XML 42 R32.htm IDEA: XBRL DOCUMENT v3.22.1
Intangible Assets and Goodwill (Tables)
3 Months Ended
Mar. 31, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of intangible assets, net

    

Gross

    

Net

Carrying

Accumulated

Carrying

Amount

Amortization

Amount

March 31, 2022:

Crackle Plus content rights

$

1,708,270

$

1,637,092

$

71,178

Crackle Plus brand value

18,807,004

7,724,305

11,082,699

Crackle Plus partner agreements

4,005,714

2,303,286

1,702,428

Distribution network

3,600,000

1,000,000

2,600,000

Locomotive contractual rights

1,500,986

227,300

1,273,686

1091 intangible asset

4,919,525

4,919,525

Total

$

34,541,499

$

12,891,983

$

21,649,516

December 31, 2021:

Crackle Plus content rights

$

1,708,270

$

1,494,736

$

213,534.00

Crackle Plus brand value

18,807,004

7,052,626

11,754,378.00

Crackle Plus partner agreements

 

4,005,714

 

2,103,000

 

1,902,714.00

Distribution network

 

3,600,000

 

700,000

 

2,900,000.00

Locomotive contractual rights

1,356,868

92,403

1,264,465.00

Total

$

29,477,856

$

11,442,765

$

18,035,091

Schedule of future amortization expense

Remainder of 2022

$

5,192,199

2023

 

6,828,028

2024

 

5,525,096

2025

 

3,096,675

2026

1,007,518

       Total

$

21,649,516

Schedule of goodwill

    

March 31, 2022

Online Networks

Distribution & Production

 

SVOD

Beginning balance

$

18,911,027

$

21,075,503

$

Acquisitions

 

 

4,919,525

Total

$

18,911,027

$

25,995,028

$

December 31, 2021

Online Networks

Distribution & Production

SVOD

Beginning balance

$

18,911,027

$

1,236,760

$

1,300,319

Acquisitions

19,838,743

Accumulated impairment losses

(1,300,319)

Total

$

18,911,027

$

21,075,503

$