Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.23.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash Flows from Operating Activities:    
Net Loss $ (44,529) $ (126,367)
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:    
Amortization of Film and Television Costs 6,180 1,338
Depreciation and Amortization of Property, Equipment & Intangible Assets 2,711 599
Amortization of Right of Use Asset 2,024 298
Amortization of Premium on Marketable Securities 1,055 659
Share Based Compensation Expense 10,895 16,451
Warrant Incentive Expense 0 69,139
Impairment Loss on Intangible Assets 4,117 3,452
Impairment of Goodwill 4,857 4,778
Impairment of Film and Television Costs 6,816 18,200
Deferred Tax Benefit (45) 0
(Gain) Loss on Revaluation of Equity Investments in Your Family Entertainment AG (1,392) 106
Unrealized (Gain) Loss on Foreign Currency Transactions 1,380 (6)
Gain on Warrant Revaluation (557) (342)
Write-Off of Contingent Consideration Liability (1,340) (5,870)
Realized Loss on Marketable Securities 413 70
Noncash Interest Expense 2,270 0
Stock Issued for Services 312 41
Bad Debt Expense 337 22
Other Non-Cash Items 18 3
Decrease (Increase) in Operating Assets:    
Accounts Receivable, net 1,681 228
Other Receivable 347 (504)
Tax Credits Earned (less capitalized) (13,663) 0
Tax Credits Received, net 9,513 0
Film and Television Costs, net (8,044) (9,642)
Prepaid Expenses and Other Assets 1,283 2,896
Increase (Decrease) in Operating Liabilities:    
Accounts Payable 2,751 (169)
Accrued Salaries & Wages 191 370
Accrued Expenses (1,958) 54
Accrued Production Costs (1,478) 1,733
Participations Payable (784) (721)
Deferred Revenue (8,315) (509)
Lease Liability (613) (186)
Due To Related Party (61) 60
Other Liabilities (25) 0
Net Cash Used in Operating Activities (23,653) (23,819)
Cash Flows from Investing Activities:    
Cash Payment for Wow, net of Cash Acquired (37,311) 0
Cash Payment for Equity Investment in Your Family Entertainment (9,540) (3,386)
Cash Payment for Ameba, net of Cash Acquired (3,893) 0
Cash Payment for ChizComm, net of Cash Acquired 0 (7,789)
Investment in Marketable Securities 0 (305,387)
Loans to Related Party (1,567) (1,276)
Proceeds from Principal Collections on Marketable Securities 7,876 4,251
Proceeds from Sales of Marketable Securities 14,112 186,165
Investment in Intangible Assets, net (22) (1,008)
Purchase of Property & Equipment (592) (302)
Net Cash Used in Investing Activities (30,937) (128,732)
Cash Flows from Financing Activities:    
Proceeds from Margin Loan, net 53,077 6,392
(Repayments of)/Proceeds from Production Facilities, net 1,976 (1,100)
Proceeds from Bank Indebtedness, net 225 0
Repayments of Notes Payable 0 (20)
Repayment of Payroll Protection Plan 0 (366)
Principal Payments on Finance Lease Obligations (1,310) 0
Distributions to Noncontrolling Interests (1,200) 0
Debt Issuance Costs (54) 0
Repurchase of Common Stock (285) 0
Shares Withheld for Taxes on Vested Restricted Shares (5) 0
Proceeds From Warrant Exchange, net 0 57,265
Payment for Warrant Put Option Exercise (250) 0
Net Cash Provided by Financing Activities 52,174 62,171
Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash (212) (16)
Net Decrease in Cash, Cash Equivalents and Restricted Cash (2,628) (90,396)
Beginning Cash, Cash Equivalents and Restricted Cash 10,060 100,456
Ending Cash, Cash Equivalents and Restricted Cash 7,432 10,060
Supplemental Disclosures of Cash Flow Information:    
Cash Paid for Interest 252 19
Cash Paid for Income Taxes 19 0
Schedule of Non-Cash Financing and Investing Activities    
FV of Replacement Options Granted Related to Wow Acquisition 1,213 0
Leased Assets Obtained in Exchange for New Finance Lease Liabilities 582 0
Shares Issued for YFE Investment 0 3,409
Liability for Acquisition Earnout Shares 0 7,210
Non-cash Investment in Intangible Asset 0 2,000
Non-cash Contributions from non-controlling Interests 0 (2,000)
Wow    
Schedule of Non-Cash Financing and Investing Activities    
Stock Issued for Acquisition 11,554 0
Chiz Comm    
Schedule of Non-Cash Financing and Investing Activities    
Stock Issued for Acquisition $ 0 $ 3,527