XML 15 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            
Shares, Outstanding 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            
Shares, Outstanding 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            
Shares, Outstanding at Dec. 31, 2019 (28,912,500)            
Issuance of common stock to original owners of Facebank AG               12,395
Net loss               (404,064)
Ending balance, value at Sep. 30, 2020 $ 566,124 $ 5 385,030   (458,632) 16,410 508,937
Ending balance, shares at Sep. 30, 2020 32,324,362 47,531,170            
Shares, Outstanding at Sep. 30, 2020 (32,324,362) (47,531,170)            
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            
Shares, Outstanding 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, 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            
Shares, Outstanding at Jun. 30, 2020 (32,324,362) (38,684,514)            
Shares, Outstanding at Jun. 30, 2020 (32,324,362) (38,684,514)            
Issuance of common stock for cash 20,000   20,000
Issuance of common stock for cash, shares   2,162,163            
Issuance of common stock and warrants for cash $ 1 42,619   42,620
Issuance of common stock and warrants for cash,shares   5,212,753            
Issuance of common stock to original owners of Facebank AG 12,395   12,395
Issuance of common stock to original owners of Facebank AG, shares   1,200,000            
Exercise of stock options 324   324
Exercise of stock options, shares   226,740            
Common stock issued in connection with note payable        
Common stock issued in connection with note payable, shares   30,000            
Reclassification of warrant liabilities 13,535   13,535
Stock-based compensation 6,305   6,305
Stock-based compensation, shares   15,000            
Redemption of redemption feature of convertible preferred stock 132   (126) 6
Net loss   (274,117) (274,117)
Ending balance, value at Sep. 30, 2020 $ 566,124 $ 5 385,030   (458,632) 16,410 508,937
Ending balance, shares at Sep. 30, 2020 32,324,362 47,531,170            
Shares, Outstanding at Sep. 30, 2020 (32,324,362) (47,531,170)            
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        
Shares, Outstanding at Dec. 31, 2020 (23,219,613) (92,490,768)   (800,000)        
Issuance of common stock to original owners of Facebank AG              
Conversion of Series AA Preferred Stock $ (406,665) $ 5 406,660  
Conversion of Stock, Shares Issued (23,219,613) 46,439,226            
Exercise of 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
Foreign currency translation adjustment (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        
Shares, Outstanding 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        
Shares, Outstanding at Dec. 31, 2020 (23,219,613) (92,490,768)   (800,000)        
Issuance of common stock to original owners of Facebank AG              
Exercise of stock options, shares               1,798,817
Net loss               $ (270,981)
Ending balance, value at Sep. 30, 2021 $ 15 1,495,797 (897,332) (11,199) 587,281
Ending balance, shares at Sep. 30, 2021 144,736,626   176,932        
Shares, Outstanding at Sep. 30, 2021 (144,736,626)   (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        
Shares, Outstanding at Mar. 31, 2021 (140,549,783)   (176,932)        
Exercise of 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        
Shares, Outstanding at Jun. 30, 2021 (141,097,294)   (176,932)        
Shares, Outstanding at Jun. 30, 2021 (141,097,294)   (176,932)        
Issuance of common stock/At-the-market offering, net of offering costs $ 1 69,823   69,824
Issuance of common stock/At-the-market offering, net of offering costs, shares   2,412,968            
Exercise of warrants 3,688   3,688
Exercise of common stock warrants, shares   744,997            
Exercise of stock options 570   570
Exercise of stock options, shares   430,151            
Delivery of common stock underlying restricted stock units
 Delivery of common stock underlying restricted stock units , shares   51,216            
Stock-based compensation 12,667   12,667
Net loss (105,851)   (14) (105,865)
Ending balance, value at Sep. 30, 2021 $ 15 $ 1,495,797 $ (897,332) $ (11,199) $ 587,281
Ending balance, shares at Sep. 30, 2021 144,736,626   176,932        
Shares, Outstanding at Sep. 30, 2021 (144,736,626)   (176,932)