 R31.htm IDEA: XBRL DOCUMENT v3.22.4
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The following table summarizes the final components of consideration transferred by the Company for the RideNow Transaction:
Cash$400,400 
Class B Common Stock200,958 
Acquiree transaction expenses paid by the Company at closing1,793 
Elimination of preexisting payable from RideNow to RumbleOn1,734 
Total purchase price consideration$604,885 
The following amounts represent the final determination of the fair value of the identifiable assets acquired and liabilities assumed as a result of the RideNow Transaction.
Assets acquired:
Cash$34,436 
Contracts in transit10,878 
Accounts receivable10,142 
Inventory127,080 
Prepaid expenses1,785 
Right-of-use assets22,912 
Right-of-use assets - related parties124,243 
Property & equipment18,707 
Franchise rights296,542 
Other intangible assets, net21,558 
Other assets92 
Total assets acquired668,375 
Liabilities assumed:
Accounts payable, accrued expenses and other current liabilities39,883 
Notes payable - floor plan47,161 
Lease liabilities22,912 
Lease liabilities - related parties106,966 
Notes payable4,382 
Notes payable - related parties2,167 
Deferred tax liabilities41,484 
Other long-term liabilities6,210 
Total liabilities assumed271,165 
Total net assets acquired397,210 
Goodwill207,675 
Total consideration$604,885 
The following table summarizes the provisional consideration transferred by the Company for the Freedom Transaction:
Cash$70,569 
Class B common stock26,511 
Acquiree transaction expenses paid by the Company at closing157 
Total provisional purchase price consideration$97,237 
Estimated fair value of assets:
Cash$6,381 
Contracts in transit1,170 
Accounts receivable1,089 
Inventory24,809 
Prepaid expenses214 
Property & equipment50,228 
Right-of-use assets2,876 
Other intangible assets2,167 
Franchise rights39,661 
Other assets287 
Total assets acquired$128,882 
Estimated fair value of liabilities assumed:
Accounts payable, accrued expenses and other current liabilities$5,407 
Notes payable - floor plan18,337 
Lease liabilities2,002 
Deferred revenues3,495 
Mortgage notes26,809 
Notes payable4,693 
Total liabilities assumed60,743 
Total net assets acquired68,139 
Goodwill29,098 
Total provisional purchase price consideration$97,237 
Business Acquisition, Pro Forma Information
December 31,
20222021
Pro forma revenue$1,817,080 $1,800,294 
Pro forma net income (loss)$(261,322)$51,928 
Net income (loss) per share-basic$(16.34)$3.25 
Weighted average number of shares-basic15,994,713 15,994,713 
Net income (loss) per share-fully diluted$(16.34)$3.25 
Weighted average number of shares-fully diluted15,994,713 15,994,713