XML 13 R2.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2021
Dec. 31, 2020
Current assets:    
Cash and cash equivalents $ 4,524,734 $ 9,033,872
Restricted cash 500,809 500,809
Accounts receivable, net 14,089,590 16,497,626
Subscription acquisition costs, current portion 31,171,595 28,146,895
Royalty fees, current portion 15,000,000 15,000,000
Prepayments and other current assets 6,422,576 4,667,263
Total current assets 71,709,304 73,846,465
Property and equipment, net 1,117,403 1,129,438
Operating lease right-of-use assets 18,108,197 18,292,196
Platform development, net 7,463,671 7,355,608
Royalty fees, net of current portion 7,500,000 11,250,000
Subscription acquisition costs, net of current portion 18,682,545 13,358,585
Acquired and other intangible assets, net 66,550,845 71,501,835
Other long-term assets 1,568,502 1,330,812
Goodwill 16,139,377 16,139,377
Total assets 208,839,844 214,204,316
Current liabilities:    
Accounts payable 10,148,600 8,228,977
Accrued expenses and other 16,735,761 14,718,193
Line of credit 5,426,790 7,178,791
Unearned revenue 65,863,189 61,625,676
Subscription refund liability 4,772,991 4,035,531
Operating lease liabilities 1,022,294 1,059,671
Liquidated damages payable 9,822,725 9,568,091
Warrant derivative liabilities 1,812,931 1,147,895
Total current liabilities 115,605,281 107,562,825
Unearned revenue, net of current portion 28,300,040 23,498,597
Restricted stock liabilities, net of current portion 1,519,156 1,995,810
Operating lease liabilities, net of current portion 19,680,225 19,886,083
Other long-term liabilities 597,678 753,365
Deferred tax liabilities 210,832 210,832
Long-term debt 64,754,198 62,194,272
Total liabilities 230,667,410 216,101,784
Commitments and contingencies (Note 12)
Mezzanine equity:    
Total mezzanine equity 18,415,992 18,415,992
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, 2021 and December 31, 2020, respectively 2,303,264 2,290,851
Common stock to be issued 10,809 10,809
Additional paid-in capital 145,178,960 139,658,166
Accumulated deficit (187,736,591) (162,273,286)
Total stockholders' deficiency (40,243,558) (20,313,460)
Total liabilities, mezzanine equity and stockholders' deficiency 208,839,844 214,204,316
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 $ 18,247,496 $ 18,247,496