XML 24 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities    
Net loss $ (599,392) $ (38,127)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 43,972 20,765
Stock-based compensation 50,739 1,118
Impairment expense intangibles 100,304 8,598
Impairment expense goodwill 148,622
Issuance of common stock in connection with cancellation of a consulting agreement 13
Issuance of common stock for services rendered 302
Non-cash expense relating to issuance of warrants and common stock 2,209
Loss on deconsolidation of Nexway, net of cash retained by Nexway 8,564
Common stock issued in connection with note payable 67 47
Loss on extinguishment of debt 24,521
Loss on investments 8,281
Gain on sale of assets (7,631)
Amortization of debt discount 12,327 603
Deferred income tax benefit (9,660) (5,272)
Change in fair value of derivative liability 426 (815)
Change in fair value of warrant liability 83,338
Change in fair value of subsidiary warrant liability (4,504)
Change in fair value of shares settled liability 1,665
Change in fair value of profit share liability (1,971) 198
Unrealized gain on equity method investments (2,614)
Amortization of right-of-use assets 681 200
Accrued interest on note payable 246 658
Foreign currency exchange loss 1,010 (770)
Other income related to note conversion (50)
Other adjustments (620) (1,304)
Changes in operating assets and liabilities of business, net of acquisitions:    
Accounts receivable (12,591) 7,705
Prepaid expenses and other current assets (2,141) (227)
Accounts payable (39,141) 5,476
Accrued expenses 40,761 (964)
Due to related parties (665)
Deferred revenue 8,619
Lease liability (663) (200)
Net cash used in operating activities (149,018) 1,731
Cash flows from investing activities    
Purchases of property and equipment (166)
Advance to fuboTV Pre-Merger (10,000)
Acquisition of fuboTV's Pre-Merger cash and cash equivalents and restricted cash 9,373
Sale of Facebank AG (619)
Investment in Panda Productions (HK) Limited (1,000)
Acquisition of FaceBank AG and Nexway, net of cash paid 2,300
Sale of profits interest in investment in Panda Productions (HK) Limited 655
Purchase of intangible assets (45) (250)
Payments for leasehold improvements (175)
Lease security deposit (21)
Net cash (used in) provided by investing activities (1,457) 1,509
Cash flows from financing activities    
Proceeds from sale of common stock and warrants, net of fees 278,883 3,589
Proceeds from exercise of stock options 2,178
Proceeds from issuance of preferred stock 700
Proceeds from issuance of convertible notes 3,003 847
Proceeds from the exercise of common stock warrants 1,685
Repayments of convertible notes (3,913) (541)
Redemption of Series D preferred stock (883) (337)
Proceeds from loans 33,649
Repayments of notes payable (35,400) (264)
Proceeds from sale of subsidiary's common stock 92
Proceeds from related parties 423
Repayments to related parties (333) (156)
Net cash provided by financing activities 279,072 4,353
Net increase in cash and restricted cash 128,597 7,593
Cash at beginning of year 7,624 31
Cash and restricted cash at end of year 136,221 7,624
Supplemental disclosure of cash flows information:    
Interest paid 5,372 170
Income tax paid
Non cash financing and investing activities:    
Right to receive Series AA Preferred Stock in connection with acquisition of fuboTV Merger 566,124
Conversion of Series AA preferred stock to common stock 159,459
Reclassification of warrant liabilities to equity 13,535
Shares settled liability for intangible asset - Floyd Mayweather 1,000
Reclass of shares settled liability for intangible asset to stock-based compensation 1,000
Settlement of share settled liability 9,097
Issuance of common stock to original owners of Facebank AG 12,395
Issuance of common stock - subsidiary share exchange 2,042
Deconsolidation of Nexway 1,825
Cashless exercise of common stock warrants 98,132
Unpaid financing costs included in accounts payable 772
Issuance of common stock in connection with Panda Investment 1,918
Common stock issued in connection with note payable 259
Issuance of common stock in connection with note conversion 50
Issuance of common stock upon acquisition of Facebank AG and Nexway 19,950
Long-term borrowings related to investment 5,443
Accrued Series D Preferred Stock dividends 17 14
Deemed dividend related to immediate accretion of redemption feature of convertible preferred stock 171 589
Common stock issued for lease settlement 130
Measurement period adjustment on the Evolution AI Corporation acquisition 1,921
Series D Preferred Stock [Member]    
Cash flows from financing activities    
Proceeds from issuance of preferred stock $ 203