XML 40 R11.htm IDEA: XBRL DOCUMENT v3.20.4
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (FaceBank Group, Inc. Pre-Merger) - FaceBank Group, Inc Pre-Merger [Member] - USD ($)
$ in Thousands
Series X Convertible Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-In Capital [Member]
Accumulated Deficit [Member]
Accumulated Other Comprehensive Loss
Noncontrolling Interest [Member]
Total Stockholders Equity [Member]
Balance at Dec. 31, 2017   $ 1 $ 8,053 $ (11,153) $ (3,099)
Balance, shares at Dec. 31, 2017   7,424,491 2,659,918          
Issuance of common stock for cash   3,185 3,185
Issuance of common stock for cash, shares   623,578          
Issuance of common stock for services   3,752 3,752
Issuance of common stock for services, shares   407,943          
Issuance of common stock for commitment fee   63 63
Issuance of common stock for commitment fee, shares   3,072          
Conversion of notes payable into common shares   18 18
Conversion of notes payable into common shares, shares   4,334          
Cashless exercise of warrants  
Cashless exercise of warrants, shares   5,114          
Excess shares issued upon cashless exercise of warrants   94 94
Excess shares issued upon cashless exercise of warrants, shares   10,492          
Beneficial conversion feature on note payable   50 50
Beneficial conversion feature on note payable, shares            
Exchange of Series A Preferred into common stock   $ (1) $ 1
Exchange of Series A Preferred into common stock, shares   (5,000,000) 3,633,333          
Conversion of Series B Preferred into common stock  
Conversion of Series B Preferred into common stock, shares   (1,000,000) 66,667          
Conversion of Series C Preferred into common stock   $ 94,966
Conversion of Series C Preferred into common stock, shares   (1,424,491)          
Issuance of Series X Preferred for business acquisition   211,500 211,500
Issuance of Series X Preferred for business acquisition, shares   1,000,000          
Non-controlling interest of acquired business   29,224 29,224
Issuance of common stock for purchase of asset   658 658
Issuance of common stock for purchase of asset, shares   23,360          
Extinguishment gain on related party convertible notes recorded as a capital contribution   197 197
Foreign currency translation adjustment              
Net loss   (10,610) (2,482) (13,092)
Balance at Dec. 31, 2018 $ 1 227,570 (21,763) 26,742 232,550
Balance, shares at Dec. 31, 2018 1,000,000 1,000,000 7,532,777          
Issuance of common stock for cash   1,778   1,778
Issuance of common stock for cash, shares   378,098          
Preferred stock converted to common stock   $ 1 (1)  
Preferred stock converted to common stock, shares (1,000,000)   15,000,000          
Common stock issued for lease settlement   130   130
Common stock issued for lease settlement, shares   18,935          
Issuance of subsidiary common stock for cash   65   65
Issuance of subsidiary common stock for cash, shares            
Additional shares issued for reverse stock split    
Additional shares issued for reverse stock split, shares   1,374          
Net loss   (3,466)   599 (2,867)
Balance at Mar. 31, 2019   $ 2 229,542 (25,229)   27,341 231,656
Balance, shares at Mar. 31, 2019   22,931,183          
Balance at Dec. 31, 2018 $ 1 227,570 (21,763) 26,742 232,550
Balance, shares at Dec. 31, 2018 1,000,000 1,000,000 7,532,777          
Balance at Dec. 31, 2018 $ 1 227,570 (21,763) 26,742 232,550
Balance, shares at Dec. 31, 2018 1,000,000 1,000,000 7,532,777          
Balance at Dec. 31, 2018 $ 1 227,570 (21,763) 26,742 232,550
Balance, shares at Dec. 31, 2018 1,000,000 1,000,000 7,532,777          
Issuance of common stock for cash   2,526 2,526
Issuance of common stock for cash, shares   1,028,497          
Issuance of common stock for services   302 302
Issuance of common stock for services, shares   35,009          
Conversion of Series B Preferred into common stock          
Issuance of common stock for cash - Hong Kong investor   1,063 1,063
Issuance of common stock for cash - Hong Kong investor, shares   93,910          
Preferred stock converted to common stock   $ 1 (1)
Preferred stock converted to common stock, shares   (1,000,000) 15,000,000          
Common stock issued for lease settlement   130 130
Common stock issued for lease settlement, shares   18,935          
Issuance of subsidiary common stock for cash   $ 92 $ 92
Issuance of subsidiary common stock for cash, shares            
Additional shares issued for reverse stock split, shares   1,373
Acquisition of Facebank AG and Nexway   $ 19,950 $ 3,582 $ 23,532
Acquisition of Facebank AG and Nexway, shares   2,500,000          
Issuance of common stock - subsidiary share exchange   $ 1 3,954 (3,955)
Issuance of common stock - subsidiary share exchange, shares   2,503,333          
Issuance of common stock in connection with cancellation of a consulting agreement   13 13
Issuance of common stock in connection with cancellation of a consulting agreement, shares   2,000          
Deemed dividend related to immediate accretion of redemption feature of convertible preferred stock   (589) (589)
Deemed dividend on Series D preferred stock   (9) (9)
Accrued Series D preferred stock dividends   (14) (14)
Common stock issued in connection with note payable   47 47
Common stock issued in connection with note payable, shares   5,000          
Issuance of common stock in connection with Panda Investment   1,918 1,918
Issuance of common stock in connection with Panda Investment, shares   175,000          
Issuance of common stock in connection with note conversion   50 50
Issuance of common stock in connection with note conversion, shares   16,666          
Foreign currency translation adjustment   (770) 770
Net loss   (34,360) (3,767) (38,127)
Balance at Dec. 31, 2019   $ 3 257,002 (56,123) (770) 22,602 222,714
Balance, shares at Dec. 31, 2019   28,912,500          
Balance at Mar. 31, 2019   $ 2 229,542 (25,229)   27,341 231,656
Balance, shares at Mar. 31, 2019   22,931,183          
Balance at Dec. 31, 2019   $ 3 257,002 (56,123) (770) 22,602 222,714
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 for services     $ 1,600          
Issuance of common stock for services, shares     200,000          
Issuance of common stock - subsidiary share exchange     1,150 (1,150)
Issuance of common stock - subsidiary share exchange, shares     1,552,070          
Deemed dividend related to immediate accretion of redemption feature of convertible preferred stock     (171) (171)
Accrued Series D preferred stock dividends     (9) (9)
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          
Deconsolidation of Nexway     770 (2,595) (1,825)
Net loss     (55,470) (873) (56,343)
Balance at Mar. 31, 2020     $ 3 270,397 (111,593) 17,984 176,791
Balance, shares at Mar. 31, 2020     32,307,663          
Balance at Dec. 31, 2019   $ 3 257,002 (56,123) (770) 22,602 222,714
Balance, shares at Dec. 31, 2019   28,912,500          
Balance at Dec. 31, 2019   $ 3 257,002 (56,123) (770) 22,602 222,714
Balance, shares at Dec. 31, 2019   28,912,500          
Balance at Mar. 31, 2020     $ 3 $ 270,397 $ (111,593) $ 17,984 $ 176,791
Balance, shares at Mar. 31, 2020     32,307,663