XML 170 R31.htm IDEA: XBRL DOCUMENT v3.23.3
Acquisitions (Tables)
 9 Months Ended
Sep. 30, 2023
Asset Acquisition [Line Items]  
Schedule of Supplemental Proforma Information

The following table summarizes the results of operations of the Parade acquisition from the acquisition date included in the condensed consolidated results of operations and the unaudited pro forma results of operations of the combined entity had the date of the acquisition been as of the beginning of the reporting period during the year of the acquisition, or January 1, 2021:

 

  

Three Months Ended

September 30, 2022

  

Nine Months Ended

September 30, 2022

 
Parade from acquisition date of April 1, 2022 (unaudited):          
Revenue  $13,373   $30,801 
Net income   81    2,521 
Combined entity supplemental pro forma information had the acquisition date been January 1, 2021 (unaudited):          
Revenue:          
Parade  $13,373   $46,710 
Arena   53,333    149,224 
Total supplemental pro forma revenue  $66,706   $195,934 
Net income (loss):          
Parade  $81   $1,945 
Arena   (16,586)   (59,106)
Adjustment   317    (1,724)
Total supplemental pro forma net loss  $(16,188)  $(58,885)
Athlon Holdings, Inc. [Member]  
Asset Acquisition [Line Items]  
Schedule of Composition of 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 Purchase Price Allocation

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  
Fexy Studios [Member]  
Asset Acquisition [Line Items]  
Schedule of Composition Preliminary Assets Purchase Price

The composition of the preliminary purchase price is as follows:

 

      
Cash  $500 
Common stock   2,000 
Contingent consideration   561 
Deferred cash payments, as discounted   246 
Total purchase consideration  $3,307 
Summary of Preliminary Assets Purchase 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:

 

      
Advertiser relationships  $663 
Brand names   659 
Goodwill   1,985 
Net assets acquired  $3,307