XML 33 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Changes in Convertible Preferred Stock and Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Treasury Stock [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2019 $ 3 $ 257,002 $ (56,123) $ (770) $ 22,602 $ 222,714
Beginning balance, shares at Dec. 31, 2019 28,912,500            
Issuance of common stock for cash 2,297   2,297
Issuance of common stock for cash, shares 795,593            
Issuance of common stock  - subsidiary share exchange 1,150   (1,150)
Issuance of common stock - subsidiary share exchange, shares 1,552,070            
Common stock issued in connection with note payable 67   67
Common stock issued in connection with note payable, shares 7,500            
Stock based compensation 10,061   10,061
Stock based compensation, shares 1,040,000            
Deemed dividend related to immediate accretion of redemption feature of convertible preferred stock (171)   (171)
Accrued Series D Preferred Stock dividends (9)   (9)
Deconsolidation of Nexway   770 (2,595) (1,825)
Net loss (55,470) (873) (56,343)
Ending balance, value at Mar. 31, 2020 $ 3 270,397 (111,593) 17,984 176,791
Ending balance, shares at Mar. 31, 2020 32,307,663            
Beginning balance, value at Dec. 31, 2019 $ 3 257,002 (56,123) (770) 22,602 222,714
Beginning balance, shares at Dec. 31, 2019 28,912,500            
Net loss               (129,947)
Ending balance, value at Jun. 30, 2020 $ 566,124 $ 4 289,720 (184,389) 16,410 687,869
Ending balance, shares at Jun. 30, 2020 32,324,362 38,684,514            
Beginning balance, value at Mar. 31, 2020 $ 3 270,397 (111,593) 17,984 176,791
Beginning balance, shares at Mar. 31, 2020 32,307,663            
Issuance of common stock for cash $ 1 478   479
Issuance of common stock for cash, shares 3,906,313            
Issuance of common stock  - subsidiary share exchange 892   (892)
Issuance of common stock - subsidiary share exchange, shares 1,201,749            
Common stock issued in connection with note payable 192   192
Common stock issued in connection with note payable, shares 25,000            
Right to receive Series AA Preferred Stock in connection with acquisition of fuboTV Pre-Merger $ 566,124   566,124
Right to receive Series AA Preferred Stock in connection with acquisition of fuboTV Pre-Merger Pre-Merger, shares 32,324,362            
Settlement of share settled liability     9,054         9,054
Settlement of share settled liability, shares   900,000            
Stock based compensation 8,715   8,715
Stock based compensation, shares 343,789            
Deemed dividend related to immediate accretion of redemption feature of convertible preferred stock   126 126
Accrued Series D Preferred Stock dividends (8)     (8)
Net loss (72,922) (682) (73,604)
Ending balance, value at Jun. 30, 2020 $ 566,124 $ 4 289,720 (184,389) 16,410 687,869
Ending balance, shares at Jun. 30, 2020 32,324,362 38,684,514            
Beginning balance, value at Dec. 31, 2020 $ 406,665 $ 9 853,824 (626,456) (11,094) 622,948
Beginning balance, shares at Dec. 31, 2020 23,219,613 92,490,768   (800,000)        
Conversion of Series AA Preferred Stock $ (406,665) $ 5 406,660  
Conversion of Series AA Preferred Stock, shares (23,219,613) 46,439,226            
Exercise of common stock warrants 15,803 15,803
Exercise of common stock warrants, shares 536,825            
Issuance of treasury stock in connection with acquisition 8,538   8,538
Issuance of treasury stock in connection with acquisition, shares   623,068        
Recognition of debt discount on 2026 Convertible Notes 88,059   88,059
Exercise of stock options 776   776
Exercise of stock options, shares 1,082,964            
Stock based compensation 9,374   9,374
Other (5)     (5)
Net loss (70,110)   (76) (70,186)
Ending balance, value at Mar. 31, 2021 $ 14 1,383,029 (696,566) (11,170) 675,307
Ending balance, shares at Mar. 31, 2021 140,549,783   (176,932)        
Beginning balance, value at Dec. 31, 2020 $ 406,665 $ 9 853,824 (626,456) (11,094) $ 622,948
Beginning balance, shares at Dec. 31, 2020 23,219,613 92,490,768   (800,000)        
Exercise of stock options, shares               1,492,285
Net loss               $ (165,116)
Ending balance, value at Jun. 30, 2021 $ 14 1,409,049 (791,481) (11,185) 606,397
Ending balance, shares at Jun. 30, 2021 141,097,294   (176,932)        
Beginning balance, value at Mar. 31, 2021 $ 14 1,383,029 (696,566) (11,170) 675,307
Beginning balance, shares at Mar. 31, 2021 140,549,783   (176,932)        
Exercise of common stock warrants 500   500
Exercise of common stock warrants, shares 71,428            
Recognition of debt discount on 2026 Convertible Notes (113)   (113)
Exercise of stock options 1,200   1,200
Exercise of stock options, shares 508,664            
Stock based compensation 24,431   24,431
Other 2   2
Other, shares   (32,581)            
Net loss (94,915) (15) (94,930)
Ending balance, value at Jun. 30, 2021 $ 14 $ 1,409,049 $ (791,481) $ (11,185) $ 606,397
Ending balance, shares at Jun. 30, 2021 141,097,294   (176,932)