XML 236 R2.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2019
Dec. 31, 2018
Current assets:    
Cash and cash equivalents $ 8,852,281 $ 2,406,596
Restricted cash 620,809 120,693
Accounts receivable, net 16,233,955
Factor receivables, net 6,130,674
Subscription acquisition costs 3,142,580 17,056
Royalty fees, current portion 15,000,000
Prepayments and other current assets 4,310,735 858,323
Total current assets 48,160,360 9,533,342
Property and equipment, net 661,277 68,830
Operating lease right-of-use assets 3,980,649
Platform development, net 5,892,719 4,707,956
Royalty fees, net of current portion 26,250,000
Subscription acquisition costs, net of current portion 3,417,478
Acquired and other intangible assets, net 91,404,144 15,403,758
Other long-term assets 1,085,287 119,630
Goodwill 16,139,377 7,324,287
Total assets 196,991,291 37,157,803
Current liabilities:    
Accounts payable 9,580,186 4,943,767
Accrued expenses and other 18,686,675 2,382,047
Line of credit 1,048,194
Unearned revenues 32,163,087 396,407
Subscription refund liability 3,144,172
Liquidated damages payable 8,080,514 3,647,598
Convertible debt 741,197
Warrant derivative liabilities 1,644,200 1,364,235
Embedded derivative liabilities 13,501,000 7,387,000
Officer promissory notes 366,842
Total current liabilities 87,541,031 21,536,090
Unearned revenues, net of current portion 31,179,211 252,500
Operating lease liabilities, net of current portion 2,616,132
Deferred rent 46,335
Other long-term liability 242,310 242,310
Convertible debt, net of current portion 12,497,765 7,270,939
Officer promissory notes, net of current portion 319,351 313,557
Long-term debt 44,009,745
Total liabilities 178,405,545 29,661,731
Commitments and contingencies (Note 26)
Mezzanine equity:    
Total mezzanine equity 55,653,730 18,213,992
Stockholders' deficiency:    
Common stock, $0.01 par value, authorized 1,000,000,000 shares; issued and outstanding: 37,119,117 and 35,768,619 shares at December 31, 2019 and 2018, respectively 371,190 357,685
Common stock to be issued 39,383 51,272
Additional paid-in capital 35,562,766 23,413,077
Accumulated deficit (73,041,323) (34,539,954)
Total stockholders' deficiency (37,067,984) (10,717,920)
Total liabilities, mezzanine equity and stockholders' deficiency 196,991,291 37,157,803
Series G Redeemable and Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity 168,496 168,496
Series H Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity 18,045,496 18,045,496
Series I Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity 19,699,742
Series J Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity $ 17,739,996