XML 33 R23.htm IDEA: XBRL DOCUMENT v3.19.2
Acquisition (Tables)
3 Months Ended
Mar. 31, 2019
Business Combinations [Abstract]  
Schedule of Assets Acquired of Purchase Price

The Company allocated the purchase consideration to the fair value of the assets acquired and liabilities assumed as summarized in the table below (in thousands except for share and per share amounts):

 

    Fair Value  
Consideration Paid:        
Series X Convertible Preferred Stock (1,000,000 shares at a fair value of $211.50 per share)   $ 211,500  
         
Purchase Price Allocation:        
Property and equipment     22  
Accounts payable     (2,291 )
Accrued expenses     (3,205 )
Notes payable (in default)     (3,634 )
Warrant liability     (4,437 )
Due to related parties and affiliates     (295 )
Net liabilities assumed     (13,840 )
Excess allocated to        
Human animation technologies     123,436  
Trademark and trade names     7,746  
Animation and visual effects technologies     6,016  
Digital asset library     6,255  
Intangible assets     143,453  
Deferred tax liability     (36,944 )
Non- controlling interest     (29,224 )
Goodwill     148,055  
Total Purchase Price   $ 211,500  

Schedule of Pro Forma Information

The following unaudited pro forma financial information for the three months ended March 31, 2018 presents combined results of operations as if the acquisition of Evolution AI Corporation and Pulse Evolution Corporation had occurred on January 1, 2017 (in thousands):

 

    Three Months Ended  
    March 31, 2018  
       
Operating Revenues   $ 147  
Net Loss   $ (5,133 )