XML 43 R25.htm IDEA: XBRL DOCUMENT v3.22.0.1
Acquisitions (Tables)
 12 Months Ended
Dec. 31, 2021
Business Acquisition [Line Items]  
Schedule of Assets Acquired and Liabilities Assumed

 

Assets acquired:     
Cash  $373 
Prepaid and other current assets   5 
Property and equipment, net   10 
Intangible assets   1,500 
Goodwill   12,501 
Total assets acquired  $14,389 
      
Liabilities assumed:     
Deferred income taxes   12 
Accrued expenses and other current liabilities   25 
Total liabilities assumed  $37 
      
Net assets acquired  $14,352 
FuboTV Merger [Member]  
Business Acquisition [Line Items]  
Schedule of Assets Acquired and Liabilities Assumed

 

     
   Fair Value 
Assets acquired:     
Cash and cash equivalents  $8,040 
Accounts receivable   5,831 
Prepaid expenses and other current assets   976 
Property and equipment, net   2,042 
Restricted cash   1,333 
Other noncurrent assets   397 
Operating leases - right-of-use assets   5,395 
Intangible assets   243,612 
Deferred tax asset   15,527 
Goodwill   478,406 
Total assets acquired   761,559 
      
Liabilities assumed:     
Accounts payable  $66,498 
Accrued expenses and other current liabilities   80,996 
Long-term borrowings - current portion   5,625 
Operating lease liabilities   5,395 
Deferred revenue   8,809 
Long-term debt, net of issuance costs   18,125 
Total liabilities assumed  $185,448 
      
Net assets acquired  $576,111 
Schedule of Estimated Useful Lives and Fair Value of the Intangible Assets Acquired

The estimated useful lives and fair value of the intangible assets acquired are as follows (in thousands):

 

  

Estimated
Useful Life

(in Years)

   Fair Value 
         
Software and technology  9   $181,737 
Customer relationships  2    23,678 
Tradenames  9    38,197 
          
Total      $243,612 
Edisn [Member]  
Business Acquisition [Line Items]  
Schedule of Estimated Useful Lives and Fair Value of the Intangible Assets Acquired

The estimated useful lives and fair value of the intangible assets acquired are as follows:

 

  

Estimated
Useful Life

(in Years)

   Fair Value 
         
Software and technology  7   $1,500 
          
Total     $1,500 
Molotov [Member]  
Business Acquisition [Line Items]  
Schedule of Assets Acquired and Liabilities Assumed

Any necessary adjustments will be finalized within one year from the date of acquisition (in thousands):

 

Assets acquired:     
Cash  $818 
Accounts receivable, net   1,752 
Prepaid and other current assets   6,273 
Property and equipment, net   738 
Other non-current assets   2,643 
Intangible assets   18,429 
Goodwill   128,468 
Total assets acquired  $159,121 
      
Liabilities assumed:     
Accounts payable  $15,724
Accrued expenses and other current liabilities   23,877
Deferred revenue   812
Long-term borrowings - current portion   3,662
Total liabilities assumed  $44,075
      
Net assets acquired  $115,046 
Schedule of Estimated Useful Lives and Fair Value of the Intangible Assets Acquired

The preliminary estimated useful lives and fair value of the intangible assets acquired are as follows:

 

  

Estimated
Useful Life

(in Years)

   Fair Value 
         
Customer relationships  2   $9,271 
Tradenames  2    679 
Software and technology  6    8,479 
          
Total      $18,429