XML 109 R80.htm IDEA: XBRL DOCUMENT v3.20.4
Stock Option Plan (Tables) (fuboTV Inc. Pre-Merger)
 3 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2020
Sep. 30, 2020
Dec. 31, 2019
Schedule of Fair Value of Stock Option  

The following was used in determining the fair value of stock options granted during the three months and nine months ended September 30, 2020:

 

    For the Three Months
Ended September 30,
2020		     For the Nine Months
Ended September 30,
2020		  
Dividend yield     -       -  
Expected price volatility     45 %     45% - 57 %
Risk free interest rate     0.23% - 0.38 %     0.23% - 0.58 %
Expected term     5.3 - 6.1       5.3 - 6.1  

  
Fubo TV Pre-Merger [Member]      
Summary of Effects of Stock Based Compensation Expenses

The following table summarizes the effects of stock-based compensation expense on subscriber related expenses, sales and marketing, technology and development, and general and administrative:

 

    March 31,     March 31,  
    2020     2019  
Subscriber related expenses   $ 1     $ 3  
Sales and marketing     94       84  
Technology and development     152       142  
General and administrative        121           147  
Total   $ 368     $ 376  

  

The following table summarizes the effects of stock-based compensation expense on subscriber related expenses, sales and marketing, technology and development, and general and administrative:

 

    December 31,  
    2019     2018  
Subscriber related expenses   $ 9     $ 6  
Sales and marketing     352       137  
Technology and development     594       355  
General and administrative     556       454  
Total   $ 1,511     $ 952  
Schedule of Fair Value of Stock Option

The fair value of each stock option award is estimated on the date of grant using the Black-Scholes option-pricing valuation model using assumptions in the following table:

 

    March 31,  
    2019  
Expected term (in years)     4.16 – 4.60  
Risk-free interest rate     2.57%  
Expected volatility     62.4% - 62.8%  
Dividend rate     —  

  

The fair value of each stock option award is estimated on the date of grant using the Black-Scholes option-pricing valuation model using assumptions in the following table:

 

    December 31,  
    2019     2018  
Expected term (in years)     4.16 – 4.60       3.69– 4.35  
Risk-free interest rate     2.10 – 2.57 %     2.45 – 2.96 %
Expected volatility     62.1 %     61.2 %
Dividend rate     —       —  
Summary of Share Activity    

A summary of share activity under the Plan is presented below:

 

    Options Outstanding  
    Number of Options     Weighted-Average Exercise Price     Weighted-Average Remaining Contractual Term (Years)    

Aggregate

Intrinsic

Value of Outstanding Options

  
                         
Outstanding — January 1, 2019     2,380,989     $ 4.57       8.56     $ 6,351  
Options granted     169,515       7.38                  
Options exercised     (81,050 )     2.16                  
Options forfeited     (145,831 )     4.51                  
Options expired     (23,681 )     .06                  
                                 
Outstanding — December 31, 2019     2,299,942     $ 4.85       7.73     $ 5,848  
                                 
Exercisable — December 31, 2019     1,312,566     $ 3.58       7.17     $ 5,010  
                                 
Vested and expected to vest — December 31, 2019     2,299,942     $ 4.85       7.73     $ 5,848