XML 53 R42.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Schedule of Discontinued Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Operating expense          
Net loss from discontinued operations $ (1,249) $ (7,957) $ (91,887) $ (12,810)  
Assets          
Current assets from discontinued operations 1,014   1,014   $ 43,648
Noncurrent assets from discontinued operations     18,217
Liabilities          
Royalty fee liability 3,750   3,750    
Current liabilities from discontinued operations 97,516   97,516   47,673
Noncurrent liabilities from discontinued operations     10,137
Cash flows from operating activities from discontinued operations          
Net loss from discontinued operations (1,249) (7,957) (91,887) (12,810)  
Sports Illustrated Media Business [Member]          
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]          
Revenue 404 24,734 22,252 47,696  
Cost of revenue 865 16,287 14,846 28,232  
Gross profit (loss) (461) 8,447 7,406 19,464  
Operating expense          
Selling and marketing 499 12,599 12,002 24,721  
General and administrative [1] 301 121 45,493 199  
Amortization of intangible assets 3,670 2,401 7,340  
Loss on impairment of assets [2] 39,391  
Total operating expenses 800 16,390 99,287 32,260  
Loss from discontinued operations (1,261) (7,943) (91,881) (12,796)  
Income tax benefit 12 (14) (6) (14)  
Net loss from discontinued operations (1,249) (7,957) (91,887) (12,810)  
Assets          
Accounts receivable, net 1,014   1,014   13,135
Subscription acquisition costs, current portion     29,706
Prepayments and other current assets     807
Current assets from discontinued operations 1,014   1,014   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 1,014   1,014   61,865
Liabilities          
Accounts payable 1,735   1,735   2,554
Accrued expenses and other 1,665   1,665   1,868
Subscription refund liability 423   423   403
Royalty fee liability [3] 3,750   3,750  
Termination fee liability [3] 45,000   45,000  
Subscription liability, current portion 44,943   44,943   42,848
Current liabilities from discontinued operations 97,516   97,516   47,673
Subscription liability, net of current portion     10,137
Noncurrent liabilities from discontinued operations     10,137
Total liabilities from discontinued operations 97,516   97,516   $ 57,810
Cash flows from operating activities from discontinued operations          
Net loss from discontinued operations $ (1,249) $ (7,957) (91,887) (12,810)  
Stock-based compensation     564 1,261  
Accounts receivable, net     12,121 2,059  
Subscription acquisition costs     6,131 (7,273)  
Prepayments and other current assets     807 836  
Accounts payable     2,931 1,423  
Accrued expenses and other     (203) 1,482  
Subscription refund liability     20 45  
Subscription liability     (8,042) 5,976  
Termination fee liability     45,000  
Net cash provided by operating activities from discontinued operations     $ 9,234 $ 339  
[1] General and administrative expenses for the six months ended June 30, 2024, includes a $45,000 termination fee liability.
[2] Loss on impairment of assets for the six months ended June 30, 2024 of $39,391, includes $8,601 for the impairment of intangible assets and $30,790 for the impairment of subscription acquisition costs.
[3] Further details related to the alleged and disputed royalty fee liability of