XML 44 R32.htm IDEA: XBRL DOCUMENT v3.25.4
Business Combination (Tables)
3 Months Ended
Dec. 31, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Business Combination, Recognized Asset Acquired and Liability Assumed
The purchase price allocation shown in the table below reflects preliminary fair value estimates based on management analysis, including preliminary work performed by third-party valuation specialists (in thousands):
Fair value of consideration transferred$1,347,599 
Estimated fair value of assets acquired and liabilities assumed:
Cash and cash equivalents261,909 
Accounts receivable, net77,715 
Prepaid sports rights25,978 
Prepaid and other current assets19,569 
Property and equipment5,698 
Restricted cash6,148 
Intangible assets456,193 
Right-of-use assets34,301 
Other non-current assets11,816 
Accounts payable, accrued expenses, and other current liabilities(339,985)
Deferred revenue(99,575)
Convertible notes - current and non-current(382,144)
Long-term borrowings - current portion(696)
Deferred tax liabilities
(1,211)
Lease liabilities - current and non-current(34,301)
Other long-term liabilities(11,977)
Total estimated fair value of net assets acquired29,438 
Estimated goodwill1,318,161 
Business Combination, Pro Forma Information
The following table presents the unaudited pro forma results of operations for the three months ended December 31, 2025 and December 28, 2024, as if the Business Combination had occurred as of October 1, 2024:
Three Months Ended
December 31, 2025December 28, 2024
Pro forma revenue
$1,683,120 $1,588,439 
Pro forma net loss
$(46,388)$(130,379)