XML 24 R7.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from Operating Activities:    
Net loss $ (101,948,916) $ (50,479,642)
Adjustments to reconcile net loss to net cash used in operating activities:    
Share-based compensation 5,869,711 5,247,807
Content asset amortization 74,523,774 48,777,684
Amortization of deferred financing and debt discount costs 1,057,175 495,974
Amortization and depreciation of intangibles, property and equipment 23,565,986 7,408,155
Bad debt and video return expense 3,316,112 2,522,629
Loss on impairment of intangible assets & goodwill 3,500,000 2,044,647
Loss on debt extinguishment 485,541  
Deferred income taxes (35,092,120)  
Changes in operating assets and liabilities:    
Trade accounts receivable (34,663,305) (19,626,535)
Prepaid expenses and other assets (14,091,077) (431,249)
Content assets (92,632,179) (48,402,762)
Accounts payable, accrued expenses and other payables 18,049,218 7,902,826
Film library acquisition and programming obligations 69,318,793 13,001,238
Accrued participation costs 21,070,077 (212,322)
Other liabilities (5,265,790) 1,381,931
Net cash used in operating activities (62,937,000) (30,369,619)
Cash flows from Investing Activities:    
Expenditures for property and equipment (5,811,993) (1,605,795)
Business combination, net of cash acquired 6,249,074 (19,419,204)
Increase in due from affiliated companies   5,648,652
Net cash used in investing activities 437,081 (15,376,347)
Cash flows from Financing Activities:    
Principal payments on debt   (5,649,459)
Repurchase of common stock (13,956,022) (12,569,678)
Payment of contingent consideration (7,150,000) (8,627,284)
Acquisition of noncontrolling interests (749,992) (6,000,000)
Payments of revolving loan (26,119,991)  
Payments on capital leases (879,384)  
Proceeds from 9.50% notes due 2025, net 11,094,946  
Payments on film acquisition advances (5,209,111)  
Proceeds from other debt 2,562,911  
Payments on other debt (1,479,558)  
Proceeds from issuance of preferred stock 17,080,015  
Proceeds from revolving loan 55,313,051 17,756,482
Proceeds from film acquisition advances 8,521,115  
Proceeds from exercise of stock options and warrants 502,291 3,275,720
Increase in due to affiliated companies 3,288,977 489,959
Dividends paid to preferred stockholders (9,583,871) (8,688,580)
Net cash provided by financing activities 36,865,844 75,297,973
Effect of foreign exchanges on cash, cash equivalents and restricted cash 86,365 1,372
Net (decrease) increase in cash, cash equivalents and restricted cash (25,547,710) 29,553,379
Cash, cash equivalents and restricted cash at beginning of period 44,286,105 14,732,726
Cash, cash equivalents and restricted cash at end of the period 18,738,395 44,286,105
Supplemental data:    
Cash paid for interest 5,375,480 4,783,413
Non-cash investing activities:    
Property and equipment in accounts payable and accrued expenses 676,187 $ 383,015
Non-cash financing activities:    
Class A common stock and additional consideration for acquisition of noncontrolling interest 2,228,680  
Class A common stock and assumption of warrants for Redbox Merger $ 70,005,148  
Warrant issued in conjunction with HPS credit facility 14,920,068  
Non-cash film acquisition advances $ 18,339,885  
Preferred stock issued for Crackle Plus acquisition   40,000,000
Class A Common Stock    
Cash flows from Financing Activities:    
Proceeds from issuance of Class A common stock $ 3,630,467 $ 95,310,813
Class A Common Stock | 1091 Media, LLC    
Non-cash financing activities:    
Preferred stock issued for Crackle Plus acquisition 3,303,750  
Preferred Stock | 1091 Media, LLC    
Non-cash financing activities:    
Preferred stock issued for Crackle Plus acquisition 1,980,000