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

​

$

—

​