XML 43 R7.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2021
Mar. 31, 2021
Sep. 30, 2020
Mar. 31, 2020
Sep. 30, 2021
Sep. 30, 2020
Dec. 31, 2020
Cash flows from operating activities              
Net loss $ (24,706,654) $ (25,463,305) $ (21,264,431) $ (22,776,624) $ (70,826,517) $ (67,202,384)  
Adjustments to reconcile net loss to net cash used in operating activities:              
Depreciation of property and equipment         333,891 536,729  
Amortization of platform development and intangible assets         18,213,707 18,088,880  
Loss on disposition of assets         862,442 105,123  
Loss upon lease termination         7,344,655  
Gain upon debt extinguishment     (5,716,697)  
Amortization of debt discounts         1,533,537 4,899,625  
Change in valuation of warrant derivative liabilities (801,755)   517,405   (496,812) 134,910  
Change in valuation of embedded derivative liabilities   2,370,000   (2,173,000)  
Accrued interest         5,273,159 6,832,376  
Liquidated damages         2,197,615 1,487,577  
Stock-based compensation         21,688,226 11,185,953  
Deferred income taxes         (229,699)  
Other         (1,014,932) (296,019)  
Change in operating assets and liabilities net of effect of acquisitions:              
Accounts receivable         (173,266) 4,893,512  
Subscription acquisition costs         (8,434,333) (11,053,054)  
Royalty fees         11,250,000 11,250,000  
Prepayments and other current assets         (78,347) 327,088  
Other long-term assets         638,791 (376,142)  
Accounts payable         1,214,599 (968,581)  
Accrued expenses and other         5,566,243 (2,484,525)  
Unearned revenue         5,389,118 2,871,080  
Subscription refund liability         343,833 (169,693)  
Operating lease liabilities         (2,448,282) 1,837,138  
Other long-term liabilities         (692,255)  
Net cash used in operating activities         (8,261,324) (20,273,407)  
Cash flows from investing activities              
Purchases of property and equipment         (299,999) (1,085,392)  
Capitalized platform development         (3,016,924) (2,885,788)  
Payments for acquisition of businesses, net of cash acquired         (7,356,949) (315,289)  
Net cash used in investing activities         (10,673,872) (4,286,469)  
Cash flows from financing activities              
Proceeds from long-term debt         11,702,725  
Borrowings (repayments) under line of credit         (473,400) 3,328,431  
Proceeds from common stock private placement         20,005,000  
Proceeds from issuance of convertible preferred stock          
Payments of issuance costs from common stock private placement         (167,243)  
Payment for taxes related to repurchase of restricted common stock         (70,238) (322,778)  
Payment of restricted stock liabilities         (1,164,955)  
Net cash provided by financing activities         18,129,164 20,821,378  
Net decrease in cash, cash equivalents, and restricted cash         (806,032) (3,738,498)  
Cash, cash equivalents, and restricted cash – beginning of period   9,534,681   $ 9,473,090 9,534,681 9,473,090 $ 9,473,090
Cash, cash equivalents, and restricted cash – end of period $ 8,728,649   $ 5,734,592   8,728,649 5,734,592 $ 9,534,681
Supplemental disclosure of cash flow information              
Cash paid for interest         896,580 437,314  
Cash paid for income taxes          
Noncash investing and financing activities              
Reclassification of stock-based compensation to platform development         1,347,624 1,259,163  
Issuance of common stock in connection with professional services   $ 125,000     125,000  
Deferred cash payments in connection with acquisition of The Spun         905,109  
Assumption of liabilities in connection with acquisition of The Spun         1,500  
Debt discount on delayed draw term note         913,865  
Restricted stock units issued in connection with acquisition of LiftIgniter         500,000  
Assumption of liabilities in connection with acquisition of LiftIgniter         140,381  
Restricted stock issued in connection with acquisition of Fulltime Fantasy         502,500  
Deferred cash payments in connection with acquisition of Fulltime Fantasy         419,367    
Deemed dividend on convertible preferred stock          
Series H Convertible Preferred Stock [Member]              
Cash flows from financing activities              
Proceeds from issuance of convertible preferred stock         113,000  
Noncash investing and financing activities              
Deemed dividend on convertible preferred stock         132,663  
Series J Convertible Preferred Stock [Member]              
Cash flows from financing activities              
Proceeds from issuance of convertible preferred stock         $ 6,000,000