XML 54 R40.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisitions (Tables)
 12 Months Ended
Dec. 31, 2022
Business Acquisition [Line Items]  
Summary of Price Allocation for Acquisition

The purchase price allocation resulted in the following amounts being allocated to the assets acquired and liabilities assumed at the closing date of the acquisition based upon their respective fair values as summarized below:

 

      
Cash  $2,604 
Accounts receivable   10,855 
Other current assets   1,337 
Equity investment   2,450 
Fixed assets   108 
Digital content   355 
Advertiser relationships   6,202 
Trade names   2,261 
Goodwill   2,587 
Accounts payable   (7,416)
Accrued expenses and other   (2,440)
Unearned revenue   (1,203)
Other long-term liabilities   (543)
Deferred tax liabilities   (1,303)
Net assets acquired  $15,854 
Schedule of Supplemental Proforma Information

 

   2022   2021 
   Years Ended December 31, 
   2022   2021 
Parade continuing operations from acquisition date of April 1, 2022 (unaudited):          
Revenue  $13,253   $- 
Net loss   1,086    - 
Combined entity continuing operations supplemental pro forma information had the acquisition date been January 1, 2021 (unaudited):          
Revenue:          
Parade  $17,522   $19,522 
Arena   207,682    189,140 
Total continuing operations supplemental pro forma revenue  $225,204   $208,662 
Net income (loss):          
Parade  $1,222   $2,872 
Arena   (68,474)   (89,940)
Adjustments   (1,967)   (49)
Total continuing operations supplemental pro forma net loss  $(69,219)  $(87,117)
Schedule of Preliminary Price Allocation

The preliminary purchase price allocation resulted in the following amounts being allocated to the assets acquired and liabilities assumed at the closing date of the acquisition based upon their respective fair values as summarized below:

 

      
Lease deposit receivable  $420 
Advertiser relationships   6,860 
Brand names   6,090 
Goodwill   17,138 
Unearned revenue   (3,941)
Subscription refund liability   (137)
Assumed lease obligation   (1,430)
Net assets acquired  $25,000 
Schedule of Preliminary Purchase Price

The composition of the purchase price is as follows:

 Schedule of Preliminary Purchase Price

      
Cash  $10,830 
Deferred cash payments, as discounted   905 
Total purchase consideration  $11,735 
College Spun Media Incorporated [Member]  
Business Acquisition [Line Items]  
Schedule of Preliminary Purchase Price

The composition of the purchase price is as follows:

 

      
Cash  $12,085 
Common stock   3,141 
Deferred cash payments, as discounted   628 
Total purchase consideration  $15,854 
Summary of Price Allocation for Acquisition

The purchase price allocation resulted in the following amounts being allocated to the assets acquired and liabilities assumed at the closing date of the acquisition based upon their respective fair values as summarized below:

 

      
Cash  $3,214 
Accounts receivable   1,772 
Other current assets   5 
Brand name   5,175 
Goodwill   3,479 
Accrued expenses   (85)
Deferred tax liabilities   (1,825)
Net assets acquired  $11,735 
Fulltime Fantasy Sports LLC [Member]  
Business Acquisition [Line Items]  
Schedule of Preliminary Purchase Price

The composition of the purchase price is as follows:

 

      
Cash (including $35 of transaction related costs)  $335 
Restricted stock   168 
Deferred cash payments   419 
Deferred restricted stock   335 
Total purchase consideration  $1,257