XML 91 R75.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions - Summary of Recognized Identified Assets Acquired and Liabilities Assumed (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Schedule Of Recognized Identified Assets Acquired And Liabilities Assumed [Line Items]      
Common units issued in connection with acquisition   $ 225,000  
Goodwill   $ 125,166 $ 18,981
Myx [Member]      
Schedule Of Recognized Identified Assets Acquired And Liabilities Assumed [Line Items]      
Common units issued in connection with acquisition [1] $ 162,558    
Goodwill 158,798    
Intangible assets:      
Intangible assets 78,100    
Cash acquired 420    
Inventory, net 10,639    
Other assets acquired 3,354    
Content assets 3,400    
Deferred revenue (2,168)    
Other liabilities (14,487)    
Deferred tax liabilities (15,180)    
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net 222,876    
Myx [Member] | Trade name/ Trademark [Member]      
Intangible assets:      
Intangible assets 43,700    
Myx [Member] | Developed Technology [Member]      
Intangible assets:      
Intangible assets 14,000    
Myx [Member] | Customer Relationships [Member]      
Intangible assets:      
Intangible assets 20,400    
Ladder [Member]      
Schedule Of Recognized Identified Assets Acquired And Liabilities Assumed [Line Items]      
Common units issued in connection with acquisition [2] 27,889    
Goodwill 11,606    
Intangible assets:      
Intangible assets 20,050    
Cash acquired 1,247    
Other assets acquired 1,132    
Liabilities acquired (1,834)    
Deferred tax liabilities (4,312)    
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net 27,889    
Ladder [Member] | Trade Names [Member]      
Intangible assets:      
Intangible assets 7,500    
Ladder [Member] | Customer-Related [Member]      
Intangible assets:      
Intangible assets 300    
Ladder [Member] | Formulae [Member]      
Intangible assets:      
Intangible assets 1,950    
Ladder [Member] | Talent and Representation Contracts [Member]      
Intangible assets:      
Intangible assets $ 10,300    
[1] Share consideration was calculated based on 13,546,503 shares of Class A Common Stock issued multiplied by the share closing price on the Closing Date of $12.00.
[2] The fair value of common units issued in connection with the acquisition was calculated based on 1,449,537 common units of Old Beachbody multiplied by the estimated fair value per unit of $19.24.