XML 20 R9.htm IDEA: XBRL DOCUMENT
v3.24.3

Discontinued Operations | 9 Months Ended
--- | ---
Sep. 30, 2024
Discontinued Operations and Disposal Groups [Abstract] |
Discontinued Operations | 2. Discontinued Operations On March 18, 2024, the Company discontinued the Sports Illustrated media business (the “SI Business”) that was operated under the Licensing Agreement with ABG-SI, LLC (“ABG”) dated June 14, 2019 (as amended to date, the “Licensing Agreement”). This discontinuation of the SI Business (i.e., discontinued operations) followed the termination of the Licensing Agreement by ABG on January 18, 2024. The last date of any obligation of the Company to perform under the Licensing Agreement was March 18, 2024. In connection with the termination, certain ABG Warrants vested (further details are provided under the heading Vesting of Warrants in Note 15). The table below sets forth the loss from discontinued operations: Schedule of Discontinued Operations
|  | 2024 |  |  | 2023 |  |  | 2024 |  |  | 2023 |
|  | Three Months Ended September 30, |  |  | Nine Months Ended September 30, |
|  | 2024 |  |  | 2023 |  |  | 2024 |  |  | 2023 |
|  | ($ in thousands, except share data) |
Revenue |  | $ | 45 |  |  | $ | 26,422 |  |  | $ | 22,297 |  |  | $ | 74,118 |
Cost of revenue |  |  | 160 |  |  |  | 12,199 |  |  |  | 15,006 |  |  |  | 40,431 |
Gross profit (loss) |  |  | (115 | ) |  |  | 14,223 |  |  |  | 7,291 |  |  |  | 33,687 |
Operating expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Selling and marketing |  |  | 140 |  |  |  | 12,849 |  |  |  | 12,142 |  |  |  | 37,570 |
General and administrative (1) |  |  | 567 |  |  |  | 88 |  |  |  | 46,060 |  |  |  | 287 |
Depreciation and amortization |  |  | - |  |  |  | 3,671 |  |  |  | 2,401 |  |  |  | 11,011 |
Loss on impairment of assets (2) |  |  | - |  |  |  | - |  |  |  | 39,391 |  |  |  | - |
Total operating expenses |  |  | 707 |  |  |  | 16,608 |  |  |  | 99,994 |  |  |  | 48,868 |
Loss from discontinued operations |  |  | (822 | ) |  |  | (2,385 | ) |  |  | (92,703 | ) |  |  | (15,181 | )
Income tax provision |  |  | - |  |  |  | (9 | ) |  |  | (6 | ) |  |  | (23 | )
Net loss from discontinued operations |  | $ | (822 | ) |  | $ | (2,394 | ) |  | $ | (92,709 | ) |  | $ | (15,204 | )
(1) | General and administrative expenses for the nine months ended September 30, 2024, includes a $45,000 termination fee liability.
(2) | Loss on impairment of assets for the nine months ended September 30, 2024 of $39,391, includes $8,601 for the impairment of intangible assets and $30,790 for the impairment of subscription acquisition costs.
The table below sets forth the major classes of assets and liabilities of the discontinued operations:
|  | September 30, 2024 |  |  | December 31, 2023 |
|  | As of |
|  | September 30, 2024 |  |  | December 31, 2023 |
Assets |  |  |  |  |  |
Accounts receivable, net |  | $ | 528 |  |  | $ | 13,135 |
Subscription acquisition costs, current portion |  |  | - |  |  |  | 29,706 |
Prepayments and other current assets |  |  | - |  |  |  | 807 |
Current assets from discontinued operations |  |  | 528 |  |  |  | 43,648 |
Subscription acquisition costs, net of current portion |  |  | - |  |  |  | 7,215 |
Acquired and other intangibles assets, net |  |  | - |  |  |  | 11,002 |
Noncurrent assets from discontinued operations |  |  | - |  |  |  | 18,217 |
Total assets from discontinued operations |  | $ | 528 |  |  | $ | 61,865 |
Liabilities |  |  |  |  |  |  |  |
Accounts payable |  | $ | 1,994 |  |  | $ | 2,554 |
Accrued expenses and other |  |  | 1,927 |  |  |  | 1,868 |
Subscription refund liability |  |  | 423 |  |  |  | 403 |
Royalty fee liability (1) |  |  | 3,750 |  |  |  | - |
Termination fee liability (1) |  |  | 45,000 |  |  |  | - |
Subscription liability, current portion |  |  | 45,284 |  |  |  | 42,848 |
Current liabilities from discontinued operations |  |  | 98,378 |  |  |  | 47,673 |
Subscription liability, net of current portion |  |  | - |  |  |  | 10,137 |
Noncurrent liabilities from discontinued operations |  |  | - |  |  |  | 10,137 |
Total liabilities from discontinued operations |  | $ | 98,378 |  |  | $ | 57,810 |
(1) | Further details related to the alleged and disputed royalty fee liability of $3,750 and termination fee liability of $45,000 are described under the heading ABG Group Legal Matters in Note 19.
The table below sets forth the cash flows of the discontinued operations:
|  | 2024 |  |  | 2023 |
|  | Nine Months Ended September 30, |
|  | 2024 |  |  | 2023 |
Cash flows from operating activities from discontinued operations |  |  |  |  |  |  |  |
Net loss from discontinued operations |  | $ | (92,709 | ) |  | $ | (15,204 | )
Adjustments to reconcile net loss to net cash used in operating activities: |  |  |  |  |  |  |  |
Amortization of intangible assets |  |  | 2,401 |  |  |  | 11,011 |
Loss on impairment of assets |  |  | 39,391 |  |  |  | - |
Stock-based compensation |  |  | 592 |  |  |  | 1,861 |
Bad debt expense |  |  | 561 |  |  |  | - |
Change in operating assets and liabilities: |  |  |  |  |  |  |  |
Accounts receivable, net |  |  | 12,046 |  |  |  | 2,770 |
Subscription acquisition costs |  |  | 6,131 |  |  |  | (1,631 | )
Prepayments and other current assets |  |  | 807 |  |  |  | 422 |
Accounts payable |  |  | 3,190 |  |  |  | (3,739 | )
Accrued expenses and other |  |  | 59 |  |  |  | 707 |
Subscription refund liability |  |  | 20 |  |  |  | (371 | )
Subscription liability |  |  | (7,701 | ) |  |  | (276 | )
Termination fee liability |  |  | 45,000 |  |  |  | - |
Net cash provided by operating activities from discontinued operations |  | $ | 9,788 |  |  | $ | (4,450 | )
Further details regarding legal matters in connection with the discontinued operations are provided under the heading ABG Group Legal Matters in Note 19.

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

X
- Definition The entire disclosure related to a disposal group. Includes, but is not limited to, a discontinued operation, disposal classified as held-for-sale or disposed of by means other than sale or disposal of an individually significant component. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/205-20/tableOfContent Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 360 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/360/tableOfContent + Details
Name: | us-gaap_DisposalGroupsIncludingDiscontinuedOperationsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration