XML 36 R26.htm IDEA: XBRL DOCUMENT v3.22.1
BUSINESS COMBINATIONS AND EXCHANGES (Tables)
3 Months Ended
Mar. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Allocation of Purchase Price of Assets Acquired
The allocations presented in the table below are based upon management's estimate of the fair values using valuation techniques including income, cost and market approaches. The following preliminary purchase price allocations are based upon the valuation of assets and these estimates and assumptions are subject to change as the Company obtains additional information during the measurement period, which may be up to one year from the acquisition date. The final valuation could be substantially different from the initial estimate.
Preliminary Value
(amounts in thousands)
Assets
Operating lease right-of-use assets$142 
Net property and equipment38 
Other assets, net of accumulated amortization39,532 
Goodwill520 
Total intangible and other assets40,052 
Operating lease liabilities(142)
Preliminary fair value of net assets acquired$40,090 
The allocations presented in the table below are based upon management's estimate of the fair values using valuation techniques including income, cost and market approaches. The following table reflects the final allocation of the purchase price to the assets acquired.
Final Value
(amounts in thousands)
Assets
Net property and equipment$2,254 
Total tangible property2,254 
Radio broadcasting licenses23,233 
Total intangible assets$23,233 
Total assets$25,487 
The allocations presented in the table below are based upon management's estimate of the fair values using valuation techniques including income, cost and market approaches. The following table reflects the final allocation of the purchase price to the assets acquired and liabilities assumed.
Final Value
(amounts in thousands)
Assets
Cash$702 
Prepaid expenses, deposits and other18 
Other assets, net of accumulated amortization2,545 
Goodwill19,637 
Deferred tax asset72 
Net working capital63 
Preliminary fair value of net assets acquired$23,037 
Schedule of Business Acquisition, Pro Forma Information
This unaudited pro forma information has been prepared based on estimates and assumptions, which management believes are reasonable. These unaudited pro forma results have been prepared for comparative purposes only and do not purport to be indicative of what would have occurred had the acquisitions been made as of that date or results which may occur in the future.
Three Months Ended
March 31,
20222021
(amounts in thousands except share and per share data)
ActualPro Forma
Net revenues$275,295 $242,374 
Net income (loss)$(11,073)$(23,744)
Net income (loss) per common share - basic$(0.08)$(0.18)
Net income (loss) per common share - diluted$(0.08)$(0.18)
Weighted shares outstanding basic138,122,432 135,379,321 
Weighted shares outstanding diluted138,122,432 135,379,321