XML 43 R33.htm IDEA: XBRL DOCUMENT v3.22.2.2
Intangible Assets and Goodwill (Tables)
9 Months Ended
Sep. 30, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of intangible assets, net

    

Gross

    

Net

Carrying

Accumulated

Carrying

Amount

Amortization

Amount

September 30, 2022:

Crackle Plus content rights

$

1,708,270

$

1,708,270

$

Crackle Plus brand value

18,807,004

9,067,662

9,739,342

Crackle Plus partner agreements

4,005,714

2,703,857

1,301,857

Distribution network

3,600,000

1,600,000

2,000,000

Locomotive contractual rights

1,500,986

477,464

1,023,522

1091 intangible assets

2,810,000

602,778

2,207,222

Redbox - Trade names and trademarks

73,600,000

613,333

72,986,667

Redbox - Technology

29,400,000

525,000

28,875,000

Redbox - Customer Relationships

176,600,000

1,800,833

174,799,167

Total

$

312,031,974

$

19,099,197

$

292,932,777

December 31, 2021:

Crackle Plus content rights

$

1,708,270

$

1,494,736

$

213,534

Crackle Plus brand value

18,807,004

7,052,626

11,754,378

Crackle Plus partner agreements

 

4,005,714

 

2,103,000

 

1,902,714

Distribution network

 

3,600,000

 

700,000

 

2,900,000

Locomotive contractual rights

1,356,868

92,403

1,264,465

Total

$

29,477,856

$

11,442,765

$

18,035,091

Schedule of future amortization expense

Remainder of 2022

$

7,433,713

2023

 

29,734,853

2024

 

28,190,254

2025

 

25,961,437

2026

23,554,185

2027 and beyond

178,058,335

       Total

$

292,932,777

Schedule of goodwill

    

September 30, 2022

Online Networks

Distribution & Production

 

Retail

 

Beginning balance

$

18,911,027

$

21,075,503

$

Acquisitions

 

 

6,188,388

230,908,179

Total

$

18,911,027

$

27,263,891

$

230,908,179

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

$