XML 74 R61.htm IDEA: XBRL DOCUMENT v3.20.2
Business Segments - Financial Performance by Segment and Reconciliation (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Segment Revenue:        
Total revenue $ 50,968 $ 35,789 $ 83,833 $ 69,827
Segment Operating Expenses:        
Consolidated operating expenses 48,866 37,725 87,108 77,392
Segment operating contribution and Reconciliation to consolidated pre-tax income (loss):        
Adjusted EBITDA 2,102 (1,936) (3,275) (7,565)
Add (deduct)        
Interest income (expense), net (97) 60 (163) 178
Other income, net 3,837 19 3,847 12
Depreciation and amortization (2,506) (2,662) (4,993) (5,378)
Stock-based compensation (2,523) (2,209) (5,227) (4,130)
Acquisition, disposition, realignment and contingent payment costs       90
Income (loss) before income taxes 813 (6,728) (9,811) (16,973)
Temporary cuts in salaries and compensation 1,500      
Strategic shared services and corporate overhead        
Segment Operating Expenses:        
Consolidated operating expenses 6,330 7,237 13,659 15,164
Segment operating contribution and Reconciliation to consolidated pre-tax income (loss):        
Adjusted EBITDA, excluding acquisition, disposition and realignment costs (6,330) (7,237) (13,659) (15,164)
Add (deduct)        
Strategic shared services 1,800 2,000 3,900 4,100
Overhead costs 4,500 5,200 9,800 11,100
Product        
Segment Revenue:        
Total revenue 35,922 15,869 52,304 33,410
Service        
Segment Revenue:        
Total revenue 15,046 19,920 31,529 36,417
Marketplaces        
Segment Revenue:        
Total revenue 38,647 19,189 57,388 40,027
Marketplaces | Operating Segments        
Segment Operating Expenses:        
Consolidated operating expenses 34,990 20,533 55,523 42,682
Segment operating contribution and Reconciliation to consolidated pre-tax income (loss):        
Adjusted EBITDA, excluding acquisition, disposition and realignment costs 3,657 (1,344) 1,865 (2,655)
Marketplaces | Product and Service, Society6 Group        
Segment Revenue:        
Total revenue 34,665 15,203 50,658 32,201
Marketplaces | Product and Service, Saatchi Art Group        
Segment Revenue:        
Total revenue 3,982 3,986 6,730 7,826
Marketplaces | Product        
Segment Revenue:        
Total revenue 35,922 15,869 52,303 33,410
Marketplaces | Product, Society6 Group        
Segment Revenue:        
Total revenue 34,582 15,181 50,352 32,179
Marketplaces | Product, Saatchi Art Group        
Segment Revenue:        
Total revenue 1,340 688 1,951 1,231
Marketplaces | Service        
Segment Revenue:        
Total revenue 2,725 3,320 5,085 6,617
Marketplaces | Service, Society6 Group        
Segment Revenue:        
Total revenue 83 22 306 22
Marketplaces | Service, Saatchi Art Group        
Segment Revenue:        
Total revenue 2,642 3,298 4,779 6,595
Media        
Segment Revenue:        
Total revenue 12,321 16,600 26,445 29,800
Media | Operating Segments        
Segment Operating Expenses:        
Consolidated operating expenses 7,546 9,955 17,926 19,546
Segment operating contribution and Reconciliation to consolidated pre-tax income (loss):        
Adjusted EBITDA, excluding acquisition, disposition and realignment costs 4,775 6,645 8,519 10,254
Media | Product        
Segment Revenue:        
Total revenue     1  
Media | Service        
Segment Revenue:        
Total revenue $ 12,321 $ 16,600 $ 26,444 $ 29,800