XML 19 R7.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities        
Net loss $ (70,826,517) $ (67,202,384) $ (89,231,963) $ (38,501,369)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation of property and equipment 333,891 536,729 638,796 276,791
Amortization of platform development and intangible assets 18,213,707 18,088,880 24,192,631 10,466,546
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 6,607,212 4,545,675
Change in valuation of warrant derivative liabilities (496,812) 134,910 (496,305) 1,015,151
Change in valuation of embedded derivative liabilities (2,173,000) (2,571,004) 5,040,000
Loss on conversion of 12% convertible debentures     3,297,539
Accrued and noncash converted interest     9,244,324 3,065,633
Accrued interest 5,273,159 6,832,376    
Liquidated damages 2,197,615 1,487,577 1,487,577 728,516
Stock-based compensation 21,688,226 11,185,953 14,641,181 10,364,787
Deferred income taxes (229,699) 210,832 (19,541,127)
Other (1,014,932) (296,019) (245,285) (363,147)
Change in operating assets and liabilities net of effect of business combinations:        
Accounts receivable (173,266) 4,893,512 362,460 (1,685,948)
Factor receivables     (6,130,674)
Subscription acquisition costs (8,434,333) (11,053,054) (34,945,422) (5,008,080)
Royalty fees 11,250,000 11,250,000 15,000,000 (41,250,000)
Prepayments and other current assets (78,347) 327,088 (356,528) (1,702,064)
Other long-term assets 638,791 (376,142) (245,525) (276,145)
Accounts payable 1,214,599 (968,581) (1,404,703) 3,323,196
Accrued expenses and other 5,566,243 (2,484,525)    
Accrued expenses     (3,392,507) 11,986,442
Unearned revenue 5,389,118 2,871,080 21,695,088 9,201,586
Subscription refund liability 343,833 (169,693) 891,359 (2,283,351)
Operating lease liabilities (2,448,282) 1,837,138 1,814,601 (226,724)
Other long-term liabilities (692,255) 511,055
Net cash used in operating activities (8,261,324) (20,273,407) (32,294,587) (56,954,306)
Cash flows from investing activities        
Purchases of property and equipment (299,999) (1,085,392) (1,212,003) (150,763)
Capitalized platform development (3,016,924) (2,885,788) (3,750,541) (2,537,402)
Proceeds from sale of intangible asset     350,000
Payments for acquisition of businesses, net of cash (7,356,949) (315,289) (315,289) (16,331,026)
Net cash used in investing activities (10,673,872) (4,286,469) (4,927,833) (19,019,191)
Cash flows from financing activities        
Proceeds from long-term debt 11,702,725 11,702,725 71,000,000
Repayments of long-term debt     (17,307,364)
Payment of debt issuance costs on long-term debt     (560,500) (7,162,382)
Proceeds from (repayments of) convertible debt     (1,130,903) 2,000,000
Proceeds from exercise of common stock options     3,767
Proceeds from issuance convertible preferred stock    
Repayment of promissory notes     (366,842)
Proceeds (repayments), net of borrowings, under line of credit (473,400) 3,328,431 7,178,791 (1,048,194)
Proceeds from common stock private placement 20,005,000    
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) (520,444) (256,058)
Payment of restricted stock liabilities (1,164,955) (177,425)
Net cash provided by financing activities 18,129,164 20,821,378 37,284,011 82,919,298
Net increase in cash, cash equivalents, and restricted cash (806,032) (3,738,498) 61,591 6,945,801
Cash, cash equivalents, and restricted cash – beginning of year 9,534,681 9,473,090 9,473,090 2,527,289
Cash, cash equivalents, and restricted cash – end of year 8,728,649 5,734,592 9,534,681 9,473,090
Supplemental disclosure of cash flow information        
Cash paid for interest 896,580 437,314 645,681 2,852,262
Cash paid for income taxes
Noncash investing and financing activities        
Reclassification of stock-based compensation to platform development 1,347,624 1,259,163 1,608,995 1,307,390
Debt discount on long-term debt     913,865
Discount on convertible debt allocated to embedded derivative liabilities     1,074,000
Exercise of warrants for issuance common stock     735,186
Payment of long-term debt for issuance of Series J convertible preferred stock     4,853,933
Liquidated damages recognized upon issuance of convertible debt     84,000
Conversion of convertible debt into common stock     21,402,488
Conversion of embedded derivative liabilities into common stock     10,929,996
Deemed dividend on convertible preferred stock    
Payment of long-term debt for issuance of Series K convertible preferred stock     3,367,000
Payment of promissory note for issuance for Series H convertible preferred stock     389,000  
Issuance of common stock in connection with professional services 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 common stock units issued in connection with acquisition of LiftIgniter 500,000 500,000
Assumption of liabilities in connection with acquisition of LiftIgniter 140,381 140,381
Restricted stock issued in connection with acquisition of Fulltime Fantasy 502,500    
Deferred cash payments in connection with acquisition of Fulltime Fantasy 419,367      
Series I Convertible Preferred Stock [Member]        
Cash flows from financing activities        
Proceeds from issuance convertible preferred stock 23,100,000
Payment of issuance costs of convertible preferred stock (1,459,858)
Noncash investing and financing activities        
Liquidated damages liability recorded against cash proceeds for convertible preferred stock     1,940,400
Conversion of convertible preferred stock into common stock     19,699,742
Deemed dividend on convertible preferred stock     5,082,000
Series K Convertible Preferred Stock [Member]        
Cash flows from financing activities        
Proceeds from issuance convertible preferred stock 14,675,000
Noncash investing and financing activities        
Conversion of convertible preferred stock into common stock     17,481,500
Deemed dividend on convertible preferred stock     9,472,050
Series J Convertible Preferred Stock [Member]        
Cash flows from financing activities        
Proceeds from issuance convertible preferred stock 6,000,000 6,000,000 15,000,000
Payment of issuance costs of convertible preferred stock (580,004)
Noncash investing and financing activities        
Liquidated damages liability recorded against cash proceeds for convertible preferred stock     1,680,000
Conversion of convertible preferred stock into common stock     23,739,996
Deemed dividend on convertible preferred stock     586,545
Series H Convertible Preferred Stock [Member]        
Cash flows from financing activities        
Proceeds from issuance convertible preferred stock 113,000 113,000
Noncash investing and financing activities        
Deemed dividend on convertible preferred stock $ 132,663 $ 502,000