XML 36 R7.htm IDEA: XBRL DOCUMENT v3.20.4
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Sep. 30, 2020
Sep. 30, 2019
Dec. 31, 2019
Dec. 31, 2018
Cash flows from operating activities            
Net loss $ (56,343) $ (2,867) $ (404,064) $ (13,141) $ (38,127) $ (129,312)
Adjustments to reconcile net loss to net cash used in operating activities:            
Depreciation and amortization     34,050 15,589    
Stock-based compensation     24,081    
Impairment expense intangibles     88,059    
Impairment expense goodwill     148,622    
Loss on deconsolidation of Nexway, net of cash retained by Nexway     8,564    
Common stock issued in connection with note payable     67    
Loss on issuance of notes, bonds and warrants     13,507    
Issuance of common stock in connection with cancellation of a consulting agreement     13    
Issuance of common stock for services rendered     101    
Non-cash expense relating to issuance of warrants and common stock     2,209    
Gain on sale of assets     (7,631)    
Amortization of debt discount     12,271 501    
Deferred income tax benefit     (20,589) (3,234)    
Change in fair value of derivative liability     426 (1,017)    
Gain (loss) on extinguishment of debt     9,827    
Change in fair value of warrant liabilities     (9,143)    
Change in fair value of subsidiary warrant liability     (3) (4,432)    
Change in fair value of shares settled liability     1,665    
Change in fair value of profit share liability     148    
Unrealized gain on equity method investments     (2,614)    
Amortization of right-of-use assets     434 46    
Accrued interest on note payable     244 557    
Foreign exchange loss     1,010    
Other adjustments     (56) (636)    
Changes in operating assets and liabilities of business, net of acquisitions:            
Accounts receivable     (2,071) 3,620    
Prepaid expenses and other current and long-term assets     (10,558) (100)    
Accounts payable     7,881 2,819    
Accrued expenses     (11,569) 617    
Due from related parties     36,589    
Deferred revenue     6,615    
Lease liability     (421) (46)    
Net cash (used in) provided by operating activities     (72,450) 1,257    
Cash flows from investing activities            
Investment in Panda Productions (HK) Limited     (1,050)    
Purchases of property and equipment     (103)    
Advance to fuboTV Pre-Merger     (10,000)    
Acquisition of fuboTV's Pre-Merger cash and cash equivalents and restricted cash     9,373    
Acquisition of FaceBank AG and Nexway, net of cash paid     2,300    
Sale of Facebank AG     (619)    
Sale of profit interest in investment in Panda Productions (HK) Limited     655    
Purchase of intangible assets     (250)    
Payments for leasehold improvements     (9)    
Lease security deposit     (21)    
Net cash (used in) provided by investing activities     (1,349) 1,625    
Cash flows from financing activities            
Proceeds from sale of common stock and warrants     97,142 2,916    
Proceeds from exercise of stock options     324    
Proceeds from issuance of convertible notes     3,003 275    
Repayments of convertible notes     (3,913) (523)    
Proceeds from borrowings         300  
Repayment of borrowings     (1,600)      
Proceeds from issuance Series D Preferred Stock     203 450    
Redemption of Series D Preferred Stock     (883)    
Proceeds from loans     33,649    
Repayments of notes payable     (14,143)    
Proceeds from sale of subsidiary's common stock     65    
Repayments of short-term borrowings     (8,407)    
Repayments to related parties notes     410    
Repayments of note payable related party     (333) (259)    
Repayments to related parties     (328) (351)    
Net cash provided by financing activities     106,314 2,983    
Net increase in cash and restricted cash     32,515 5,865    
Cash and cash equivalents and restricted cash, beginning of period 7,624 31 7,624 31 31  
Cash and cash equivalents and restricted cash, end of period     40,139 5,896 7,624 31
SUPPLEMENTAL DISCLOSURE AND NON-CASH INVESTING AND FINANCING INFORMATION:            
Cash paid for interest     6,161 170    
Cash paid for income taxes        
Non cash financing and investing activities:            
Issuance of convertible preferred stock for Merger     566,124    
Reclass of shares settled liability for intangible asset to stock-based compensation     1,000    
Settlement of share settled liability     9,054    
Issuance of common stock to original owners of Facebank AG     12,395    
Issuance of common stock - subsidiary share exchange     2,042    
Common stock issued in connection with note payable     259    
Issuance of common stock upon acquisition of Facebank AG and Nexway     8,250    
Accrued Series D Preferred Stock dividends     17 5    
Deemed dividend related to immediate accretion of redemption feature of convertible preferred stock     171 379    
Common stock issued for lease settlement       130    
Fubo TV Pre-Merger [Member]            
Cash flows from operating activities            
Net loss (35,958) (37,783)     (173,701) (129,312)
Adjustments to reconcile net loss to net cash used in operating activities:            
Depreciation and amortization 135 119     616 440
Stock-based compensation 368 376     1,511 952
Change in fair value of derivative liability     4,697
Non-cash interest expense 132     160 1,032
Amortization of debt issuance costs 11 11     43 32
Changes in operating assets and liabilities of business, net of acquisitions:            
Accounts receivable (26) (958)     (2,108) (3,211)
Prepaid affiliate rights         242 14,681
Prepaid expenses and other current and long-term assets (77) (146)     (625) (294)
Accounts payable, accrued expenses and other current and long-term liabilities         52,612 16,526
Accounts payable 20,318 2,533     14,490 20,093
Accrued expenses and other liabilities 922 10,467        
Deferred revenue (698) (155)     5,007 2,540
Deferred rent         (154) (106)
Net cash (used in) provided by operating activities (15,005) (25,506)     (102,009) (77,153)
Cash flows from investing activities            
Capital expenditures (29) (12)     (136) (434)
Net cash (used in) provided by investing activities (29) (12)     (136) (434)
Cash flows from financing activities            
Proceeds from exercise of stock options 18 2     174 84
Proceeds from issuance of convertible notes 16,150        
Proceeds from borrowings 10,000     16,150 3,050
Repayment of borrowings (1,250) (5,000)     (5,000)
Issuance cost related to term loan         (204)
Proceeds from issuance of convertible preferred stock, net 49,705     90,549 46,294
Proceeds from loans         25,000
Net cash provided by financing activities 8,768 60,857     101,873 74,224
Net increase in cash and restricted cash (6,266) 35,339     (272) (3,363)
Cash and cash equivalents and restricted cash, beginning of period 15,639 15,911 $ 15,639 $ 15,911 15,911 19,274
Cash and cash equivalents and restricted cash, end of period 9,373 51,250     15,639 15,911
SUPPLEMENTAL DISCLOSURE AND NON-CASH INVESTING AND FINANCING INFORMATION:            
Cash paid for interest 452 529     1,972 1,426
Cash paid for income taxes 1     3 4
Landlord incentive obligation         1,252
Non cash financing and investing activities:            
Common stock issued in connection with note payable $ 11,208     $ 11,208 $ 23,083