XML 112 R83.htm IDEA: XBRL DOCUMENT v3.20.4
Summary of Significant Accounting Policies (Tables) (FaceBank Group, Inc. Pre-Merger)
3 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2020
Sep. 30, 2020
Dec. 31, 2019
Schedule of Deferred Tax Liability  

The following is a rollforward of the Company’s deferred tax liability from January 1, 2020 to September 30, 2020 (in thousands):

 

Balance at December 31, 2019   $ 30,879  
Income tax benefit (associated with the amortization of intangible assets)     (1,038 )
Deconsolidation of Nexway     (1,162 )
Balance at March 31, 2020   $ 28,679  
Acquisition of fuboTV Pre-Merger     65,613  
Income tax benefit (associated with the amortization of intangible assets)     (3,498 )
Balance at June 30, 2020   $ 90,794  
Income tax benefit (associated with the amortization of intangible assets)     (16,071 )
Measurement period adjustment     (65,295 )
Balance at September 30, 2020   $ 9,428  
 
Schedule of Revenues from Contracts with Customers Disaggregated by Major Business Activity  

The following table presents the Company’s revenues disaggregated into categories based on the nature of such revenues (in thousands):

 

    Three Months Ended September 30     Nine months ended September 30  
    2020     2019     2020     2019  
Subscriptions   $ 53,433     $ -     $ 92,945     $ -  
Advertisements     7,520       -       11,843       -  
Software licenses, net – Nexway eCommerce Solutions     -       5,834       7,295       5,834  
Other     249       -       586       -  
Total revenue   $ 61,202     $ 5,834     $ 112,669     $ 5,834  
 
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share  

The following common share equivalents are excluded from the calculation of weighted average common shares outstanding because their inclusion would have been anti-dilutive:

 

    September 30,     September 30,  
    2020     2019  
Common stock purchase warrants     9,538,533       200,007  
Series AA convertible preferred shares     64,648,724       -  
Series D convertible preferred shares     -       455,233  
Stock options     17,952,213       16,667  
Convertible notes variable settlement feature     -       609,491  
Total     92,139,470       1,281,398  
 
FaceBank Group, Inc Pre-Merger [Member]      
Schedule of Estimated Useful Life of Intangible Assets    

The Company’s intangible assets represent definite lived intangible assets, which are being amortized on a straight- line basis over their estimated useful lives as follows:

 

Human animation technologies     7 years  
Trademark and trade names     7 years  
Animation and visual effects technologies     7 years  
Digital asset library     5-7 years  
Intellectual Property     7 years  
Customer relationships     11 years  

Schedule of Deferred Tax Liability

The following is a rollforward of the Company’s deferred tax liability from January 1, 2020 to March 31, 2020 (in thousands):

 

    March 31, 2020  
Beginning balance   $ 30,879  
Income tax benefit (associated with the amortization of intangible assets)     (1,038 )
Deconsolidation of Nexway     (1,162 )
Ending balance   $ 28,679  

 

The components of our deferred tax assets are as follows ($ in thousands).

 

    December 31,  
    2019     2018  
Deferred Tax Assets:                
Net operating losses   $ -     $ 1,042  
Accrued compensation     -       205  
Depreciation and amortization     -       13  
Other     -       5  
Total deferred tax assets     -       1,265  
Less: Valuation allowance     -       (1,265 )
Net Deferred Tax Assets:   $ -     $ -  
Deferred Tax Liabilities:                
Intangible assets   $ (30,879 )   $ (35,000 )
Net Deferred Tax Liability   $ (30,879 )   $ (35,000 )

Schedule of Revenues from Contracts with Customers Disaggregated by Major Business Activity    

The following presents our revenues from contracts disaggregated by major business activity (in thousands):

 

   

Year Ended

December 31, 2019

 
Nexway eCommerce Solutions   $ 3,359  
Nexway Academics     912  
Total   $ 4,271  

Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share

The following common share equivalents are excluded from the calculation of weighted average common shares outstanding because their inclusion would have been anti-dilutive:

 

    March 31,     March 31,  
    2020     2019  
Common stock purchase warrants     200,007       200,007  
Series D Preferred Stock shares     456,000       -  
Stock options     16,667       16,667  
Convertible notes variable settlement feature     311,111       577,503  
Total     983,785       794,177  

 

The following common share equivalents are excluded from the calculation of weighted average common shares outstanding because their inclusion would have been anti-dilutive:

 

    December 31,  
    2019     2018  
Common stock purchase warrants     200,007       7  
Series D convertible preferred shares     461,839       -  
Series X convertible preferred shares     -       15,000,000  
Stock options     16,667       16,667  
Convertible notes variable settlement feature     190,096       196,243  
Total     868,609       15,212,917  

Schedule of Revenue Classified by the Major Geographic Areas    

Revenues, classified by the major geographic areas in which our customers were located, were as follows (in thousands):

 

    Revenues  
Europe   $ 4,049  
United States     222  
Total   $ 4,271  

FaceBank Group, Inc Pre-Merger [Member] | EAI Acquisition [Member]      
Schedule of Deferred Tax Liability    

The following is a rollforward of the Company’s deferred tax liability from January 1, 2019 to December 31, 2019 (in thousands):

 

    December 31, 2019     December 31, 2018  
Beginning balance   $ 35,000     $ -  
Evolution AI acquisition     -       36,937  
Namegames acquisition     -       177  
Facebank acquisition     1,151       -  
Nexway acquisition     450       -  
Impairment of Nexway intangible assets     (450 )     -  
Income tax benefit (associated with the amortization of intangible assets)     (5,272 )     (2,114 )
Ending balance   $ 30,879     $ 35,000