XML 19 R7.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities    
Net loss $ (89,939,653) $ (89,231,963)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation of property and equipment 443,422 638,796
Amortization of platform development and intangible assets 24,732,877 24,192,631
Loss on disposition of assets 1,192,310 279,133
Loss on impairment of lease 466,356
Loss on termination of lease 7,344,655
Gain upon debt extinguishment (5,716,697)
Amortization of debt discounts 2,105,536 6,607,212
Change in valuation of warrant derivative liabilities (34,492) (496,305)
Change in valuation of embedded derivative liabilities (2,571,004)
Loss on conversion of 12% convertible debentures 3,297,539
Accrued and noncash converted interest 6,956,182 9,244,324
Liquidated damages 2,637,364 1,487,577
Stock-based compensation 30,493,521 14,641,181
Deferred income taxes (1,674,434) 210,832
Other (499,196) (524,418)
Change in operating assets and liabilities net of effect of business combinations:    
Accounts receivable (2,891,000) 362,460
Subscription acquisition costs 3,108,403 (34,945,422)
Royalty fees 15,000,000 15,000,000
Prepayments and other current assets 48,983 (356,528)
Other long-term assets 691,661 (245,525)
Accounts payable 3,752,875 (1,404,703)
Accrued expenses and other 7,474,423 (3,392,507)
Unearned revenue (15,818,724) 21,695,088
Subscription refund liability (948,732) 891,359
Operating lease liabilities (2,489,166) 1,814,601
Other long-term liabilities (1,165,863) 511,055
Net cash used in operating activities (14,729,389) (32,294,587)
Cash flows from investing activities    
Purchases of property and equipment (376,635) (1,212,003)
Capitalized platform development (4,818,866) (3,750,541)
Proceeds from sale of intangible asset 350,000
Payments for acquisition of businesses, net of cash (7,950,457) (315,289)
Net cash used in investing activities (13,145,958) (4,927,833)
Cash flows from financing activities    
Proceeds from long-term debt 5,086,135 11,702,725
Proceeds, net of repayments, under line of credit 4,809,403 7,178,791
Proceeds from common stock private placement 20,005,000
Payment of debt issuance costs on long-term debt (560,500)
Repayments of convertible debt (1,130,903)
Proceeds from exercise of common stock options 3,767
Payments of issuance costs from common stock private placement (167,243)
Payment for taxes related to repurchase of restricted common stock (70,238) (520,444)
Payment of restricted stock liabilities (1,471,591) (177,425)
Net cash provided by financing activities 28,191,466 37,284,011
Net increase in cash, cash equivalents, and restricted cash 316,119 61,591
Cash, cash equivalents, and restricted cash – beginning of year 9,534,681 9,473,090
Cash, cash equivalents, and restricted cash – end of year 9,850,800 9,534,681
Supplemental disclosure of cash flow information    
Cash paid for interest 1,392,900 645,681
Cash paid for income taxes
Noncash investing and financing activities    
Reclassification of stock-based compensation to platform development 2,045,264 1,608,995
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 84,732
Commitment fee on delayed draw term note in accrued expenses and other 508,614
Reclassification of warrants to equity 1,113,403
Net exercise of common stock options with exchange of common stock 39
Debt discount on long-term debt 913,865
Restricted common 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 419,387
Conversion of convertible debt into common stock 21,402,488
Conversion of embedded derivative liabilities into common stock 10,929,996
Series H convertible preferred stock [Member]    
Cash flows from financing activities    
Proceeds from issuance of Series K convertible preferred stock 113,000
Noncash investing and financing activities    
Deemed dividend on Series K convertible preferred stock 502,000
Series J Preferred Stock [Member]    
Cash flows from financing activities    
Proceeds from issuance of Series K convertible preferred stock 6,000,000
Noncash investing and financing activities    
Conversion of Series K convertible preferred stock into common stock 23,739,996
Deemed dividend on Series K convertible preferred stock 586,545
Series K Preferred Stock [Member]    
Cash flows from financing activities    
Proceeds from issuance of Series K convertible preferred stock 14,675,000
Noncash investing and financing activities    
Conversion of Series K convertible preferred stock into common stock 17,481,500
Deemed dividend on Series K convertible preferred stock 9,472,050
Payment of long-term debt for issuance of Series K convertible preferred stock 3,367,000
Series I Preferred Stock [Member]    
Noncash investing and financing activities    
Conversion of Series K convertible preferred stock into common stock 19,699,742
Deemed dividend on Series K convertible preferred stock $ 5,082,000