XML 25 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Business Combination (Tables)
12 Months Ended
Dec. 31, 2019
Crackle Plus  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]

 

 

 

 

Purchase price consideration allocated to fair value of net assets acquired:

 

 

 

 

 

 

 

Accounts receivable, net

    

$

5,360,667

Prepaid expenses

 

 

892,200

Programming Rights

 

 

1,155,363

Goodwill

 

 

18,911,027

Brand Value

 

 

18,807,004

Customer User Base

 

 

21,194,641

Content Rights

 

 

1,708,270

Partner Agreements

 

 

4,005,714

Assets acquired

 

 

72,034,886

Accounts payable and accrued expenses

 

 

(13,061,494)

Programming Obligations

 

 

(7,300,861)

Liabilities assumed

 

 

(20,362,355)

Total purchase consideration

 

$

51,672,531

 

Schedule of Business Acquisitions, by Acquisition [Table Text Block]

 

 

 

 

Fair Value of Crackle Preferred Units

    

$

36,350,000

Fair Value of Warrants in CSSE

 

 

10,899,204

Fair Value of Put Option

 

 

4,423,327

Total Estimated Purchase Price

 

$

51,672,531

 

Pivotshare Inc  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]

The acquisition was accounted for as a purchase of a business in accordance with ASC 805 Business Combinations, and the aggregate purchase price consideration of $4.3 million has been allocated to the assets acquired and liabilities assumed, based on management’s analysis and information received from an independent third-party appraisal. The results are as follows:

 

 

 

 

Purchase price consideration allocated to fair value of net assets acquired:

    

 

 

 

 

 

 

Accounts receivable, net

 

$

5,239

Other current assets

 

 

11,917

Property and equipment, net

 

 

7,771

Deferred tax asset

 

 

407,000

Other assets

 

 

29,138

Intangibles

 

 

2,820,410

Goodwill

 

 

1,300,319

Assets acquired

 

 

4,581,794

Accounts payable and accrued expenses

 

 

(98,325)

other current liabilities

 

 

(472,693)

Liabilities assumed

 

 

(571,018)

Total purchase consideration, less cash acquired

 

$

4,010,776

 

 

 

 

Purchase Price Consideration Allocation:

    

  

 

Cash consideration

 

$

257,758

Equity consideration - Class A common stock

 

 

731,957

Equity consideration - Series A Preferred Stock

 

 

3,350,000

Purchase price consideration

 

 

4,339,715

Less: cash acquired

 

 

(328,939)

Total Estimated Purchase Price

 

$

4,010,776