XML 58 R39.htm IDEA: XBRL DOCUMENT v3.24.1
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2023
Asset Acquisition [Line Items]  
Schedule of Supplemental Proforma Information

The following table summarizes the results of continuing operations of the Parade acquisition from the acquisition date included in the consolidated results of continuing operations and the unaudited pro forma results of continuing operations of the combined entity had the date of the acquisition been January 1, 2022:

 

   Year Ended
December 31, 2022
 
Parade continuing operations from acquisition date of April 1, 2022 (unaudited):     
Revenue  $40,071 
Net loss   (2,494)
Combined entity continuing operations supplemental pro forma information had the acquisition date been January 1, 2022 (unaudited):     
Revenue:     
Parade  $55,981 
Arena   207,681 
Total continuing operations supplemental pro forma revenue  $263,662 
Net loss:     
Parade  $(3,070)
Arena   (67,788)
Adjustments   (1,940)
Total continuing operations supplemental pro forma net loss  $(72,798)
Schedule of Preliminary Price Allocation

The purchase price allocation resulted in the following amounts being allocated to the assets acquired and liabilities assumed at the closing date of the acquisition based upon their respective fair values as summarized below:

 

      
Lease deposit receivable  $420 
Advertiser relationships   6,860 
Brand names   6,090 
Goodwill   18,384 
Unearned revenue   (3,941)
Subscription refund liability   (137)
Assumed lease obligation   (2,676)
Net assets acquired  $25,000 
Athlon Holdings Inc [Member]  
Asset Acquisition [Line Items]  
Schedule of Composition of Purchase Price

The composition of the purchase price is as follows:

 

      
Cash  $12,085 
Common stock   3,141 
Deferred cash payments, as discounted   628 
Total purchase consideration  $15,854 
Summary of Purchase Price Allocation

The purchase price allocation resulted in the following amounts being allocated to the assets acquired and liabilities assumed at the closing date of the acquisition based upon their respective fair values as summarized below:

 

      
Cash  $2,604 
Accounts receivable   10,855 
Other current assets   1,337 
Equity investment   2,450 
Fixed assets   108 
Digital content   355 
Advertiser relationships   6,202 
Trade names   2,261 
Goodwill   2,587 
Accounts payable   (7,416)
Accrued expenses and other   (2,440)
Unearned revenue   (1,203)
Other long-term liabilities   (543)
Deferred tax liabilities   (1,303)
Net assets acquired  $15,854 
Fexy Studios [Member]  
Asset Acquisition [Line Items]  
Schedule of Composition Preliminary Assets Purchase Price

The composition of the purchase price is as follows:

 

      
Cash  $500 
Common stock   2,000 
Contingent consideration   561 
Deferred cash payments, as discounted   246 
Total purchase consideration  $3,307 
Summary of Preliminary Assets Purchase Price Allocation

The purchase price allocation resulted in the following amounts being allocated to the assets acquired and liabilities assumed at the closing date of the acquisition based upon their respective fair values as summarized below:

 

      
Advertiser relationships  $663 
Brand names   659 
Goodwill   1,985 
Net assets acquired  $3,307