XML 90 R72.htm IDEA: XBRL DOCUMENT v3.22.0.1
Contingencies and Litigation - Additional Information (Details)
1 Months Ended 12 Months Ended
Oct. 13, 2021
AUD ($)
Oct. 13, 2021
USD ($)
Mar. 31, 2020
USD ($)
Sep. 30, 2019
USD ($)
Studio
Dec. 31, 2021
USD ($)
Milestone
Building
Studio
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Sep. 30, 2021
USD ($)
Jul. 23, 2021
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Loss Contingencies [Line Items]                      
Rent expense         $ 5,651,000 $ 3,133,000 $ 2,658,000        
Building                      
Loss Contingencies [Line Items]                      
Number of Operating Leases | Building         1            
CycleBar                      
Loss Contingencies [Line Items]                      
Business combination estimated fair value of contingent consideration         $ 4,390,000            
Number of milestones | Milestone         2            
Contingent consideration liability     $ 5,598,000                
CycleBar | First Milestone                      
Loss Contingencies [Line Items]                      
Milestone payment         $ 5,000,000            
Increased interest rate     14.00%                
CycleBar | Second Milestone                      
Loss Contingencies [Line Items]                      
Milestone payment         $ 10,000,000            
Reduced second milestone amount     $ 2,500,000                
CycleBar | First and Second Milestone                      
Loss Contingencies [Line Items]                      
Imposed interest     10.00%                
CycleBar | Discount Rate                      
Loss Contingencies [Line Items]                      
Probability of achievement, projected payment date and the discount rate         8.50%            
Row House                      
Loss Contingencies [Line Items]                      
Contingent consideration from acquisitions         $ 0 8,100,000          
Percentage of operational or change of control distributions         20.00%            
Increase (decrease) in contingent consideration           6,065,000 4,017,000        
Acquisition and transaction expenses (income)           6,280,000 3,820,000        
Contingent consideration totaled         $ 840,000 300,000          
Fair value of shares issued in acquisition                     $ 0
Row House | Interest Expense                      
Loss Contingencies [Line Items]                      
Increase (decrease) in contingent consideration           215,000 197,000        
StretchLab                      
Loss Contingencies [Line Items]                      
Business combination estimated fair value of contingent consideration       $ 532,000              
Contingent consideration liability       1,000,000     688,000 $ 688,000      
Percentage of operational or change of control distributions         20.00%            
Business Combination Fair Value of Contingent Consideration                     $ 171,000
Payments related to settlement agreement       $ 6,500,000              
Discount rate related to settlement agreement       8.345%              
Number of franchise studios | Studio       4              
A K T                      
Loss Contingencies [Line Items]                      
Percentage of operational or change of control distributions         20.00%            
Increase (decrease) in contingent consideration         $ 0 4,460,000 (4,460,000)        
Contingent consideration totaled         $ 0 0          
YogaSix                      
Loss Contingencies [Line Items]                      
Probability of achievement, projected payment date and the discount rate         8.50%            
YogaSix | Interest Expense                      
Loss Contingencies [Line Items]                      
Additional contingent consideration         $ 50,000 13,000 77,000        
Stride                      
Loss Contingencies [Line Items]                      
Business combination estimated fair value of contingent consideration                   $ 1,869,000  
Number of milestones | Milestone         2            
Probability of achievement, projected payment date and the discount rate         8.50%            
Number of franchise studios | Studio         2            
Rumble Holdings LLC                      
Loss Contingencies [Line Items]                      
Contingent consideration liability         $ 48,200,000            
Acquisition and transaction expenses (income)         25,100,000            
Fair value of shares issued in acquisition                 $ 23,100,000    
BFT Acquisition                      
Loss Contingencies [Line Items]                      
Contingent consideration liability   $ 9,388,000                  
BFT Acquisition | Asset Purchase Agreement                      
Loss Contingencies [Line Items]                      
Business combination estimated fair value of contingent consideration   9,388,000                  
Aggregate minimum payments for next two years $ 5,000,000 3,694,000                  
Aggregate maximum amount payment to seller $ 14,000,000 $ 10,342,000                  
BFT Acquisition | Interest Expense                      
Loss Contingencies [Line Items]                      
Additional contingent consideration         130,000            
Receivable from Stockholder | Rumble Holdings LLC                      
Loss Contingencies [Line Items]                      
Receivable From Shareholder For Debt Financing Provided To Seller                 $ 10,600,000    
Accrued Expenses                      
Loss Contingencies [Line Items]                      
Legal settlement amount         2,931,000 679,000          
Additional contingent consideration         744,000 706,000 $ 754,000        
Accrued Expenses | StretchLab                      
Loss Contingencies [Line Items]                      
Contingent consideration liability         0 1,979,000          
Accrued Expenses | YogaSix                      
Loss Contingencies [Line Items]                      
Contingent consideration liability         0 1,000,000          
Accrued Expenses | Stride                      
Loss Contingencies [Line Items]                      
Contingent consideration liability         0 $ 250,000          
Accrued Expenses | BFT Acquisition                      
Loss Contingencies [Line Items]                      
Contingent consideration liability         3,678,000            
Contingent consideration from acquisitions         5,841,000            
Acquisitions and Transaction Expenses (Income) | Row House                      
Loss Contingencies [Line Items]                      
Additional contingent consideration         $ 540,000