XML 224 R195.htm IDEA: XBRL DOCUMENT v3.20.4
Restatement for Correction of an Error - Schedule of Restatement of Consolidated Balance Sheets and Operations (Details) (FaceBank Group, Inc. Pre-Merger) - USD ($)
$ / shares in Units, $ in Thousands
 1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2020
Sep. 30, 2019
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Total current assets   $ 58,016           $ 58,016   $ 17,973    
Financial assets at fair value               1,965    
Intangible assets   238,440           238,440   116,646    
Goodwill $ 176,595 493,847 $ 710,962 $ 176,595       493,847   227,763    
Right-of-use assets   4,886           4,886   3,519    
Total assets   799,313           799,313   368,225    
Total current liabilities   247,078           247,078   67,442    
Total liabilities   290,376           290,376   145,049    
Series D Convertible Preferred stock, value               462    
Common stock, value   5           5   3    
Additional paid-in capital   385,030           385,030   257,002    
Accumulated deficit   (458,632)           (458,632)   (56,123)    
Non-controlling interest   16,410           16,410   22,602    
Total stockholders' equity 176,191 508,937 687,869 176,191 $ 234,077 $ 228,713 $ 231,656 508,937 $ 234,077 222,714 $ 232,550  
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY AND TEMPORARY EQUITY   799,313           799,313   368,225    
Operating loss   (302,164)     (6,925)     (387,580) (19,082)      
Interest expense and financing costs   2,203     1,094     18,109 1,994      
Gain on extinguishment of debt   1,321         (9,827)      
Loss of issuance of notes, bonds & warrants               (13,507)      
Change in fair value of warrant liability   4,543         9,143      
Change in fair value of subsidiary warrant liability       831     3 4,432      
Change in fair value of shares settled liability           (1,665)      
Change in fair value of derivative liability   101     (1)     (426) 1,017      
Total other income (expense)   11,976     (1,012)     (37,073) 2,707      
Loss before income taxes   (290,188)     (7,937)     (424,653) (16,375)      
Income tax benefit   (16,071)     (1,028)     (20,589) (3,234)      
Net loss   (274,117) $ (73,604) (56,343) (6,909) $ (3,365) (2,867) (404,064) (13,141) (38,127) (129,312)  
Less: net loss attributable to non-controlling interest       (128)     1,555 2,653      
Net loss attributable to controlling interest   (274,117)     (6,781)     (402,509) (15,794)      
Net loss attributable to common stockholders   $ (274,117)     $ (7,166)     $ (402,509) $ (16,179)      
Net loss per share attributable to common stockholders Basic and diluted   $ (6.20)     $ (0.29)     $ (11.00) $ (0.80)      
Weighted average shares outstanding: Basic and diluted   44,199,709     24,363,124     36,577,183 20,165,089      
FaceBank Group, Inc Pre-Merger [Member]                        
Total current assets 10,211     10,211           17,973 31  
Deposits 24     24           24 3  
Investment in Nexway at fair value 2,374     2,374            
Financial assets at fair value 1,965     1,965           1,965  
Intangible assets 111,459     111,459           116,646 136,078  
Goodwill 176,595     176,595           227,763 149,975
Right-of-use assets 37     37           3,519  
Total assets 302,665     302,665           368,225 286,101  
Total current liabilities 41,601     41,601           67,442 18,551  
Total liabilities 125,411     125,411           145,049 53,551  
Series D Convertible Preferred stock, value 463     463           462  
Common stock, value 3     3           3 1  
Additional paid-in capital 270,397     270,397           257,002 227,570  
Accumulated deficit (111,593)     (111,593)           (56,123) (21,763)  
Non-controlling interest 17,984     17,984           22,602 26,742  
Total stockholders' equity 176,791     176,791           222,714 232,550  
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY AND TEMPORARY EQUITY 302,665     302,665           368,225 286,101  
Operating loss       (18,128)     (6,195)     (38,885) (14,963)  
Interest expense and financing costs       (2,581)                
Gain on extinguishment of debt 51,200     (11,919)         1,852  
Loss of issuance of notes, bonds & warrants       (24,053)              
Other expense       (436)                
Change in fair value of warrant liability       (366)              
Change in fair value of subsidiary warrant liability       (15)     2,477     4,504 (91)  
Change in fair value of shares settled liability       (180)              
Change in fair value of derivative liability       297     128     815 741  
Total other income (expense)       (39,253)     2,159     (4,514) (243)  
Loss before income taxes       (57,381)     (4,036)     (43,399) (15,206)  
Income tax benefit       (1,038)     (1,169)     (5,272) (2,114)  
Net loss       (56,343)     (2,867)     (38,127) (13,092)  
Less: net loss attributable to non-controlling interest       873     599     3,767 2,482  
Net loss attributable to controlling interest       (55,470)     (3,466)     (34,360) (10,610)  
Less: Deemed dividend - beneficial conversion feature on preferred stock       (171)         (589)  
Net loss attributable to common stockholders       $ (55,641)     $ (3,466)     $ (34,958) $ (10,610)  
Net loss per share attributable to common stockholders Basic and diluted       $ (1.83)           $ (1.57) $ (2.37)  
Weighted average shares outstanding: Basic and diluted       30,338,073           22,286,060 4,481,600  
FaceBank Group, Inc Pre-Merger [Member] | Previously Reported [Member]                        
Total current assets 10,211     $ 10,211           $ 17,973    
Deposits 24     24           24    
Investment in Nexway at fair value 2,374     2,374                
Financial assets at fair value 1,965     1,965           1,965    
Intangible assets 111,459     111,459           116,646    
Goodwill 148,054     148,054           148,054    
Right-of-use assets 37     37           3,519    
Total assets 274,124     274,124           288,516    
Total current liabilities 41,601     41,601           67,442    
Total liabilities 125,411     125,411           145,049    
Series D Convertible Preferred stock, value 463     463           462    
Common stock, value 3     3           3    
Additional paid-in capital 270,397     270,397           257,002    
Accumulated deficit (140,134)     (140,134)           (135,832)    
Non-controlling interest 17,984     17,984                
Total stockholders' equity 148,250     148,250           143,005    
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY AND TEMPORARY EQUITY 274,124     274,124           288,516    
Operating loss       (18,128)           (113,326)    
Interest expense and financing costs       (2,581)                
Gain on extinguishment of debt       39,249              
Loss of issuance of notes, bonds & warrants       (24,053)                
Other expense       (436)                
Change in fair value of warrant liability       (366)                
Change in fair value of subsidiary warrant liability       (15)           4,504    
Change in fair value of shares settled liability       (180)                
Change in fair value of derivative liability       297           815    
Total other income (expense)       11,915           (9,782)    
Loss before income taxes       (6,213)           (123,108)    
Income tax benefit       (1,038)           5,272    
Net loss       (5,175)           (117,836)    
Less: net loss attributable to non-controlling interest       873           (3,767)    
Net loss attributable to controlling interest       (4,302)           (114,069)    
Less: Deemed dividend - beneficial conversion feature on preferred stock       (171)           (589)    
Net loss attributable to common stockholders       $ (4,473)           $ (114,667)    
Net loss per share attributable to common stockholders Basic and diluted       $ (0.15)           $ (5.15)    
Weighted average shares outstanding: Basic and diluted       30,338,073           22,286,060    
FaceBank Group, Inc Pre-Merger [Member] | Effect of Restatement [Member]                        
Total current assets                  
Deposits                  
Investment in Nexway at fair value                    
Financial assets at fair value                  
Intangible assets                  
Goodwill 28,541     28,541           79,709    
Right-of-use assets                  
Total assets 28,541     28,541           79,709    
Total current liabilities                  
Total liabilities                  
Series D Convertible Preferred stock, value                  
Common stock, value                  
Additional paid-in capital                  
Accumulated deficit 28,541     28,541           79,709    
Non-controlling interest                    
Total stockholders' equity 28,541     28,541           79,709    
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY AND TEMPORARY EQUITY $ 28,541     28,541           79,709    
Operating loss                 74,441    
Interest expense and financing costs                      
Gain on extinguishment of debt       (51,168)              
Loss of issuance of notes, bonds & warrants                      
Other expense                      
Change in fair value of warrant liability                      
Change in fair value of subsidiary warrant liability                    
Change in fair value of shares settled liability                      
Change in fair value of derivative liability                    
Total other income (expense)       (51,168)           5,268    
Loss before income taxes       (51,168)           79,709    
Income tax benefit                    
Net loss       (51,168)           79,709    
Less: net loss attributable to non-controlling interest                    
Net loss attributable to controlling interest       (51,168)           79,709    
Less: Deemed dividend - beneficial conversion feature on preferred stock                    
Net loss attributable to common stockholders       $ (51,168)           $ 79,709    
Net loss per share attributable to common stockholders Basic and diluted                    
Weighted average shares outstanding: Basic and diluted