XML 431 R2.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Balance Sheets - USD ($)
Dec. 31, 2020
Dec. 31, 2019
Current assets:    
Cash and cash equivalents $ 9,033,872 $ 8,852,281
Restricted cash 500,809 620,809
Accounts receivable, net 16,497,626 16,233,955
Subscription acquisition costs, current portion 28,146,895 3,142,580
Royalty fees, current portion 15,000,000 15,000,000
Prepayments and other current assets 4,667,263 4,310,735
Total current assets 73,846,465 48,160,360
Property and equipment, net 1,129,438 661,277
Operating lease right-of-use assets 18,292,196 3,980,649
Platform development, net 7,355,608 5,892,719
Royalty fees, net of current portion 11,250,000 26,250,000
Subscription acquisition costs, net of current portion 13,358,585 3,417,478
Acquired and other intangible assets, net 71,501,835 91,404,144
Other long-term assets 1,330,812 1,085,287
Goodwill 16,139,377 16,139,377
Total assets 214,204,316 196,991,291
Current liabilities:    
Accounts payable 8,228,977 9,580,186
Accrued expenses and other 14,718,193 16,483,201
Line of credit 7,178,791
Unearned revenue 61,625,676 32,163,087
Subscription refund liability 4,035,531 3,144,172
Operating lease liabilities 1,059,671 2,203,474
Liquidated damages payable 9,568,091 8,080,514
Convertible debt 741,197
Warrant derivative liabilities 1,147,895 1,644,200
Embedded derivative liabilities 13,501,000
Total current liabilities 107,562,825 87,541,031
Unearned revenue, net of current portion 23,498,597 31,179,211
Restricted stock liabilities, net of current portion 1,995,810
Operating lease liabilities, net of current portion 19,886,083 2,616,132
Other long-term liabilities 753,365 242,310
Deferred tax liabilities 210,832
Promissory notes, including accrued interest 319,351
Convertible debt, net of current portion 12,497,765
Long-term debt 62,194,272 44,009,745
Total liabilities 216,101,784 178,405,545
Commitments and contingencies (Note 26)  
Mezzanine equity:    
Total mezzanine equity 18,415,992 55,653,730
Stockholders' deficiency:    
Common stock, $0.01 par value, authorized 1,000,000,000 shares; issued and outstanding: 229,085,167 and 37,119,117 shares at December 31, 2020 and 2019, respectively 2,290,851 371,190
Common stock to be issued 10,809 39,383
Additional paid-in capital 139,658,166 35,562,766
Accumulated deficit (162,273,286) (73,041,323)
Total stockholders' deficiency (20,313,460) (37,067,984)
Total liabilities, mezzanine equity and stockholders' deficiency 214,204,316 196,991,291
Series G Redeemable and Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity 168,496 168,496
Series H Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity 18,247,496 18,045,496
Series I Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity 19,699,742
Series J Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity $ 17,739,996