XML 97 R66.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Cash Flows from Discontinued Operations (Details) - Sports Illustrated Media Business [Member] - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities from discontinued operations    
Net loss from discontinued operations $ (93,043) $ (18,367)
Amortization of intangible assets 2,401 14,681
Loss on impairment of assets [1] 39,391
Stock-based compensation 606 2,768
Bad debt expense 1,058
Accounts receivable, net 12,077 (64)
Subscription acquisition costs 6,131 3,143
Prepayments and other current assets 807 724
Accounts payable (771) (4,700)
Accrued expenses and other [2] (1,349) 114
Subscription refund liability 20 (442)
Subscription liability (8,301) (4,712)
Royalty fee liability [2] 3,750
Termination fee liability [2] 45,000
Net cash provided by operating activities from discontinued operations $ 7,777 $ (6,855)
[1] Loss on impairment of assets for the year ended December 31, 2024 of $39,391, includes $8,601 for the impairment of intangible assets and $30,790 for the impairment of subscription acquisition costs.
[2] Included within accrued expenses and other on consolidated statements of cash flows.