XML 28 R15.htm IDEA: XBRL DOCUMENT
v3.22.4

Intangible Assets and Goodwill | 12 Months Ended
--- | ---
Dec. 31, 2022
Goodwill and Intangible Assets Disclosure [Abstract] |
Intangible Assets and Goodwill | Intangible Assets and Goodwill Intangible Assets The table below summarizes the Company’s intangible assets at December 31, 2022 and 2021 (in thousands):
| Useful Lives (Years) |  | Weighted Average Remaining Life (Years) |  | December 31, 2022
|  |  | Intangible Assets |  |  |  | Accumulated Amortization |  | Net Balance
Customer relationships | 2 |  | 1.2 |  | $ | 32,433 |  |  |  |  | $ | (28,421) |  |  | $ | 4,012 |
Trade names | 2-9 |  | 6.2 |  | 38,837 |  |  |  |  | (12,018) |  |  | 26,819 |
Software and technology | 3-9 |  | 5.8 |  | 200,222 |  |  |  |  | (59,221) |  |  | 141,001 |
Total |  |  |  |  | $ | 271,492 |  |  |  |  | $ | (99,660) |  |  | $ | 171,832 |
| Useful Lives (Years) |  | Weighted Average Remaining Life (Years) |  | December 31, 2021
|  |  | Intangible Assets |  | Accumulated Amortization |  | Net Balance
Customer relationships | 2 |  | 2.2 |  | $ | 32,965 |  |  | $ | (21,105) |  |  | $ | 11,860 |
Tradenames | 2-9 |  | 7.2 |  | 38,876 |  |  | (7,455) |  |  | 31,421 |
Software and technology | 3-9 |  | 8.7 |  | 195,852 |  |  | (35,572) |  |  | 160,280 |
Total |  |  |  |  | $ | 267,693 |  |  | $ | (64,132) |  |  | $ | 203,561 |
The intangible assets are being amortized over their respective original useful lives, which range from two to nine years. The Company recorded amortization expense of $35.5 million, $36.9 million, and $43.6 million for the years ended December 31, 2022, 2021 and 2020 including amortization related to impaired intangible assets as described below. The Company performed a valuation of its intangible assets of the Facebank reporting unit as of September 30, 2020. The Company determined that the carrying value of the intangible assets exceeded their fair value and recorded an impairment charge of $100.3 million during the year ended December 31, 2020. The estimated future amortization expense associated with intangible assets is as follows (in thousands):
| Future Amortization
2023 | 35,775 |
2024 | 30,283 |
2025 | 25,729 |
2026 | 24,651 |
2027 | 24,651 |
Thereafter | 30,743 |
Total | $ | 171,832 |
Goodwill The following table is a summary of the changes to goodwill for the years ended December 31, 2022 and 2021 (in thousands):
| December 31,
| 2022 |  | 2021
Beginning balance | $ | 619,587 |  |  | $ | 478,406 |
Molotov acquisition | (497) |  |  | 128,468 |
Edisn acquisition | — |  |  | 12,501 |
Foreign currency translation | (584) |  |  | 212 |
Ending balance | $ | 618,506 |  |  | $ | 619,587 |
The Company performed its annual test for goodwill impairment for the streaming reporting unit as of October 1, 2022. Based on a qualitative analysis, it was determined that it was more likely than not that goodwill was not impaired. Since October 1, 2022, the Company experienced sustained decreases in its stock price and market capitalization. As a result, the Company conducted an impairment test of its goodwill and long-lived assets as of December 31, 2022. The Company estimated the fair value by weighting results from a market approach and an income approach. Significant assumptions inherent in the valuation methodologies included, but are not limited to, prospective financial information (including revenue growth and subscriber related expenses), a long-term growth rate, discount rate, and comparable multiples from publicly-traded companies in the same industry. The results of the impairment test showed that the fair value of the streaming reporting unit was in excess of its carrying value. Therefore, it was determined that goodwill is not impaired. The process of determining the fair value of a reporting unit is highly subjective and involves the use of significant estimates and assumptions. The Company’s December 31, 2022 goodwill impairment test reflected an allocation of 50% and 50% between income and market-based approaches, respectively. The income-based approach also takes into account the future growth and profitability expectations. Significant inputs into the valuation models included the control premium, discount rate, and revenue market multiples as follows:
| December 31, 2022
Control premium | 35%
Discount rate | 31%
Revenue multiples | 0.34x - 0.52x
For the year ended December 31, 2020, we recorded an impairment charge of $148.1 million related to the historical Facebank reporting unit

X
- References No definition available. + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for goodwill and intangible assets. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -URI https://asc.fasb.org/topic&trid=2144416 + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration