XML 50 R19.htm IDEA: XBRL DOCUMENT v3.3.0.814
Organization and basis of presentation (Tables)
 9 Months Ended
Sep. 30, 2015
Organization, Consolidation and Presentation Of Financial Statements [Abstract]  
Fair Value of Net Assets Assumed In Consideration For Sale Of Business Assets [Table Text Block]
The following table summarizes fair values of the net assets assumed in consideration for the sale of the DraftDay Business assets: 
 
Viggle common shares received at closing share price of $1.30
 
$
1,650
 
Viggle promissory notes
 
 
2,109
 
DDGG common shares received at fair market value of $0.40 per share(1)
 
 
1,020
 
DDGG stock purchase warrants received (2)
 
 
360
 
DraftDay.com assets (3)
 
 
5,526
 
 
The transaction resulted in a loss on the sale of $387.
 
(1)
DDGG common shares were valued based on recent equity sales by DDGG to Viggle. Viggle purchased shares of DDGG at a price of $0.40 per share.
 
(2)
The Company determined fair value of the warrants received utilizing a Black–Scholes option pricing model. The Company utilized the following assumptions: fair value of common share of DDGG stock – $0.40 per share, exercise price of $0.40, risk free rate of 0.65%, expected volatility of 98% which is the 3–year historical volatility of the Company’s common stock.
 
(3)
DraftDay.com assets consist of the following:
 
IT equipment
 
$
17
 
Domain
 
 
39
 
Customer list
 
 
101
 
Source Code
 
 
421
 
Goodwill
 
 
4,948
 
Total
 
$
5,526
Schedule of Recognition of Agreement [Table Text Block]
The following summarizes the recognition of the Agreement:
 
Cash
 
$
35
 
49% membership interest
 
 
(96)
 
Intangible assets
 
 
(179)
 
Additional paid in capital
 
 
96
 
Loss on sale
 
$
144