XML 68 R49.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions - Additional Information (Detail) - USD ($)
1 Months Ended 12 Months Ended
Nov. 01, 2021
Sep. 01, 2021
Jul. 01, 2021
Oct. 13, 2020
Apr. 30, 2022
Jan. 31, 2022
Dec. 31, 2022
Mar. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Business Acquisition [Line Items]                    
Contingent consideration current             $ 36,500,000   $ 44,600,000  
Change in fair value of contingent consideration             14,210,000   8,224,000  
Net revenue             $ 956,209,000   760,192,000 $ 344,026,000
Cisneros Interactive Noncontrolling Ownership                    
Business Acquisition [Line Items]                    
Noncontrolling interest       49.00%            
Cisneros Interactive                    
Business Acquisition [Line Items]                    
Business acquisition date       Oct. 13, 2020            
Ownership interest acquired   100.00%   51.00%            
Aggregate cash consideration       $ 29,900,000            
Business acquisition description of acquired entity             Subject to the terms of the Cisneros Put and Call Agreement, if certain minimum EBITDA targets are met, the Sellers had the right (the “Cisneros Put Option”), between March 15, 2024 and June 13, 2024, to cause the Company to purchase all (but not less than all) the remaining 49% of the issued and outstanding shares of Cisneros Interactive stock at a purchase price to be based on a pre-determined multiple of six times Cisneros Interactive’s 12-month EBITDA in the preceding calendar year. The Cisneros Sellers also had the right to exercise the Cisneros Put Option upon the occurrence of certain events, between March 2022 and April 2024.      
Redeemable noncontrolling interest       30,800,000            
Accounts receivables assets acquired, fair value       50,500,000            
Gross amount account receivables asset acquired       54,000,000.0            
Amount due under contract expected to be uncollectible       3,500,000            
Increase in other assets       2,100,000            
Increase in deferred tax       300,000            
Decrease in goodwill       $ 1,800,000            
Gain Loss on Acquisition of Minority Interest   $ 0                
Accelerated earn-out based on EBITDA           $ 14,700,000 $ 21,700,000      
Aggregate amount earn-out based on EBITDA         $ 28,900,000          
Fair value of the contingent consideration recognized   $ 84,400,000                
Contingent consideration current             30,000,000.0   44,600,000  
Contingent consideration noncurrent liabilities             11,400,000   52,500,000  
Change in fair value of contingent consideration             $ 9,600,000   12,700,000  
Net revenue                 453,900,000 89,200,000
Net income                 12,100,000 5,100,000
Remaining ownership interest acquired   49.00%         49.00%      
Business combination consideration, transferred   $ 10,000,000                
Acquisition fees and costs                   $ 900,000
Fair value of contingent consideration recognized             $ 41,400,000   97,100,000  
Cisneros Interactive | Maximum                    
Business Acquisition [Line Items]                    
Period of discounted cost of debt rate   3 years                
Business combination consideration, transferred   $ 10,000,000                
Cisneros Interactive | Maximum | Discount Rate                    
Business Acquisition [Line Items]                    
Discounted cost of debt rate   0.072                
Cisneros Interactive | Minimum | Discount Rate                    
Business Acquisition [Line Items]                    
Discounted cost of debt rate   0.065                
Cisneros Interactive | Put Option                    
Business Acquisition [Line Items]                    
Agreed future ownership Interest acquired       49.00%            
Cisneros Interactive | Call Option                    
Business Acquisition [Line Items]                    
Agreed future ownership Interest acquired       49.00%            
Business acquisition description of acquired entity             Additionally, subject to the terms of the Cisneros Put and Call Agreement, the Company had the right (the “Cisneros Call Option”), in calendar year 2024, to purchase all (but not less than all) the remaining 49% of the issued and outstanding shares of Cisneros Interactive stock at a purchase price to be based on a pre-determined multiple of six times of Cisneros Interactive’s 12-month EBITDA in calendar year 2023.      
MediaDonuts                    
Business Acquisition [Line Items]                    
Business acquisition date     Jul. 01, 2021              
Ownership interest acquired     100.00%              
Aggregate cash consideration     $ 15,100,000              
Accounts receivables assets acquired, fair value     9,900,000              
Gross amount account receivables asset acquired     10,200,000              
Amount due under contract expected to be uncollectible     $ 300,000              
Period of discounted cost of debt rate     3 years              
Fair value of the contingent consideration recognized             $ 22,200,000   15,800,000  
Contingent consideration current             6,500,000      
Contingent consideration noncurrent liabilities             15,700,000      
Change in fair value of contingent consideration             $ 6,400,000   4,500,000  
Net revenue                 30,900,000  
Net income                 5,600,000  
Remaining ownership interest acquired             100.00%      
Business combination consideration, transferred     $ 17,100,000              
Decrease in purchase consideration             $ 1,200,000      
Business combination, contingent earn out payments     7,400,000              
Total purchase price for acquisition, including fair value of contingent consideration     36,200,000              
Acquisition fees and costs                 700,000  
Fair value of contingent consideration recognized     $ 20,300,000              
MediaDonuts | Maximum | Discount Rate                    
Business Acquisition [Line Items]                    
Discounted cost of debt rate     0.067              
MediaDonuts | Minimum | Discount Rate                    
Business Acquisition [Line Items]                    
Discounted cost of debt rate     0.058              
365 Digital                    
Business Acquisition [Line Items]                    
Business acquisition date Nov. 01, 2021                  
Ownership interest acquired 100.00%                  
Aggregate cash consideration $ 1,900,000                  
Purchase price adjusted based on EBITDA               $ 3,500,000    
Accounts receivables assets acquired, fair value 1,100,000                  
Gross amount account receivables asset acquired $ 1,100,000                  
Period of discounted cost of debt rate 3 years                  
Contingent consideration noncurrent liabilities             200,000   2,000,000.0  
Change in fair value of contingent consideration             $ 1,800,000      
Net revenue                 1,900,000  
Net income                 100,000  
Remaining ownership interest acquired             100.00%      
Total purchase price for acquisition, including fair value of contingent consideration $ 5,500,000                  
Acquisition fees and costs                 $ 200,000  
Fair value of contingent consideration recognized $ 2,000,000.0                  
365 Digital | Maximum | Discount Rate                    
Business Acquisition [Line Items]                    
Discounted cost of debt rate 0.083                  
365 Digital | Minimum | Discount Rate                    
Business Acquisition [Line Items]                    
Discounted cost of debt rate 0.076