XML 266 R42.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Schedule of Discontinued Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Operating expense      
Net loss from discontinued operations $ (90,638) $ (4,853)  
Termination fee liability 45,000    
Assets      
Current assets from discontinued operations 5,691   $ 43,648
Noncurrent assets from discontinued operations   18,217
Liabilities      
Current liabilities from discontinued operations 98,874   47,673
Noncurrent liabilities from discontinued operations   10,137
Sports Illustrated Media Business [Member]      
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]      
Revenue 21,848 22,962  
Cost of revenue 13,981 11,945  
Gross profit 7,867 11,017  
Operating expense      
Selling and marketing 11,503 12,122  
General and administrative() [1] 45,192 78  
Amortization of intangible assets 2,401 3,670  
Loss on impairment of assets 39,391  
Total operating expenses 98,487 15,870  
Loss from discontinued operations (90,620) (4,853)  
Income tax benefit (18)  
Net loss from discontinued operations (90,638) (4,853)  
Assets      
Accounts receivable, net 5,691   13,135
Subscription acquisition costs, current portion   29,706
Prepayments and other current assets   807
Current assets from discontinued operations 5,691   43,648
Subscription acquisition costs, net of current portion   7,215
Acquired and other intangibles assets, net   11,002
Noncurrent assets from discontinued operations   18,217
Total assets from discontinued operations 5,691   61,865
Liabilities      
Accounts payable 1,458   2,554
Accrued expenses and other 2,406   1,868
Subscription refund liability 423   403
Royalty fee liability 3,750  
Termination fee liability 45,000  
Subscription liability, current portion 45,837   42,848
Current liabilities from discontinued operations 98,874   47,673
Subscription liability, net of current portion   10,137
Noncurrent liabilities from discontinued operations   10,137
Total liabilities from discontinued operations 98,874   $ 57,810
Cash flows from operating activities from discontinued operations      
Stock-based compensation 538 190  
Accounts receivable, net 7,444 5,000  
Subscription acquisition costs 6,131 (4,304)  
Prepayments and other current assets 807 190  
Accounts payable 2,654 229  
Accrued expenses and other 538 118  
Subscription refund liability 20 (150)  
Subscription liability (7,148) 4,233  
Termination fee liability 45,000  
Net cash used in operating activities from discontinued operations $ 7,138 $ 4,323  
[1] Includes $45,000 termination fee liability.