XML 28 R2.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2020
Dec. 31, 2019
Current assets:    
Cash and cash equivalents $ 7,536,767 $ 8,852,281
Restricted cash 1,000,809 620,809
Accounts receivable, net 15,864,202 16,233,955
Subscription acquisition costs 6,269,758 3,142,580
Royalty fees, current portion 15,000,000 15,000,000
Prepayments and other current assets 4,933,792 4,310,735
Total current assets 50,605,328 48,160,360
Property and equipment, net 1,337,095 661,277
Operating lease right-of-use assets 20,195,115 3,980,649
Platform development, net 6,195,873 5,892,719
Royalty fees, net of current portion 22,500,000 26,250,000
Subscription acquisition costs, net of current portion 3,394,768 3,417,478
Acquired and other intangible assets, net 87,289,182 91,404,144
Other long-term assets 1,450,768 1,085,287
Goodwill 16,139,377 16,139,377
Total assets 209,107,506 196,991,291
Current liabilities:    
Accounts payable 12,181,232 9,580,186
Accrued expenses and other 12,753,010 16,483,201
Line of credit 5,415,914
Unearned revenue 49,247,892 32,163,087
Subscription refund liability 3,047,931 3,144,172
Operating lease liabilities 1,995,880 2,203,474
Liquidated damages payable 8,626,569 8,080,514
Convertible debt 805,590 741,197
Warrant derivative liabilities 1,504,981 1,644,200
Embedded derivative liabilities 11,880,000 13,501,000
Total current liabilities 107,458,999 87,541,031
Unearned revenue, net of current portion 15,519,135 31,179,211
Operating lease liabilities, net of current portion 19,437,035 2,616,132
Other long-term liability 242,310 242,310
Officer promissory notes 321,091 319,351
Convertible debt, net of current portion 13,888,853 12,497,765
Long-term debt 52,170,270 44,009,745
Total liabilities 209,037,693 178,405,545
Commitments and contingencies (Note 12)
Mezzanine equity:    
Total mezzanine equity 55,653,730 55,653,730
Stockholders' deficiency:    
Common stock, $0.01 par value, authorized 1,000,000,000 shares; issued and outstanding: 37,474,736 and 37,119,117 shares at March 31, 2020 and December 31, 2019, respectively 374,746 371,190
Common stock to be issued 39,383 39,383
Additional paid-in capital 39,819,901 35,562,766
Accumulated deficit (95,817,947) (73,041,323)
Total stockholders' deficiency (55,583,917) (37,067,984)
Total liabilities, mezzanine equity and stockholders' deficiency 209,107,506 196,991,291
Series G Redeemable and Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity 168,496 168,496
Series H Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity 18,045,496 18,045,496
Series I Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity 19,699,742 19,699,742
Series J Convertible Preferred Stock [Member]    
Mezzanine equity:    
Total mezzanine equity $ 17,739,996 $ 17,739,996