XML 9 R2.htm IDEA: XBRL DOCUMENT v3.21.4
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2021
Dec. 31, 2020
Dec. 31, 2019
Current assets:      
Cash and cash equivalents $ 8,227,840 $ 9,033,872 $ 8,852,281
Restricted cash 500,809 500,809 620,809
Accounts receivable, net 19,519,147 16,497,626 16,233,955
Subscription acquisition costs, current portion 31,257,268 28,146,895 3,142,580
Royalty fees, current portion 15,000,000 15,000,000 15,000,000
Prepayments and other current assets 4,875,177 4,667,263 4,310,735
Total current assets 79,380,241 73,846,465 48,160,360
Property and equipment, net 668,663 1,129,438 661,277
Operating lease right-of-use assets 2,048,900 18,292,196 3,980,649
Platform development, net 8,011,707 7,355,608 5,892,719
Royalty fees, net of current portion 11,250,000 26,250,000
Subscription acquisition costs, net of current portion 18,682,545 13,358,585 3,417,478
Acquired and other intangible assets, net 57,817,905 71,501,835 91,404,144
Other long-term assets 692,021 1,330,812 1,085,287
Goodwill 22,861,872 16,139,377 16,139,377
Total assets 190,163,854 214,204,316 196,991,291
Current liabilities:      
Accounts payable 9,443,576 8,228,977 9,580,186
Accrued expenses and other 21,287,989 14,718,193 16,483,201
Line of credit 6,705,391 7,178,791
Unearned revenue 71,305,655 61,625,676 32,163,087
Subscription refund liability 4,379,364 4,035,531 3,144,172
Operating lease liabilities 282,011 1,059,671 2,203,474
Liquidated damages payable 11,765,706 9,568,091 8,080,514
Convertible debt   741,197
Current portion of long-term debt 4,565,982  
Warrant derivative liabilities 651,083 1,147,895 1,644,200
Embedded derivative liabilities   13,501,000
Total current liabilities 130,386,757 107,562,825 87,541,031
Unearned revenue, net of current portion 19,207,736 23,498,597 31,179,211
Restricted stock liabilities, net of current portion 521,621 1,995,810
Operating lease liabilities, net of current portion 1,972,165 19,886,083 2,616,132
Other long-term liabilities 8,072,442 753,365 242,310
Deferred tax liabilities 577,960 210,832
Promissory notes, including accrued interest 319,351
Convertible debt, net of current portion 12,497,765
Long-term debt, net of current portion 58,718,289 62,194,272 44,009,745
Total liabilities 219,456,970 216,101,784 178,405,545
Commitments and contingencies (Note 14)
Mezzanine equity:      
Total mezzanine equity 18,365,992 18,415,992 55,653,730
Stockholders’ deficiency:      
Common stock, value 2,642,467 2,290,851 371,190
Common stock to be issued 10,809 10,809 39,383
Additional paid-in capital 182,787,419 139,658,166 35,562,766
Accumulated deficit (233,099,803) (162,273,286) (73,041,323)
Total stockholders’ deficiency (47,659,108) (20,313,460) (37,067,984)
Total liabilities, mezzanine equity and stockholders’ deficiency 190,163,854 214,204,316 196,991,291
Series G Redeemable And Convertible Preferred Stock [Member]      
Mezzanine equity:      
Total mezzanine equity 168,496 168,496 168,496
Series H Convertible Preferred Stock [Member]      
Mezzanine equity:      
Total mezzanine equity $ 18,197,496 18,247,496 18,045,496
Series I Convertible Preferred Stock [Member]      
Mezzanine equity:      
Total mezzanine equity   19,699,742
Series J Convertible Preferred Stock [Member]      
Mezzanine equity:      
Total mezzanine equity   $ 17,739,996