XML 43 R32.htm IDEA: XBRL DOCUMENT v3.26.1
Business Combination (Tables)
 6 Months Ended
Mar. 31, 2026
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Business Combination, Recognized Asset Acquired and Liability Assumed
The purchase price allocation shown in the table below reflects preliminary fair value estimates based on management analysis (in thousands):
Fair value of consideration transferred$1,347,599 
Estimated fair value of assets acquired and liabilities assumed:
Cash and cash equivalents261,909 
Accounts receivable, net77,715 
Prepaid sports rights25,978 
Prepaid and other current assets19,569 
Property and equipment5,698 
Restricted cash6,148 
Intangible assets456,193 
Right-of-use assets34,301 
Other non-current assets11,816 
Accounts payable, accrued expenses, and other current liabilities(339,985)
Deferred revenue(99,575)
Convertible notes - current(144,765)
Long-term borrowings - current portion(696)
Lease liabilities - current
(2,799)
Convertible notes - non-current
(237,379)
Deferred tax liabilities
(1,211)
Lease liabilities - non-current
(31,502)
Other long-term liabilities(11,977)
Total estimated fair value of net assets acquired29,438 
Estimated goodwill1,318,161 
Business Combination, Pro Forma Information
The following table presents the unaudited pro forma results of operations as if the Business Combination had occurred as of October 1, 2024:
Three Months EndedSix Months Ended
March 29, 2025March 31, 2026March 29, 2025
Pro forma revenue
$1,564,316 $3,256,987 $3,152,755 
Pro forma net (loss) income
$120,576 $(52,594)$(9,803)