Controls and Procedures.
−Removed: of Management on Internal Controls over Financial Reporting.
+Added: Limitations on effectiveness of controls
+Added: and procedures
+Added: designing and evaluating our disclosure controls and procedures, management recognizes that any controls and procedures, no matter how
+Added: well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.
+Added: In addition, the design
+Added: of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply
+Added: judgment in evaluating the benefits of possible controls and procedures relative to their costs.
+Added: Evaluation of Disclosure Controls and Procedures
+Added: management, with the participation of our principal executive officer and principal financial officer, evaluated, as of the end of the
+Added: period covered by this Annual Report, the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e)
+Added: and 15d-15(e) under the Exchange Act).
+Added: Based upon that evaluation, our principal executive officer and principal financial officer concluded
+Added: that, as of December 31, 2021, our disclosure controls and procedures were
+Added: effective at the reasonable assurance level.
+Added: Report of Management on Internal Controls
+Added: over Financial Reporting.
is responsible for establishing and maintaining adequate internal control over financial reporting for the Company.
As of December 31,
−Removed: 31, 2020, management completed an assessment of the Company’s internal control over financial reporting based on the 2013
−Removed: Committee of Sponsoring Organizations (COSO) framework.
−Removed: carried out an evaluation as required by paragraph (b) of Rule 13a-15 and 15d-15 of the Exchange Act, under the supervision and
−Removed: with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness
−Removed: of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act as of December 31,
−Removed: Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls
−Removed: and procedures were not effective as of December 31, 2020 due to the material weaknesses in internal control over financial reporting
−Removed: described below:
−Removed: Company did not have appropriately designed internal controls in place at the time the Merger was consummated on April 1,
−Removed: 2020 with respect to the accounting for the business combination and the allocation of consideration to the acquired assets
−Removed: and assumed liabilities, including deferred income taxes.
−Removed: Company’s internal controls over the review of accounting considerations for non-routine transactions and events was
−Removed: not appropriately designed with respect to the timing and consistency of performance.
−Removed: Notwithstanding
−Removed: such material weaknesses in internal control over financial reporting, our management concluded that our consolidated financial
−Removed: statements in this Annual Report on Form 10-K present fairly, in all material respects, the company’s financial position,
−Removed: results of operations and cash flows as of the dates, and for the periods presented, in conformity with U.S.
−Removed: Management’s
−Removed: Remediation Plan
−Removed: our Annual Report on Form 10-K/A for our fiscal year ended December 31, 2019, management identified material weaknesses in internal
+Added: 2021, management completed an assessment of the Company’s internal control over financial reporting based on the 2013 Committee
+Added: of Sponsoring Organizations (COSO) framework.
+Added: Based on that assessment, management concluded that our internal control over financial
+Added: reporting was effective as of December 31, 2021.
+Added: KPMG, our independent registered public accounting firm, has issued an attestation report on our internal control
+Added: over financial reporting, which is included below.
+Added: Attestation Report of the Registered
+Added: Public Accounting Firm
+Added: of Independent Registered Public Accounting Firm
+Added: the Stockholders and Board of Directors
+Added: Opinion on Internal Control
+Added: Over Financial Reporting
+Added: have audited fuboTV Inc.
+Added: and subsidiaries’ (the Company) internal control over financial reporting as of
+Added: December 31, 2021, based on criteria established in Internal Control – Integrated Framework (2013) issued
+Added: by the Committee of Sponsoring Organizations of the Treadway Commission.
+Added: In our opinion, the Company maintained, in all
+Added: material respects, effective internal control over financial reporting as of December 31, 2021, based on criteria
+Added: established in Internal Control – Integrated Framework (2013) issued by the
+Added: Committee of Sponsoring Organizations of the Treadway Commission.
+Added: also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated
+Added: balance sheets of the Company as of December 31, 2021 and 2020, the related consolidated statements of operations and comprehensive
+Added: loss, stockholders’ equity, and cash flows for the years then ended, and the related notes (collectively, the consolidated financial
+Added: statements), and our report dated February 28, 2022 expressed an unqualified opinion on those consolidated financial statements.
+Added: Basis for Opinion
+Added: Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment
+Added: of the effectiveness of internal control over financial reporting, included in the accompanying Report of Management on Internal Controls
+Added: over Financial Reporting.
+Added: Our responsibility is to express an opinion on the Company’s internal control over financial reporting
+Added: based on our audit.
+Added: We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the
+Added: Company in accordance with the U.S.
+Added: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
+Added: and the PCAOB.
+Added: conducted our audit in accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain
+Added: reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
+Added: of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing
+Added: the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based
+Added: on the assessed risk.
+Added: Our audit also included performing such other procedures as we considered necessary in the circumstances.
+Added: that our audit provides a reasonable basis for our opinion.
+Added: Definition and Limitations
+Added: of Internal Control Over Financial Reporting
+Added: company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability
+Added: of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting
+Added: A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the
+Added: maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the
+Added: (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in
+Added: accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance
+Added: with authorizations of management and directors of the company;
+Added: and (3) provide reasonable assurance regarding prevention or timely detection
+Added: of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
+Added: of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.
+Added: Also, projections of
+Added: any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions,
+Added: or that the degree of compliance with the policies or procedures may deteriorate.
+Added: York, New York
+Added: February 28, 2022
+Added: Changes in Internal Control over Financial Reporting
+Added: Except as described below, there have
+Added: been no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act)
+Added: during the quarter ended December 31, 2021 that have materially affected, or are reasonably likely to materially affect, our internal
control over financial reporting.
−Removed: During 2020, management took steps to address the internal control deficiencies that contributed
−Removed: to the material weaknesses, including:
−Removed: responsibility over the accounting function to the finance personnel of fuboTV Pre-Merger, including individuals with prior
−Removed: experience working for finance departments of public companies;
−Removed: additional experienced finance and accounting personnel with technical accounting experience, supplemented by third-party
−Removed: and formally assessed our accounting and financial reporting policies and procedures, and implemented segregation of duties
−Removed: in key functions;
−Removed: significant accounting transactions and other technical accounting and financial reporting issues, prepared accounting memoranda
−Removed: addressing these issues and maintain these memoranda in our corporate records timely;
−Removed: the compilation processes, documentation, and monitoring of our critical accounting estimates;
−Removed: processes for creating an effective and timely close process.
−Removed: a third-party provider to perform internal audit services, including assessing and improving our internal controls for compliance
−Removed: with the Sarbanes-Oxley Act.
−Removed: with the oversight from the Audit Committee of the Board of Directors continue to implement the remediation plans for the aforementioned
−Removed: material weaknesses in internal control over financial reporting as follows:
−Removed: will continue to hire additional accounting personnel with appropriate GAAP technical accounting expertise, as necessary.
−Removed: are designing additional controls around identification, documentation, and application of technical accounting guidance with
−Removed: particular emphasis on complex and non-routine transactions.
−Removed: These controls are expected to include the implementation of
−Removed: additional supervision and review activities by qualified personnel, and the adoption of additional policies and procedures
−Removed: related to accounting and financial reporting.
−Removed: are implementing specific procedures in the review of tax accounting, designed to enhance our income tax controls.
−Removed: will continue to work with the third-party provider to strengthen our internal controls for compliance with the Sarbanes-Oxley
−Removed: believe that these actions and the improvements we expect to achieve, when fully implemented, will strengthen our internal control
−Removed: over financial reporting and remediate the remaining material weaknesses.
−Removed: are committed to making further progress in our remediation efforts during 2021;
−Removed: however, if our remedial measures are insufficient
−Removed: to address the material weaknesses, or if one or more additional material weaknesses in our internal controls over financial reporting
−Removed: are discovered, we may be required to take additional remedial measures from our plan as disclosed above.
−Removed: in Internal Control over Financial Reporting
−Removed: have been no changes in our internal control over financial reporting identified in connection with the evaluation required by
−Removed: Rules 13a-15(d) and 15d-15(d) of the Exchange Act that occurred during our fourth quarter of 2020 that have materially affected,
−Removed: or are reasonably likely to materially affect, our internal control over financial reporting.
+Added: Remediation of Material Weaknesses
+Added: our Annual Report on Form 10-K/A for our fiscal year ended December 31, 2020, management identified material weaknesses in our
+Added: internal control over financial reporting with respect to accounting considerations for non-routine transactions and for business
+Added: combinations and the allocation of consideration to the acquired assets and assumed liabilities.
+Added: During 2021, management took the necessary
+Added: steps to remediate these material weaknesses.
+Added: 2021, the Company consummated the acquisitions of a sports betting and interactive gaming company, a television streaming company based
+Added: in France and an AI-powered computer vision platform with patent-pending video recognition technologies based in Bangalore, India.
+Added: Management took steps to address the internal control deficiencies that contributed to the aforementioned material weakness relating
+Added: to non-routine transactions, including:
+Added: financial and legal due diligence performed by various members of the Company and outside legal counsel.
+Added: Board of Directors reviewed
+Added: the strategic business case and formally approved the transaction;
+Added: model assumptions were supported by detailed documentation of the reasonableness of the assumptions used;
+Added: the competency of the valuation specialist engaged to determine the fair value of specific accounts on the opening balance sheet;
+Added: and completeness of assets acquired and liabilities assumed as of the closing date were determined through specific procedures;
+Added: Comprehensive
+Added: technical accounting memo was prepared that documents the applicable accounting for business combinations;
+Added: income tax impact of the acquisition was assessed and documented.
+Added: 2021, we also implemented the following for the aforementioned material weakness relating to internal controls over financial reporting,
+Added: additional accounting personnel with appropriate GAAP technical accounting expertise;
+Added: additional controls around identification, documentation, and application of technical accounting guidance with particular emphasis
+Added: on complex and non-routine transactions.
+Added: These controls include the implementation of additional supervision and review activities
+Added: by qualified personnel, and the adoption of additional policies and procedures related to accounting and financial reporting;
+Added: an experienced tax specialist and implemented specific procedures in the review of tax accounting, designed to enhance our income
+Added: tax controls;
+Added: to work with the third-party provider to strengthen
+Added: our internal controls for compliance with the Sarbanes-Oxley Act.
+Added: on the foregoing remediation measures taken during 2021, management has determined that the material weaknesses in internal control over
+Added: financial reporting have been remediated as of December 31, 2021.
Other Information.
+Added: Disclosure Regarding Foreign Jurisdictions that Prevent Inspections.
Directors, Executive Officers and Corporate Governance.
−Removed: information required by this item is incorporated by reference to the definitive proxy statement to be filed with the SEC no later than
−Removed: 120 days after December 31, 2020 in connection with our 2021 annual meeting of shareholders (the “Proxy Statement”).
+Added: board of directors has adopted a written Code of Business Conduct and Ethics applicable to all officers, directors and employees, including
+Added: our principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar
+Added: We have posted a current copy of our Code of Business Conduct and Ethics on our investor relations website under the Governance
+Added: tab at https://ir.fubo.tv .
+Added: In addition, we intend to post on our website all disclosures that are required by law or the NYSE
+Added: listing standards concerning any amendments to, or waivers from, any provision of our Code of Business Conduct and Ethics.
+Added: The information
+Added: contained on our website is not incorporated by reference into this Annual Report.
+Added: remaining information required by this item will be included in our definitive proxy statement for our 2022 Annual Meeting of Stockholders,
+Added: and such required information is incorporated herein by reference.
Executive Compensation.
−Removed: information required by this Item is incorporated herein by reference to our Proxy Statement.
+Added: information required by this Item 11 will be included in our definitive proxy statement for our 2022 Annual Meeting of Stockholders
+Added: and such information is incorporated herein by reference.
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
−Removed: information required by this Item is incorporated herein by reference to our Proxy Statement.
−Removed: Certain Relationships and Related Transactions
−Removed: information required by this Item is incorporated herein by reference to our Proxy Statement.
+Added: information required by this Item 12 will be included in our definitive proxy statement for our 2022 Annual Meeting of Stockholders
+Added: and such information is incorporated herein by reference.
+Added: Certain Relationships and Related Transactions, and Director Independence.
+Added: information required by this item will be included in our definitive proxy statement for our 2022 Annual Meeting of Stockholders, and
+Added: such information is incorporated herein by reference.
Principal Accountant Fees and Services.
−Removed: information required by this Item is incorporated herein by reference to our Proxy Statement.
+Added: information required by this item will be included in our definitive proxy statement for our 2022 Annual Meeting of Stockholders, and
+Added: such information is incorporated herein by reference.
Exhibit and Financial Statement Schedules
Financial Statements.
−Removed: known as FaceBank Group, Inc .)
−Removed: the years ended December 31, 2020 and 2019
−Removed: to the Consolidated Financial Statements
−Removed: Reports of Independent Registered Public Accounting Firms
+Added: following documents are included on pages F-1 through F-40 attached hereto and are filed as part of this Annual Report on Form
+Added: Reference is made to the Index to Consolidated Financial Statements on Page F-1.
+Added: Financial Statement Schedules.
+Added: All financial statement schedules are omitted
+Added: because the information called for is not required or is shown either in the consolidated financial statements or in the notes thereto.
+Added: The following is a list of exhibits filed as part of this Annual Report on Form 10-K:
+Added: / Furnished Herewith
+Added: Agreement and Plan of Merger and Reorganization dated as of March 19, 2020 by and among FaceBank Group, Inc., fuboTV Acquisition Corp.
+Added: and fuboTV, Inc.
+Added: Articles of Incorporation dated February 20, 2009
+Added: Articles of Amendment to Articles of Incorporation dated October 5, 2010
+Added: Articles of Amendment to Articles of Incorporation dated December 31, 2014
+Added: Articles of Amendment to Articles of Incorporation dated January 11, 2016
+Added: Certificate of Designation of Series A Preferred Stock dated June 23, 2016
+Added: Certificate of Designation of Series B Preferred Stock dated June 23, 2016
+Added: Certificate of Designation of Series C Preferred Stock dated July 21, 2016
+Added: Second Amended Certificate of Designation of Series C Preferred Stock dated March 3, 2017
+Added: Articles of Amendment to Articles of Incorporation dated October 17, 2017
+Added: Certificate of Designation of Preferences and Rights of Series X Convertible Preferred Stock dated August 3, 2018
+Added: Articles of Amendment to Articles of Incorporation dated September 9, 2019
+Added: Articles of Amendment to Articles of Incorporation dated March 16, 2020
+Added: Certificate of Designation of Series AA Convertible Preferred Stock dated March 20, 2020
+Added: Articles of Amendment to Articles of Incorporation dated September 29, 2016
+Added: Articles of Amendment to Articles of Incorporation dated January 9, 2017
+Added: Articles of Amendment to Articles of Incorporation dated May 11, 2017
+Added: Articles of Amendment to Articles of Incorporation dated February 12, 2018
+Added: Articles of Amendment to Articles of Incorporation dated January 29, 2019
+Added: Articles of Amendment to Articles of Incorporation dated July 12, 2019
+Added: Articles of Amendment to Articles of Incorporation dated August 10, 2020
+Added: Articles of Amendment to Articles of Incorporation dated September 29, 2020
+Added: Bylaws of the registrant
+Added: Amendment to the Bylaws of the registrant dated June 22, 2016
+Added: Amendment to the bylaws of the Company dated July 20, 2016
+Added: Amendment to the bylaws of the Company dated September 13, 2020
+Added: Form of Common Stock Certificate
+Added: Form of Common Stock Purchase Warrant in connection with the private placement between May 11, 2020 and June 8, 2020
+Added: Indenture, dated as of February 2, 2021, by and between fuboTV Inc.
+Added: Bank National Association, as Trustee
+Added: Form of Note, representing fuboTV Inc.’s 3.25% Convertible Senior Notes due 2026 (included in Exhibit 4.3)
+Added: Description of Registrant’s Securities Registered Pursuant to Section 12 of the Securities Exchange Act of 1934
+Added: 2015 Equity Incentive Plan
+Added: Form of Stock Option Agreement under the fuboTV Inc.
+Added: 2015 Equity Incentive Plan
+Added: 2020 Equity Incentive Plan, as amended
+Added: Form of Stock Option Agreement under the fuboTV Inc.
+Added: 2020 Equity Incentive Plan, as amended
+Added: Form of Restricted Stock Unit Award Agreement to the fuboTV Inc.
+Added: 2020 Equity Incentive Plan, as amended (standard)
+Added: Form of Restricted Stock Unit Award Agreement to the fuboTV Inc.
+Added: 2020 Equity Incentive Plan, as amended (key employees)
+Added: Vigtory, Inc.
+Added: 2020 Equity Compensation Plan, as amended, and related form agreements
+Added: Form of Indemnification Agreement by and between fuboTV Inc.
+Added: and its directors and officers
+Added: Employment Agreement, by and between David Gandler and the Company, dated October 8, 2020.
+Added: Lease dated February 23, 2021 by and among fuboTV Inc.
+Added: and HWA 1290 III LLC, HWA 1290 IV LLC and HWA 1290 V LLC
+Added: Outside Director Compensation Policy
+Added: Consulting Agreement by and between the Company and Ignacio Figueras dated as of November 25, 2020
+Added: Amended and Restated Transition Agreement, dated as of December 31, 2021, between fuboTV Inc.
+Added: and Simone Nardi, as further amended on February 7, 2022
+Added: Consulting Agreement, by and among the Company and HC Marketing, LLC, a company controlled by Jordan Fiksenbaum, dated as of March 18, 2021
+Added: Offer Letter, dated as of January 3, 2022, by and between fuboTV Inc.
+Added: and John Janedis
+Added: Form of Purchase Agreement, by and between the Company and the Purchaser
+Added: List of Significant Subsidiaries of fuboTV Inc.
+Added: Consent of L J Soldinger Associates, LLC, independent registered public accounting firm
+Added: Consent of KPMG LLP, independent auditor
+Added: Certification
+Added: of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a).
+Added: Certification
+Added: of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a).
+Added: Certification
+Added: of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C.
+Added: Section 1350.
+Added: XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within
+Added: the Inline XBRL document.
+Added: XBRL Taxonomy Extension Schema Document
+Added: XBRL Taxonomy Extension Calculation Linkbase Document
+Added: XBRL Taxonomy Extension Definition Linkbase Document
+Added: XBRL Taxonomy Extension Label Linkbase Document
+Added: XBRL Taxonomy Extension Presentation Linkbase Document
+Added: Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
+Added: management contract or compensatory plan.
+Added: Form 10-K Summary
+Added: Pursuant to the requirements of Section 13 or
+Added: 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned,
+Added: thereunto duly authorized.
+Added: February 28, 2022
+Added: /s/ David Gandler
+Added: David Gandler
+Added: Chief Executive Officer (Principal Executive Officer)
+Added: POWER OF ATTORNEY
+Added: KNOW ALL PERSONS BY THESE PRESENTS, that each
+Added: person whose signature appears below constitutes and appoints David Gandler and John Janedis, and each of them, as his or her true and
+Added: lawful attorney-in-fact and agent, with full power of substitution and resubstituting, for him or her and in his or her name, place and
+Added: stead, in any and all capacities to sign any and all amendments to this Annual Report on Form 10-K and to file the same, with all exhibits
+Added: thereto and other documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorney-in-fact
+Added: and agent full power and authority to do and perform each and every act and thing requisite and necessary to be done in connection therewith,
+Added: as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that each of said
+Added: attorney-in-fact and agent or his substitutes or substitute, may lawfully do or cause to be done by virtue hereof.
+Added: Pursuant to the requirements of the Securities
+Added: Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and
+Added: on the dates indicated.
+Added: /s/ David Gandler
+Added: Chief Executive Officer and Director
+Added: February 28, 2022
+Added: David Gandler
+Added: ( principal executive officer )
+Added: /s/ John Janedis
+Added: Chief Financial Officer
+Added: February 28, 2022
+Added: ( principal financial officer and principal accounting officer )
+Added: /s/ Edgar Bronfman, Jr.
+Added: Executive Chairman and Director
+Added: February 28, 2022
+Added: Edgar Bronfman
+Added: /s/ Daniel Leff
+Added: February 28, 2022
+Added: /s/ Pär-Jörgen Pärson
+Added: February 28, 2022
+Added: Pär-Jörgen Pärson
+Added: /s/ Ignacio Figueras
+Added: February 28, 2022
+Added: Ignacio Figueras
+Added: /s/ Henry Ahn
+Added: February 28, 2022
+Added: /s/ Laura Onopchenko
+Added: February 28, 2022
+Added: Laura Onopchenko
+Added: to Consolidated Financial Statements
+Added: of Independent Registered Public Accounting Firms Auditor Name:
+Added: LLP (PCAOB ID:
+Added: 185 ) Auditor Location:
+Added: New York, NY .
+Added: Auditor Name:
+Added: LJ Soldinger Associates, LLC
+Added: 318 ) Auditor Location:
+Added: Deer Park, IL
Consolidated Balance Sheets as of December 31, 2021 and 2020
Consolidated Statements of Operations and Comprehensive Loss for the Years Ended December 31, 2021, 2021 and 2019
−Removed: Consolidated Statements of Stockholders’
−Removed: Equity for the Years Ended December 31, 2020 and 2019
+Added: Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2021, 2020 and 2019
Consolidated Statements of Cash Flows for the Years Ended December 31, 2021, 2020 and 2019
1 unchanged sentence
of Independent Registered Public Accounting Firm
−Removed: the Stockholders and Board of Directors
−Removed: (formerly known as FaceBank Group, Inc.):
−Removed: on the Consolidated Financial Statements
−Removed: have audited the accompanying consolidated balance sheet of fuboTV Inc.
+Added: To the Stockholders
+Added: and Board of Directors
+Added: Opinion on the Consolidated Financial
+Added: have audited the accompanying consolidated balance sheets of fuboTV Inc.
and subsidiaries (the Company) as of December 31, 2021
−Removed: 2020, the related consolidated statement of operations and comprehensive loss, stockholders’
−Removed: equity, and cash flows for
−Removed: the year ended December 31, 2020, and the related notes (collectively, the consolidated financial statements).
−Removed: In our opinion,
−Removed: the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December
−Removed: 31, 2020, and the results of its operations and its cash flows for the year ended December 31, 2020, in conformity with U.S.
−Removed: accepted accounting principles.
−Removed: consolidated financial statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an
−Removed: opinion on these consolidated financial statements based on our audit.
−Removed: We are a public accounting firm registered with the Public
−Removed: Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance
−Removed: with the U.S.
−Removed: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the
−Removed: conducted our audit in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audit
−Removed: to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether
−Removed: due to error or fraud.
−Removed: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over
−Removed: financial reporting.
−Removed: As part of our audit, we are required to obtain an understanding of internal control over financial reporting
−Removed: but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
−Removed: Accordingly, we express no such opinion.
−Removed: audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether
+Added: and 2020, the related consolidated statements of operations and comprehensive loss, stockholders’ equity, and cash flows for the
+Added: years then ended, and the related notes (collectively, the consolidated financial statements).
+Added: In our opinion, the consolidated
+Added: financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2021
+Added: and 2020, and the results of its operations and its cash flows for the years then ended, in conformity with U.S.
+Added: generally accepted accounting
+Added: audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s
+Added: internal control over financial reporting as of December 31, 2021, based on criteria established in Internal
+Added: Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations
+Added: of the Treadway Commission, and our report dated February 28, 2022 expressed an unqualified opinion on the effectiveness of
+Added: the Company’s internal control over financial reporting.
+Added: Basis for Opinion
+Added: consolidated financial statements are the responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion
+Added: on these consolidated financial statements based on our audits.
+Added: We are a public accounting firm registered with the PCAOB and are required
+Added: to be independent with respect to the Company in accordance with the U.S.
+Added: federal securities laws and the applicable rules and regulations
+Added: of the Securities and Exchange Commission and the PCAOB.
+Added: conducted our audits in accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain
+Added: reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
+Added: Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether
due to error or fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis,
−Removed: evidence regarding the amounts and disclosures in the consolidated financial statements.
−Removed: Our audit also included evaluating the
−Removed: accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the
−Removed: consolidated financial statements.
−Removed: We believe that our audit provides a reasonable basis for our opinion.
−Removed: Audit Matters
−Removed: critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements
−Removed: that were communicated or required to be communicated to the audit committee and that:
−Removed: (1) relate to accounts or disclosures that
−Removed: are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments.
−Removed: The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken
−Removed: as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit
−Removed: matters or on the accounts or disclosures to which they relate.
−Removed: Determination
−Removed: of the accounting acquirer
−Removed: discussed in Notes 1 and 4 to the consolidated financial statements, effective April 1, 2020, in connection with an Agreement
−Removed: and Plan of Merger and Reorganization (the “Merger Agreement”), fuboTV Pre-Merger merged with and into a wholly owned
−Removed: subsidiary of FaceBank Pre-Merger (the Merger), with fuboTV Pre-Merger continuing as the surviving corporation and becoming a
−Removed: wholly owned subsidiary of FaceBank Group Inc.
−Removed: (the Company).
−Removed: Subsequent to the Merger, the Company changed its name from FaceBank
−Removed: to fuboTV Inc.
−Removed: The Company accounted for the Merger as a business combination and concluded that FaceBank Pre-Merger
−Removed: was the accounting acquirer based upon the terms of the Merger Agreement, and evaluation of a number of indicative factors.
−Removed: identified the evaluation of the Company’s determination of the accounting acquirer to be a critical audit matter.
−Removed: degree of auditor judgment was required in evaluating the relative importance of the indicative factors, individually and in the
−Removed: aggregate, including the post combination voting rights, composition of the board of directors and management, the terms of the
−Removed: exchange, the relative size of the entities, minority voting rights, and the entity initiating the business combination.
−Removed: conclusion would result in a material difference in the accounting for the Merger.
−Removed: following are the primary procedures we performed to address this critical audit matter.
−Removed: We tested the Company’s conclusions
−Removed: that FaceBank Pre-Merger was the accounting acquirer by:
−Removed: management’s assessment of the post combination voting rights, composition of the board of directors and management,
−Removed: the terms of the exchange, the relative size of the entities, minority voting interests, and the entity initiating the combination,
−Removed: by comparing them to the articles of incorporation and bylaws of the Company, investor presentations, the Merger Agreement,
−Removed: and board minutes of both FaceBank Pre-Merger, fuboTV Pre-Merger and the Company, and corroborating our understanding with
−Removed: internal legal counsel and the audit committee,
−Removed: of management of both FaceBank Pre-Merger and fuboTV Pre-Merger regarding the business purpose of the transaction and decisions
−Removed: regarding the appointment of board members,
−Removed: of certain acquired intangible assets
−Removed: discussed in Notes 1 and 4 to the consolidated financial statements, effective April 1, 2020, fuboTV Pre-Merger merged with and
−Removed: into a wholly owned subsidiary of FaceBank Pre-Merger.
−Removed: The purchase price of $576.1 million was allocated to the net assets acquired,
−Removed: inclusive of intangible assets including tradenames and software and technology.
−Removed: The fair value of these intangible assets was
−Removed: $243.6 million as of the acquisition date, of which $219.9 million related to the tradenames and software and technology.
−Removed: determination of the acquisition date fair value of these intangible assets was primarily based on significant inputs that are
−Removed: not observable in the market.
−Removed: identified the assessment of the fair value measurement of the tradenames and software and technology intangible assets acquired
−Removed: in the Merger (certain intangible assets) as a critical audit matter.
−Removed: We identified certain key assumptions, including projected
−Removed: revenues and related growth rates, royalty rates, and discount rates, which were utilized to estimate the fair values of certain
−Removed: intangible assets, that required challenging auditor judgment.
−Removed: These key assumptions are especially challenging to audit as differences
−Removed: may result in material changes in the fair value of certain intangible assets.
−Removed: primary procedures we performed to address the critical audit matter included the following.
−Removed: We evaluated the growth rates used
−Removed: by the Company to determine projected revenues by comparing them to certain industry benchmarks and publicly available data, as
−Removed: well as historical achievement.
−Removed: We involved valuation professionals with specialized skills and knowledge, who assisted in:
−Removed: the discount rates by comparing them to an independently developed range using publicly available market data for comparable
−Removed: the royalty rates for certain intangible assets by comparing them to royalty rates from comparable licensing agreements within
−Removed: the industry;
−Removed: an estimated range of fair values of certain intangible assets using the Company’s revenue projections and independently
−Removed: developed royalty rates and range of discount rates and comparing them to the Company’s fair value estimates.
−Removed: of Audit Evidence over Subscriber Related Expenses
−Removed: discussed in Note 3 to the consolidated financial statements, the Company recorded $204.2 million of subscriber related expenses
−Removed: during the year ended December 31, 2020, which primarily related to costs for affiliate distribution rights related to content
−Removed: The cost of affiliate distribution rights is generally incurred on a per subscriber basis and is recognized when the
−Removed: related programming is distributed to subscribers.
−Removed: The Company has certain arrangements whereby affiliate distribution rights
−Removed: are paid in advance or subject to minimum guaranteed payments.
−Removed: An accrual is established when actual affiliate distribution rights
−Removed: are expected to fall short of the minimum guaranteed amounts.
−Removed: identified the sufficiency of audit evidence over subscriber related expenses attributable to affiliate distribution rights as
−Removed: a critical audit matter.
−Removed: This matter required subjective auditor judgment given the complexity of the affiliate distribution rights
−Removed: agreements and the Company’s determination of the charges based on its subscribers.
+Added: Such procedures included examining, on a test basis, evidence
+Added: regarding the amounts and disclosures in the consolidated financial statements.
+Added: Our audits also included evaluating the accounting principles
+Added: used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
+Added: We believe that our audits provide a reasonable basis for our opinion.
+Added: Critical Audit Matter
+Added: critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that
+Added: was communicated or required to be communicated to the audit committee and that:
+Added: (1) relates to accounts or disclosures that are material
+Added: to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments.
+Added: The communication
+Added: of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are
+Added: not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or
+Added: disclosures to which it relates.
+Added: for certain stock-based compensation awards
+Added: discussed in Notes 3 and 15 to the consolidated financial statements, during the year ended December 31, 2021, the Company awarded stock-based
+Added: compensation including stock options and restricted stock units that have certain performance-based vesting conditions and stock options
+Added: with market-based vesting conditions.
+Added: The vesting of certain performance-based options is based upon the achievement of certain annual
+Added: performance metrics and is subject to the approval of the Board of Directors.
+Added: The fair value of the market-based awards as well as the
+Added: expected vesting date were estimated using a Monte Carlo simulation model.
+Added: The Company reported stock-based compensation expense of $63.8
+Added: million for the year ended December 31, 2021.
+Added: identified the accounting for certain performance-based and market-based stock compensation awards as a critical audit matter.
+Added: effort associated with evaluating the Company’s accounting for the determination of the grant date for certain performance-based
+Added: awards and the evaluation of the model used to determine the fair value and the derived service period for the market-based awards required
+Added: significant auditor judgement and specialized skills and knowledge.
following are the primary procedures we performed to address this critical audit matter.
−Removed: We applied auditor judgment in determining
−Removed: the nature and extent of procedures to be performed over subscriber related expenses, including cost for affiliate distribution
−Removed: For a sample of affiliate distribution rights, we obtained and read the related affiliate distribution rights agreements
−Removed: and recalculated the subscriber expenses based upon the contractual inputs.
−Removed: We validated the per subscriber rates by agreeing
−Removed: them to the related contract.
−Removed: We independently developed an expected range of the number of monthly subscribers based on a combination
−Removed: of inputs such as cash received and published plan prices and assessed the subscriber count inputs to the calculation as compared
−Removed: to our expectation.
−Removed: If minimum subscriber counts were not met for the period, we recalculated the affiliate distribution rights
−Removed: agreements expenses for the period based on the contractual minimum guarantee.
−Removed: We evaluated the sufficiency of audit evidence
−Removed: obtained over subscriber related expenses by assessing the results of procedures performed, including the appropriateness of the
−Removed: nature and extent of such evidence.
−Removed: have served as the Company’s auditor since 2020.
−Removed: OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMS
+Added: We evaluated the design and tested the operating
+Added: effectiveness of certain internal controls related to the accounting for performance-based and market-based stock compensation awards.
+Added: This included controls related to the determination of the grant date of awards and the valuation and determination of the derived service
+Added: period for market-based awards.
+Added: We evaluated the accounting for these stock-based compensation awards by evaluating management’s
+Added: accounting conclusions with respect to the grant date of the performance-based awards against relevant accounting literature.
+Added: valuation professionals with specialized skills and knowledge who assisted in evaluating (1) the appropriateness of the model utilized
+Added: in management’s estimate of the fair value and (2) the calculation of the fair value and the derived service period for the market-based
+Added: awards by comparing management’s estimate to a separate calculation of the fair value and derived service period.
+Added: We have served
+Added: as the Company’s auditor since 2020.
+Added: New York, New
+Added: February 28, 2022
+Added: OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
the Shareholders and Board of Directors of
2 unchanged sentences
have audited the accompanying consolidated balance sheet of FaceBank Group, Inc.
−Removed: (formerly known as Pulse Evolution Group, Inc.)
−Removed: and Subsidiaries (the “Company”) as of December 31, 2019, the related consolidated statement of operations, stockholders’
−Removed: equity and cash flows for the year ended December 31, 2019, and the related notes (collectively referred to as the “financial
−Removed: statements”).
−Removed: In our opinion, the financial statements present fairly, in all material respects, the financial position
−Removed: of the Company as of December 31, 2019, and the results of its operations and its cash flows for the year ended December 31, 2019,
−Removed: in conformity with accounting principles generally accepted in the United States of America.
−Removed: financial statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion on
−Removed: the Company’s financial statements based on our audit.
−Removed: We are a public accounting firm registered with the Public Company
−Removed: Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company
−Removed: in accordance with the U.S.
−Removed: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
−Removed: and the PCAOB.
+Added: (formerly known as Pulse Evolution Group, Inc.) and
+Added: Subsidiaries (the “Company”) as of December 31, 2019, the related consolidated statement of operations, stockholders’
+Added: equity and cash flows for the year ended December 31, 2019, and the related notes (collectively referred to as the “financial statements”).
+Added: In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
+Added: 31, 2019, and the results of its operations and its cash flows for the year ended December 31, 2019, in conformity with accounting principles
+Added: generally accepted in the United States of America.
+Added: financial statements are the responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s
+Added: financial statements based on our audit.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board
+Added: (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S.
+Added: securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
conducted our audit in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audit
−Removed: to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error
−Removed: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial
−Removed: As part of our audit, we are required to obtain an understanding of internal control over financial reporting but not
−Removed: for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: Those standards require that we plan and perform the audit to obtain
+Added: reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
+Added: is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audit,
+Added: we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
+Added: on the effectiveness of the Company’s internal control over financial reporting.
Accordingly, we express no such opinion.
−Removed: audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to
−Removed: error or fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis, evidence
−Removed: regarding the amounts and disclosures in the financial statements.
−Removed: Our audit also included evaluating the accounting principles
−Removed: used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
−Removed: We believe that our audit provides a reasonable basis for our opinion.
+Added: audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
+Added: fraud, and performing procedures that respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding
+Added: the amounts and disclosures in the financial statements.
+Added: Our audit also included evaluating the accounting principles used and significant
+Added: estimates made by management, as well as evaluating the overall presentation of the financial statements.
+Added: We believe that our audit provides
+Added: a reasonable basis for our opinion.
LJ Soldinger Associates, LLC
−Removed: 29, 2020, except for the effects of the restatement as to which the date is August 10, 2020
−Removed: have served as the Company’s auditor in 2020.
−Removed: (formerly known as FaceBank Group, Inc.)
+Added: 29, 2020, except for the effects of the restatement discussed in Note 2 as to which the date is August 10, 2020
+Added: have served as the Company’s auditor since 2020.
Balance Sheets
1 unchanged sentence
Current assets
+Added: Cash and cash equivalents
+Added: Cash reserved for users
Accounts receivable, net
3 unchanged sentences
Restricted cash
−Removed: Financial assets at fair value
Intangible assets, net
1 unchanged sentence
Other non-current assets
−Removed: LIABILITIES AND STOCKHOLDERS’
+Added: LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Accounts payable
−Removed: Accrued expenses
−Removed: Due to related parties
+Added: Accrued expenses and other current liabilities
Notes payable
−Removed: Notes payable - related party
−Removed: Convertible notes, net of $710 discount as of December 31, 2019
−Removed: Shares settled liability
Deferred revenue
−Removed: Profit share liability
Warrant liabilities
−Removed: Derivative liability
Long-term borrowings - current portion
−Removed: Current portion of lease liability
+Added: Current portion of lease liabilities
Total current liabilities
+Added: Convertible notes, net of discount
Deferred income taxes
−Removed: Lease liability
−Removed: Long-term borrowings
+Added: Lease liabilities
Other long-term liabilities
1 unchanged sentence
COMMITMENTS AND CONTINGENCIES (Note 16)
−Removed: Series D Convertible Preferred stock, par value $0.0001, 2,000,000 shares authorized, 0 and 461,839 shares issued and outstanding as of December 31, 2020 and 2019, respectively;
−Removed: aggregate liquidation preference of $0 and $462 as of December 31, 2020 and December 31, 2019, respectively
−Removed: Stockholders’
−Removed: Series AA Convertible Preferred stock, par value $0.0001, 35,800,000 shares authorized, 23,219,613 and 0 shares issued and outstanding as of December 31, 2020 and 2019, respectively
−Removed: Series X Convertible Preferred stock, par value $0.0001, 1,000,000 shares authorized, 0 and 1,000,000 shares issued and outstanding as of December 31, 2020 and 2019, respectively
+Added: Stockholders’ equity:
+Added: Series AA Convertible Preferred stock, par value $ 0.0001 , 35,800,000 shares authorized, no shares issued and outstanding at December 31, 2021 and 23,219,613 shares issued and outstanding at December 31, 2020
Common stock par value $ 0.0001 :
400,000,000 shares authorized;
−Removed: 92,490,768 and 28,912,500 shares issued at December 31, 2020 and 2019, respectively;
−Removed: 91,690,768 and 28,912,500 shares outstanding at December 31, 2020 and 2019, respectively
+Added: 153,950,895 and 92,490,768 shares issued at December 31, 2021 and December 31, 2020, respectively;
+Added: 153,950,895 and 91,690,768 shares outstanding at December 31, 2021 and December 31, 2020 respectively
Additional paid-in capital
−Removed: Treasury stock, at cost, 800,000 shares at December 31, 2020 and no shares at December 31, 2019
+Added: Treasury stock, at cost, no shares at December 31, 2021 and 800,000 shares December 31, 2020
Accumulated deficit
+Added: ( 1,009,293 )
Non-controlling interest
−Removed: Accumulated other comprehensive loss
−Removed: Total stockholders’
−Removed: TOTAL LIABILITIES AND STOCKHOLDERS’
−Removed: EQUITY AND TEMPORARY EQUITY
+Added: Accumulated other comprehensive income
+Added: Total stockholders’ equity
+Added: TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
accompanying notes are an integral part of these consolidated financial statements.
−Removed: (formerly known as FaceBank Group, Inc.)
Statements of Operations and Comprehensive Loss
1 unchanged sentence
For the Years Ended December 31,
−Removed: Subscriptions
−Removed: Advertisements
Software licenses, net
12 unchanged sentences
Interest expense and financing costs
−Removed: Loss on extinguishment of debt
+Added: Amortization of debt discount
Gain on sale of assets
−Removed: Loss on investments
−Removed: Unrealized gain in equity method investment
+Added: Loss on extinguishment of debt
Loss on deconsolidation of Nexway
4 unchanged sentences
Change in fair value of profit share liability
+Added: Loss on investments
+Added: Unrealized gain on equity method investment
Foreign currency exchange loss
+Added: Other income (expense)
Total other expense
3 unchanged sentences
Net loss attributable to controlling interest
−Removed: Deemed dividend on Series D Preferred stock
Deemed dividend - beneficial conversion feature on preferred stock
+Added: Deemed dividend on Series D preferred stock
Net loss attributable to common stockholders
−Removed: Other comprehensive loss
+Added: $ ( 382,837 )
+Added: $ ( 570,504 )
+Added: Other comprehensive income (loss)
Foreign currency translation adjustment
Comprehensive loss
+Added: $ ( 382,665 )
+Added: $ ( 570,504 )
Net loss per share attributable to common stockholders
3 unchanged sentences
accompanying notes are an integral part of these consolidated financial statements.
−Removed: known as FaceBank Group, Inc.)
−Removed: Statements of Stockholders’
+Added: Statements of Stockholders’ Equity
the years ended December 31, 2021, 2020 and 2019
2 unchanged sentences
Noncontrolling
−Removed: Stockholders’
−Removed: Balance at January 1, 2019
+Added: Stockholders’
+Added: Balance at December 31, 2018
Issuance of common stock for cash
−Removed: Issuance of common stock for cash - Hong Kong
+Added: Issuance of common stock and warrants for cash
+Added: Issuance of common stock and warrants for cash, shares
+Added: Issuance of common stock for cash - Hong Kong investor
Preferred stock converted to common stock
+Added: ( 1,000,000 )
Common stock issued for lease settlement
4 unchanged sentences
Issuance of common stock for services
−Removed: Issuance of common stock in connection with cancellation
−Removed: of a consulting agreement
−Removed: Deemed dividend related to immediate accretion
−Removed: of redemption feature of convertible preferred stock
+Added: Issuance of common stock in connection with cancellation of a consulting
+Added: Deemed dividend related to immediate accretion of redemption feature of
+Added: convertible preferred stock
Deemed dividend on Series D preferred stock
Accrued Series D Preferred stock dividends
+Added: Deconsolidation of Nexway
+Added: Right to receive Series AA Preferred Stock in connection with acquisition of fuboTV Merger
+Added: Right to receive Series AA Preferred Stock in connection with acquisition of fuboTV Merger, shares
+Added: Conversion of Series AA Preferred Stock
+Added: Conversion of Series AA Preferred stock, shares
+Added: Issuance of common stock in connection with Molotov acquisition
+Added: Issuance of common stock in connection with Molotov acquisition, shares
+Added: Issuance of common stock in connection with Edisn acquisition
+Added: Issuance of common stock in connection with Edisn acquisition, shares
+Added: Issuance of common stock/At-the-market offering, net of offering costs
+Added: Issuance of common stock/At-the-market offering, net of offering costs, shares
+Added: Exercise of warrants
+Added: Exercise of warrants, shares
+Added: Issuance of treasury stock in connection with acquisitions
+Added: Issuance of treasury stock in connection with acquisitions, shares
+Added: Recognition of debt discount on 2026 Convertible Notes
+Added: Delivery of common stock underlying restricted stock units
+Added: Delivery of common stock underlying restricted stock units, shares
+Added: Shares repurchased in connection with separation agreement
+Added: Shares repurchased in connection with separation agreement, shares
+Added: Settlement of share settled liability
+Added: Settlement of share settled liability, shares
+Added: Redemption of redemption feature of convertible preferred stock
+Added: Issuance of common stock to original owners of Facebank AG
+Added: Issuance of common stock to original owners of Facebank AG, shares
+Added: Exercise of common stock warrants
+Added: Exercise of common stock warrants, shares
+Added: Exercise of stock options
+Added: Exercise of stock options, shares
+Added: Reclassification of warrant liabilities
+Added: Repurchase of common stock, shares
+Added: Stock-based compensation
+Added: Stock based compensation, shares
Common stock issued in connection with note payable
−Removed: Issuance of common stock in connection with Panda
−Removed: Issuance of common stock in connection with note
+Added: Issuance of common stock in connection with Panda Investment
+Added: Issuance of common stock in connection with note conversion
Foreign currency translation adjustment
+Added: Other, shares
Balance at December 31, 2019 (As restated)
3 unchanged sentences
Common stock issued in connection with note payable
−Removed: Deemed dividend related to immediate accretion
−Removed: of redemption feature of convertible preferred stock
+Added: Deemed dividend related to immediate accretion of redemption feature of
+Added: convertible preferred stock
Accrued Series D Preferred Stock dividends
Deconsolidation of Nexway
−Removed: Right to receive Series AA Preferred Stock in
−Removed: connection with acquisition of fuboTV Merger
+Added: Right to receive Series AA Preferred Stock in connection with acquisition
+Added: of fuboTV Merger
Conversion of Series AA Preferred Stock
+Added: ( 9,104,749 )
Settlement of share settled liability
−Removed: Redemption of redemption feature of convertible
−Removed: preferred stock
−Removed: Issuance of common stock to original owners of
+Added: Redemption of redemption feature of convertible preferred stock
+Added: Issuance of common stock to original owners of Facebank AG
Exercise of common stock warrants
4 unchanged sentences
Balance at December 31, 2020
+Added: $ ( 626,456 )
+Added: Beginning balance, value
+Added: $ ( 626,456 )
+Added: Conversion of Series AA Preferred Stock
+Added: ( 23,219,613 )
+Added: Issuance of common stock in connection with Molotov acquisition
+Added: Issuance of common stock in connection with Edisn acquisition
+Added: Issuance of common stock/At-the-market offering, net of offering costs
+Added: Exercise of warrants
+Added: Issuance of treasury stock in connection with acquisitions
+Added: Recognition of debt discount on 2026 Convertible Notes
+Added: Exercise of stock options
+Added: Delivery of common stock underlying restricted stock units
+Added: Shares repurchased in connection with separation agreement
+Added: Stock-based compensation
+Added: Foreign currency translation adjustment
+Added: Balance at December 31, 2021
+Added: $ ( 1,009,293 )
+Added: Ending balance, value
+Added: $ ( 1,009,293 )
accompanying notes are an integral part of these consolidated financial statements.
−Removed: known as FaceBank Group, Inc.)
Statements of Cash Flows
2 unchanged sentences
Cash flows from operating activities
+Added: $ ( 382,963 )
+Added: $ ( 599,392 )
Adjustments to reconcile net loss to net cash used in operating activities:
3 unchanged sentences
Impairment expense goodwill
+Added: Amortization of gaming licenses and market access fees
Issuance of common stock in connection with cancellation of a consulting agreement
2 unchanged sentences
Loss on deconsolidation of Nexway, net of cash retained by Nexway
−Removed: Common stock issued in connection with note payable
Loss on extinguishment of debt
Loss on investments
+Added: Common stock issued in connection with note payable
Gain on sale of assets
2 unchanged sentences
Change in fair value of derivative liability
−Removed: Change in fair value of warrant liability
+Added: Change in fair value of warrant liabilities
Change in fair value of subsidiary warrant liability
1 unchanged sentence
Change in fair value of profit share liability
−Removed: Unrealized gain on equity method investments
+Added: Unrealized gain on investment
Amortization of right-of-use assets
−Removed: Accrued interest on note payable
−Removed: Foreign currency exchange loss
+Added: Accrued interest on notes payable
+Added: Foreign currency loss
Other income related to note conversion
1 unchanged sentence
Changes in operating assets and liabilities of business, net of acquisitions:
−Removed: Accounts receivable
−Removed: Prepaid expenses and other current assets
+Added: Cash reserved for users
+Added: Accounts receivable, net
+Added: Prepaid expenses and other assets
Accounts payable
−Removed: Accrued expenses
+Added: Accrued expenses and other liabilities
Due to related parties
Deferred revenue
−Removed: Lease liability
−Removed: Net cash used in operating activities
+Added: Lease liabilities
+Added: Net cash (used in) provided by operating activities
Cash flows from investing activities
−Removed: Purchases of property and equipment
Advance to fuboTV Pre-Merger
−Removed: Acquisition of fuboTV’s Pre-Merger cash and cash equivalents and restricted cash
+Added: Acquisition of fuboTV’s Pre-Merger cash and cash equivalents and restricted cash
Sale of Facebank AG
+Added: Cash paid for acquisitions, net of cash acquired
+Added: Purchases of property and equipment
+Added: Payments of market access and license fee deposits
+Added: Purchase of intangible assets
Investment in Panda Productions (HK) Limited
1 unchanged sentence
Sale of profits interest in investment in Panda Productions (HK) Limited
−Removed: Purchase of intangible assets
−Removed: Payments for leasehold improvements
Lease security deposit
1 unchanged sentence
accompanying notes are an integral part of these consolidated financial statements.
−Removed: known as FaceBank Group, Inc.)
Statements of Cash Flows (Continued)
3 unchanged sentences
Proceeds from sale of common stock and warrants, net of fees
−Removed: Proceeds from exercise of stock options
Proceeds from issuance of preferred stock
−Removed: Proceeds from issuance of convertible notes
−Removed: Proceeds from the exercise of common stock warrants
+Added: Proceeds from convertible note, net of issuance costs
Repayments of convertible notes
−Removed: Proceeds from issuance of Series D preferred stock
+Added: Proceeds from exercise of stock options
+Added: Proceeds from the exercise of warrants
+Added: Proceeds from notes payable and long-term borrowings
+Added: Repayments of notes payable and long-term borrowings
+Added: Proceeds from the issuance of Series D Preferred Stock
Redemption of Series D Preferred Stock
−Removed: Proceeds from loans
−Removed: Repayments of notes payable
−Removed: Proceeds from sale of subsidiary’s common stock
+Added: Proceeds from sale of subsidiary’s common stock
Proceeds from related parties
1 unchanged sentence
Net cash provided by financing activities
−Removed: Net increase in cash and restricted cash
−Removed: Cash at beginning of year
−Removed: Cash and restricted cash at end of year
+Added: Net increase in cash, cash equivalents and restricted cash
+Added: Cash, cash equivalents and restricted cash at beginning of period
+Added: Cash, cash equivalents and restricted cash at end of period
Supplemental disclosure of cash flows information:
2 unchanged sentences
Non cash financing and investing activities:
−Removed: Right to receive Series AA Preferred Stock in connection with acquisition of fuboTV Merger
Conversion of Series AA preferred stock to common stock
+Added: Issuance of convertible preferred stock for Merger
Reclassification of warrant liabilities to equity
−Removed: Shares settled liability for intangible asset - Floyd Mayweather
−Removed: Reclass of shares settled liability for intangible asset to stock-based compensation
−Removed: Settlement of share settled liability
Issuance of common stock to original owners of Facebank AG
+Added: Issuance of common stock in connection with acquisitions
+Added: Reclass of shares settled liability to additional paid-in capital for issuance of common stock
+Added: Reclass of shares settled liability for intangible asset to stock-based compensation
+Added: Issuance of treasury stock in connection with acquisitions
+Added: Cashless exercise of warrants
+Added: Accrued expenses - At-the-market offering
+Added: Common stock issued in connection with note payable
+Added: Issuance of common stock in connection with note conversion
Issuance of common stock - subsidiary share exchange
Deconsolidation of Nexway
−Removed: Cashless exercise of common stock warrants
−Removed: Unpaid financing costs included in accounts payable
Issuance of common stock in connection with Panda Investment
−Removed: Common stock issued in connection with note payable
−Removed: Issuance of common stock in connection with note conversion
−Removed: Issuance of common stock upon acquisition of Facebank AG and Nexway
Long-term borrowings related to investment
+Added: Measurement period adjustment on the Evolution AI Corporation acquisition
+Added: Common stock issued for lease settlement
+Added: Unpaid financing costs included in accounts payable
Accrued Series D Preferred Stock dividends
+Added: Shares settled liability for intangible asset - Floyd Mayweather
Deemed dividend related to immediate accretion of redemption feature of convertible preferred stock
−Removed: Common stock issued for lease settlement
−Removed: Measurement period adjustment on the Evolution AI Corporation acquisition
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: accompanying notes are an integral part of these consolidated financial statements.
1 - Organization and Nature of Business
Incorporation
−Removed: (“fuboTV”
−Removed: or the “Company”) was incorporated under the laws of the State of Florida in February 2009
−Removed: under the name York Entertainment, Inc.
+Added: (“fuboTV” or the “Company”) was incorporated under the laws of the State of Florida in February 2009 under
+Added: the name York Entertainment, Inc.
The Company changed its name to FaceBank Group, Inc.
on September 30, 2019.
−Removed: 10, 2020, the Company changed its name to fuboTV Inc.
−Removed: and as of May 1, 2020, the Company’s trading symbol was changed to
−Removed: from “FBNK”
−Removed: to “FUBO.”
−Removed: October 8, 2020, the Company sold 18,300,000 shares of its common stock in a public offering at $10.00 per share generating $170.2
−Removed: million in proceeds, net of offering costs.
−Removed: On October 22, 2020, the investment bankers exercised their right to purchase an additional
−Removed: 1,406,708 shares of the Company’s common stock at $10.00 per share generating an additional $13.1 million in proceeds, net
−Removed: of offering costs.
−Removed: In connection with this offering, the Company’s common stock was approved for listing on The New York
−Removed: Stock Exchange (the “
−Removed: NYSE ”) under the symbol “FUBO”
−Removed: and commenced trading on the NYSE on October
−Removed: the context otherwise requires, “fuboTV,”
−Removed: “we,”
−Removed: “us,”
−Removed: “our,”
−Removed: and the “Company”
−Removed: refers to fuboTV and its subsidiaries on a consolidated basis, and “fuboTV Pre-Merger”
−Removed: refers to fuboTV Inc., a Delaware
−Removed: corporation, prior to the Merger, and “fuboTV Sub”
−Removed: refers to fuboTV Media Inc., a Delaware corporation, and the Company’s
−Removed: wholly-owned subsidiary following the Merger.
−Removed: “FaceBank Pre-Merger”
−Removed: refers to FaceBank Group, Inc.
−Removed: prior to the Merger
−Removed: and its subsidiaries prior to the closing of the Merger.
−Removed: with fuboTV Pre-Merger
−Removed: April 1, 2020 (the “Effective Time”), fuboTV Acquisition Corp., a Delaware corporation and FaceBank Pre-Merger’s
−Removed: wholly-owned subsidiary (“Merger Sub”) merged with and into fuboTV Pre-Merger, whereby fuboTV Pre-Merger continued
−Removed: as the surviving corporation and became our wholly-owned subsidiary pursuant to the terms of the Agreement and Plan of Merger
−Removed: and Reorganization dated as of March 19, 2020, by and among us, Merger Sub and fuboTV Pre-Merger (the “Merger Agreement”
−Removed: and such transaction, the “Merger”) (See Note 4).
−Removed: accordance with the terms of the Merger Agreement, at the Effective Time of the Merger, all of the capital stock of fuboTV Pre-Merger
−Removed: was converted into shares of our newly-created class of Series AA Convertible Preferred Stock, par value $0.0001 per share (the
−Removed: “Series AA Preferred Stock”) (See Note 16).
−Removed: Each share of Series AA Convertible Preferred Stock is entitled to 0.8
−Removed: votes per share and is convertible into two shares of our common stock, only in connection with the sale of such shares on an
−Removed: arms’-length basis either pursuant to an exemption from registration under Rule 144 promulgated under the Securities Act
−Removed: or pursuant to an effective registration statement under the Securities Act.
−Removed: Prior to our uplist to the NYSE, the Series AA Convertible
−Removed: Preferred Stock benefited from certain protective provisions that, for example, required us to obtain the approval of a majority
−Removed: of the shares of outstanding Series AA Convertible Preferred Stock, voting as a separate class, before undertaking certain matters.
−Removed: to the Merger, the Company was, and after the Merger continues to be, in part, a character-based virtual entertainment business
−Removed: and a developer of digital human likeness for celebrities, focused on applications in traditional entertainment, sports entertainment,
−Removed: live events, social networking, mixed reality (AR/VR) and artificial intelligence.
−Removed: As a result of the Merger, fuboTV Pre-Merger,
−Removed: a leading live TV streaming platform for sports, news, and entertainment, became a wholly-owned subsidiary of the Company.
−Removed: connection with the Merger, on March 11, 2020, the Company and HLEE Finance S.a.r.l (“HLEE”) entered into
−Removed: a Credit Agreement, dated as of March 11, 2020, pursuant to which HLEE provided the Company with a $100.0 million revolving line
−Removed: of credit (the “Credit Facility”).
−Removed: The Credit Facility was secured by substantially all the assets of the Company.
−Removed: The Credit Facility was terminated on July 8, 2020.
−Removed: March 19, 2020, the Company, Merger Sub, Evolution AI Corporation (“EAI”) and Pulse Evolution Corporation (“PEC”
−Removed: and collectively with EAI, Merger Sub and the Company, the “Initial Borrower”) and FB Loan Series I, LLC (“FB
−Removed: Loan”) entered into a Note Purchase Agreement (the “Note Purchase Agreement”), pursuant to which the Initial
−Removed: Borrower sold to FB Loan senior secured promissory notes in an aggregate principal amount of $10.1 million (the “Senior
−Removed: Notes”).
−Removed: The Company received proceeds of $7.4 million, net of an original issue discount of $2.7 million.
−Removed: In connection
−Removed: with the FB Loan, the Company, fuboTV Sub and certain of their respective subsidiaries granted a lien on substantially of their
−Removed: assets to secure the obligations under the Senior Notes.
−Removed: See Note 12 for more information about the Note Purchase Agreement.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: to the Merger, fuboTV Pre-Merger and its subsidiaries were party to a Credit and Guaranty Agreement, dated as of April 6, 2018
−Removed: (the “AMC Agreement”), with AMC Networks Ventures LLC as lender, administrative agent, and collateral agent (“AMC
−Removed: Networks Ventures”).
−Removed: fuboTV Pre-Merger previously granted AMC Networks Ventures a lien on substantially all of its assets
−Removed: to secure its obligations thereunder.
−Removed: The AMC Agreement survived the Merger and, as of the Effective Time, there was $23.6 million
−Removed: outstanding under the AMC Agreement, net of debt issuance costs.
−Removed: In connection with the Merger, the Company guaranteed the obligations
−Removed: of fuboTV Pre-Merger under the AMC Agreement on an unsecured basis.
−Removed: The liens of AMC Networks Ventures on the assets of fuboTV
−Removed: Pre-Merger are senior to the liens in favor of FB Loan and FaceBank Pre-Merger securing the Senior Notes.
−Removed: of Business after the Merger
−Removed: to the Merger, the Company focused on developing its technology-driven IP in sports, movies, and live performances.
−Removed: acquisition of fuboTV Pre-Merger, we are principally focused on offering consumers a leading live TV streaming platform for sports,
−Removed: news, and entertainment through fuboTV.
−Removed: The Company’s revenues are almost entirely derived from the sale of subscription
−Removed: services and the sale of advertisements in the United States.
−Removed: subscription-based streaming services are offered to consumers who can sign-up for accounts through which we provide basic plans
−Removed: with the flexibility for consumers to purchase the best Attachments suited for them.
−Removed: Besides the website, consumers can also sign-up
−Removed: via some TV-connected devices.
−Removed: The fuboTV platform provides a broad suite of unique features and personalization tools such as
−Removed: multi-channel viewing capabilities, favorites lists and a dynamic recommendation engine as well as 4K streaming and Cloud DVR
+Added: On August 10, 2020, the
+Added: Company changed its name to fuboTV Inc.
+Added: and as of May 1, 2020, the Company’s trading symbol was changed from “FBNK”
+Added: to “FUBO.” The Company’s common stock was approved for listing on the New York Stock Exchange (“NYSE”)
+Added: in connection with a public offering in October 2020 and commenced trading on the NYSE on October 8, 2020.
+Added: the context otherwise requires, “fuboTV,” “we,” “us,” “our,” and the “Company”
+Added: refers to fuboTV and its subsidiaries on a consolidated basis.
+Added: with fuboTV Inc.
+Added: April 1, 2020, fuboTV Acquisition Corp., a Delaware corporation and our wholly-owned subsidiary (“Merger Sub”) merged with
+Added: and into fuboTV Pre-Merger, whereby fuboTV Pre-Merger continued as the surviving corporation and became our wholly-owned subsidiary pursuant
+Added: to the terms of the Agreement and Plan of Merger and Reorganization dated as of March 19, 2020, by and among us, Merger Sub and fuboTV
+Added: Pre-Merger (the “Merger Agreement” and such transaction, the “Merger”).
+Added: Company is focused on developing its technology-driven IP in sports, movies, and live performances.
+Added: The Company is principally focused
+Added: on offering consumers a leading live TV streaming platform for sports, news, and entertainment through fuboTV.
+Added: The Company’s revenues
+Added: are almost entirely derived from the sale of subscription services and the sale of advertisements in the United States.
+Added: Company’s subscription-based streaming services are offered to consumers who can sign-up for accounts through which the Company
+Added: provides basic plans with the flexibility for consumers to purchase incremental features that include additional content or enhanced
+Added: functionality (“attachments”) best suited for them.
+Added: Besides the website, consumers can also sign-up via some TV-connected
+Added: The fuboTV platform provides a broad suite of unique features and personalization tools such as multi-channel viewing capabilities,
+Added: favorites lists and a dynamic recommendation engine, as well as 4K streaming and Cloud DVR offerings.
+Added: the year ended December 31, 2021, the Company launched a business-to-consumer online sports wagering business (“Online Sportsbook”)
+Added: in the states of Iowa and Arizona.
+Added: The Company is planning to launch in additional states during 2022 and 2023.
+Added: During the year ended
+Added: December 31, 2021 the Company paid $ 44.2
+Added: million under market access agreements with third
+Added: parties in various states (See Note 8) and has not generated any revenue to date.
2 - Liquidity, Going Concern and Management Plans
−Removed: accompanying audited consolidated financial statements have been prepared assuming that the Company will continue as a going concern,
−Removed: which contemplates the continuity of operations, realization of assets, and liquidation of liabilities in the normal course of
−Removed: Company had cash and cash equivalents of $134.9 million, a working capital deficiency of $70.6 million and an accumulated deficit of
+Added: accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates
+Added: the continuity of operations, realization of assets, and liquidation of liabilities in the normal course of business.
+Added: Company had cash and cash equivalents of $ 374.3
+Added: million, working capital of $ 91.2
+Added: million and an accumulated deficit of $ 1,009.3
million as of December 31, 2021.
−Removed: The Company incurred a $599.4 million net loss for the year ended December 31, 2020.
+Added: incurred a net loss of $ 383.0
+Added: million for the year ended December 31, 2021.
Since inception,
−Removed: the Company’s operations have been financed primarily through the sale of equity and debt securities.
+Added: the Company’s operations have been financed primarily through the sale of equity and debt securities.
The Company has incurred
losses from operations and negative cash flows from operating activities since inception and expects to continue to incur substantial
−Removed: losses as it continues to fully ramp up its operating activities.
−Removed: While we expect to continue incurring losses in the foreseeable future,
−Removed: we successfully raised $181.0 million in October 2020, net of offering expenses, through a public offering of our common stock.
−Removed: February 2, 2021, the Company issued $402.5 million of convertible notes (“2026 Notes”) dated February 2, 2021.
−Removed: The 2026 Notes will bear interest from February 2, 2021 at a rate of 3.25% per annum, payable semiannually in arrears on
−Removed: February 15 and August 15 of each year, beginning on August 15, 2021.
−Removed: The 2026 Notes will mature on February 15, 2026,
−Removed: unless earlier converted, redeemed, or repurchased.
−Removed: net proceeds from this offering were approximately $391.4 million, after deducting a discount and estimated offering expenses
−Removed: payable by the Company.
−Removed: The Company intends to use the proceeds from this offering for general corporate purposes, including working
−Removed: capital, business development, sales and marketing activities and capital expenditures.
−Removed: net proceeds from the public sale of common stock and the issuance of the 2026 Notes provide us with the necessary liquidity
−Removed: to continue as a going concern for at least one year from the date of these financial statements.
−Removed: addition to the foregoing, the Company cannot predict the long-term impact on its development timelines, revenue levels and its
−Removed: liquidity due to the worldwide spread of COVID-19.
−Removed: Based upon the Company’s current assessment, it does not expect the impact
−Removed: of the COVID-19 pandemic to materially impact the Company’s operations.
−Removed: However, the Company is continuing to assess the
−Removed: impact the spread of COVID-19 may have on its operations.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: 3 - Summary of Significant Accounting Policies and Basis of Presentation
+Added: February 2, 2021, the Company issued $ 402.5 million of convertible notes (“2026 Convertible Notes.”) The 2026 Convertible
+Added: Notes bear interest from February 2, 2021, at a rate of 3.25 % per annum, payable semi-annually in arrears on February 15 and August 15
+Added: of each year, beginning on August 15, 2021.
+Added: The 2026 Convertible Notes will mature on February 15, 2026, unless earlier converted, redeemed,
+Added: or repurchased .
+Added: The net proceeds from this offering were approximately $ 389.4 million, after deducting a discount and offering expenses
+Added: of approximately $ 13.1 million.
+Added: discussed further in Note 15, during the year ended December 31, 2021, the Company received net proceeds of approximately $ 140.4
+Added: million (after deducting $ 3.5
+Added: million in commissions and expenses) from sales
+Added: shares of its common stock, at a weighted average
+Added: gross sales price of $ 26.96
+Added: per share pursuant to an At-The-Market Sales
+Added: Agreement with its sales agents, Evercore Group L.L.C., Needham & Company, LLC and Oppenheimer & Co.
+Added: Inc., effective August 13,
+Added: 2021 (the “Sales Agreement”).
+Added: discussed further in Note 4, in December 2021, the Company acquired Molotov SAS (“Molotov”) for an estimated purchase price
+Added: million (approximately $ 115.0
+Added: million) in a combination of € 14.4
+Added: million of cash ($ 16.3
+Added: million) and 5.7
+Added: million shares of the Company’s common
+Added: Company’s current cash and cash equivalents provide us with the necessary liquidity to continue as a going concern for at least
+Added: one year from the date of issuance of these financial statements.
+Added: addition to the foregoing, the Company cannot predict the long-term impact on its development timelines, revenue levels and its liquidity
+Added: due to the worldwide spread of COVID-19.
+Added: Based upon the Company’s current assessment, it does not expect the impact of the COVID-19
+Added: pandemic to materially impact the Company’s operations.
+Added: However, the Company is continuing to assess the impact the spread of COVID-19
+Added: may have on its operations.
+Added: 3 - Summary of Significant Accounting Policies
of Consolidation and Basis of Presentation
−Removed: Company’s consolidated financial statements have been prepared in conformity with accounting principles generally
−Removed: accepted in the United States of America (“GAAP”
−Removed: or “U.S.
−Removed: GAAP”).
−Removed: The Company’s
−Removed: consolidated financial statements include the accounts of the Company and the accounts of the Company’s wholly-owned
−Removed: subsidiaries and non-wholly owned subsidiaries where the Company has a controlling interest.
−Removed: All intercompany balances and
−Removed: transactions have been eliminated in consolidation.
−Removed: Reclassifications
−Removed: prior year amounts have been reclassified to conform to the current year presentation.
−Removed: These reclassifications have no impact
−Removed: on the previously reported financial position or results of operations.
+Added: Company’s consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the
+Added: United States of America (“GAAP” or “U.S.
+Added: The Company’s consolidated financial statements include
+Added: the accounts of the Company and the accounts of the Company’s wholly-owned subsidiaries and non-wholly owned subsidiaries where
+Added: the Company has a controlling interest.
+Added: All intercompany balances and transactions have been eliminated in consolidation.
preparation of financial statements in conformity with U.S.
−Removed: GAAP requires management to make estimates and assumptions that affect
−Removed: the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial
−Removed: statements and the reported amounts of revenues and expenses during the reporting period.
−Removed: Management bases its estimates on historical
−Removed: experience and on various other assumptions it believes to be reasonable under the circumstances, the results of which form the
−Removed: basis for making judgments about the carrying values of assets and liabilities.
+Added: GAAP requires management to make estimates and assumptions that affect the
+Added: reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements
+Added: and the reported amounts of revenues and expenses during the reporting period.
+Added: Management bases its estimates on historical experience
+Added: and on various other assumptions it believes to be reasonable under the circumstances, the results of which form the basis for making
+Added: judgments about the carrying values of assets and liabilities.
Actual results could differ from those estimates.
−Removed: The significant estimates and assumptions include allocating the fair value of purchase consideration to assets acquired and liabilities
−Removed: assumed in business acquisitions, useful lives of property and equipment and intangible assets, recoverability of goodwill, long-lived
−Removed: assets, and investments, accruals for contingent liabilities, valuations of derivative liabilities and warrants, equity instruments
−Removed: issued in share-based payment arrangements and accounting for income taxes, including the valuation allowance on deferred tax
+Added: Those estimates and
+Added: assumptions include allocating the fair value of purchase consideration to assets acquired and liabilities assumed in business acquisitions,
+Added: useful lives of property and equipment and intangible assets, recoverability of goodwill and intangible assets, accruals for contingent
+Added: liabilities, valuation of warrants, convertible notes, and equity instruments issued in share-based payment arrangements and accounting
+Added: for income taxes, including the valuation allowance on deferred tax assets.
and Reporting Unit Information
−Removed: segments are defined as components of an entity for which discrete financial information is available that is regularly reviewed
−Removed: by the Chief Operating Decision Maker (“CODM”) in deciding how to allocate resources to an individual segment and
−Removed: in assessing performance.
−Removed: A committee consisting of the Company’s executives are determined to be the CODM.
−Removed: The CODM reviews
−Removed: financial information and makes resource allocation decisions at the consolidated group level.
−Removed: As such, the Company has one operating
−Removed: segment (fuboTV) as of December 31, 2020.
−Removed: and Cash Equivalents
−Removed: Company considers all highly liquid investments with remaining maturities at the date of purchase of three months or less to be
−Removed: cash equivalents, including balances held in the Company’s money market account.
−Removed: The Company also classifies amounts in
−Removed: transit from payment processors for customer credit card and debit card transactions as cash equivalents.
−Removed: Restricted cash primarily
−Removed: represents cash on deposit with financial institutions in support of a letter of credit outstanding in favor of the Company’s
−Removed: landlord for office space.
−Removed: The restricted cash balance has been excluded from the cash balance and is classified as restricted
−Removed: cash on the consolidated balance sheets.
−Removed: The following table provides a reconciliation of cash, cash equivalents and restricted
−Removed: cash within the consolidated balance sheet that sum to the total of the same on the consolidated statement of cash flows:
+Added: segments are defined as components of an entity for which discrete financial information is available that is regularly reviewed by the
+Added: Chief Operating Decision Maker (“CODM”) in deciding how to allocate resources to an individual segment and in assessing performance.
+Added: The Company’s Chief Executive Officer is determined to be the CODM.
+Added: The CODM reviews financial information and makes resource allocation
+Added: decisions at the consolidated group level.
+Added: The Company has two operating segments as of December 31, 2021, streaming and online wagering.
+Added: and Cash Equivalents and Restricted Cash
+Added: Company considers all highly liquid investments with remaining maturities at the date of purchase of three months or less to be cash
+Added: equivalents, including balances held in the Company’s money market account.
+Added: Restricted cash primarily represents cash on deposit
+Added: with financial institutions in support of a letter of credit outstanding in favor of the Company’s landlord for office space.
+Added: restricted cash balance has been excluded from the cash balance and is classified as restricted cash on the consolidated balance sheets.
+Added: following table provides a reconciliation of cash, cash equivalents and restricted cash within the consolidated balance sheets that sum
+Added: to the total of the same on the consolidated statement of cash flows (in thousands):
+Added: Schedule of Reconciliation of Cash, Cash Equivalents and Restricted Cash
+Added: December 31, 2021
+Added: December 31, 2020
Cash and cash equivalents
1 unchanged sentence
Total cash, cash equivalents and restricted cash
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: Reserved for Users
+Added: Company maintains separate bank accounts to segregate users’ funds from operational funds.
+Added: As of December 31, 2021, the cash reserved
+Added: for users totaled approximately $ 0.6 million.
Risks and Concentrations
−Removed: instruments that potentially subject the Company to concentrations of credit risk consist primarily of demand deposits.
−Removed: maintains cash deposits with financial institutions that at times exceed applicable insurance limits.
−Removed: majority of the Company’s software and computer systems utilize data processing, storage capabilities and other services
−Removed: provided by Amazon Web Services, or AWS, which cannot be easily switched to another cloud service provider.
+Added: instruments that potentially subject the Company to concentrations of credit risk consist primarily of demand deposits and accounts receivable.
+Added: The Company maintains cash deposits with financial institutions that at times exceed applicable insurance limits.
+Added: majority of the Company’s software and computer systems utilize data processing, storage capabilities and other services provided
+Added: by Amazon Web Services, which cannot be easily switched to another cloud service provider.
As such, any disruption
−Removed: of the Company’s interference with AWS would adversely impact the Company’s operations and business.
+Added: of the Company’s interference with AWS would adversely impact the Company’s operations and business.
+Added: Company accounts for the treasury stock using the cost method, which treats it as a reduction in stockholders’ equity.
+Added: 2020, the Company repurchased 800,000 shares of its common stock at par value.
+Added: In February 2021, the Company issued 623,068 shares of
+Added: treasury stock in connection with the acquisition of Vigtory, Inc.
+Added: and in December 2021, the Company issued the remaining 176,932 shares
+Added: of treasury stock in connection with the acquisition of Edisn Inc.
+Added: See Note 4 for further discussion regarding the acquisitions.
Value Estimates
−Removed: carrying amounts of the Company’s financial assets and liabilities, such as cash, other assets, accounts payable and accrued payroll,
+Added: carrying amounts of the Company’s financial assets and liabilities, such as cash, other assets, accounts payable and accrued payroll,
approximate their fair values because of the short maturity of these instruments.
3 unchanged sentences
Value of Financial Instruments
−Removed: Company accounts for financial instruments under Financial Accounting Standards Board (“FASB”) Accounting Standards
−Removed: Codification (“ASC”) 820, Fair Value Measurements.
−Removed: This statement defines fair value, establishes a framework for
−Removed: measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements.
−Removed: consistency and comparability in fair value measurements, ASC 820 establishes a fair value hierarchy that prioritizes the inputs
−Removed: to valuation techniques used to measure fair value into three levels as follows:
−Removed: quoted prices (unadjusted) in active markets for identical assets or liabilities;
−Removed: observable inputs other than Level 1, quoted prices for similar assets or liabilities in active markets, quoted prices
−Removed: for identical or similar assets and liabilities in markets that are not active, and model-derived prices whose inputs are observable
−Removed: or whose significant value drivers are observable;
−Removed: assets and liabilities whose significant value drivers are unobservable.
+Added: Company accounts for financial instruments under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification
+Added: (“ASC”) 820, Fair Value Measurements.
+Added: This statement defines fair value, establishes a framework for measuring fair value
+Added: in generally accepted accounting principles, and expands disclosures about fair value measurements.
+Added: To increase consistency and comparability
+Added: in fair value measurements, ASC 820 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure
+Added: fair value into three levels as follows:
+Added: quoted prices (unadjusted)
+Added: in active markets for identical assets or liabilities;
+Added: observable inputs other than
+Added: Level 1, quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets and liabilities
+Added: in markets that are not active, and model-derived prices whose inputs are observable or whose significant value drivers are observable;
+Added: assets and liabilities whose
+Added: significant value `drivers are unobservable.
+Added: Reserved for Users
+Added: for user deposits not yet received are stated at the amount the Company expects to collect from a payment processor, which includes an
+Added: allowance for doubtful accounts if appropriate.
+Added: These receivables arise, primarily, due to process timing between when a user deposits
+Added: and when the Company receives that deposit from the payment processor.
+Added: Receivables also arise due to the securitization policies of certain
+Added: payment processors.
+Added: The allowance for doubtful accounts is determined based on the Company’s assessment of the probability of the
+Added: non-payment of the receivable.
+Added: This provision is netted against the receivable balance with the loss being recognized within general
+Added: and administrative expenses in the consolidated statements of operations.
+Added: On assessment that the receivable will not be collected, the
+Added: associated amount is written off with no impact to the consolidated statements of operations.
+Added: The provision at December 31, 2021 did
+Added: not have a material impact on the Company’s consolidated financial statements.
+Added: As of December 31, 2021, receivables reserved for
+Added: users totaled $ 16
+Added: thousand and is included in prepaid and
+Added: other current assets on the consolidated balance sheet.
Receivable, net
Company records accounts receivable at the invoiced amount less an allowance for any potentially uncollectable accounts.
−Removed: The Company’s
+Added: The Company’s
accounts receivable balance consists of amounts due from the sale of advertisements and subscription revenue.
−Removed: In evaluating our
−Removed: ability to collect outstanding receivable balances, we consider many factors, including the age of the balance, collection history,
−Removed: and current economic trends.
+Added: In evaluating our ability
+Added: to collect outstanding receivable balances, we consider many factors, including the age of the balance, collection history, and current
+Added: economic trends.
Bad debts are written off after all collection efforts have ceased.
−Removed: Based on the Company’s
−Removed: current and historical collection experience, management concluded that an allowance for doubtful accounts was not necessary as
−Removed: of December 31, 2020 and 2019.
+Added: Based on the Company’s current and historical
+Added: collection experience, management concluded that an allowance for doubtful accounts was not necessary as of December 31, 2021 and 2020.
individual customer accounted for more than 10% of revenue for the year ended December 31, 2021, 2020, and 2019.
As of December
−Removed: three customers accounted for more than 10% of accounts receivable.
−Removed: No customers accounted for more than 10% of accounts receivable
−Removed: as of December 31, 2019.
+Added: 31, 2021 and 2020, one and three customers, respectively accounted for more than 10% of accounts receivable, respectively.
and Equipment, Net
and equipment is stated at cost, net of accumulated depreciation.
−Removed: Depreciation is computed using the straight-line method over
−Removed: the estimated useful lives of the assets.
−Removed: Leasehold improvements are depreciated over the shorter of the lease term or the estimated
−Removed: useful life of the assets.
−Removed: When assets are retired or otherwise disposed of, the cost and accumulated depreciation are removed
−Removed: from the accounts and any resulting gain or loss is reflected in the consolidated statements of operations and comprehensive loss
−Removed: in the period realized.
−Removed: Maintenance and repairs are expensed as incurred.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: Depreciation is computed using the straight-line method over the estimated
+Added: useful lives of the assets.
+Added: Leasehold improvements are depreciated over the shorter of the lease term or the estimated useful life of
+Added: When assets are retired or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and
+Added: any resulting gain or loss is reflected in the consolidated statements of operations and comprehensive loss in the period realized.
+Added: and repairs are expensed as incurred.
+Added: Company incurs costs in connection with operating in certain regulated jurisdictions, including applying for licenses, compliance costs
+Added: and the purchase of business licenses from strategic partners.
+Added: The cost of purchasing business licenses, minimum royalty payments for
+Added: strategic partners and subsequent renewals of business licenses are capitalized as an intangible asset and amortized over the estimated
+Added: useful life of the asset using the straight-line method to cost of goods sold.
+Added: During the year ended December 31, 2021, the Company
+Added: capitalized license and market access fees totaling $ 15.0
+Added: million (See Note 8).
+Added: Company records liabilities for minimum royalty payments related to licensing and market access agreements.
+Added: These liabilities are recorded
+Added: on the balance sheet at the present value of future payments discounted using a rate that reflects the duration of the agreement.
+Added: deferred royalty liability is accreted through interest expense in the Company’s consolidated statements of operations.
+Added: records deferred royalty liabilities as accrued expenses and other current liabilities or other long-term liabilities based on
+Added: the timing of future payments.
+Added: As of December 31, 2021, deferred royalties totaled $ 10.5
+Added: million (See Note 16).
Testing of Long-Lived Assets
−Removed: Company evaluates long-lived assets for impairment whenever events or changes in circumstances indicate that their net book value
−Removed: may not be recoverable.
−Removed: When such factors and circumstances exist, the Company compares the projected undiscounted future cash
−Removed: flows associated with the related asset or group of assets over their estimated useful lives against their respective carrying
−Removed: Impairment, if any, is based on the excess of the carrying amount over the fair value, based on market value when available,
−Removed: or discounted expected cash flows, of those assets and is recorded in the period in which the determination is made.
+Added: Company evaluates long-lived assets for impairment whenever events or changes in circumstances indicate that their net book value may
+Added: not be recoverable.
+Added: When such factors and circumstances exist, the Company compares the projected undiscounted future cash flows associated
+Added: with the related asset or group of assets over their estimated useful lives against their respective carrying amount.
+Added: Impairment, if
+Added: any, is based on the excess of the carrying amount over the fair value, based on market value when available, or discounted expected
+Added: cash flows, of those assets and is recorded in the period in which the determination is made.
and Business Combinations
−Removed: Company allocates the fair value of purchase consideration issued in business combination transactions to the tangible assets
−Removed: acquired, liabilities assumed, and separately identified intangible assets acquired based on their estimated fair values.
−Removed: excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded
−Removed: Such valuations require management to make significant estimates and assumptions, especially with respect to intangible
−Removed: Significant estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows
−Removed: (a) acquired technology, (b) trademarks and trade names, and (c) customer relationships, useful lives, and discount rates.
−Removed: Management’s estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently uncertain
−Removed: and unpredictable and, as a result, actual results may differ from estimates.
−Removed: The allocation of the purchase consideration may
−Removed: remain preliminary as the Company gathers additional facts about the circumstances that existed as of the acquisition date during
−Removed: the measurement period.
−Removed: The measurement period shall not exceed one year from the acquisition date.
−Removed: Upon the conclusion of the
−Removed: measurement period, any subsequent adjustments are recorded to earnings.
−Removed: Company tests goodwill for impairment at the reporting unit level on an annual basis on December 31 for each fiscal year or more
−Removed: frequently if events or changes in circumstances indicate that the carrying amount of goodwill may not be recoverable.
−Removed: assesses qualitative factors to determine whether it is more likely than not that the fair value of a single reporting unit is
−Removed: less than its carrying amount under ASU No.
+Added: Company allocates the fair value of purchase consideration issued in business combination transactions to the tangible assets acquired,
+Added: liabilities assumed, and separately identified intangible assets acquired based on their estimated fair values.
+Added: The excess of the fair
+Added: value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill.
+Added: Such valuations
+Added: require management to make significant estimates and assumptions, especially with respect to intangible assets.
+Added: Significant estimates
+Added: in valuing certain intangible assets include, but are not limited to, future expected cash flows from:
+Added: (a) acquired technology, (b) trademarks
+Added: and trade names, and (c) customer relationships, useful lives, and discount rates.
+Added: Management’s estimates of fair value are based
+Added: upon assumptions believed to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may
+Added: differ from estimates.
+Added: The allocation of the purchase consideration may remain preliminary as the Company gathers additional facts about
+Added: the circumstances that existed as of the acquisition date during the measurement period.
+Added: The measurement period shall not exceed one
+Added: year from the acquisition date.
+Added: Upon the conclusion of the measurement period, any subsequent adjustments are recorded to earnings.
+Added: Company tests goodwill for impairment at the reporting unit level on an annual basis on October 1 for each fiscal year or more frequently
+Added: if events or changes in circumstances indicate that the carrying amount of goodwill may not be recoverable.
+Added: The Company assesses qualitative
+Added: factors to determine whether it is more likely than not that the fair value of a single reporting unit is less than its carrying amount
+Added: under Accounting Standards Update (“ASU”) No.
2017-04, Goodwill and Other (Topic 350):
−Removed: Simplifying the Accounting for Goodwill Impairment,
−Removed: issued by the FASB.
−Removed: If it is determined that the fair value is less than its carrying amount, the excess of the goodwill carrying
−Removed: amount over the implied fair value is recognized as an impairment loss.
−Removed: the third quarter of 2020, the Company recognized an impairment charge of $148.1 million for the Facebank reporting unit which
+Added: Simplifying the Accounting for Goodwill
+Added: Impairment, issued by the FASB.
+Added: If it is determined that the fair value is less than its carrying amount, the excess of the goodwill
+Added: carrying amount over the implied fair value is recognized as an impairment loss.
+Added: The Company tested goodwill for impairment
+Added: as of October 1, 2021.
+Added: Based on a qualitative analysis, we determined that it was more likely than not that goodwill was not impaired.
+Added: There were no goodwill impairment
+Added: charges recorded during the year ended December 31, 2021.
+Added: the third quarter of 2020, the Company recognized an impairment charge of $ 148.1
+Added: million for the Facebank reporting unit which
represented all of the goodwill of that reporting unit.
−Removed: The Company tested goodwill for impairment as of December 31, 2020 and
−Removed: There were no goodwill impairment charges recorded as of December 31, 2020 and 2019.
−Removed: Changes in economic and operating conditions
−Removed: and the impact of COVID-19 could result in goodwill impairment in future periods.
−Removed: Company’s intangible assets represent definite lived intangible assets, which are being amortized on a straight- line basis
−Removed: over their estimated useful lives as follows:
+Added: Changes in economic and operating conditions and the impact of COVID-19 could
+Added: result in goodwill impairment in future periods.
+Added: Company’s intangible assets represent definite lived intangible assets, which are being amortized on a straight-line basis over
+Added: their estimated useful lives as follows:
+Added: of Intangible Assets Estimated Useful Life
Customer relationships
−Removed: fuboTV tradename
Software and technology
+Added: Gaming licenses and market access fees
+Added: We capitalize qualifying development costs associated with software that
+Added: is developed or obtained for internal use, provided that management with the relevant authority authorizes and commits to the funding
+Added: of the project, it is probable the project will be completed and the software will be used to perform the function intended.
+Added: costs, including costs incurred for enhancements that are expected to result in additional significant functionality are capitalized and
+Added: amortized on a straight-line basis over the estimated useful life, which approximates three years.
+Added: Costs related to preliminary project
+Added: activities and post-implementation operation activities, including training and maintenance, are expensed as incurred.
Non-Controlling
Non-controlling
−Removed: interest as of December 31, 2020 represents PEC stockholders who retained an aggregate 26% interest in that entity following the
−Removed: Company acquisition of Evolution AI Corporation.
−Removed: Non-controlling interest is adjusted for the non-controlling interest holders’
+Added: interest as of December 31, 2021 and 2020 represents PEC stockholders who retained an aggregate 23.4 %
+Added: respectively, interest in that entity following
+Added: the Company acquisition of Evolution AI Corporation.
+Added: Non-controlling interest is adjusted for the non-controlling interest holders’
proportionate share of the earnings or losses even if loss allocations result in a deficit non-controlling interest balance.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: July 30, 2019, the Company adopted a sequencing policy under ASC 815-40-35 whereby in the event that reclassification of contracts
−Removed: from equity to assets or liabilities is necessary pursuant to ASC 815 due to the Company’s inability to demonstrate it has
−Removed: sufficient authorized shares as a result of certain securities with a potentially indeterminable number of shares, shares will
−Removed: be allocated on the basis of the earliest issuance date of potentially dilutive instruments, with the earliest grants receiving
−Removed: the first allocation of shares.
−Removed: Pursuant to ASC 815, issuance of securities to the Company’s employees or directors are
−Removed: not subject to the sequencing policy.
−Removed: As of September 25, 2020, the Company repaid all of its convertible notes with variable
−Removed: settlement features.
−Removed: As a result of these repayments, the Company is no longer subject to this sequencing policy.
+Added: July 30, 2019, the Company adopted a sequencing policy under ASC 815-40-35 whereby in the event that reclassification of contracts from
+Added: equity to assets or liabilities is necessary pursuant to ASC 815 due to the Company’s inability to demonstrate it has sufficient
+Added: authorized shares as a result of certain securities with a potentially indeterminable number of shares, shares will be allocated on the
+Added: basis of the earliest issuance date of potentially dilutive instruments, with the earliest grants receiving the first allocation of shares.
+Added: Pursuant to ASC 815, issuance of securities to the Company’s employees or directors are not subject to the sequencing policy.
+Added: of September 25, 2020, the Company repaid all of its then outstanding convertible notes with variable settlement features.
+Added: of these repayments, the Company is no longer subject to this sequencing policy.
Company accounts for common stock warrants with cash settlement features as liability instruments at fair value.
−Removed: This liability
−Removed: is subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in the Company’s
−Removed: consolidated statements of operations.
−Removed: The fair value of liabilities classified as warrants has been estimated using the Black-Scholes
+Added: This liability is subject
+Added: to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in the Company’s consolidated
+Added: statements of operations and comprehensive loss.
+Added: The fair value of warrants classified as liabilities has
+Added: been estimated using the Black-Scholes model.
+Added: Company records liabilities for user account balances.
+Added: User account balances consist of user deposits, most promotional awards and user
+Added: winnings less user withdrawals, tax withholdings and user losses.
+Added: Cash reserved for users and receivables reserved for users equal or
+Added: exceed the Company’s liabilities to users at all times.
+Added: As of December 31, 2021, liabilities reserved for users totaled $13 thousand.
January 1, 2019, the Company accounts for its leases under ASC 842, Leases.
Under this guidance, arrangements meeting the definition
−Removed: of a lease are classified as operating or financing leases and are recorded on the consolidated balance sheets as both
−Removed: a right-of-use asset and lease liability, calculated by discounting fixed lease payments over the lease term at the rate
−Removed: implicit in the lease or the Company’s incremental borrowing rate.
−Removed: Lease liabilities are increased by interest and reduced
−Removed: by payments each period, and the right-of-use asset is amortized over the lease term.
−Removed: For operating leases, interest on
−Removed: the lease liability and the amortization of the right-of-use asset result in straight-line rent expense over the lease
+Added: of a lease are classified as operating or financing leases and are recorded on the consolidated balance sheets as both a right-of-use
+Added: asset and lease liability, calculated by discounting fixed lease payments over the lease term at the rate implicit in the lease or the
+Added: Company’s incremental borrowing rate.
+Added: Lease liabilities are increased by interest and reduced by payments each period, and the
+Added: right-of-use asset is amortized over the lease term.
+Added: For operating leases, interest on the lease liability and the amortization of the
+Added: right-of-use asset result in straight-line rent expense over the lease term.
calculating the right-of-use asset and lease liability, the Company elects to combine lease and non-lease components.
−Removed: Company excludes short-term leases having initial terms of 12 months or less, if any, from the new guidance as an accounting policy
−Removed: election, and recognizes rent expense on a straight-line basis over the lease term.
+Added: The Company excludes
+Added: short-term leases having initial terms of 12 months or less, if any, from the new guidance as an accounting policy election, and recognizes
+Added: rent expense on a straight-line basis over the lease term.
From Contracts With Customers
−Removed: Company recognizes revenue from contracts with customers under ASC 606, Revenue from Contracts with Customers (the “revenue
−Removed: standard”).
−Removed: The core principle of the revenue standard is that a company should recognize revenue to depict the transfer
−Removed: of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled
−Removed: in exchange for those goods or services.
−Removed: A good or service is transferred to a customer when, or as, the customer obtains control
−Removed: of that good or service.
+Added: Company recognizes revenue from contracts with customers under ASC 606, Revenue from Contracts with Customers (the “revenue
+Added: The core principle of the revenue standard is that a company should recognize revenue to depict the transfer of promised
+Added: goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for
+Added: those goods or services.
+Added: A good or service is transferred to a customer when, or as, the customer obtains control of that good or service.
The following five steps are applied to achieve that core principle:
4 unchanged sentences
Recognize revenue when the company satisfies a performance obligation
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
2021, the Company generated revenue from the following sources:
1 unchanged sentence
– The Company sells various subscription plans through its website and third-party app stores.
−Removed: These subscription plans
−Removed: provide different levels of streamed content and functionality depending on the plan selected.
−Removed: Subscription fees are fixed
−Removed: and paid in advance by credit card on primarily on a monthly basis.
−Removed: A subscription customer executes a contract by agreeing
−Removed: to the Company’s terms of service.
−Removed: The Company considers the subscription contract legally enforceable once the customer
−Removed: has accepted terms of service and the Company has received credit card authorization from the customer’s credit card
−Removed: The terms of service allow customers to terminate the subscription at any time, however, in the event of termination,
−Removed: no prepaid subscription fees are refundable.
−Removed: The Company recognizes revenue when it satisfies a performance obligation by
−Removed: transferring control of the promised services to the customers, which is ratably over the subscription period.
−Removed: Upon the customer
−Removed: agreeing to the Company’s terms and conditions and authorization of the credit card, the customer simultaneously receives
−Removed: and consumes the benefits of the streamed content ratably throughout the term of the contract.
−Removed: Subscription services sold
−Removed: through third-party app stores are recorded gross in revenue with fees to the third-party app stores recorded in subscriber
−Removed: related expenses in the consolidated statement of operations.
−Removed: Management concluded that the customers are the end user of
−Removed: the subscription services sold by these third-party app stores.
−Removed: Advertisements
−Removed: The Company executes agreements with advertisers that want to display ads (“impressions”) within the streamed
−Removed: The Company enters into individual insertion orders (“IOs”) with advertisers, which specify the term
−Removed: of each ad campaign, the number of impressions to be delivered and the applicable rate to be charged.
−Removed: The Company invoices
−Removed: advertisers monthly for impressions actually delivered during the period.
−Removed: Each executed IO provides the terms and conditions
−Removed: agreed to in respect of each party’s obligations.
−Removed: The Company recognizes revenue at a point in time when it satisfies
−Removed: a performance obligation by transferring control of the promised services to the advertiser, which generally is when the advertisement
−Removed: has been displayed.
−Removed: licenses, net –
−Removed: Revenue from the sale of third-party software licenses are recognized as a single performance
−Removed: obligation at the point in time that the software license is delivered to the customer.
−Removed: The Company under its contracts is
−Removed: required to provide its customers with 30 days to return the license for a full refund, regardless of reason, and the Company
−Removed: will be provided a refund in full of its cost to sell the license.
−Removed: Therefore, for Nexway, the Company acts as an agent and
−Removed: recognizes revenue on a net basis.
−Removed: As a result of the deconsolidation of Nexway which was effective as of March 31, 2020,
−Removed: the Company no longer generates revenue from the sale of third-party software licenses.
−Removed: The Company has an annual contract to sub-license its rights to broadcast certain international sporting events to
−Removed: a third party.
−Removed: The Company recognizes revenue under this contract at a point in time when it satisfies a performance obligation
−Removed: by transferring control of the promised services to the third party, which generally is when the third party has access to
−Removed: the programming content.
+Added: These subscription plans provide
+Added: different levels of streamed content and functionality depending on the plan selected.
+Added: Subscription fees are fixed and paid in advance
+Added: by credit card on primarily on a monthly basis.
+Added: A subscription customer executes a contract by agreeing to the Company’s terms
+Added: The Company considers the subscription contract legally enforceable once the customer has accepted terms of service and
+Added: the Company has received credit card authorization from the customer’s credit card company.
+Added: The terms of service allow customers
+Added: to terminate the subscription at any time, however, in the event of termination, no prepaid subscription fees are refundable.
+Added: Company recognizes revenue when it satisfies a performance obligation by transferring control of the promised services to the customers,
+Added: which is ratably over the subscription period.
+Added: Upon the customer agreeing to the Company’s terms and conditions and authorization
+Added: of the credit card, the customer simultaneously receives and consumes the benefits of the streamed content ratably throughout the
+Added: term of the contract.
+Added: Subscription services sold through third-party app stores are recorded gross in revenue with fees to the third-party
+Added: app stores recorded in subscriber related expenses in the consolidated statement of operations and comprehensive loss.
+Added: concluded that the customers are the end user of the subscription services sold by these third-party app stores.
+Added: – The Company executes agreements with
+Added: advertisers that want to display ads (“impressions”) within the streamed content.
+Added: The Company enters into individual
+Added: insertion orders (“IOs”) with advertisers, which specify the term of each ad campaign, the number of impressions to be
+Added: delivered and the applicable rate to be charged.
+Added: The Company invoices advertisers monthly for impressions actually delivered during
+Added: Each executed IO provides the terms and conditions agreed to in respect of each party’s obligations.
+Added: recognizes revenue at a point in time when it satisfies a performance obligation by transferring control of the promised services
+Added: to the advertiser, which generally is when the advertisement has been displayed.
+Added: The Company offers an online sports betting platform whereby sports enthusiasts can place
+Added: wagers on thousands of live professional and collegiate sporting events using the Company’s
+Added: mobile app or on the Fubo Sportsbook website.
+Added: The online gaming customer simultaneously
+Added: receives and consumes the benefits of the Company’s performance as it provides the
+Added: gaming/wagering service and the transaction price is constrained until the net win or loss
+Added: with the customer is known.
+Added: Sportsbook or sports betting involves a user wagering money on
+Added: an outcome or series of outcomes occurring.
+Added: When a user’s wager wins, the Company pays
+Added: the user a pre-determined amount known as fixed odds.
+Added: Sportsbook revenue is generated by
+Added: setting odds such that there is a built-in theoretical margin in each sports wagering opportunity
+Added: offered to users.
+Added: Sportsbook revenue is generated from users’ wagers net of payouts
+Added: made on users’ winning wagers and incentives awarded to users.
+Added: The Company recognizes
+Added: revenue at the point in time that the outcome of the transaction and event or events is known
+Added: (that is, revenue is recognized when it is settled).
+Added: During the year ended December 31, 2021,
+Added: online wagering revenue was immaterial.
Related Expenses
related expenses consist primarily of affiliate distribution rights and other distribution costs related to content streaming.
−Removed: The cost of affiliate distribution rights is generally incurred on a per subscriber basis and is recognized when the related programming
−Removed: is distributed to subscribers.
−Removed: The Company has certain arrangements whereby affiliate distribution rights are paid in advance
−Removed: or are subject to minimum guaranteed payments.
−Removed: An accrual is established when actual affiliate distribution costs are expected
−Removed: to fall short of the minimum guaranteed amounts.
−Removed: To the extent actual per subscriber fees do not exceed the minimum guaranteed
−Removed: amounts, the Company will expense the minimum guarantee in a manner reflective of the pattern of benefit provided by these subscriber
−Removed: related expenses, which approximates a straight-line basis over each minimum guarantee period within the arrangement.
−Removed: related expenses also include credit card and payment processing fees for subscription revenue, customer service, certain employee
−Removed: compensation and benefits, cloud computing, streaming, and facility costs.
−Removed: The Company receives advertising spots from television
−Removed: networks for sale to advertisers as part of the affiliate distribution agreements.
+Added: of affiliate distribution rights is generally incurred on a per subscriber basis and is recognized when the related programming is distributed
+Added: to subscribers.
+Added: The Company has certain arrangements whereby affiliate distribution rights are paid in advance or are subject to minimum
+Added: guaranteed payments.
+Added: An accrual is established when actual affiliate distribution costs are expected to fall short of the minimum guaranteed
+Added: To the extent actual per subscriber fees do not exceed the minimum guaranteed amounts, the Company will expense the minimum
+Added: guarantee in a manner reflective of the pattern of benefit provided by these subscriber related expenses, which approximates a straight-line
+Added: basis over each minimum guarantee period within the arrangement.
+Added: Subscriber related expenses also include credit card and payment processing
+Added: fees for subscription revenue, customer service, certain employee compensation and benefits, cloud computing, streaming, and facility
+Added: The Company receives advertising spots from television networks for sale to advertisers as part of the affiliate distribution
Subscriber related expenses totaled $ 593.2
−Removed: million and $0 for the years ended December 31, 2020 and 2019, respectively.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: million, $ 204.2
+Added: million and $ 0.0 for the years ended December
+Added: 31, 2021, 2020 and 2019, respectively.
and Transmission
−Removed: and transmission expenses are charged to operations as incurred and consist primarily of the cost to acquire a signal, transcode,
−Removed: store, and retransmit it to the subscriber.
+Added: and transmission expenses are charged to operations as incurred and consist primarily of the cost to acquire a signal, transcode, store,
+Added: and retransmit it to the subscriber.
and Marketing
−Removed: and marketing expenses consist primarily of payroll and related costs, benefits, rent and utilities, stock-based compensation,
−Removed: agency costs, advertising campaigns and branding initiatives.
+Added: and marketing expenses consist primarily of payroll and related costs, benefits, rent and utilities, stock-based compensation, agency
+Added: costs, advertising campaigns and branding initiatives.
All sales and marketing costs are expensed as they are incurred.
−Removed: Advertising expense totaled $48.2 million and $0.5 million for the years ended December 31, 2020 and 2019, respectively.
+Added: Advertising expense
+Added: totaled $ 115.9 million,
+Added: $ 48.2 million
+Added: and $ 0.5 million for the years ended December 31, 2021, 2020 and 2019, respectively.
and Development
and development expenses are charged to operations as incurred.
−Removed: Technology and development expenses consist primarily of payroll
−Removed: and related costs, benefits, rent and utilities, stock-based compensation, technical services, software expenses, and hosting
+Added: Technology and development expenses consist primarily of payroll and
+Added: related costs, benefits, rent and utilities, stock-based compensation, technical services, software expenses, and hosting expenses.
and Administrative
−Removed: and administrative expenses consist primarily of payroll and related costs, benefits, rent and utilities, stock-based compensation,
−Removed: corporate insurance, office expenses, professional fees, as well as travel, meals, and entertainment costs.
+Added: and administrative expenses consist primarily of payroll and related costs, benefits, rent and utilities, stock-based compensation, corporate
+Added: insurance, office expenses, professional fees, as well as travel, meals, and entertainment costs.
Company accounts for share-based payment awards exchanged for services at the estimated grant date fair value of the award.
−Removed: options issued under the Company’s long-term incentive plans are granted with an exercise price equal to no less than the
−Removed: market price of the Company’s stock at the date of grant and expire up to ten years from the date of grant.
−Removed: These options
−Removed: generally vest on the grant date or over a one- year period.
−Removed: Company estimates the fair value of stock option grants using the Black-Scholes option pricing model and the assumptions used
−Removed: in calculating the fair value of stock-based awards represent management’s best estimates and involve inherent uncertainties
−Removed: and the application of management’s judgment.
−Removed: Term - The expected term of options represents the period that the Company’s stock-based awards are expected to be outstanding
+Added: Stock options
+Added: issued under the Company’s long-term incentive plans are granted with an exercise price equal to no less than the market price
+Added: of the Company’s stock at the date of grant and expire up to ten years from the date of grant.
+Added: These options generally vest over
+Added: a four- year period.
+Added: Company estimates the fair value of stock option grants using the Black-Scholes option pricing model and the assumptions used in calculating
+Added: the fair value of stock-based awards represent management’s best estimates and involve inherent uncertainties and the application
+Added: of management’s judgment.
+Added: Term - The expected term of options represents the period that the Company’s stock-based awards are expected to be outstanding
based on the simplified method, which is the half-life from vesting to the end of its contractual term.
−Removed: The simplified method
−Removed: was used because the Company does not have sufficient historical exercise data to provide a reasonable basis for an estimate of
−Removed: expected term.
−Removed: Volatility - The Company historically has lacked company-specific historical and implied volatility information.
−Removed: it estimates its expected stock volatility based on the historical volatility of a publicly traded set of peer companies and expects
−Removed: to continue to do so until such time as it has adequate historical data regarding the volatility of its own traded stock price.
+Added: The simplified method was used
+Added: because the Company does not have sufficient historical exercise data to provide a reasonable basis for an estimate of expected term.
+Added: Volatility – The Company historically has lacked sufficient company specific historical and implied volatility information.
+Added: Therefore, it estimates its expected stock volatility based primarily on the historical volatility of a publicly traded set of peer companies
+Added: with consideration of the volatility of its own traded stock price.
Interest Rate - The Company bases the risk-free interest rate on the implied yield available on U.
−Removed: Treasury zero-coupon
−Removed: issues with an equivalent remaining term.
+Added: Treasury zero-coupon issues
+Added: with an equivalent remaining term.
Dividend - The Company has never declared or paid any cash dividends on its common shares and does not plan to pay cash dividends
1 unchanged sentence
Company accounts for forfeited awards as they occur.
−Removed: Company accounts for income taxes under the asset and liability method, in which deferred tax assets and liabilities are recognized
−Removed: for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets
−Removed: and liabilities and their respective tax bases and operating loss and tax credit carry forwards.
−Removed: Deferred tax assets and liabilities
−Removed: are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are
−Removed: expected to be recovered or settled.
−Removed: The effect on deferred tax assets and liabilities of a change in tax rates is recognized
−Removed: in operations in the period that includes the enactment date.
−Removed: A valuation allowance is required to the extent any deferred tax
−Removed: assets may not be realizable.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: Topic 740, Income Taxes, (“ASC 740”), also clarifies the accounting for uncertainty in income taxes recognized in
−Removed: an enterprise’s financial statements and prescribes a recognition threshold and measurement process for financial statement
−Removed: recognition and measurement of a tax position taken or expected to be taken in a tax return.
−Removed: For those benefits to be recognized,
−Removed: a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities.
−Removed: ASC 740 also provides guidance
−Removed: on derecognition, classification, interest and penalties, accounting in interim period, disclosure and transition.
−Removed: Company’s evaluation, it has been concluded that there are no significant uncertain tax positions requiring recognition
−Removed: in the Company’s consolidated financial statements.
−Removed: The Company believes that its income tax positions and deductions would
−Removed: be sustained on audit and does not anticipate any adjustments that would result in material changes to its financial position.
−Removed: Company accounts for the treasury stock using the cost method, which treats it as a reduction in stockholders’
−Removed: December 2020, the Company repurchased 800,000 shares of its common stock at par value.
+Added: Company accounts for income taxes under the asset and liability method, in which deferred tax assets and liabilities are recognized for
+Added: the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities
+Added: and their respective tax bases and operating loss and tax credit carry forwards.
+Added: Deferred tax assets and liabilities are measured using
+Added: enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered
+Added: The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that
+Added: includes the enactment date.
+Added: A valuation allowance is required to the extent any deferred tax assets may not be realizable.
+Added: Topic 740, Income Taxes, (“ASC 740”), also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s
+Added: financial statements and prescribes a recognition threshold and measurement process for financial statement recognition and measurement
+Added: of a tax position taken or expected to be taken in a tax return.
+Added: For those benefits to be recognized, a tax position must be more-likely-than-not
+Added: to be sustained upon examination by taxing authorities.
+Added: ASC 740 also provides guidance on derecognition, classification, interest and
+Added: penalties, accounting in interim period, disclosure and transition.
+Added: Based on the Company’s evaluation, it has been concluded that
+Added: there are no significant uncertain tax positions requiring recognition in the Company’s consolidated financial statements.
+Added: Company believes that its income tax positions and deductions would be sustained on audit and does not anticipate any adjustments that
+Added: would result in material changes to its financial position.
+Added: Company’s reporting currency is the U.S.
+Added: dollar while the functional currencies of non-U.S.
+Added: subsidiaries is determined based on
+Added: the primary economic environment in which the subsidiary operates.
+Added: The financial statements of non-U.S.
+Added: subsidiaries are translated into
+Added: United States dollars in accordance with ASC 830, Foreign Currency Matters , using period-end rates of exchange for assets and
+Added: liabilities, and average rates of exchange for the period for revenues, costs, and expenses and historical rates for equity.
+Added: adjustments resulting from the process of translating the local currency financial statements into U.S.
+Added: dollars are included in determining
+Added: other comprehensive income (loss).
Loss Per Share
−Removed: net loss per share is computed by dividing net loss available to common stockholders by the weighted average number of common
−Removed: shares outstanding during the period.
−Removed: Diluted net loss per common share excludes the potential impact of the Company’s convertible
−Removed: notes, convertible preferred stock, common stock options and warrants because their effect would be anti-dilutive.
+Added: net loss per share is computed by dividing net loss available to common stockholders by the weighted average number of common shares
+Added: outstanding during the period.
following table presents the calculation of basic and diluted net loss per share (in thousands, except per share data):
+Added: Schedule of Calculation of Basic and Diluted Net Loss Per Share
+Added: Years Ended December 31,
Basic loss per share:
+Added: $ ( 382,963 )
+Added: $ ( 599,392 )
net loss attributable to non-controlling interest
2 unchanged sentences
Net loss attributable to common stockholders
+Added: $ ( 382,837 )
+Added: $ ( 570,504 )
Shares used in computation:
1 unchanged sentence
Basic and diluted loss per share
−Removed: following common share equivalents are excluded from the calculation of weighted average common shares outstanding because their
−Removed: inclusion would have been anti-dilutive:
−Removed: Common stock purchase warrants
+Added: following common share equivalents are excluded from the calculation of weighted average common shares outstanding because their inclusion
+Added: would have been anti-dilutive:
+Added: Schedule of Anti-dilutive Securities Excluded from Computation of Earnings Per Share
+Added: Warrants to purchase common stock
Series AA convertible preferred shares
1 unchanged sentence
Stock options
+Added: Unvested restricted stock units
Convertible notes variable settlement feature
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: Adopted Accounting Pronouncements
−Removed: August 2018, the FASB issued ASU No.
−Removed: 2018-13, “Fair Value Measurement (Topic 820):
−Removed: Disclosure Framework-Changes to the
−Removed: Disclosure Requirements for Fair Value Measurement (“ASU 2018-13 ”).
−Removed: The amendments in ASU 2018-13 modify the disclosure
−Removed: requirements on fair value measurements based on the concepts in the Concepts Statement, including the consideration of costs
−Removed: and benefits.
−Removed: The amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable
−Removed: inputs used to develop Level 3 fair value measurements, and the narrative description of measurement uncertainty should be applied
−Removed: prospectively for only the most recent interim or annual period presented in the initial fiscal year of adoption.
−Removed: All other amendments
−Removed: should be applied retrospectively to all periods presented upon their effective date.
−Removed: The amendments are effective for all entities
−Removed: for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years.
−Removed: Early adoption is permitted,
−Removed: including adoption in an interim period.
−Removed: The Company adopted this standard on January 1, 2020 and the adoption did not have a
−Removed: material impact on the financial statements and related disclosures.
−Removed: December 2019, the FASB issued ASU No.
−Removed: 2019-12, “
−Removed: Income Taxes (Topic 740):
−Removed: Simplifying the Accounting for Income Taxes
−Removed: (“ASU 2019-12”
−Removed: ), which is intended to simplify various aspects related to accounting for income taxes.
−Removed: removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent
−Removed: This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December
−Removed: 15, 2020, with early adoption permitted.
−Removed: The Company adopted this standard on January 1, 2020 and the adoption did not have a
−Removed: material impact on the financial statements and related disclosures.
−Removed: July 2017, the FASB has issued a two-part ASU No.
−Removed: 2017-11, (i) Accounting for Certain Financial Instruments with Down Round
−Removed: Features and (ii) Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic
−Removed: Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception which simplifies the accounting
−Removed: for certain financial instruments with down round features, a provision in an equity-linked financial instrument (or embedded
−Removed: feature) that provides a downward adjustment of the current exercise price based on the price of future equity offerings.
−Removed: effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December
−Removed: Early adoption is permitted.
−Removed: The Company adopted this standard on its consolidated financial statements and disclosures
−Removed: as of January 1, 2019.
−Removed: The adoption of ASU 2017-11 did not have a material impact on its consolidated financial statements.
Issued Accounting Standards
−Removed: June 2016, the FASB issued ASU 2016-13, “Financial Instruments –
−Removed: Credit Losses”
−Removed: The ASU sets forth a
−Removed: “current expected credit loss”
−Removed: (“CECL”) model which requires the Company to measure all expected credit
−Removed: losses for financial instruments held at the reporting date based on historical experience, current conditions, and reasonable
−Removed: supportable forecasts.
−Removed: This replaces the existing incurred loss model and is applicable to the measurement of credit losses on
−Removed: financial assets measured at amortized cost and applies to some off-balance sheet credit exposures.
−Removed: This ASU was effective for
−Removed: fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, with early adoption permitted.
−Removed: Recently, the FASB issued the final ASU to delay adoption for smaller reporting companies to calendar year 2023.
−Removed: of this ASU will not have a material impact on the consolidated financial statements and related disclosures.
+Added: June 2016, the FASB issued ASU 2016-13, “Financial Instruments - Credit Losses.” The ASU sets forth
+Added: a “current expected credit loss” model which requires the Company to measure all expected credit losses for financial instruments
+Added: held at the reporting date based on historical experience, current conditions, and reasonable supportable forecasts.
+Added: This replaces the
+Added: existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost and
+Added: applies to some off-balance sheet credit exposures.
+Added: This ASU was effective for fiscal years beginning after December 15, 2019, including
+Added: interim periods within those fiscal years, with early adoption permitted.
+Added: Recently, the FASB issued the final ASU to delay adoption for
+Added: smaller reporting companies to calendar year 2023.
+Added: The Company intends to adopt this ASU in January 2022.
+Added: The adoption of this ASU will
+Added: not have a material impact on the Company’s consolidated financial statements and related disclosures.
+Added: Company continually assesses any new accounting pronouncements to determine their applicability.
+Added: When it is determined that a new accounting
+Added: pronouncement affects the Company’s financial reporting, the Company undertakes a study to determine the consequences of the change
+Added: to its financial statements and assures that there are proper controls in place to ascertain that the Company’s financial statements
+Added: properly reflect the change.
August 2020, the FASB issued ASU No.
−Removed: 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives
−Removed: and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40):
−Removed: Accounting for Convertible Instruments and Contracts
−Removed: in an Entity’s Own Equity , which simplifies accounting for convertible instruments by removing major separation models
−Removed: required under current GAAP.
−Removed: The ASU removes certain settlement conditions that are required for equity contracts to qualify for
−Removed: the derivative scope exception and it also simplifies the diluted earnings per share calculation in certain areas.
−Removed: effective for annual reporting periods beginning after December 15, 2021, including interim periods within those fiscal years.
−Removed: Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020.
−Removed: This update permits the use of
−Removed: either the modified retrospective or fully retrospective method of transition.
−Removed: The Company is currently evaluating the impact
−Removed: this ASU will have on its consolidated financial statements and related disclosures.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: AG acquisition
−Removed: August 15, 2019, the Company acquired 100% of the issued and outstanding capital stock of Facebank AG in exchange for 2,500,000
−Removed: shares of common stock, par value $0.0001 per share, of the Company.
−Removed: The acquisition was accounted for using the acquisition method
−Removed: The fair value of the Company’s common stock transferred as consideration in the acquisition was $20.0 million,
−Removed: which was determined using the closing price of the Company’s stock as traded on the OTC.
−Removed: Facebank AG is a privately-owned
−Removed: Swiss holding company which, at the time of acquisition, owned a minority interest in Nexway AG, and had entered into a binding
−Removed: agreement to acquire an aggregate 62.3% majority interest in Nexway AG.
−Removed: On September 16, 2019, Facebank AG completed its acquisition
−Removed: of a majority interest in Nexway AG, which is further discussed below.
−Removed: Facebank AG also owns 100% of SAH, a French joint stock
−Removed: company and investor in the global luxury, entertainment and celebrity focused industries that directly or indirectly holds investments
−Removed: in multiple other subsidiaries.
−Removed: Price Allocation
−Removed: following table summarizes the allocation of the purchase price to the assets acquired and liabilities assumed for the Facebank
−Removed: AG acquisition (in thousands):
−Removed: Accounts receivable
−Removed: Property and equipment
−Removed: Financial assets as fair value
−Removed: Intangible assets –
−Removed: customer relationships
−Removed: Intangible assets –
−Removed: intellectual property
−Removed: Intangible assets –
−Removed: trade names and trademarks
−Removed: Accounts payable
−Removed: Accrued expenses
−Removed: Deferred taxes
−Removed: Long-term borrowings
−Removed: Stock purchase price
−Removed: liabilities assumed in the acquisition include long-term borrowings with an acquisition-date fair value of $22.9 million.
−Removed: was the borrower under a EUR 20.0 million bond due March 31, 2024 and an interest rate of 7%.
−Removed: The principal amount outstanding
−Removed: under the borrowing was EUR 14.5 million, and EUR 16.7 million at August 15, 2019 (acquisition date) and December 31, 2019.
−Removed: August 15, 2019, SAH was also the borrower under a EUR 5.0 million term loan with Highlight Finance Corp.
−Removed: as the lender and an
−Removed: interest rate of 4.0%.
−Removed: The term loan was effectively settled as part of Facebank AG’s acquisition of Nexway AG and Highlight
−Removed: Finance Corp.
−Removed: on September 19, 2019 and is not outstanding at December 31, 2020 and 2019.
−Removed: Refer to the following section for further
−Removed: discussion on the acquisition of Nexway AG and Highlight Finance Corp.
−Removed: AG Acquisition
−Removed: September 16, 2019, Facebank AG, a wholly owned subsidiary of the Company, acquired 333,420 shares, or approximately 51%, of Nexway
−Removed: and 35,000 shares, or approximately 70%, of Highlight Finance Corp.
−Removed: (“HFC”) (the “Nexway AG Acquisition”).
−Removed: Prior to the acquisition, Facebank AG owned 74,130 shares of Nexway, representing approximately 11.3% of the outstanding common
−Removed: shares of Nexway.
−Removed: Nexway is a Karlsruhe-based and Germany-listed software and solutions company, which provides a subscription-based
−Removed: platform for the monetization of intellectual property, principally for entertainment, games and security software companies,
−Removed: through its proprietary merchant presence in 180 different countries.
−Removed: HFC is a British Virgin Islands company with a EUR 15.0
−Removed: million term bond facility issued and outstanding as of the acquisition date.
−Removed: acquisition was accounted for using the acquisition method accounting.
−Removed: The aggregate consideration of approximately ($5.3 million)
−Removed: equaled the sum of cash paid ($2.2 million), the fair value of bonds issued ($1.8 million), and the fair value of the Nexway shares
−Removed: previously owned by Facebank AG ($1.1 million), less the fair value of Facebank AG debt effectively settled as a result of the
−Removed: acquisition ($10.4 million).
−Removed: Goodwill related to the Nexway AG Acquisition is not deductible for tax purposes.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: Price Allocation
−Removed: following table summarizes the allocation of the purchase price to the assets acquired, liabilities assumed and noncontrolling
−Removed: interest for the Nexway AG Acquisition (in thousands):
−Removed: Accounts receivable
−Removed: Prepaid expenses
−Removed: Property and equipment
−Removed: Intangible assets –
−Removed: customer relationships
−Removed: Intangible assets –
−Removed: intellectual property
−Removed: Intangible assets –
−Removed: trade names and trademarks
−Removed: Right-of-use assets
−Removed: Accounts payable
−Removed: Accrued expenses
−Removed: Current portion of lease liability
−Removed: Deferred income taxes
−Removed: Other long-term liabilities
−Removed: Lease liability
−Removed: Long-term borrowings
−Removed: Noncontrolling interests
−Removed: Consideration transferred
−Removed: liabilities assumed in the acquisition include long-term borrowings with an acquisition-date fair value of $24.6 million.
−Removed: AG was the borrower of EUR 12.0 million secured notes, of which EUR 7.5 million was outstanding upon the acquisition on
−Removed: September 19, 2019.
−Removed: The Nexway borrowing has a maturity date of September 8, 2023 and interest rate of 6.5%.
−Removed: borrower under a EUR 15.0 million bond due April 30, 2024 and an interest rate of 4%.
−Removed: discussed in Note 7, the Facebank AG and Nexway businesses were disposed of in 2020.
−Removed: The results of the operations of Facebank
−Removed: AG and Nexway were not material to the consolidated financial statements of fuboTV Inc.
−Removed: for the year-ended December 31, 2020.
−Removed: following unaudited pro forma financial information for the year ended December 31, 2019 presents combined results of operations
−Removed: as if the Nexway AG acquisition had occurred on January 1, 2019 (in thousands except per share data):
−Removed: December 31, 2019
−Removed: Operating revenues
−Removed: Proforma EPS - basic and diluted
+Added: 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts
+Added: in Entity’s Own Equity (Subtopic 815-40):
+Added: Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity,
+Added: which simplifies accounting for convertible instruments by eliminating the requirement to separately account for an embedded conversion
+Added: feature as an equity component in certain circumstances.
+Added: A convertible debt instrument will be reported as a single liability instrument
+Added: with no separate accounting for an embedded conversion feature unless separate accounting is required for an embedded conversion feature
+Added: as a derivative or under the substantial premium model.
+Added: The ASU simplifies the diluted earnings per share calculation by requiring that
+Added: an entity use the if-converted method and that the effect of potential share settlement be included in diluted earnings per share calculations.
+Added: Further, the ASU requires enhanced disclosures about convertible instruments.
+Added: The ASU also removes certain settlement conditions that
+Added: are required for equity contracts to qualify for the derivative scope exception.
+Added: The ASU is effective for annual reporting periods beginning
+Added: after December 15, 2021, including interim periods within those fiscal years.
+Added: Early adoption is permitted, but no earlier than fiscal
+Added: years beginning after December 15, 2020.
+Added: This update permits the use of either the modified retrospective or fully retrospective method
+Added: of transition.
+Added: The Company will adopt the ASU on January 1, 2022
+Added: using the modified retrospective method.
+Added: Consequently, financial information was not updated, and the disclosures required under the ASU
+Added: were not provided for dates and periods before January 1, 2022.
+Added: Upon adoption at January 1, 2022, the Company will make certain adjustments
+Added: in our consolidated balance sheet as related to the 2026 Convertible Notes (see Note 11) which consists of an increase of $ 75.3
+Added: million in Convertible notes, net of discount, a net decrease of $ 87.9
+Added: million in Additional paid-in capital and a net decrease of $ 12.6
+Added: million in Accumulated deficit.
+Added: Additionally, from January 1, 2022, as related to the 2026 Convertible Notes (see Note
+Added: 11) we will no longer incur non-cash interest expense for the amortization of debt discount related to the previously separated equity
+Added: 4 - Acquisitions
April 1, 2020, we completed the Merger, as described in Note 1.
−Removed: In accordance with the terms of the Merger Agreement, all of the
−Removed: capital stock of fuboTV Pre-Merger was converted, at a stock exchange ratio of 1.82, into the right to receive 32,324,362 shares
−Removed: of Series AA Convertible Preferred Stock, a newly-created class of our Preferred Stock.
−Removed: Pursuant to the Series AA Certificate
−Removed: of Designation, each share of Series AA Convertible Preferred Stock is convertible into two shares of the Company’s common
−Removed: stock only in connection with the sale of such shares on an arms’-length basis either pursuant to an exemption from registration
−Removed: under Rule 144 promulgated under the Securities Act or pursuant to an effective registration statement under the Securities Act.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: addition, each outstanding option to purchase shares of common stock of fuboTV Pre-Merger was assumed by FaceBank Pre-Merger and
−Removed: converted into options to acquire FaceBank Pre-Merger’s common stock at a stock exchange ratio of 3.64.
−Removed: In accordance with
−Removed: the terms of the Merger Agreement, the Company assumed 8,051,098 stock options issued and outstanding under the fuboTV Pre-Merger’s
−Removed: 2015 Equity Incentive Plan (the “2015 Plan”) with a weighted-average exercise price of $1.32 per share.
−Removed: From and after
−Removed: the Effective Time, such options may be exercised for shares of the Company’s common stock under the terms of the 2015 Plan.
−Removed: purchase price for the merger was determined to be $576.1 million, which consists of (i) $530.1 million market value ($8.20 per
−Removed: share stock price of the Company as of April 1, 2020) of 64.6 million common shares (on an as-converted basis), (ii) $36.0 million
−Removed: related to the fair value of outstanding options vested prior to the Merger and (iii) $10.0 million related to the effective settlement
−Removed: of a preexisting loan receivable from fuboTV Pre-Merger.
−Removed: No gain or loss was recognized on the settlement as the loan was effectively
−Removed: settled at the recorded amount.
+Added: In accordance with the terms of the Merger Agreement, all of the capital
+Added: stock of fuboTV Pre-Merger was converted, at a stock exchange ratio of 1.82 , into the right to receive 32,324,362 shares of Series AA
+Added: Convertible Preferred Stock, a newly-created class of our Preferred Stock.
+Added: Pursuant to the Series AA Certificate of Designation, each
+Added: share of Series AA Convertible Preferred Stock is convertible into two shares of the Company’s common stock only in connection
+Added: with the sale of such shares on an arms’-length basis either pursuant to an exemption from registration under Rule 144 promulgated
+Added: under the Securities Act or pursuant to an effective registration statement under the Securities Act.
+Added: addition, each outstanding option to purchase shares of common stock of fuboTV Pre-Merger was assumed by FaceBank Pre-Merger and converted
+Added: into options to acquire FaceBank Pre-Merger’s common stock at a stock exchange ratio of 3.64 .
+Added: In accordance with the terms of the
+Added: Merger Agreement, the Company assumed 8,051,098 stock options issued and outstanding under the fuboTV Pre-Merger’s 2015 Equity
+Added: Incentive Plan (the “2015 Plan”) with a weighted-average exercise price of $1.32 per share.
+Added: From and after the Effective
+Added: Time, such options may be exercised for shares of the Company’s common stock under the terms of the 2015 Plan.
+Added: purchase price for the merger was determined to be $ 576.1 million, which consists of (i) $ 530.1 million market value ($ 8.20 per share
+Added: stock price of the Company as of April 1, 2020) of 64.6 million common shares (on an as-converted basis), (ii) $ 36.0 million related
+Added: to the fair value of outstanding options vested prior to the Merger and (iii) $ 10.0 million related to the effective settlement of a
+Added: preexisting loan receivable from fuboTV Pre-Merger.
+Added: No gain or loss was recognized on the settlement as the loan was effectively settled
+Added: at the recorded amount.
Transaction costs of $ 0.9 million were expensed as incurred.
Company accounted for the Merger as a business combination under the acquisition method of accounting.
−Removed: FaceBank Pre-Merger was
−Removed: determined to be the accounting acquirer based upon the terms of the Merger Agreement and other factors including:
−Removed: Pre-Merger’s stockholders owned approximately 57% of the voting common shares of the combined company immediately following
−Removed: the closing of the Merger (54% assuming the exercise of all vested stock options as of the closing of the transaction) and (ii)
−Removed: directors appointed by FaceBank Pre-Merger would hold a majority of board seats in the combined company.
−Removed: following table presents the allocation of the purchase price to the net assets acquired, inclusive of intangible assets, with
−Removed: the excess fair value recorded to goodwill.
−Removed: The goodwill, which is not deductible for tax purposes, is attributable to the assembled
−Removed: workforce of fuboTV Pre-Merger, planned growth in new markets, and synergies expected to be achieved from the combined operations
−Removed: of FaceBank Pre-Merger and fuboTV Pre-Merger.
−Removed: The goodwill established was included within a new fuboTV reporting unit.
−Removed: the year ended December 31, 2020, the Company continued finalizing its valuations of the assets acquired and liabilities assumed
−Removed: in the April 1, 2020 acquisition of fuboTV based on new information obtained about facts and circumstances that existed as of
−Removed: the acquisition date.
−Removed: During the year ended December 31, 2020, the Company recorded measurement period adjustments, reducing its
−Removed: acquisition date goodwill by approximately $84.5 million primarily to increase the net deferred tax assets based on a final assessment
−Removed: of the realizability of deferred tax assets acquired in the merger and the resulting impact on the Company’s valuation allowance
−Removed: of its deferred tax assets.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: FaceBank Pre-Merger was determined
+Added: to be the accounting acquirer based upon the terms of the Merger Agreement and other factors including:
+Added: (i) FaceBank Pre-Merger’s
+Added: stockholders owned approximately 57 % of the voting common shares of the combined company immediately following the closing of the Merger
+Added: (54% assuming the exercise of all vested stock options as of the closing of the transaction) and (ii) directors appointed by FaceBank
+Added: Pre-Merger would hold a majority of board seats in the combined company.
+Added: following table presents the allocation of the purchase price to the net assets acquired, inclusive of intangible assets, with the excess
+Added: fair value recorded to goodwill.
+Added: The goodwill, which is not deductible for tax purposes, is attributable to the assembled workforce of
+Added: fuboTV Pre-Merger, planned growth in new markets, and synergies expected to be achieved from the combined operations of FaceBank Pre-Merger
+Added: and fuboTV Pre-Merger.
+Added: The goodwill established was included within the streaming reporting unit.
+Added: Schedule of Assets Acquired and Liabilities Assumed
Assets acquired:
2 unchanged sentences
Prepaid expenses and other current assets
−Removed: Property & equipment
+Added: Property and equipment, net
Restricted cash
14 unchanged sentences
fair values of the intangible assets acquired were determined using the income and cost approaches.
−Removed: The fair value measurements
−Removed: were primarily based on significant inputs that are not observable in the market and thus represent Level 3 measurements as defined
+Added: The fair value measurements were
+Added: primarily based on significant inputs that are not observable in the market and thus represent Level 3 measurements as defined in ASC
The relief from royalty method was used to value the software and technology and tradenames.
−Removed: The relief from royalty
−Removed: method is an application of the income method and estimates fair value for an asset based on the expected cost to license a similar
−Removed: asset from a third-party.
−Removed: Projected cash flows are discounted at a required rate of return that reflects the relative risk of
−Removed: achieving the cash flow and the time value of money.
−Removed: The cost approach, which estimates value by determining the current cost
−Removed: of replacing an asset with another of equivalent economic utility, was used for customer relationships.
−Removed: The cost to replace a
−Removed: given asset reflects the estimated reproduction or replacement cost for these customer related assets.
−Removed: The estimated useful lives
−Removed: and fair value of the intangible assets acquired are as follows (in thousands):
+Added: The relief from royalty method is an
+Added: application of the income method and estimates fair value for an asset based on the expected cost to license a similar asset from a third-party.
+Added: Projected cash flows are discounted at a required rate of return that reflects the relative risk of achieving the cash flow and the time
+Added: value of money.
+Added: The cost approach, which estimates value by determining the current cost of replacing an asset with another of equivalent
+Added: economic utility, was used for customer relationships.
+Added: The cost to replace a given asset reflects the estimated reproduction or replacement
+Added: cost for these customer related assets.
+Added: estimated useful lives and fair value of the intangible assets acquired are as follows (in thousands):
+Added: Schedule of Estimated Useful Lives and Fair Value of the Intangible Assets Acquired
Software and technology
Customer relationships
−Removed: deferred tax assets represent the deferred tax impact associated with the differences in book and tax basis, including incremental
−Removed: differences created from the purchase price allocation and acquired net operating losses.
−Removed: Deferred taxes associated with estimated
−Removed: fair value adjustments reflect an estimated blended federal and state tax rate, net of tax effects on state valuation allowances.
−Removed: For balance sheet purposes, where U.S.
+Added: deferred tax assets represent the deferred tax impact associated with the differences in book and tax basis, including incremental differences
+Added: created from the purchase price allocation and acquired net operating losses.
+Added: Deferred taxes associated with estimated fair value adjustments
+Added: reflect an estimated blended federal and state tax rate, net of tax effects on state valuation allowances.
+Added: For balance sheet purposes,
tax rates were used, rates were based on recently enacted U.S.
−Removed: The effective tax
−Removed: rate of the combined company could be significantly different (either higher or lower) depending on post-merger activities, including
−Removed: cash needs, the geographical mix of income, and changes in tax law.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: following unaudited pro forma consolidated results of operations assume that the acquisition of fuboTV Pre-Merger was completed
−Removed: as of January 1, 2019 (in thousands):
−Removed: Years ended December 31,
−Removed: Total revenues
−Removed: Net loss attributable to common stockholders
−Removed: forma data may not be indicative of the results that would have been obtained had these events occurred at the beginning of the
−Removed: periods presented, nor is it intended to be a projection of future results.
+Added: The effective tax rate of the combined company could
+Added: be significantly different (either higher or lower) depending on post-merger activities, including cash needs, the geographical mix of
+Added: income, and changes in tax law.
+Added: February 26, 2021, the Company consummated the acquisition of Vigtory, Inc., (“Vigtory”) a sports betting and interactive
+Added: gaming company, as a result of the merger of fuboBet Inc., a wholly-owned subsidiary of the Company, into Vigtory, whereby Vigtory continued
+Added: as the surviving corporation (the “Vigtory Acquisition”) and its name was changed to Fubo Gaming Inc.
+Added: purchase price of the Vigtory Acquisition was determined to be $ 10.3 million, including $ 1.7 million of Vigtory’s outstanding convertible
+Added: notes and other liabilities settled by the Company on the closing date.
+Added: The Vigtory Acquisition consideration does not include $ 26.9
+Added: million fair value of common shares issued to former employee shareholders of Vigtory subject to vesting over future service periods.
+Added: Company accounted for the Vigtory Acquisition as a business combination under the acquisition method of accounting.
+Added: As such, the purchase
+Added: price was allocated to the net assets acquired with any excess recorded to goodwill.
+Added: The net assets and liabilities assumed were immaterial
+Added: and substantially all of the consideration was allocated to goodwill.
+Added: Goodwill, which is not deductible for tax purposes, primarily represents
+Added: the benefits expected to result from the assembled workforce of Vigtory.
+Added: The Company allocated goodwill to its online wagering segment.
+Added: The results of the Vigtory Acquisition are included in the Company’s operations from February 26, 2021 in the online wagering
+Added: Company recognized $ 0.4 million of acquisition-related costs for the Vigtory Acquisition that were expensed as incurred during the year
+Added: ended December 31, 2021.
+Added: These costs are included in general and administrative expense in the consolidated statement of operations and
+Added: comprehensive loss.
+Added: December 1, 2021, the Company acquired 100 %
+Added: of Edisn Inc.
+Added: (“Edisn”), an AI-powered computer vision platform with patent-pending video recognition technologies based
+Added: in Bangalore, India, for approximately $ 14.4
+Added: million (“Edisn Acquisition”).
+Added: The consideration paid was cash of $ 6.1
+Added: million and 464,700
+Added: shares of the Company’s common stock with a fair value of $ 8.3
+Added: million as of the date of closing.
+Added: The Company accounted for the Edisn Acquisition as a business combination under the acquisition
+Added: method of accounting.
+Added: As such, the purchase price was allocated to the net assets acquired with any excess recorded to goodwill as
+Added: follows (in thousands):
+Added: Schedule of Assets Acquired and Liabilities Assumed
+Added: Assets acquired:
+Added: Prepaid and other current assets
+Added: Property and equipment, net
+Added: Intangible assets
+Added: Total assets acquired
+Added: Liabilities assumed:
+Added: Deferred income taxes
+Added: Accrued expenses and other current liabilities
+Added: Total liabilities assumed
+Added: Net assets acquired
+Added: Goodwill, which is not deductible for tax purposes, primarily represents
+Added: the benefits expected to result from the assembled workforce of Edisn.
+Added: The Company allocated the goodwill to its streaming segment.
+Added: The Company recognized $ 0.7 million of acquisition-related
+Added: costs for the Edisn Acquisition that were expensed as incurred during the year ended December 31, 2021.
+Added: These costs are included in general
+Added: and administrative expense in the consolidated statement of operations and comprehensive loss.
+Added: estimated useful lives and fair value of the intangible assets acquired are as follows:
+Added: Schedule of Estimated Useful Lives and Fair Value of the Intangible Assets Acquired
+Added: Software and technology
+Added: December 6, 2021, the Company acquired approximately
+Added: of the equity interests in Molotov S.A.S (“Molotov”), a television streaming platform located in France, for € 101.7
+Added: million or $ 115.0
+Added: million (“Molotov Acquisition”).
+Added: The consideration paid in cash totaled € 14.4
+Added: million or $ 16.3
+Added: million, and the issuance of 5.7
+Added: million shares of the Company’s common
+Added: stock with a fair value of approximately $ 98.8
+Added: Molotov is included in the streaming
+Added: segment and its contribution to revenue and operating loss during the year ended December 31, 2021 was $ 1.4
+Added: million and $ 8.1
+Added: million, respectively.
+Added: Acquisition was accounted for using the acquisition method of accounting in accordance with ASC 805, which requires recognition of
+Added: assets acquired and liabilities assumed at their respective fair values on the date of acquisition.
+Added: As of December 31, 2021, the
+Added: Company has completed a preliminary allocation of the purchase consideration.
+Added: The Company is gathering information to assess the completeness and accuracy of certain
+Added: liabilities and related accounts, and therefore the allocation of the purchase price cannot be finalized as of December 31, 2021.
+Added: The Company expects to finalize the valuation of these assets and liabilities, and consideration transferred, as soon as
+Added: Any changes to the preliminary estimates of the fair value of the assets acquired and liabilities assumed will be
+Added: recorded as adjustments to those assets and liabilities and residual amounts will be allocated to goodwill.
+Added: necessary adjustments will be finalized within one year from the date of acquisition (in thousands):
+Added: of Assets Acquired and Liabilities Assumed
+Added: Assets acquired:
+Added: Accounts receivable, net
+Added: Prepaid and other current assets
+Added: Property and equipment, net
+Added: Other non-current assets
+Added: Intangible assets
+Added: Total assets acquired
+Added: Liabilities assumed:
+Added: Accounts payable
+Added: Accrued expenses and other current liabilities
+Added: Deferred revenue
+Added: Long-term borrowings - current portion
+Added: Total liabilities assumed
+Added: Net assets acquired
+Added: Goodwill, which is not deductible for tax purposes,
+Added: primarily represents the benefits expected to result from the assembled workforce of Molotov.
+Added: The Company allocated the goodwill to its streaming segment.
+Added: Company recognized $ 2.7 million of acquisition-related costs for the Molotov Acquisition that were expensed as incurred during the year
+Added: ended December 31, 2021.
+Added: These costs are included in general and administrative expense in the consolidated statement of operations and
+Added: comprehensive loss.
+Added: preliminary estimated useful lives and fair value of the intangible assets acquired are as follows:
+Added: Schedule of Estimated Useful Lives and Fair Value of the Intangible Assets Acquired
+Added: Customer relationships
+Added: Software and technology
5 - Revenue from Contracts with Customers
Disaggregated
−Removed: following table presents the Company’s revenues disaggregated into categories based on the nature of such revenues (in thousands):
−Removed: Year Ended December 31
−Removed: Subscriptions
−Removed: Advertisements
−Removed: Software licenses, net –
−Removed: Nexway eCommerce Solutions
−Removed: Total revenue
−Removed: were no losses recognized related to any receivables arising from the Company’s contracts with customers for the year ended
−Removed: December 31, 2020 and 2019.
−Removed: the year ended December 31, 2020 and 2019, the Company did not recognize material bad-debt expense and there were no material
−Removed: contract assets recorded on the accompanying consolidated balance sheet as of December 31, 2020 and 2019.
+Added: following table presents the Company’s revenues disaggregated into categories based on the nature of such revenues (in thousands):
+Added: Schedule of Disaggregated Revenue
+Added: Years Ended December 31,
+Added: Software licenses, net
+Added: Total revenues
+Added: were no losses recognized related to any receivables arising from the Company’s contracts with customers for the year ended December
+Added: 31, 2021 and 2020.
+Added: the year ended December 31, 2021 and 2020, the Company did not recognize material bad-debt expense and there were no material contract
+Added: assets recorded on the accompanying consolidated balance sheet as of December 31, 2021 and 2020.
contract liabilities primarily relate to upfront payments and consideration received from customers for subscription services.
−Removed: As of December 31, 2020, the Company’s contract liabilities totaled approximately $17.4 million and are recorded as deferred
−Removed: revenue on the accompanying consolidated balance sheet.
−Removed: There were no contract liabilities recorded as of December 31, 2019.
+Added: December 31, 2021 and 2020, the Company’s contract liabilities totaled $ 44.3 million and $ 17.4 million, respectively,
+Added: and are recorded as deferred revenue on the accompanying consolidated balance sheets.
price allocated to remaining performance obligations
−Removed: Company does not disclose the transaction price allocated to remaining performance obligations since subscription and advertising
−Removed: contracts have an original expected term of one year or less.
+Added: Company does not disclose the transaction price allocated to remaining performance obligations since subscription and advertising contracts
+Added: have an original expected term of one year or less.
6 - Property and equipment, net
and equipment, net, is comprised of the following (in thousands):
+Added: Schedule of Property and Equipment, Net
+Added: December 31, 2021
+Added: December 31, 2020
Furniture and fixtures
1 unchanged sentence
Leasehold improvements
+Added: Property and Equipment, gross
Accumulated depreciation
Total property and equipment, net
−Removed: expense totaled approximately $0.4 million for the year ended December 31, 2020.
−Removed: Depreciation expense totaled $0.1 million for
−Removed: the year ended December 31, 2019.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: FaceBank AG and Nexway –
−Removed: its ownership in FaceBank AG, the Company had an equity investment of 62.3% in Nexway AG (“Nexway”), which it acquired
−Removed: beginning on August 15, 2019 and on September 16, 2019.
−Removed: The equity investment in Nexway was a controlling financial interest and
−Removed: the Company consolidated its investment in Nexway under ASC 810, Consolidation.
−Removed: March 31, 2020, the Company relinquished approximately 20% of the total Nexway shareholder votes associated with its investment,
−Removed: which reduced the Company’s voting interest in Nexway to 42.6%.
−Removed: As a result of the Company’s loss of control in Nexway,
−Removed: the Company deconsolidated Nexway as of March 31, 2020 as it no longer had a controlling financial interest.
−Removed: deconsolidation of Nexway resulted in a loss of approximately $11.9 million calculated as follows (in thousands):
+Added: expense totaled $ 1.0 million,
+Added: $ 0.4 million,
+Added: and $ 0.1 million for the years ended December 31,
+Added: 2021, 2020, and 2019 respectively.
+Added: 7 – FaceBank AG and Nexway – Disposition
+Added: its ownership in FaceBank AG, the Company had an equity investment of 62.3 % in Nexway AG (“Nexway”), which it acquired beginning
+Added: on August 15, 2019 and on September 16, 2019.
+Added: The equity investment in Nexway was a controlling financial interest and the Company consolidated
+Added: its investment in Nexway under ASC 810, Consolidation.
+Added: March 31, 2020, the Company relinquished approximately 20 % of the total Nexway shareholder votes associated with its investment, which
+Added: reduced the Company’s voting interest in Nexway to 42.6 % .
+Added: As a result of the Company’s loss of control in Nexway, the Company
+Added: deconsolidated Nexway as of March 31, 2020 as it no longer had a controlling financial interest.
+Added: deconsolidation of Nexway resulted in a loss of $ 11.9 million calculated as follows (in thousands):
+Added: of Deconsolidation of Nexway
Accounts receivable
10 unchanged sentences
Foreign currency translation adjustment
−Removed: Loss before fair value –
−Removed: investment in Nexway
+Added: Loss before fair value – investment in Nexway
fair value of shares owned by the Company
Loss on deconsolidation of Nexway
−Removed: the quarter ended September 30, 2020, the Company sold 100% of its ownership interest in Facebank AG and its remaining investment
−Removed: in Nexway to the former owners and recognized a gain on sale of its investment of approximately $7.6 million, which is included
−Removed: as a gain on the sale of assets, a component of other income (expense) on the accompanying consolidated statement of operations.
−Removed: following table represents the net carrying value of the Company’s investment in Facebank AG and Nexway and the related gain on
+Added: the quarter ended September 30, 2020, the Company sold 100 %
+Added: of its ownership interest in Facebank AG and
+Added: its remaining investment in Nexway to the former owners and recognized a gain on sale of its investment of $ 7.6
+Added: million, which is included as a gain on the sale
+Added: of assets, a component of other income (expense) on the accompanying consolidated statement of operations and comprehensive loss.
+Added: following table represents the net carrying value of the Company’s investment in Facebank AG and Nexway and the related gain on
sale of its investment (in thousands):
+Added: Schedule of Net Carrying Value of Investment and Related Gain on Sale of Investment
Investment in Nexway
4 unchanged sentences
Gain on sale of investment in Facebank AG
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
8 - Intangible Assets and Goodwill
−Removed: table below summarizes the Company’s intangible assets at December 31, 2020 and 2019 (in thousands):
+Added: the year ended December 31, 2021, the Company capitalized $ 19.1
+Added: million for intangible assets, consisting of
+Added: million for gaming licenses pursuant to market
+Added: access agreements entered into in order to conduct sports wagering operations in the states of Arizona and Iowa, and $ 4.1
+Added: million for software and technology.
+Added: in the $ 15.0
+Added: million capitalized for gaming licenses, the
+Added: Company paid $ 4.4
+Added: million for upfront and license fees, and recorded
+Added: million for future minimum royalty payments,
+Added: with the corresponding liability recorded to accrued expenses and other current liabilities and other long-term liabilities on the accompanying
+Added: consolidated balance sheet.
+Added: As of December 31, 2021, the Company paid $ 0.1
+Added: million of royalty payments (See Note 16).
+Added: Amortization of gaming licenses and market access agreements commence upon completion of the required regulatory approvals and launch
+Added: of operations in each respective state.
+Added: table below summarizes the Company’s intangible assets at December 31, 2021 and 2020 (in thousands):
+Added: Schedule of Intangible Assets
+Added: Weighted Average Remaining
December 31, 2021
−Removed: Average Remaining Life (Years)
Intangible Assets
−Removed: Intangible Asset Impairment
Accumulated Amortization
−Removed: Human animation technologies
−Removed: Trademark and trade names
−Removed: Animation and visual effects technologies
−Removed: Digital asset library
−Removed: Intellectual Property
Customer relationships
−Removed: fuboTV tradename
Software and technology
+Added: Gaming licenses and market access fees
December 31, 2020
−Removed: Useful Lives (Years)
−Removed: Average Remaining Life (Years)
+Added: Remaining Life
Intangible Assets
−Removed: Intangible Asset Impairment
+Added: Asset Impairment
Accumulated Amortization
2 unchanged sentences
Animation and visual effects technologies
−Removed: Digital likeness development
+Added: Digital asset library
Intellectual property
Customer relationships
−Removed: intangible assets are being amortized over their respective original useful lives, which range from 2 to 11 years.
−Removed: recorded amortization expense related to the above intangible assets of approximately $43.6 million and $20.8 million for the
−Removed: years ended December 31, 2020 and 2019, respectively.
−Removed: As noted above, the Company recorded an impairment charge of $100.3 million
−Removed: and $8.6 million during the years ended December 31, 2020 and 2019, respectively.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: estimated future amortization expense associated with intangible assets is as follows (in thousands):
+Added: fuboTV tradename
+Added: Software and technology
+Added: intangible assets are being amortized over their respective original useful lives, which range from two to nine years.
+Added: The Company recorded
+Added: amortization expense of $ 36.9
+Added: million, $ 43.6
+Added: million, and $ 20.8
+Added: million for the years ended December 31, 2021,
+Added: 2020 and 2019 including amortization related to impaired intangible assets as described below.
+Added: Company performed a valuation of its intangible assets of the Facebank reporting unit as of September 30, 2020.
+Added: The Company determined
+Added: that the carrying value of the intangible assets exceeded their fair value and recorded an impairment charge of $ 100.3
+Added: million during the year ended December
+Added: During the year ended December 31, 2019 the Company
+Added: determined, that because of the continuing losses and poor financial condition of Nexway AG, the intangible assets acquired in the acquisition
+Added: of Nexway AG were required to be impaired in full and recorded an impairment charge of $ 8.6 million.
+Added: estimated future amortization expense associated with intangible assets (excluding gaming licenses and market access fees) is as follows
+Added: (in thousands):
+Added: Schedule of Intangible Assets Amortization Expense
Future Amortization
−Removed: following table is a summary of the changes to goodwill for the year ended December 31, 2020 and 2019 (in thousands):
+Added: Market Access Agreements
+Added: the year ended December 31, 2021, the Company paid $ 39.8 million for gaming licenses pursuant to market access agreements
+Added: which had not yet commenced operations as of December 31, 2021.
+Added: The $ 39.8 million is included in other non-current assets on the accompanying
+Added: consolidated balance sheet as of December 31, 2021.
+Added: following table is a summary of the changes to goodwill for the years ended December 31, 2021 and 2020 (in thousands):
+Added: Schedule of Goodwill
Beginning balance
−Removed: Nexway Acquisition
−Removed: Facebank AG Acquisition
−Removed: Measurement period adjustment for EAI acquisition
Deconsolidation of Nexway
2 unchanged sentences
Impairment expense
+Added: Vigtory acquisition
+Added: Molotov acquisition
+Added: Edisn acquisition
+Added: Foreign currency translation
Ending balance
−Removed: Accounts Payable and Accrued Expenses
−Removed: payable and accrued expenses are presented below (in thousands):
+Added: of December 31, 2021 and 2020, goodwill includes an accumulated impairment charge of $ 148.1 million related to the historical Facebank
+Added: reporting unit.
+Added: 9 – Accounts Payable, Accrued Expenses and Other Long-Term Liabilities
+Added: payable, accrued expenses and other long-term liabilities are presented below (in thousands):
+Added: Schedule of Accounts Payable and Accrued Expenses
+Added: December 31, 2021
+Added: December 31, 2020
Affiliate fees
1 unchanged sentence
Selling and marketing
−Removed: Payroll taxes (in arrears)
Accrued compensation
Legal and professional fees
−Removed: Accrued litigation loss
Taxes (including value added)
+Added: Deferred royalty
+Added: Accrued interest
Subscriber related
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: The benefit of income taxes for the years ended
−Removed: December 31, 2020 and 2019 consist of the following (in thousands):
−Removed: the Years Ended
+Added: 10 - Income Taxes
+Added: loss before income taxes includes the following components (in thousands):
+Added: of loss before income taxes
+Added: For the Years Ended December
+Added: United States
+Added: International
+Added: Loss before income taxes
+Added: benefit of income taxes for the years ended December 31, 2021, 2020 and 2019 consist of the following (in thousands):
+Added: Schedule of Benefit of Income Taxes
+Added: For the Years Ended
State and local
1 unchanged sentence
Income tax benefit
−Removed: A reconciliation of the statutory federal rate
−Removed: to the Company’s effective tax rate is as follows:
+Added: reconciliation of the statutory federal rate to the Company’s effective tax rate is as follows:
+Added: Schedule of Effective Income Tax Rate Reconciliation
State income taxes, net of federal benefit
3 unchanged sentences
Incentive stock options
−Removed: Change in fair value of derivative, warrant liability, and gain on extinguishment
−Removed: of convertible notes
+Added: Change in fair value of derivative, warrant liability, and gain on extinguishment of convertible notes
Amortization of debt discount
Loss on investments
+Added: Foreign rate differential
Goodwill impairment
2 unchanged sentences
components of our deferred tax assets are as follows (in thousands):
+Added: Schedule of Deferred Tax Assets
Deferred tax assets:
3 unchanged sentences
Interest expense limitation
+Added: Leasing assets
Total deferred tax assets
3 unchanged sentences
Intangible assets
+Added: Property and equipment
Total deferred tax liabilities
Net deferred tax liabilities
−Removed: Company regularly evaluates the realizability of its deferred tax assets and establishes a valuation allowance if it is more likely
−Removed: than not that some or all the deferred tax assets will not be realized.
−Removed: In making such a determination, the Company considers
−Removed: all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected
−Removed: future taxable income, loss carryback and tax-planning strategies.
−Removed: Generally, more weight is given to objectively verifiable evidence,
−Removed: such as the cumulative loss in recent years, as a significant piece of negative evidence to overcome.
−Removed: At December 31, 2020 and
−Removed: 2019, the Company continued to maintain that the realization of its deferred tax assets has not achieved a more likely than not
−Removed: threshold therefore, the net deferred tax assets have been offset by a valuation allowance.
−Removed: The valuation allowance increased
−Removed: by $102.9 million and $0.0 million in the years ended December 31, 2020 and December 31, 2019, respectively.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: Company regularly evaluates the realizability of its deferred tax assets and establishes a valuation allowance if it is more likely than
+Added: not that some or all the deferred tax assets will not be realized.
+Added: In making such a determination, the Company considers all available
+Added: positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income,
+Added: loss carryback and tax-planning strategies.
+Added: Generally, more weight is given to objectively verifiable evidence, such as the cumulative
+Added: loss in recent years, as a significant piece of negative evidence to overcome.
+Added: At December 31, 2021 and 2020, the Company continued to
+Added: maintain that the realization of its deferred tax assets has not achieved a more likely than not threshold therefore, net deferred
+Added: tax assets have been offset by a valuation allowance.
+Added: The valuation allowance increased by $ 116.7 million and $ 102.9
+Added: million in the years ended December 31, 2021
+Added: and December 31, 2020, respectively.
March 27, 2020 the U.S.
enacted the Coronavirus Aid, Relief, and Economic Security Act (the CARES Act).
−Removed: On December 21, 2020,
+Added: On December 21, 2020, The U.S.
Congress passed the Consolidation Appropriations Act, 2021 (the CAA Act).
−Removed: We have evaluated the provisions of the CARES
−Removed: Act and CCA Act and determined that it did not result in a significant impact on our tax provision.
+Added: We have evaluated the provisions of the CARES Act and CCA Act
+Added: and determined that it did not result in a significant impact on our tax provision.
of December 31, 2021, the Company had federal net operating loss carryforwards of $ 811.3 million.
The federal net operating loss
−Removed: carryforwards of $88.1 million generated before January 1, 2018 will begin to expire in 2033, and $469.0 million will carryforward
−Removed: indefinitely but are subject to the 80% taxable income limitation.
+Added: carryforwards of $ 88.1
+Added: million generated before January 1, 2018 will
+Added: begin to expire in 2033, and $ 723.2 million will carryforward indefinitely but are subject to the 80% taxable income limitation.
of December 31, 2021, the Company had state net operating loss carryforwards of $ 420.4 million.
2 unchanged sentences
80% taxable income limitation.
+Added: As of December 31, 2021, the Company had foreign
+Added: net operating loss carryforwards of $ 156.1 million.
+Added: The foreign net operating loss carryforward will carryforward indefinitely but are subject
+Added: to a limitation on the amount that can be used to offset taxable income in a given year.
of the NOL carryforwards may be subject to a substantial annual limitation due to ownership change limitations that may have occurred
or that could occur in the future, as required by the Internal Revenue Code, as well as similar state provisions.
−Removed: an “ownership change”
−Removed: as defined by Code Sections 382 and 383, results from a transaction or series of transactions
−Removed: over a three-year period resulting in an ownership change of more than 50 percentage points of the outstanding stock of a company
−Removed: by certain stockholders or public groups.
−Removed: Since the Company’s formation, the Company has raised capital through the issuance
−Removed: of capital stock on several occasions which, combined with the purchasing stockholders’
−Removed: subsequent disposition of those
−Removed: shares have resulted in such an ownership change and could result in an ownership change in the future upon subsequent disposition.
+Added: In general, an “ownership
+Added: change” as defined by Code Sections 382 and 383, results from a transaction or series of transactions over a three-year period
+Added: resulting in an ownership change of more than 50 percentage points of the outstanding stock of a company by certain stockholders or public
+Added: Since the Company’s formation, the Company has raised capital through the issuance of capital stock on several occasions
+Added: which, combined with the purchasing stockholders’ subsequent disposition of those shares have resulted in such an ownership change
+Added: and could result in an ownership change in the future upon subsequent disposition.
Company conducted an analysis of our stock ownership under Internal Revenue Code Section 382 and 383.
4 unchanged sentences
Company follows the provisions of FASB Accounting Standards Codification (ASC 740-10), Accounting for Uncertainty in Income Taxes.
−Removed: ASC 740-10 prescribes a comprehensive model for the recognition, measurement, presentation and disclosure in financial statements
−Removed: of uncertain tax positions that have been taken or expected to be taken on an income tax return.
−Removed: No liability related to uncertain
−Removed: tax positions was required to be recorded in the financial statements as of December 31, 2020 and 2019.
−Removed: Company’s policy is to recognize interest and penalties accrued on uncertain income tax positions in income tax expense
−Removed: in the Company’s consolidated statements of operations.
−Removed: The Company had not incurred any material tax interest or penalties
−Removed: as of December 31, 2020.
−Removed: The Company does not anticipate any significant change within 12 months of this reporting date of its
−Removed: uncertain tax positions.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: Company is subject to taxation in the United States and various state jurisdictions, and Spain.
−Removed: The Company had been delinquent
−Removed: in filings since December 31, 2014.
−Removed: During 2020, the Company filed all past due income tax returns There are no ongoing examinations
−Removed: by taxing authorities at this time.
−Removed: The Company’s tax years 2013 through 2020 will remain open for examination by the federal
−Removed: and state authorities for three and four years, respectively, from the date of utilization of any net operating loss credits.
−Removed: The Company’s 2018 to 2020 tax years will remain open for examination by the Spain tax authority for four years starting
−Removed: from the day following the date of termination of the voluntary tax filing period.
−Removed: 11 - Related Parties
−Removed: As of December 31, 2019, amounts owed to related parties consisted
−Removed: of the following (in thousands):
−Removed: December 31, 2019
−Removed: Alexander Bafer, former Executive Chairman
−Removed: John Textor, former Chief Executive Officer
−Removed: and affiliated companies
−Removed: former Chairman, Mr.
−Removed: Bafer, advanced an unsecured, non-interest-bearing loan to the Company which is payable on demand.
−Removed: due to John Textor, Chief Executive Officer, represents an unpaid compensation liability assumed in the acquisition of EAI.
−Removed: amounts due to other related parties also represent financing obligations assumed in the acquisition of EAI.
−Removed: the year ended December 31, 2019, the Company received approximately $423,000 from related parties, including a $300,000 advance
−Removed: from FaceBank, Inc., a development stage company controlled by Mr.
−Removed: Textor, $56,000 from Mr.
−Removed: Bafer, $37,000 from Mr.
−Removed: $30,000 from other related parties.
−Removed: During the year ended December 31, 2019, the Company paid approximately $156,000 to related
−Removed: parties, including $56,000 to Mr.
−Removed: Bafer, $49,000 to Mr.
−Removed: Textor and $51,000 to other related parties
−Removed: July 31, 2020, Alexander Bafer resigned as a member of the Company’s Board of Directors and as an executive officer of the
−Removed: Company and John Textor resigned as a member of the Board of Directors of the Company.
−Removed: December 1, 2020, the Company entered into a separation agreement with Mr.
−Removed: Textor which provided for one lump sum payment totaling
−Removed: No further amounts are due and payable by the Company for advances from Mr.
−Removed: amounts due to other related parties at December 31, 2019 represent financing obligations assumed in the acquisition of EAI.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: 12 - Notes Payable and Long-Term Borrowings
−Removed: payable and long-term borrowings as of December 31, 2020 and 2019 consist of the following (in thousands):
+Added: 740-10 prescribes a comprehensive model for the recognition, measurement, presentation and disclosure in financial statements of uncertain
+Added: tax positions that have been taken or expected to be taken on an income tax return.
+Added: No liability related to uncertain tax positions was
+Added: required to be recorded in the financial statements as of December 31, 2021 and 2020.
+Added: Company’s policy is to recognize interest and penalties accrued on uncertain income tax positions in income tax expense in the
+Added: Company’s consolidated statements of operations.
+Added: The Company had no t incurred any material tax interest or penalties as of December
+Added: 31, 2021 and 2020.
+Added: The Company does not anticipate any significant change within 12 months of this reporting date of its uncertain tax
+Added: The Company is subject to taxation in the United
+Added: States and various state jurisdictions, France, Spain and India.
+Added: The Company had been delinquent in filings since December 31,
+Added: During 2020, the Company filed all past due income tax returns There are no ongoing examinations by taxing authorities at this
+Added: The Company’s tax years 2013 through 2021 will remain open for examination by the federal and state authorities for
+Added: three and four years, respectively, from the date of utilization of any net operating loss credits.
+Added: The Company’s 2018 to 2021
+Added: tax years will remain open for examination by the Spain tax authority for four years starting from the day following the date of
+Added: termination of the voluntary tax filing period.
+Added: The Company’s 2021 tax years will remain open for examination by the France
+Added: and Indian tax authorities.
+Added: 11 - Notes Payable, Long-Term Borrowing, and Convertible Notes
+Added: payable, long-term borrowing, and convertible notes as of December 31, 2021 consist of the following (in thousands):
+Added: Schedule of Notes Payable and Long-Term Borrowings
Stated Interest Rate
−Removed: AMC Networks Ventures, LLC
−Removed: LIBOR plus 5.25% per annum
−Removed: CAM Digital LLC
−Removed: Stock Access Holdings (SAH)
−Removed: Highlight Finance Corp (HFC)
−Removed: Related party
−Removed: April 2018, fuboTV pre-Merger entered into a senior secured term loan with AMC Networks Ventures, LLC (the “Term Loan”) with
+Added: Principal Balance
+Added: Capitalized Interest
+Added: Debt Discount
+Added: 2026 Convertible Notes
+Added: Societe Generale
+Added: payable and long-term borrowing as of December 31, 2020 consist of the following (in thousands):
+Added: Interest Rate
+Added: plus 5.25 % per annum
+Added: Paycheck Protection Program
+Added: Convertible Notes
+Added: disclosed in Note 2, the Company issued $ 402.5 million of convertible notes (“2026 Convertible Notes”) dated February 2,
+Added: initial equivalent conversion price of the 2026 Convertible Notes was $ 57.78 per share of the Company’s common stock.
+Added: convert their 2026 Convertible Notes on or after November 15, 2025, until the close of business on the second business day preceding
+Added: the maturity date or prior to November 15, 2025 under certain circumstances including:
+Added: any calendar quarter (and only during such calendar quarter) commencing after the calendar quarter ended on March 31, 2021, if the
+Added: last reported sale price of the Company’s common stock for at least 20 trading days (whether or not consecutive) during a period
+Added: of 30 consecutive trading days ending on the last trading day of the immediately preceding calendar quarter is greater than or equal
+Added: to 130% of the conversion price on each applicable trading day;
+Added: the five-business day period after any five consecutive trading day period in which the trading price for each trading day of such
+Added: five consecutive trading day period was less than 98% of the product of the last reported sale price of the Company’s common
+Added: stock and the conversion rate on each such trading day;
+Added: the Company calls any or all of the 2026 Convertible Notes for redemption, at any time prior to the close of business on the second
+Added: scheduled trading day immediately preceding the redemption date;
+Added: the occurrence of specified corporate events.
+Added: Company may also redeem all or any portion of the 2026 Convertible Notes after February 20, 2024 if the last reported sale price of the
+Added: Company’s common stock has been at least 130% of the conversion price then in effect for at least 20 trading days during any 30
+Added: consecutive trading day period ending on, and including, the trading day immediately preceding the date on which the Company provides
+Added: notice of redemption at a redemption price equal to 100% of the principal amount of the 2026 Convertible Notes to be redeemed, plus accrued
+Added: and unpaid interest to, but excluding, the redemption date.
+Added: Upon conversion, the Company can elect to deliver cash or shares or a combination
+Added: of cash or shares.
+Added: Company accounted for the 2026 Convertible Notes using a cash conversion model.
+Added: In accordance with ASC 470-20, the Company used an effective
+Added: interest rate of 8.67 %
+Added: to estimate the fair value of the debt instrument, excluding the equity conversion feature, and recognized a debt discount of $ 90.9
+Added: million (representing the difference between
+Added: the fair value and the net proceeds) with a corresponding increase to additional paid in capital.
+Added: The underwriting discount and offering
+Added: expenses totaling $ 13.1
+Added: million were allocated between the debt and equity
+Added: issuance costs in proportion to the allocation of the liability and equity components of the 2026 Convertible Notes.
+Added: Accordingly, equity
+Added: issuance costs of $ 3.0
+Added: million were recorded as an offset to additional
+Added: paid-in capital and total debt issuance costs of $ 10.1
+Added: million were recorded on the issuance date and
+Added: are reflected in the consolidated balance sheet as a direct deduction from the carrying value of the associated debt liability.
+Added: discount and debt issuance costs are being amortized through February 15, 2026, as amortization of debt discount on the accompanying
+Added: consolidated statement of operations and comprehensive loss.
+Added: the year ended December 31, 2021, the Company paid $ 7.0
+Added: million of interest expense in connection with
+Added: the 2026 Convertible Notes and recorded amortization expense of $ 14.9 million included in amortization of debt discount in the consolidated
+Added: statements of operations and comprehensive loss.
+Added: of December 31, 2021, the net carrying value of the 2026 Convertible Notes was $ 316.4 million, with unamortized
+Added: debt discount and issuance costs of $ 86.1
+Added: The estimated fair value (Level
+Added: 2) of the 2026 Convertible Notes was $ 326.0
+Added: April 2018, fuboTV Pre-Merger entered into a senior secured term loan with AMC Networks Ventures, LLC (the “Term Loan”) with
a principal amount of $ 25.0 million, bearing interest equal to LIBOR (London Interbank Offered Rate) plus 5.25 % per annum and with scheduled
principal payments beginning in 2020.
−Removed: The Company recorded this loan at its fair value of $23.8 million in connection with its acquisition
−Removed: of fuboTV Pre-Merger on April 1, 2020.
−Removed: The Company has made principal repayments of $3.8 million during the year ended December 31, 2020.
−Removed: As of December 31, 2020, the outstanding balance of the Term Loan is approximately $20.0 million and is included in long-term
−Removed: borrowings –
−Removed: current portion on the accompanying consolidated balance sheet.
−Removed: Term Loan matures on April 6, 2023, has certain financial covenants and requires the Company to maintain a certain minimum subscriber
−Removed: The Company was in compliance with all financial covenants at December 31, 2020.
−Removed: Company has recognized, through the consolidation of its subsidiary EAI, a $2.7 million note payable bearing interest at the rate
−Removed: of 10% per annum that was due on October 1, 2018 (“CAM Digital Note”).
−Removed: The cumulative accrued interest on the CAM Digital
−Removed: Note amounts to $1.6 million.
+Added: The Company made principal repayments of $ 20.0 million during the year ended December 31, 2021.
+Added: The Term Loan was repaid in full on May 7, 2021.
+Added: Company has recognized, through the consolidation of its subsidiary Evolution AI Corporation (“EAI”), a $ 2.7 million
+Added: note payable bearing interest at the rate of 10 %
+Added: per annum that was due on October 1, 2018 (“CAM Digital Note”).
+Added: The cumulative accrued interest on the CAM Digital Note
+Added: amounts to $ 2.4 million.
The CAM Digital Note is currently in a default condition due to non-payment of principal and interest.
−Removed: The CAM Digital Note relates to the acquisition of technology from parties who, as a result of the acquisition of EAI, own 15,000,000
−Removed: shares of the Company’s common stock (after the conversion of 1,000,0000 shares of Series X Convertible Preferred Stock during
−Removed: the year ended December 31, 2019).
−Removed: The holders of the CAM Digital Note have agreed not to declare the CAM Digital Note in default and
−Removed: to forbear from exercising remedies which would otherwise be available in the event of a default, while the CAM Digital Note continues
−Removed: to accrue interest.
−Removed: The Company is currently in negotiation with such holders to resolve the matter and the outstanding balance as of
−Removed: December 31, 2020, including interest and penalties, is $4.6 million.
−Removed: The balance of $4.6 million is included in notes payable on the
−Removed: accompanying consolidated balance sheet.
−Removed: Finance S.a.r.l
−Removed: February 17, 2020, FBNK Finance S.a.r.l, a wholly-owned subsidiary of FaceBank AG (“FBNK Finance”), issued EUR
−Removed: 50.0 million of bonds (or $55.1 million).
−Removed: There were 5,000 notes with a nominal value EUR 10,000 per note.
−Removed: The bonds were issued at
−Removed: par with 100% redemption price.
−Removed: The maturity date of the bonds was February 15, 2023 and the bonds had a 4.5% annual fixed rate of
−Removed: Interest is payable semi-annually on August 15 and February 15.
−Removed: The bonds are unconditional and unsubordinated obligations
−Removed: of FBNK Finance.
−Removed: The majority of the proceeds were used for the redemption of the bonds issued by SAH, HFC and Nexway SAS.
−Removed: Company recorded a loss of $11.0 million during the year ended December 31, 2020 which was recorded as loss extinguishment of debt
−Removed: on the accompanying consolidated statement of operations.
−Removed: During the year ended December 31, 2020, the Company recorded a $1.0
−Removed: million foreign exchange loss upon remeasurement to USD.
−Removed: the quarter ended September 30, 2020, the Company sold its investment in FaceBank AG and Nexway and derecognized the carrying
−Removed: value of the bonds of $56.1 million (see Note 7).
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: and Security Agreement
−Removed: described in Note 1, on March 11, 2020, the Company and HLEE entered into the Credit Facility with HLEE.
−Removed: The Credit Facility
−Removed: is secured by substantially all the assets of the Company.
−Removed: As of December 31, 2020, there were no amounts outstanding under the
−Removed: Credit Facility.
−Removed: July 8, 2020, the Company entered into a Termination and Release Agreement with HLEE to terminate the Credit Agreement.
−Removed: The Company did not draw down on the Credit Agreement during its term.
−Removed: Purchase Agreement
−Removed: described in Note 1, on March 19, 2020, the Company and the other parties thereto entered into the Note Purchase Agreement, pursuant
−Removed: to which the Company sold to FB Loan the Senior Notes.
−Removed: In connection with the Company’s acquisition of fuboTV Pre-Merger,
−Removed: the proceeds of $7.4 million, net of an original issue discount of $2.7 million, were used to fund the advance to fuboTV Pre-Merger.
−Removed: Borrower’s obligations under the Senior Notes were secured by substantially all of the assets of each such Borrower pursuant
−Removed: to a Security Agreement, dated as of March 19, 2020, by and among Borrower and FB Loan (the “Security Agreement”).
−Removed: on the Senior Notes accrued until full and final repayment of the principal amount of the Senior Note at a rate of 17.39% per
−Removed: The maturity date of the Senior Notes was the earlier to occur of (i) July 8, 2020 and (ii) the date the Borrower receives
−Removed: the proceeds of any financing.
−Removed: The Borrower may prepay or redeem the Senior Note in whole or in part without penalty or premium.
−Removed: connection with the Note Purchase Agreement, the Company issued FB Loan a warrant to purchase 3,269,231 shares of its common stock
−Removed: at an exercise price of $5.00 per share (the “FB Loan Warrant”) and 900,000 shares of its common stock.
−Removed: The fair value
−Removed: of the warrant on the Senior Notes issuance date was approximately $15.6 million and was recorded as a warrant liability with
−Removed: subsequent changes in fair value recognized in earnings each reporting period through the date the warrants were exercised (see
−Removed: The fair value of the 900,000 common stock issuable was based upon the closing price of the Company’s common stock
−Removed: as of March 19, 2020 (or $8.15 per share or $7.3 million) and was recorded as a share settled liability on the issuance date with
−Removed: subsequent changes in fair value recognized in earnings through date of issuance of the shares.
−Removed: Since the fair value of the warrants
−Removed: and common stock exceeded the principal balance of the Senior Notes, the Company recorded a loss on issuance of the Senior Notes
−Removed: totaling $12.9 million and is reflected in loss on extinguishment of debt in other income (expense) on the accompanying consolidated
−Removed: statement of operations.
−Removed: April 28, 2020, these shares were issued at $10.00 per share.
−Removed: The Company recorded a change in fair value of shares settled payable
−Removed: of approximately $1.7 million during the year ended December 31, 2020 reflected in change in fair value of share settled liability
−Removed: within other income (expense) on the accompanying consolidated statement of operations.
−Removed: to the Note Purchase Agreement, the Borrower agreed, among other things that (i) the Company shall file a registration statement
−Removed: with the Commission regarding the purchase and sale of 900,000 shares of the Company’s common stock issued to FB Loan in
−Removed: connection with the Note Purchase Agreement (the “Shares”) and any shares of capital stock issuable upon exercise
−Removed: of the FB Loan Warrant (the “Warrant Shares)”);
−Removed: and (ii) the Company shall have filed an application to list the Company’s
−Removed: Common Stock for trading on the NASDAQ exchange, on or before the date that is thirty (30) days following the closing date of
−Removed: the Note Purchase Agreement.
−Removed: Company entered into various amendments to the Note Purchase Agreement to waive or modify certain covenants.
−Removed: On July 3, 2020,
−Removed: the Company repaid $10.1 million related to the Note Purchase Agreement.
+Added: The Company is in negotiation
+Added: with such holders to resolve the matter.
+Added: The outstanding balance as of December 31, 2021, including interest and penalties, is
+Added: $ 5.1 million
+Added: and is included in notes payable on the accompanying consolidated balance sheet.
Protection Program Loan
−Removed: April 21, 2020, the Company entered into a Promissory Note (the “PPP Note”) with JPMorgan Chase Bank, N.A.
−Removed: lender (the “Lender”), pursuant to which the Lender agreed to make a loan to the Company under the Paycheck Protection
−Removed: Program (the “PPP Loan”) offered by the U.S.
−Removed: Small Business Administration (the “SBA”) in a principal
−Removed: amount of $4.7 million pursuant to Title 1 of the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”).
−Removed: PPP Loan proceeds are available to be used to pay for payroll costs, including salaries, commissions, and similar compensation,
−Removed: group health care benefits, and paid leaves;
−Removed: and interest on certain other outstanding debt.
−Removed: The loan is subject
−Removed: to forgiveness to the extent proceeds are used for payroll costs, including payments required to continue group health care benefits,
−Removed: and certain rent, utility, and mortgage interest expenses (collectively, “Qualifying Expenses”), pursuant to the terms
−Removed: and limitations of the PPP.
−Removed: The Company used the loan amount for Qualifying Expenses.
−Removed: interest rate on the PPP Note is a fixed rate of 1% per annum.
−Removed: To the extent that the amounts owed under the PPP Loan, or a portion
−Removed: of them, are not forgiven, the Company will be required to make principal and interest payments in monthly installments beginning
−Removed: seven months from April 2020.
−Removed: The PPP Note matures in two years.
−Removed: PPP Note includes events of default.
−Removed: Upon the occurrence of an event of default, the Lender will have the right to exercise remedies
−Removed: against the Company, including the right to require immediate payment of all amounts due under the PPP Note.
−Removed: Company repaid in full the PPP Note in February 2021.
−Removed: Consequently, as of December 31, 2020, the Company recorded the principal
−Removed: balance of $4.7 million as long-term borrowings–
−Removed: current portion on the accompanying consolidated balance sheet.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: Participation Agreement
−Removed: May 15, 2020, the Company entered into a revenue participation agreement with Fundigo, LLC for $10.0 million (the “Purchase Price”).
−Removed: The Company received net proceeds of $9.5 million, net of an original issue discount of $0.5 million, in exchange for participation in
−Removed: all of the Company’s future accounts, contract rights, and other obligations arising from or relating to the payment of monies
−Removed: from the Company’s customers and/or third-party payors (the “Revenues”), until an amount equal to 145% of the
−Removed: Purchase Price, or $14.5 million (the “Revenue Purchased Amount”) has been paid.
−Removed: The repayment amount is reduced under
−Removed: the following circumstances.
−Removed: If the Company pays $12.0 million of the Revenue Purchased Amount to Fundigo LLC before June 15, 2020, such payments shall constitute
−Removed: payment in full of the Revenue Purchased Amounts and no additional debits will be made.
−Removed: If the Company pays $13.0 million of the Revenue Purchased Amount to Fundigo LLC before July 4, 2020, such payments shall constitute
−Removed: payment in full of the Revenue Purchased Amounts and no additional debits will be made.
−Removed: Company accounted for this agreement as a loan and as of December 31, 2020 the loan was repaid in full.
−Removed: Interest expense incurred
−Removed: on the loan was $3.1 million for the year ending December 31, 2020.
−Removed: May 15, 2020, the Company entered into a loan agreement (the “Loan”) with Century Venture, SA, receiving proceeds
−Removed: of $1.6 million to use for working capital and general corporate purposes.
−Removed: The Loan will bear interest at a rate of 8% per annum,
−Removed: payable in arrears on the 15th day of each month.
−Removed: In the event the Company fails to make a payment within ten (10) days after
−Removed: the due date, the Company shall pay interest on any overdue payment at the highest rate allowed by applicable law.
−Removed: remaining unpaid principal together with interest accrued and unpaid shall be due and payable upon the earlier of (a) completion
−Removed: of any debt or equity financing of the Company, which results in proceeds of at least $50 million, or (b) May 14, 2021.
−Removed: September 30, 2020, following negotiations with Century Venture, SA, the Company agreed to repay the Loan in full (inclusive of
−Removed: any interest, fees and penalties) owed under the Credit Agreement.
−Removed: The Company paid $1.6 million on October 2, 2020, the Credit
−Removed: Agreement and related Loan were automatically terminated.
−Removed: July 16, 2020, the Company entered into a Credit Agreement (the “Access Road Credit Agreement”) with Access Road Capital
−Removed: LLC (the “Lender”).
−Removed: Pursuant to the terms of the Access Road Credit Agreement, the Lender extended a term loan (the
−Removed: “Loan”) to us with a principal amount of $10.0 million.
−Removed: The Loan bears interest at a fixed rate of 13.0% per annum
−Removed: and matures on July 16, 2023.
−Removed: The Company repaid the loan in full on October 2, 2020.
−Removed: Payable - Related Parties
−Removed: August 8, 2018, the Company assumed a $172,000 note payable due to a relative of the then-Chief Executive Officer, John Textor.
−Removed: The note had a three-month roll-over provision, and different maturity and repayment amounts if not fully paid by its due date.
−Removed: The note bears interest at 18% per annum.
−Removed: The Company had accrued default interest for the additional liability in excess of the
−Removed: principal amount.
−Removed: Accrued interest and penalties as of December 31, 2019 was approximately $0.3 million and was recognized as
−Removed: note payable –
−Removed: related parties on the accompanying consolidated balance sheet.
−Removed: On August 3, 2020, the note maturity date
−Removed: was extended to December 31, 2020.
−Removed: On September 13, 2020, the note was amended to reduce the interest rate to 4% per annum retroactive
−Removed: to issuance date of the note.
−Removed: As of December 31, 2020, the principal balance and accrued interest totaled approximately
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: April 21, 2020, the Company entered into a Promissory Note (the “PPP Note”) with JPMorgan Chase Bank, N.A.
+Added: as the lender
+Added: (the “Lender”), pursuant to which the Lender agreed to make a loan to the Company under the Paycheck Protection Program (the
+Added: “PPP Loan”) offered by the U.S.
+Added: Small Business Administration in a principal amount of $ 4.7 million pursuant to Title 1 of
+Added: the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”).
+Added: PPP Loan proceeds were utilized for payroll costs, including salaries, commissions, and similar compensation, group health care benefits,
+Added: paid leaves, rent, utilities, and interest on certain other outstanding debt.
+Added: Company repaid the outstanding balance of $ 4.7 million on February 26, 2021.
+Added: Company assumed, through the consolidation of its subsidiary EAI, a $ 30,000 note payable due to a relative of the former Chief Executive
+Added: Officer, John Textor bearing interest at the rate of 4 % per annum.
+Added: As of December 31, 2021, the principal balance and accrued interest
+Added: totaled approximately $ 36,000 .
+Added: The Company assumed through the acquisition of
+Added: Molotov, $ 3.7 million in notes bearing interest rates between 0.25 % - 2.25 % per annum.
+Added: 12 – Segments
+Added: to the third quarter of 2021, the Company operated its business and reported its results through a single reportable segment.
+Added: of the launch of the Company’s online wagering business, the Company began to operate its business and report its results through
+Added: two operating and reportable segments:
+Added: streaming and online wagering.
+Added: segments are components of the Company for which separate discrete financial information is available to and evaluated regularly by the
+Added: chief operating decision maker (“CODM”), who is the Company’s Chief Executive Officer, in making decisions regarding
+Added: resource allocation and assessing performance.
+Added: The CODM assesses a combination of metrics such as revenue and adjusted operating expenses
+Added: to evaluate the performance of each operating and reportable segment.
+Added: we launched online wagering in the states of Iowa and Arizona late in 2021, revenue generated from the online wagering segment was immaterial.
+Added: Materially, all of our revenues are related to the streaming segment.
+Added: The following tables set forth our financial performance
+Added: by reportable segment:
+Added: Schedule Of Financial Performance By Reportable Segment
+Added: Total Revenues
+Added: Adjusted operating expenses
+Added: Subscriber related expenses
+Added: Broadcasting and transmission
+Added: Sales and marketing
+Added: Technology and development
+Added: General administrative
+Added: Depreciation and amortization
+Added: Total adjusted operating expenses
+Added: Stock-based compensation
+Added: Other expense
+Added: $ ( 275,147 )
+Added: $ ( 385,644 )
+Added: The following tables
+Added: set forth our financial performance by geographical location:
+Added: Total Revenue
+Added: United States
+Added: International
+Added: Total Revenue
13 - Fair Value Measurements
−Removed: Company holds investments in equity securities and limited partnership interests, which are accounted for at fair value and classified
−Removed: within financial assets at fair value on the condensed consolidated balance sheet, with changes in fair value recognized as investment
−Removed: gain / loss in the condensed consolidated statements of operations.
−Removed: The Company also held an investment in Nexway common stock
−Removed: that was publicly traded on the Frankfurt Exchange.
−Removed: Additionally, the Company’s convertible notes, derivatives and warrants
−Removed: were classified as liabilities and measured at fair value on the issuance date, with changes in fair value recognized as other
−Removed: income (expense) in the condensed consolidated statements of operations.
−Removed: following table classifies the Company’s assets and liabilities measured at fair value on a recurring basis into the fair
−Removed: value hierarchy as of December 31, 2020 and December 31, 2019 (in thousands):
+Added: of the Company’s warrants are classified as liabilities and measured at fair value on the issuance date, with changes in fair value
+Added: recognized as other income (expense) in the consolidated statements of operations.
+Added: following table classifies the Company’s liabilities measured at fair value on a recurring basis into the fair value hierarchy
+Added: as of December 31, 2021 and 2020 (in thousands):
+Added: Schedule of Fair Value of Assets and Liabilities Measured on Recurring Basis
Fair valued measured at December 31, 2021
−Removed: Quoted prices
−Removed: in active markets
−Removed: Significant other
−Removed: inputs (Level 2)
−Removed: unobservable inputs (Level 3)
Financial liabilities at fair value:
2 unchanged sentences
Fair valued measured at December 31, 2020
−Removed: Quoted prices
−Removed: markets (Level 1)
−Removed: Significant other
−Removed: inputs (Level 2)
−Removed: unobservable inputs (Level 3)
−Removed: Financial assets at fair value
−Removed: Financial assets at fair value
−Removed: Total Financial Assets at Fair Value
Financial liabilities at fair value:
−Removed: Derivative liability - convertible notes
−Removed: Profits interest sold
−Removed: Embedded put option
−Removed: Warrant liability - Subsidiary
+Added: Warrant liabilities
Total financial liabilities at fair value
Financial Instruments
−Removed: following table presents changes in Level 3 liabilities measured at fair value (in thousands) for the year ended December 31,
+Added: following table presents changes in Level 3 liabilities measured at fair value (in thousands) for the years ended December 31, 2021,
2020 and 2019.
−Removed: Unobservable inputs were used to determine the fair value of positions that the Company has classified within the
−Removed: Level 3 category.
+Added: Unobservable inputs were used to determine the fair value of positions that the Company has classified within the Level
+Added: Schedule of Liability for Derivatives and Warrants
Derivative - Convertible Notes
1 unchanged sentence
Embedded Put Option
−Removed: Warrant liabilities
Fair value at December 31, 2018
4 unchanged sentences
Fair value at December 31, 2020
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: connection with its Note Purchase Agreement (see Note 12), the Company issued the FB Loan Warrant and the warrant liability was
−Removed: recorded at the date of grant at fair value.
−Removed: Subsequent changes in fair value during the year ended December 31, 2020 was recorded
−Removed: as a change in fair value of warrants in other income (expense) in the consolidated statement of operations.
−Removed: As of December 31,
−Removed: 2020, the FB Loan Warrant was fully exercised.
−Removed: Agreements with Investors
−Removed: May 11, 2020 and June 8, 2020, the Company entered into Purchase Agreements with certain investors (the “Investors”),
−Removed: pursuant to which the Company sold an aggregate of 3,735,922 shares (the “Purchased Shares”) of the Company’s
−Removed: common stock and issued 3,735,922 warrants to the Investors.
−Removed: These warrants were initially reported as warrant liabilities due
−Removed: to the Company’s sequencing policy disclosed in Note 3.
−Removed: On September 25, 2020, the Company repaid all of its variable convertible
−Removed: As a result of this repayment, the Company was no longer subject to a sequencing policy and therefore reclassified $13.5
−Removed: million of warrant liabilities to additional paid in capital as of that date.
−Removed: August 20, 2020 and September 29, 2020, the Company entered into Purchase Agreements, with certain investors (the “Investors”),
−Removed: pursuant to which the Company sold an aggregate of 1,843,726 shares (the “Purchased Shares”) of the Company’s
−Removed: common stock and issued 1,843,726 warrants to the Investors.
−Removed: The aggregate warrant liabilities were recorded at the date of grant
−Removed: at fair value of $5.5 million.
−Removed: Subsequent changes in fair value for the year ended December 31, 2020 were recorded as change in
−Removed: fair value of warrant liabilities in the consolidated statement of operations.
−Removed: The Company used a Black-Scholes model to estimate
−Removed: the fair value of the warrant liability at December 31, 2020 using the following inputs:
+Added: Change in fair value
+Added: Fair value at December 31, 2021
+Added: Company used a Black-Scholes model to estimate the fair value of the warrant liabilities at December 31, 2021 and 2020 using the following
+Added: Schedule of Warrant Liabilities, Change in Using Black Scholes to Monte Carlo Simulation Assumptions
December 31, 2021
+Added: December 31, 2020
Fair value of underlying common shares
2 unchanged sentences
Expected volatility
+Added: 50.9 % - 52.8 %
+Added: 73.9 % - 75.1 %
Weighted average expected volatility
1 unchanged sentence
0.06 % - 0.06 %
+Added: 0.10 % - 0.11 %
Weighted average risk-free interest rate
1 unchanged sentence
Weighted average expected term (years)
−Removed: Wealth Management
−Removed: May 25, 2020, the Company issued to ARETE Wealth Management a warrant to purchase 275,000 shares of the Company’s common
−Removed: stock for investment services.
−Removed: The warrant liability was recorded at the date of grant at fair value.
−Removed: Subsequent changes in fair
−Removed: value for the year ended December 31, 2020 were recorded as change in fair value of warrant liabilities in the consolidated statement
−Removed: of operations.
−Removed: As of December 31, 2020, these warrants were fully exercised.
−Removed: April 1, 2020, the Company issued 142,118 common stock warrants in connection with a $1.1 million convertible note.
−Removed: was recorded as a warrant liability utilizing the Black-Scholes pricing model.
−Removed: The warrant liability was recorded at the date
−Removed: of grant at fair value.
−Removed: Subsequent changes in fair value for the year ended December 31, 2020 were recorded as change in fair
−Removed: value of warrant liability in the consolidated statement of operations.
−Removed: On September 29, 2020, the Company entered into an amendment
−Removed: related to the common stock warrants and issued an additional 217,357 warrants.
−Removed: As of December 31, 2020, these warrants were fully
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: Warrant Liability
−Removed: Company assumed liability for a warrant issued by PEC that expires on January 28, 2023.
−Removed: The fair value of the warrant liability,
−Removed: totaled $25,000 on December 31, 2020 and $24,000 on December 31, 2019, resulting in a change in fair value of $1,000 that is reported
−Removed: as a component of other income/(expense) in the consolidated statement of operations for the year ended December 31, 2020.
−Removed: 14 - Convertible Notes Payable
−Removed: the year ended December 31, 2020, the Company repaid all of its convertible notes.
−Removed: As of December 31, 2019, the carrying amounts
−Removed: of the convertible notes including the remaining principal balance plus the fair value of the derivative liabilities associated
−Removed: with the variable share settlement feature and unamortized discounts is as follows (in thousands):
−Removed: Convertible notes
−Removed: Adar Bays - Alef (4)
−Removed: JSJ Investments (7)
−Removed: Eagle Equities (8)
−Removed: BHP Capital (9)
−Removed: Balance at December 31, 2019
14 – Temporary Equity
of December 31, 2019, the Company had 462,000 shares of Series D Preferred Stock outstanding.
−Removed: The Series D Preferred stock was
−Removed: classified as temporary equity because it had redemption features that were outside the control of the Company.
−Removed: As of December
−Removed: 31, 2020, all of the shares of Series D Preferred Stock have been redeemed by the Company and there will be no future issuances.
−Removed: 16- Stockholders’
−Removed: Equity/ (Deficit)
+Added: The Series D Preferred stock was classified
+Added: as temporary equity because it had redemption features that were outside the control of the Company.
+Added: As of December 31, 2020, all of
+Added: the shares of Series D Preferred Stock have been redeemed by the Company and there will be no future issuances.
+Added: 15 - Stockholders’ Equity
Share Capital
−Removed: Company amended its articles of incorporation on January 9, 2019 to increase the authorized share capital to 400 million shares
−Removed: of common stock.
−Removed: X Convertible Preferred Shares
−Removed: Company had no shares, par value $0.0001, of Series X Convertible Preferred Shares, issued and outstanding at December 31, 2020
−Removed: Series X Convertible Preferred shares have the rights to receive dividends or any distributions on a “as-converted
−Removed: and also each Series X Convertible Preferred stockholder held the right to 1 vote relative to each stockholder of
−Removed: common stock, on a “as-converted basis”.
−Removed: Each Series X Convertible Preferred share is convertible into 15 shares of
−Removed: common stock.
−Removed: February 28, 2019, the 1,000,000 Series X Preferred Shares automatically converted into 15,000,000 shares of common stock.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: Company amended its articles of incorporation on January 9, 2019 to increase the authorized share capital to 400 million shares of common
Stock Designations
−Removed: March 20, 2020, FaceBank Pre-Merger amended its Articles of Incorporation to withdraw, cancel and terminate the previously-filed
−Removed: (i) Certificate of Designation of with respect to 5,000,000 shares of its Series A Preferred Stock, par value $0.0001 per share,
−Removed: (ii) Certificate of Designation with respect to 1,000,000 shares of its Series B Preferred Stock, par value $0.0001 per share,
−Removed: (iii) Certificate of Designation with respect to 41,000,000 shares of its Series C Preferred Stock, par value $0.0001 per share
−Removed: and (iv) Certificate of Designation with respect to 1,000,000 shares of its Series X Preferred Stock, par value $0.0001 per share.
−Removed: Upon the withdrawal, cancelation and termination of such designations, all shares previously designated as Series A Preferred
−Removed: Stock, Series B Preferred Stock, Series C Preferred Stock and Series X Preferred Stock were returned to the status of authorized
−Removed: but undesignated shares of the Company’s Preferred Stock, par value $0.0001 per share.
+Added: March 20, 2020, FaceBank Pre-Merger amended its Articles of Incorporation to withdraw, cancel and terminate the previously-filed (i)
+Added: Certificate of Designation of with respect to 5,000,000 shares of its Series A Preferred Stock, par value $ 0.0001 per share, (ii) Certificate
+Added: of Designation with respect to 1,000,000 shares of its Series B Preferred Stock, par value $ 0.0001 per share, (iii) Certificate of Designation
+Added: with respect to 41,000,000 shares of its Series C Preferred Stock, par value $ 0.0001 per share and (iv) Certificate of Designation with
+Added: respect to 1,000,000 shares of its Series X Preferred Stock, par value $ 0.0001 per share.
+Added: Upon the withdrawal, cancelation and termination
+Added: of such designations, all shares previously designated as Series A Preferred Stock, Series B Preferred Stock, Series C Preferred Stock
+Added: and Series X Preferred Stock were returned to the status of authorized but undesignated shares of the Company’s Preferred Stock,
+Added: par value $ 0.0001 per share.
March 20, 2020, in connection with the Merger, FaceBank Pre-Merger filed an amendment to its Articles of Incorporation to designate 35,800,000
−Removed: 35,800,000 of its authorized preferred stock as “Series AA Convertible Preferred Stock”
−Removed: pursuant to a Certificate
−Removed: of Designation of Series AA Convertible Preferred Stock (the “Series AA Preferred Stock Certificate of Designation”).
−Removed: The Series AA Convertible Preferred Stock (the “Series AA Preferred Stock”) has no liquidation preference.
−Removed: AA Preferred Stock is entitled to receive dividends and other distributions as and when paid on the Common Stock on an as converted
−Removed: Each share of Series AA Preferred Stock is initially convertible into two shares of Common Stock, subject to adjustment
−Removed: as provided in the Series AA Preferred Stock Certificate of Designation and shall only be convertible immediately following the
−Removed: sale of such shares on an arms’-length basis either pursuant to an exemption from registration under Rule 144 promulgated
−Removed: under the Securities Act or pursuant to an effective registration statement under the Securities Act.
−Removed: Each share of Series AA
−Removed: Preferred Stock shall have 0.8 votes per share (the “Voting Rate”) on any matter submitted to the holders of the Common
−Removed: Stock for a vote and shall vote together with the Common Stock on such matters for as long as the Series AA Preferred Stock is
−Removed: The Voting Rate shall be subject to adjustment in the event of stock splits, stock combinations, recapitalizations
−Removed: reclassifications, extraordinary distributions and similar events.
+Added: of its authorized preferred stock as “Series AA Convertible Preferred Stock” pursuant to a Certificate of Designation of
+Added: Series AA Convertible Preferred Stock (the “Series AA Preferred Stock Certificate of Designation”).
+Added: The Series AA Convertible
+Added: Preferred Stock (the “Series AA Preferred Stock”) has no liquidation preference.
+Added: The Series AA Preferred Stock is entitled
+Added: to receive dividends and other distributions as and when paid on the Common Stock on an as converted basis.
+Added: Each share of Series AA Preferred
+Added: Stock is initially convertible into two shares of Common Stock, subject to adjustment as provided in the Series AA Preferred Stock Certificate
+Added: of Designation and shall only be convertible immediately following the sale of such shares on an arms’-length basis either pursuant
+Added: to an exemption from registration under Rule 144 promulgated under the Securities Act or pursuant to an effective registration statement
+Added: under the Securities Act.
+Added: Each share of Series AA Preferred Stock shall have 0.8 votes per share (the “Voting Rate”) on any
+Added: matter submitted to the holders of the Common Stock for a vote and shall vote together with the Common Stock on such matters for as long
+Added: as the Series AA Preferred Stock is outstanding.
+Added: The Voting Rate shall be subject to adjustment in the event of stock splits, stock combinations,
+Added: recapitalizations reclassifications, extraordinary distributions and similar events.
Stock Activity
−Removed: of Common Stock for Cash
−Removed: ended December 31, 2020
−Removed: Company raised approximately $2.3 million through issuances of an aggregate of 795,593 shares of its common stock in private placement
−Removed: transactions during the three months ended March 31, 2020 with investors.
−Removed: July 2, 2020, the Company entered into a Purchase Agreement with Credit Suisse Capital LLC, pursuant to which the Company sold
−Removed: 2,162,163 shares of the Company’s common stock at a purchase price of $9.25 per share for an aggregate purchase price of
−Removed: $20.0 million.
−Removed: October 2020, the Company sold 19,706,708 shares of its common stock in a public offering at $10.00 per share generating approximately
−Removed: $181.0 million in proceeds, net of offering costs.
−Removed: ended December 31, 2019
−Removed: March 2019, the Company raised $1.1 million in a private placement transaction by issuing 93,910 shares of its common stock for
−Removed: $11.28 per share to a Hong Kong-based family office group.
−Removed: The Company contemporaneously issued warrants to purchase an additional
−Removed: 200,000 shares of common stock to the investor in this transaction.
−Removed: The warrants feature an exercise price of $11.31 per share
−Removed: and may be exercised at any time prior to March 31, 2020.
−Removed: The warrants were determined to be equity instruments and are therefore
−Removed: classified within stockholders’
−Removed: equity in accordance with ASC 815.
−Removed: Company raised an additional $2.5 million through issuances of an aggregate of 1,028,497 shares of its common stock in private
−Removed: placement transactions during the year ended December 31, 2019 to several other investors.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: of Common Stock and Warrants for Cash
−Removed: May 11, 2020 and June 8, 2020, the Company entered into Purchase Agreements, pursuant to which the Company sold an aggregate of
−Removed: 3,735,922 shares of the Company’s common stock at a purchase price of $7.00 per share and issued warrants to the Investors
−Removed: covering a total of 3,735,922 shares of the Company’s common stock for an aggregate purchase price of $26.1 million.
+Added: Year ended December 31, 2021
+Added: In January and February 2021, 9,807,367 shares
+Added: of Series AA Preferred Stock converted into 19,614,734 shares of common stock.
+Added: On March 1, 2021, we consummated an offer to exchange
+Added: the remaining outstanding shares of Series AA Preferred Stock for two shares of our common stock per share of Series AA Preferred Stock
+Added: (the “Exchange Offer”).
+Added: As a result of the Exchange Offer, 13,412,246 shares of Series AA Preferred Stock, representing 100%
+Added: of the outstanding shares of Series AA Preferred Stock , were exchanged for 26,824,492 shares of our common stock.
+Added: On February 26, 2021, the Company issued 623,068
+Added: shares of its common stock (treasury stock) in connection with the Vigtory Acquisition.
+Added: As disclosed in Note 2, on August 13, 2021, the
+Added: Company entered into the “Sales Agreement” with Evercore Group L.L.C., Needham & Company, LLC and Oppenheimer & Co.
+Added: Inc., as sales agents (each, a “manager” and together, the “managers”), under which the Company may, from time
+Added: to time, sell shares of its common stock, par value $ 0.0001 per share, having an aggregate offering price of up to $ 500.0 million through
+Added: the managers (the “Offering”).
+Added: Subject to the terms and conditions of the Sales
+Added: Agreement, each manager will use commercially reasonable efforts consistent with its normal trading and sales practices to sell the shares
+Added: from time to time, based upon the Company’s instructions.
+Added: The Company will pay the managers a commission for their services in
+Added: acting as agents in the sale of common stock at a commission rate of up to 3 % of the gross sales price of the shares of the Company’s
+Added: common stock sold through them pursuant to the Sales Agreement.
+Added: The Company is not obligated to, and cannot provide any assurances that
+Added: it will, make any sales of the shares under the Sales Agreement.
+Added: The Offering of shares of common stock pursuant to the Sales Agreement
+Added: will terminate upon the earlier of (i) the sale of all common stock subject to the Sales Agreement or (ii) termination of the Sales Agreement
+Added: in accordance with its terms.
+Added: During the year ended December 31, 2021, the Company
+Added: received net proceeds of $ 140.4 million (after deducting $ 3.5 million in commissions and expenses) from sales of 5,338,607
+Added: shares of its common stock, at a weighted average gross sales price of $ 26.96 per share pursuant to the Sales Agreement.
+Added: On December 1, 2021, the Company issued 287,768
+Added: shares of its common stock, and 176,932 shares of treasury stock in connection with the Edisn Acquisition.
+Added: On December 6, 2021, the Company
+Added: issued 5,690,669 shares its common stock in connection with the Molotov Acquisition.
+Added: During the year ended December 31, 2021, the Company
+Added: retired 166,599 shares of its restricted common stock in connection with a separation agreement with one of its executives.
+Added: A summary of the Company’s outstanding warrants
+Added: as of December 31, 2021, are presented below (in thousands, except share and per share amounts):
+Added: Schedule of Outstanding Warrants Activity
+Added: Number of Warrants
+Added: Weighted Average
+Added: Exercise Price
+Added: Contractual Life
+Added: Outstanding as of December 31, 2020
+Added: ( 1,962,841 )
+Added: Outstanding and exercisable as of December 31, 2021
+Added: During the year ended December 31, 2021, the Company
+Added: issued 1,598,234 shares of its common stock in connection with the exercise of 1,962,841 warrants.
+Added: During the year ended December 31, 2020, the Company
+Added: issued 5,843,600 shares of its common stock with a fair value of approximately $ 27.3 million for the exercise of 7,003,005 common stock
+Added: warrants and received cash of $ 1.7 million.
+Added: Year ended December 31, 2020
+Added: On January 1, 2020, the Company entered into the
+Added: first amendment to a joint business development agreement and issued 200,000 shares of its restricted common stock with a fair value
+Added: of $ 1.8 million in exchange for business development services.
+Added: During the year ended December 31, 2020, the Company issued 636,289 shares
+Added: of common stock with a fair value of $ 5.5 million in exchange for consulting services.
+Added: In addition, the Company issued 62,500 shares
+Added: of its common stock with a fair value of approximately $ 0.6 million in exchange for services rendered in connection with the Company’s
+Added: amended Digital Likeness Development Agreement by and among Floyd Mayweather, the Company and FaceBank, Inc., effective as of July 31,
+Added: 2019, as amended (the “Mayweather Agreement”).
+Added: On February 20, 2020, the Company issued 300,000
+Added: shares of its common stock to an officer of the Company at a fair value of $ 2.7 million, or $ 9.00 per share.
+Added: During the three months ended March 31, 2020,
+Added: the Company issued 200,000 shares of its common stock with a fair value of $ 1.6 million as compensation to service providers for services
The Company raised approximately $ 2.3 million
through issuances of an aggregate of 795,593 shares of its common stock in private placement transactions during the three months ended
+Added: March 31, 2020 with investors.
+Added: On July 2, 2020, the Company entered into a Purchase
+Added: Agreement with Credit Suisse Capital LLC, pursuant to which the Company sold 2,162,163 shares of the Company’s common stock at
+Added: a purchase price of $ 9.25 per share for an aggregate purchase price of $ 20.0 million.
+Added: In October 2020, the Company sold 19,706,708 shares
+Added: of its common stock in a public offering at $ 10.00 per share generating approximately $ 181.0 million in proceeds, net of offering costs.
+Added: Between May 11, 2020 and June 8, 2020, the Company
+Added: entered into Purchase Agreements, pursuant to which the Company sold an aggregate of 3,735,922 shares of the Company’s common stock
+Added: at a purchase price of $ 7.00 per share and issued warrants to the Investors covering a total of 3,735,922 shares of the Company’s
+Added: common stock for an aggregate purchase price of $ 26.1 million.
+Added: The Company raised approximately $ 0.5 million
+Added: through issuances of an aggregate of 170,391 shares of its common stock in private placement transactions during the three months ended
June 30, 2020 with investors.
−Removed: August 20, 2020 and August 28, 2020, the Company entered into Purchase Agreements, pursuant to which the Company sold an aggregate
−Removed: of 5,212,753 shares of the Company’s common stock at a purchase price of $9.25 per share and issued warrants to the Investors
−Removed: covering a total of 1,303,186 shares of the Company’s common stock for an aggregate purchase price of $48.2 million.
−Removed: of Common Stock for Acquisitions
−Removed: ended December 31, 2020
−Removed: the year ended December 31, 2020, the Company has issued 2,753,819 shares of its common stock in exchange for 17,950,055 shares
−Removed: of its subsidiary PEC, respectively.
−Removed: The interests exchange in PEC were previously recorded within noncontrolling interests and
−Removed: the transactions were accounted for as a reduction of $2.0 million of noncontrolling interests for the carrying value of those
−Removed: noncontrolling interests at the date of exchange with an offsetting increase in Additional paid-in capital, during the year ended
−Removed: December 31, 2020.
−Removed: ended December 31, 2019
−Removed: the year ended December 31, 2019, the Company issued 2,500,000 shares of its common stock, at a fair value of approximately $19.95
−Removed: million, or approximately $7.98 per share, related to its acquisition of Facebank AG and Nexway.
−Removed: the year ended December 31, 2019, the Company issued 2,503,333 shares of its common stock in exchange for 40,991,276 shares of
−Removed: its subsidiary PEC.
−Removed: The interests exchange in PEC were previously recorded within noncontrolling interests and the transaction
−Removed: was accounted for as a reduction of approximately $4.0 million of noncontrolling interests for the carrying value of those noncontrolling
−Removed: interests at the date of exchange with an offsetting increase in additional paid-in capital.
−Removed: of Common Stock for Conversion of Series AA Preferred stock
−Removed: the year ended December 31, 2020, the Company issued 18,209,498 shares of its common stock in exchange for 9,104,749 shares of
−Removed: the Company’s Series AA Preferred Stock.
−Removed: of Common Stock for Shares Settled Liability
−Removed: the year ended December 31, 2020, the Company issued 900,000 shares of its common stock with a fair value of approximately $9.1
−Removed: million or $10.00 per share in connection with the Company’s Note Purchase Agreement with FB Loan (See Note 12).
−Removed: Issuance of Common Stock
−Removed: ended December 31, 2020
−Removed: January 1, 2020, the Company entered into the first amendment to a joint business development agreement and issued 200,000 shares
−Removed: of its restricted common stock with a fair value of $1.8 million in exchange for business development services.
−Removed: During the year
−Removed: ended December 31, 2020, the Company issued 636,289 shares of common stock with a fair value of $5.5 million in exchange for consulting
−Removed: In addition, the Company issued 62,500 shares of its common stock with a fair value of approximately $0.6 million in
−Removed: exchange for services rendered in connection with the Company’s amended Digital Likeness Development Agreement by and among
−Removed: Floyd Mayweather, the Company and FaceBank, Inc., effective as of July 31, 2019, as amended (the “Mayweather Agreement”).
−Removed: the year ended December 31, 2020, the Company issued 70,500 shares of its common stock with a fair value of approximately $0.3
−Removed: million in connection with the issuance of convertible notes.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: ended December 31, 2019
−Removed: the year ended December 31, 2019, the Company issued 15,009 shares of its common stock at a fair value of approximately $0.1 million
−Removed: or $6.72 per share for services rendered.
−Removed: the year ended December 31, 2019, the Company issued 20,000 shares of its common stock at a fair value of approximately $200,000
−Removed: or $10.00 per share in connection with a consulting agreement.
−Removed: the year ended December 31, 2019, the Company issued 2,000 shares of its common stock at a fair value of approximately $13,000
−Removed: or $6.59 per share in connection with the cancellation of a consulting agreement.
−Removed: October 24, 2019, the Company satisfied its obligations under its investment agreement with Panda Productions (HK) Limited by
−Removed: issuing 175,000 common shares, in lieu of its obligation to fund an additional $1.0 million in cash.
−Removed: On October 24, 2019, the
−Removed: fair value of the 175,000 shares was approximately $1.9 million or $10.96 per share, and the additional $0.9 million was recorded
−Removed: as a loss on investment during the year ended December 31, 2019.
−Removed: the year ended December 31, 2019, the Company issued 16,666 shares of its common stock with a fair value of $50,000, or $3.00
−Removed: per share, upon the contractual conversion of principal of a convertible note payable.
−Removed: the year ended December 31, 2019, the Company issued 18,935 shares of its common stock, at a fair value of approximately $0.1
−Removed: million or $6.90 per share, to settle a lease dispute.
−Removed: of Common Stock for Exercise of Warrants
−Removed: the year ended December 31, 2020, the Company issued 5,843,600 shares of its common stock with a fair value of approximately $27.3
−Removed: million for the exercise of 7,003,005 common stock warrants and received cash of approximately $1.7 million.
−Removed: of Common Stock for Exercise of Stock Options
−Removed: the year ended December 31, 2020, 1,418,532 options to purchase shares of the Company’s common stock were exercised for
−Removed: cash of approximately $2.2 million.
−Removed: of Common Stock for Employee Compensation
−Removed: February 20, 2020, the Company issued 300,000 shares of its common stock to an officer of the Company at a fair value of $2.7
−Removed: million, or $9.00 per share.
−Removed: the three months ended March 31, 2020, the Company issued 200,000 shares of its common stock with a fair value of $1.6 million
−Removed: as compensation to service providers for services rendered.
−Removed: Purchase Agreement
−Removed: July 10, 2020, we entered into a Share Purchase Agreement (the “SPA”) with C2A2 Corp.
−Removed: and Aston Fallen (the
−Removed: “Purchaser”).
−Removed: Pursuant to the terms of the SPA, the Purchaser agreed to acquire all of the 1,000 shares of Facebank
−Removed: AG common stock, held by the Company.
−Removed: The transaction closed on July 10, 2020 and the Company redeemed an aggregate of 3,633,114
−Removed: shares of the Company’s common stock at a redemption price of $0.0001 per share in exchange for 4,833,114 new shares of
−Removed: Company common stock at a sale price of $0.0001 per share, resulting in a net issuance of 1,200,000 new shares of the Company’s
−Removed: common stock.
−Removed: The Company and C2A2 also entered into a Call Option Agreement allowing the Company to purchase 42% of Facebank
−Removed: AG shares as part of the Share Purchase Agreement, for a cash consideration of CHF 1 in total for the period of 5 years following
−Removed: December 2020, the Company entered into a Termination and Redemption Agreement whereby the Company agreed to terminate the Call
−Removed: Option Agreement in exchange for repurchasing 800,000 shares of the Company’s common shares at par value.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: Compensation Plan Information
−Removed: Company’s 2014 Equity Incentive Stock Plan (the “2014 Plan”) provides for the issuance of up to 16,667 incentive
−Removed: stock options and nonqualified stock options to the Company’s employees, officers, directors, and certain consultants.
−Removed: 2014 Plan is administered by the Company’s Board and has a term of 10 years.
−Removed: Contemporaneous
−Removed: with the closing of the Merger, the Company assumed 8,051,098 stock options issued and outstanding under the fuboTV Pre-Merger
−Removed: 2015 Equity Incentive Plan (the “2015 Plan”) with a weighted-average exercise price of $1.32 per share.
−Removed: From the Effective
−Removed: Time, such options may be exercised for shares of our common stock under the terms of the 2015 Plan.
−Removed: April 1, 2020, the Company approved the establishment of the Company’s 2020 Equity Incentive Plan (the “Plan”).
−Removed: The Company created an incentive option pool of 12,116,646 shares of the Company’s Common Stock under the Plan.
−Removed: 8, 2020, the Company amended the Company’s Plan to increase the maximum aggregate number of shares available for issuance
−Removed: under the Plan by 19,000,000 shares (the “Pool Increase”).
−Removed: The Pool Increase is conditional upon shareholder approval
−Removed: at the next annual meeting of shareholders.
−Removed: May 21, 2020, we established our Outside Director Compensation Policy to set forth guidelines for the compensation of our non-employee
−Removed: directors for their service on our Board of Directors.
−Removed: the year ended December 31, 2020, the Company recognized stock-based compensation expense as follows (in thousands):
−Removed: December 31, 2020
−Removed: Shares issued for services
−Removed: Employee stock options
−Removed: Market and performance based stock options
−Removed: Restricted stock units
−Removed: stock-based compensation from issuances under recognized plans were recognized during the year ended December 31, 2019.
−Removed: Company provides stock-based compensation to employees, directors and consultants under the Plan.
−Removed: The fair value of each stock
−Removed: option grant is estimated on the date of grant using the Black-Scholes option pricing model.
−Removed: the year ended December 31, 2020, the Company granted 14,428,566 options to purchase shares of the Company’s common stock
−Removed: under the Plan.
−Removed: During the year ended December 31, 2020, 280,000 options to purchase shares of the Company’s commons stock
−Removed: were granted outside of the Plan.
−Removed: No options were granted during the year ended December 31, 2019.
−Removed: following was used in determining the fair value of stock options granted during the year ended December 31, 2020:
−Removed: For the Year Ended
−Removed: December 31, 2020
−Removed: Dividend yield
−Removed: Expected price volatility
−Removed: 44.4% - 57.3 %
−Removed: Risk free interest rate
−Removed: 0.23% - 0.58 %
−Removed: Expected term
−Removed: 5.3 - 7.5 years
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
−Removed: summary of activity under the Plan for the year ended December 31, 2020 is as follows (in thousands, except share and per share
+Added: Between August 20, 2020 and August 28, 2020, the
+Added: Company entered into Purchase Agreements, pursuant to which the Company sold an aggregate of 5,212,753 shares of the Company’s
+Added: common stock at a purchase price of $ 9.25 per share and issued warrants to the Investors covering a total of 1,303,186 shares of the
+Added: Company’s common stock for an aggregate purchase price of $ 48.2 million.
+Added: During the year ended December 31, 2020, the Company
+Added: issued 70,500 shares of its common stock with a fair value of approximately $ 0.3 million in connection with the issuance of convertible
+Added: During the year ended December 31, 2020, the Company
+Added: issued 18,209,498 shares of its common stock in exchange for 9,104,749 shares of the Company’s Series AA Preferred Stock.
+Added: During the year ended December 31, 2020, the Company
+Added: issued 900,000 shares of its common stock with a fair value of approximately $ 9.1 million or $ 10.00 per share in connection with a note
+Added: purchase agreement with FB Loan.
+Added: During the year ended December 31, 2020, the Company
+Added: has issued 2,753,819 shares of its common stock in exchange for 17,950,055 shares of its subsidiary PEC, respectively.
+Added: The interests
+Added: exchange in PEC were previously recorded within noncontrolling interests and the transactions were accounted for as a reduction of $ 2.0
+Added: million of noncontrolling interests for the carrying value of those noncontrolling interests at the date of exchange with an offsetting
+Added: increase in Additional paid-in capital, during the year ended December 31, 2020.
+Added: Company’s 2020 Equity Incentive Plan, as amended (the “2020 Plan”) provides for the grant of incentive stock options,
+Added: non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance units and performance shares
+Added: to its employees, directors and consultants.
+Added: of December 31 2021, there are 10,436,701
+Added: shares available for issuance under the Plan.
+Added: the years ended December 31, 2021, 2020 and 2019 the Company recognized stock-based compensation expense as follows:
+Added: Schedule of Recognized Stock-Based Compensation Expense
+Added: Years Ended December 31,
+Added: Subscriber related
+Added: Sales and marketing
+Added: Technology and development
+Added: General and administrative
+Added: Stock-Based Compensation Expense
+Added: Company provides option grants to employees, directors, and consultants under the 2020 Plan.
+Added: The fair value of each stock option grant is estimated on the date of grant using the Black-Scholes option pricing model.
+Added: historically has lacked sufficient company-specific historical and implied volatility information.
+Added: Therefore, it estimates its expected
+Added: stock volatility based primarily on the historical volatility of a publicly-traded set of peer companies with consideration of the volatility
+Added: of its own traded stock price.
+Added: The risk-free interest rate is determined by referencing the U.S.
+Added: Treasury yield curve in effect at the
+Added: time of grant of the award for time periods approximately equal to the expected term of the award.
+Added: Expected dividend yield is based on
+Added: the fact that the Company has never paid cash dividends and does not expect to pay any cash dividends in the foreseeable future.
+Added: expected term of options represents the period that the Company’s stock-based awards are expected to be outstanding based on the
+Added: simplified method, which is the half-life from vesting to the end of its contractual term.
+Added: The simplified method was used because the
+Added: Company does not have sufficient historical exercise data to provide a reasonable basis for an estimate of expected term.
+Added: the year ended December 31, 2021, the Board of Directors approved a modification to stock option and restricted stock award grants to
+Added: employees who terminated from the Company.
+Added: The modifications accelerated the vesting of unvested stock options and restricted stock awards
+Added: as of the termination date and provided the option holders with an additional months post-termination to exercise their stock options.
+Added: The modifications resulted in incremental stock-based compensation expense of $ 13.9
+Added: million during the year ended December 31,
+Added: summary of stock option activity for the year ended December 31, 2021, is as follows (in thousands, except share and per share amounts):
+Added: Schedule of Stock Option Activity
Number of Shares
4 unchanged sentences
Outstanding as of December 31, 2020
−Removed: Options assumed from Merger
+Added: ( 1,990,261 )
Forfeited or expired
1 unchanged sentence
Options vested and exercisable as of December 31, 2021
−Removed: total fair value of stock options granted during the year ended December 31, 2020 was approximately $106.2 million.
−Removed: year ended December 31, 2020, 1,418,532 options were exercised with a weighted average fair value of approximately $2.2 million
−Removed: or $1.52 per share.
−Removed: of December 31, 2020, the unrecognized stock-based compensation expense related to unvested options was approximately $63.9 million
−Removed: to be recognized over a period of 3.6 years.
−Removed: and Service Condition Based Stock Options
−Removed: the year ended December 31, 2020, 3,078,297 stock options with a fair value of approximately $20.9 million were granted to an
−Removed: employee of the Company.
−Removed: The options (which are not included in table above) vest on the earlier of each anniversary of the grant
−Removed: date or based on the achievement of pre-established parameters relating to the performance of the Company’s stock price
−Removed: based compensation expense is based on the estimated value of the awards on the grant date, and is recognized over the period
−Removed: from the grant date through the expected vest dates of each vesting condition, both of which were estimated based on a Monte Carlo
−Removed: simulation model applying the following key assumptions as of the grant date:
+Added: following was used in determining the fair value of stock options granted during the years ended December 31, 2021 and 2020:
+Added: Schedule of Stock Options Assumptions
+Added: Years ended December 31
Dividend yield
−Removed: Expected volatility
−Removed: Risk free rate
−Removed: Derived service period
−Removed: summary of activity under the Plan for market and service based stock options for the year ended December 31, 2020 is as follows
−Removed: (in thousands, except share and per share amounts):
−Removed: Number of Shares
−Removed: Weighted Average
−Removed: Exercise Price
−Removed: Total Intrinsic Value
−Removed: Weighted Average Remaining Contractual Life
−Removed: Outstanding as of December 31, 2019
−Removed: Outstanding as of December 31, 2020
−Removed: Options vested and exercisable as of December 31, 2020
−Removed: the three months ended December 31, 2020, the pre-established parameters related to the Company’s stock performance were
−Removed: achieved and the 3,078,297 options were fully vested.
−Removed: During the year ended December 31, 2020, the Company recognized $20.9 million
−Removed: of stock-based compensation related to its market and service-based stock options.
−Removed: As of December 31, 2020, there is no unrecognized
−Removed: stock-based compensation expense for market and service-based stock options.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: Expected price volatility
+Added: 44.8 % - 45.2 %
+Added: 44.4 %- 57.3 %
+Added: Risk free interest rate
+Added: 0.23 %- 0.58 %
+Added: Expected term (years)
+Added: 5.3 - 7.5 years
+Added: were no options granted during the year ended December 31, 2019.
+Added: outstanding stock options as of December 31, 2020 were adjusted from the previously reported amount in the Annual Report to exclude certain
+Added: option grants subject to discretionary performance conditions, for which a grant date had not occurred as of December 31, 2020.
+Added: October 8, 2020, the Company awarded the CEO an option which vests based upon the achievement of certain predetermined
+Added: goals for each of the five years in the performance period related to stock price, revenue, gross margin, subscribers, new markets launched
+Added: and new revenue streams between January 1, 2021 and December 31, 2025, which are described in the Company’s annual operating
+Added: On a given Determination Date (subsequent to the Company’s calendar year end), the Company’s Board of Directors (the
+Added: “Board”) will review actual performance against the predetermined metrics and determine, in its sole discretion, the amount
+Added: of any vesting that occurs on a given Determination Date.
+Added: Any such vesting is subject to the CEO’s continuation in service with
+Added: the Company through such Determination Date.
+Added: Board may determine vesting at, above, or below 20% of the shares subject to the performance option.
+Added: shares may be eligible for vesting until the Determination Date following the 2025 calendar year.
+Added: Because the number of shares to be
+Added: earned on each Determination Date is subject to the discretion of the Board, the compensation expense is adjusted each
+Added: reporting period for changes in fair value prorated for the portion of the requisite service period rendered and based on the number
+Added: of shares expected to be earned.
+Added: As of December 31, 2021, no portion of the option had vested, and during the year ended December
+Added: 31, 2021, the Company recognized $ 5.4
+Added: million of stock-based compensation expense
+Added: related to the option.
+Added: Upon each subsequent Determination Date in 2022, 2023, 2024, and 2025, stock-based compensation
+Added: expense will be remeasured and adjusted to reflect the grant date fair value.
+Added: of December 31, 2021, the estimated value of unrecognized stock-based compensation expense related to unvested options was $ 25.8
+Added: million to be recognized over a period of 2.2
+Added: the year ended December 31, 2020, 1,418,532 options to purchase shares of the Company’s common stock were exercised for cash of $ 2.2 million.
Non-employees
−Removed: the three months ended March 31, 2020, in connection with the Digital Likeness Development Agreement between the Company and Floyd
−Removed: Mayweather, the Company granted options to purchase 280,000 shares of the Company’s common stock at an exercise price of
−Removed: $7.20 per share.
−Removed: This option has a fair value of $1,031,000, a five-year term and expires on December 21, 2024.
+Added: the year ended December 31, 2020, the Company granted options to purchase 280,000 shares of the Company’s common stock at an exercise
+Added: price of $ 7.20 per share.
+Added: These options have a fair value of $ 1,031,000 , a five-year term and expires on December 21, 2024.
These options
were immediately vested as of the grant date.
+Added: During the year ended December 31, 2021, 280,000 options were exercised in exchange for
+Added: 222,962 shares of the Company’s common stock.
+Added: These options are not included in the table above.
part of the Merger, the Company also assumed 343,047 options granted to non-employees with a weighted average exercise price of $ 0.23
−Removed: $0.23 (included in employee table above).
−Removed: Stock-based compensation expense related to unvested non-employee options is immaterial
−Removed: as of December 31, 2020.
−Removed: November 25, 2020, the Company issued 85,000 restricted stock units for advisory services.
−Removed: The fair value of restricted stock
−Removed: units is measured based on their fair value at grant date, which totaled approximately $2.1 million, and the restricted stock
−Removed: units fully vest on May 25, 2022.
−Removed: During the year ended December 31, 2020, the Company recognized $0.1 million of stock-based
−Removed: compensation expense, and as of December 31, 2020, unrecognized stock-based compensation related to restricted stock units totaled
−Removed: $2.0 million.
−Removed: As of December 31, 2020, the restricted stock units have an aggregate intrinsic value of approximately $2.4 million
−Removed: and the weighted average remaining contractual term is 1.4 years.
−Removed: summary of the Company’s outstanding warrants as of December 31, 2020 are presented below (in thousands, except share and
−Removed: per share amounts):
−Removed: Number of Warrants
+Added: (included in table above).
+Added: Stock-based compensation expense related to unvested non-employee options was immaterial for the year ended
+Added: December 31, 2020.
+Added: than the options assumed as described above, there were no options granted to non-employees during the year ended December 31, 2021.
+Added: and Service Condition Based Stock Options
+Added: the year ended December 31, 2021, 1,375,000 stock options with a fair value of $ 19.2 million were granted to an employee
+Added: of the Company.
+Added: The options vest on the earlier of each anniversary of the grant date or based on the achievement of pre-established
+Added: parameters relating to the performance of the Company’s stock price.
+Added: the year ended December 31, 2020, 3,078,297 stock options with a fair value of $ 20.9 million were granted to an employee
+Added: of the Company.
+Added: The options vest on the earlier of each anniversary of the grant date or based
+Added: on the achievement of pre-established parameters relating to the performance of the Company’s stock price.
+Added: summary of activity under the Plan for market and service-based stock options for the year ended December 31, 2021 is as follows (in
+Added: thousands, except share and per share amounts):
+Added: Schedule of Stock Option Activity
+Added: Number of Shares
Weighted Average
1 unchanged sentence
Total Intrinsic Value
−Removed: Weighted Average Remaining Contractual Life
+Added: Contractual Life
Outstanding as of December 31, 2020
Outstanding as of December 31, 2021
−Removed: Warrants exercisable as of December 31, 2020
−Removed: the three months ended December 31, 2020, the Company issued 5,843,600 shares of its common stock related to the exercise of 7,003,005
−Removed: common stock warrants with a fair value of $99.8 million.
−Removed: Warrants exercised on a cashless basis totaled 6,744,814 and warrants
−Removed: exercised for cash totaled 258,191, and the Company received net proceeds of approximately $1.7 million.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: Options vested and exercisable as of December 31, 2021
+Added: based compensation expense is based on the estimated value of the awards on the grant date, and is recognized over the period from the
+Added: grant date through the expected vest dates of each vesting condition, both of which were estimated based on a Monte Carlo simulation
+Added: model applying the following key assumptions as of the grant date:
+Added: Schedule of Stock Options Assumptions
+Added: For the years ended December 31,
+Added: Dividend yield
+Added: Expected volatility
+Added: 76.0 %- 88.1 %
+Added: Risk free rate
+Added: 0.24 %- 0.30 %
+Added: Derived service period
+Added: 1.6 - 1.9 years
+Added: were no market and service-based options granted during the year ended December 31, 2019.
+Added: the year ended December 31, 2020, the pre-established parameters related to the Company’s stock performance were achieved and the
+Added: 3,078,297 options were fully vested.
+Added: During the year ended December 31, 2020, the Company recognized $ 20.9 million of stock-based compensation
+Added: related to its market and service-based stock options.
+Added: of December 31, 2021, there was $ 12.0 million of unrecognized stock-based compensation expense for market and service-based
+Added: stock options.
+Added: Restricted Stock Units
+Added: summary of the Company’s time-based restricted stock unit activity during the year ended December 31, 2021 is as follows:
+Added: Schedule of Restricted Stock Unit Activity
+Added: Number of Shares
+Added: Weighted Average Grant-Date
+Added: Unvested at December 31, 2020
+Added: Unvested at December 31, 2021
+Added: the year ended December 31, 2021, the Company granted 2,883,240
+Added: time-based restricted stock units which generally
+Added: vest annually over a four-year period, subject to the recipient’s continuation in service through each applicable vesting date.
+Added: The fair value of restricted stock units is measured based on their fair value at grant date which totaled $ 75.3
+Added: During the year ended December 31, 2021,
+Added: the Company issued 91,580
+Added: shares of common stock to members its Board of
+Added: Directors and employees in settlement of vested restricted stock units.
+Added: of December 31, 2021, the estimated value of unrecognized stock-based compensation related to restricted stock units totaled $ 63.5
+Added: million, had an aggregate intrinsic value of $ 34.3
+Added: million, and a weighted average remaining contractual
+Added: Performance-Based
+Added: Restricted Stock Units
+Added: summary of the Company’s performance-based restricted stock unit activity during the year ended December 31, 2021 and 2020
+Added: is as follows:
+Added: Schedule of Restricted Stock Unit Activity
+Added: Number of Shares
+Added: Weighted Average Grant-Date
+Added: Unvested at December 31, 2020
+Added: Unvested at December 31, 2021
+Added: November 3, 2021, the Company granted 1.9 million performance-based restricted stock units (“PRSUs”) to an employee of the
+Added: The PRSUs will vest over a period of 5-calendar years through 2025, subject to the achievement of certain established performance
+Added: metrics including Revenue, Subscribers, New Markets Launched and New Revenue Streams.
+Added: The determination of the number of awards to be
+Added: earned is based upon the assessment during each calendar year of the level of the achievement of the Revenue, Subscribers, New Markets
+Added: Launched, and New Revenue Streams performance metrics as compared to the Company’s annual operating plan.
+Added: At each reporting period,
+Added: the Company will make a determination of the most likely outcome for achievement of each performance metric.
+Added: This may result in a cumulative
+Added: catch-up as the Company assessments are evaluated.
+Added: The fair value of the PRSU’s is measured based on their grant date fair value
+Added: which totaled $ 64.4 million.
+Added: the year ended December 31, 2021, the Company determined that the performance metrics for 380,000 PRSUs were met, and accordingly, recognized
+Added: stock-based compensation of $ 5.6 million.
+Added: As of December 31, 2021, unrecognized stock-based compensation totaled $ 58.8
16 - Commitments and Contingencies
−Removed: following summarizes quantitative information about the Company’s operating leases (amounts in thousands, except lease term
−Removed: and discount rate):
+Added: following summarizes quantitative information about the Company’s operating leases (amounts in thousands, except lease term and
+Added: discount rate):
components of lease expense were as follows:
−Removed: For the Years Ended
−Removed: December 31, 2020
−Removed: December 31, 2019
+Added: Schedule of Operating Leases
+Added: Years Ended December 31,
Operating leases
Operating lease cost
−Removed: Variable lease cost
+Added: Other lease cost
Operating lease expense
2 unchanged sentences
cash flow information related to leases were as follows:
−Removed: For the Years Ended
−Removed: December 31, 2020
−Removed: December 31, 2019
+Added: of Supplemental Cash Flow Information
+Added: Years Ended December 31,
Operating cash flows from operating leases
2 unchanged sentences
Weighted average remaining discount rate - operating leases
−Removed: of the Company’s operating leases, are as follows (amounts in thousands):
+Added: of the Company’s operating leases, are as follows (amounts in thousands):
+Added: Schedule of Future Minimum Payments for Operating Leases
Year Ended December 31, 2022
2 unchanged sentences
Year Ended December 31, 2025
+Added: Year Ended December 31, 2026
Less present value discount
Operating lease liabilities
+Added: February 23, 2021, the Company entered into a lease agreement (the “Lease”) for approximately 55,042 rentable square feet
+Added: located at 1290 Avenue of the Americas, New York, New York 10104.
+Added: This location is the Company’s new corporate headquarters.
+Added: Lease term is twelve years and commenced during the quarter ended December 31, 2021.
+Added: The annual fixed rent under the Lease will be:
+Added: for the first four years;
+Added: for years five through eight;
+Added: for years nine through twelve.
+Added: Company has an option to extend the term of the Lease for an additional five years , at a fixed annual rate that is the fair market rent
+Added: as of the beginning of the extension term as agreed to by the parties or determined by a neutral arbitration process.
+Added: March 19, 2021, the Company entered into a sublease agreement for approximately 28,300 square feet located at One North Dearborn Avenue,
+Added: Chicago, Illinois.
+Added: The sublease term is four years and commenced May 1, 2021.
+Added: The annual fixed rent will be $ 932,747 for the first year;
+Added: $ 953,741 for the second year, $ 974,936 for the third year and $ 996,130 for the fourth year.
+Added: This lease is included in the tables above.
+Added: Contractual Obligations
+Added: Company is a party to several non-cancelable contracts with vendors and licensors for marketing and other strategic partnership related
+Added: agreements where the Company is obligated to make future minimum payments under the non-cancelable terms of these contracts as follows
+Added: ( in thousands):
+Added: Schedule of Future Minimum Payments for Operating Leases
+Added: Access Agreements
+Added: Year Ended December 31, 2022
+Added: Year Ended December 31, 2023
+Added: Year Ended December 31, 2024
+Added: Year Ended December 31, 2025
+Added: Year Ended December 31, 2026
+Added: Less present value discount
+Added: Schedule of Future Minimum Payments for Operating Leases
+Added: Sponsorship Agreements
+Added: Year Ended December 31, 2022
+Added: Year Ended December 31, 2023
+Added: Year Ended December 31, 2024
+Added: Year Ended December 31, 2025
+Added: Year Ended December 31, 2026
Contingencies
−Removed: Company may be involved in certain legal proceedings that arise from time to time in the ordinary course of its business.
−Removed: the Company determines that a loss is both probable and reasonably estimable, a liability is recorded and disclosed if the amount
−Removed: is material to the financial statements taken as a whole.
−Removed: When a material loss contingency is only reasonably possible, the Company
−Removed: does not record a liability, but instead discloses the nature and the amount of the claim, and an estimate of the loss or range
−Removed: of loss, if such an estimate can reasonably be made.
−Removed: Legal expenses associated with any contingency are expensed as incurred.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: Company is subject to certain legal proceedings and claims that arise from time to time in the ordinary course of its business,
+Added: including relating to business practices and patent infringement.
+Added: Litigation can be expensive and disruptive to normal business operations.
+Added: Moreover, the results of complex legal proceedings are difficult to predict and the Company’s view of these matters may change
+Added: in the future as the litigation and events related thereto unfold.
+Added: When the Company determines that a loss is both probable and reasonably
+Added: estimable, a liability is recorded and disclosed if the amount is material to the financial statements taken as a whole.
+Added: When a material
+Added: loss contingency is only reasonably possible, the Company does not record a liability, but instead discloses the nature and the amount
+Added: of the claim, and an estimate of the loss or range of loss, if such an estimate can reasonably be made.
+Added: Legal expenses associated with
+Added: any contingency are expensed as incurred.
+Added: Company is engaged in discussions with certain third parties regarding patent licensing matters.
+Added: The Company is not able to reasonably
+Added: estimate whether it will be able to reach an agreement with these parties or the amount of potential licensing fees, if any, it may agree
+Added: to pay in connection with these discussions, but it is possible that any such amount could be material.
+Added: From time to time, we enter into
+Added: business arrangements with vendors for technology services in the ordinary course of business.
+Added: We are currently engaged in
+Added: discussions with a vendor surrounding the scope of the parties’ relationship and underlying obligations under the terms
+Added: of their contract.
+Added: This includes, among other things, the type and range of services to be provided
+Added: by this vendor to the Company, the corresponding expenditures by the Company payable under the agreement, and the
+Added: vendor’s compliance with its good faith express and implied obligations under the contract.
+Added: Accordingly, we are not
+Added: able to reasonably estimate the amount of the Company’s potential expenditures, if any, under our arrangement with this
+Added: vendor, but it is possible that the amounts that the Company may pay for services under the contract could be
Company is and may in the future be involved in various legal proceedings arising from the normal course of business activities.
−Removed: Although the results of litigation and claims cannot be predicted with certainty, currently, the Company believes that the likelihood
−Removed: of any material adverse impact on the Company’s consolidated results of operations, cash flows or our financial position
−Removed: for any such litigation or claims is remote.
−Removed: Regardless of the outcome, litigation can have an adverse impact on the Company because
−Removed: of the costs to defend lawsuits, diversion of management resources and other factors.
+Added: the results of litigation and claims cannot be predicted with certainty, currently, the Company believes that the likelihood of any material
+Added: adverse impact on the Company’s consolidated results of operations, cash flows or our financial position for any such litigation
+Added: or claims is remote.
+Added: Regardless of the outcome, litigation can have an adverse impact on the Company because of the costs to defend lawsuits,
+Added: diversion of management resources and other factors.
fuboTV Inc., David Gandler, Edgar M.
1 unchanged sentence
21-cv-01412 (S.D.N.Y) & Lee v.
−Removed: Inc., David Gandler, Edgar M.
+Added: fuboTV, Inc., David
+Added: Gandler, Edgar M.
Bronfman Jr., & Simone Nardi, Case No.
+Added: 21-cv-01641 (S.D.N.Y.) (consolidated as In re fuboTV Inc.
+Added: Securities Litigation,
21-cv-01412 (S.D.N.Y.))
−Removed: February 17, 2021, putative shareholders Wafa Said-Ibrahim and Adhid Ibrahim filed a class action lawsuit against the Company,
−Removed: co-founder and CEO David Gandler, Executive Chairman Edgar M.
−Removed: Bronfman Jr., and CFO Simone Nardi (collectively, the “Class
−Removed: Action Defendants”).
−Removed: Plaintiffs allege that Class Action Defendants violated federal securities laws by disseminating
−Removed: false and misleading statements regarding the Company’s financial health and operating condition, including the Company’s
−Removed: ability to grow subscription levels, future profitability, seasonality factors, cost escalations, ability to generate advertising
−Removed: revenue, valuation, and prospects of entering the online sports wagering market.
−Removed: The Plaintiffs allege that Class Action
−Removed: Defendants violated Section 10(b) of the Securities Exchange Act of 1934 (the “Exchange Act”) and Rule 10b-5 thereunder,
−Removed: as well as Section 20(a) of the Exchange Act, and seek damages and other relief.
−Removed: seek to pursue this claim on behalf of themselves as well as all other persons who purchased or otherwise acquired Company securities
−Removed: publicly traded on the New York Stock Exchange (“NYSE”) between March 23, 2020 and January 4, 2021, inclusive, and
−Removed: who were allegedly damaged thereby.
+Added: February 17, 2021, putative shareholders Wafa Said-Ibrahim and Adhid Ibrahim filed a class action lawsuit against the Company, co-founder
+Added: and CEO David Gandler, Executive Chairman Edgar M.
+Added: Bronfman Jr., and CFO Simone Nardi (collectively, the “Class Action Defendants”).
+Added: Plaintiffs allege that Class Action Defendants violated federal securities laws by disseminating false and misleading statements regarding
+Added: the Company’s financial health and operating condition, including the Company’s ability to grow subscription levels, prospects,
+Added: future profitability, seasonality factors, cost escalations, ability to generate advertising revenue, valuation, and entering the online
+Added: sports wagering market.
+Added: The Plaintiffs allege that Class Action Defendants violated Section 10(b) of the Securities Exchange Act of 1934
+Added: (the “Exchange Act”) and Rule 10b-5 thereunder, as well as Section 20(a) of the Exchange Act, and seek damages and other
February 24, 2021, putative shareholder Steven Lee filed a nearly identical class action lawsuit against the same Defendants.
−Removed: to the Private Securities Litigation Reform Act of 1995, any member of the purported class who wishes to serve as lead plaintiff
−Removed: must file a motion by April 19, 2021.
−Removed: The court likely also will consolidate the two lawsuits (and any other future lawsuits that
−Removed: assert substantially the same claims).
−Removed: After the court decides a consolidation motion, he will appoint a lead plaintiff and lead
−Removed: counsel as soon as practicable thereafter.
−Removed: The lead plaintiff then will file an amended, consolidated complaint, and Defendants
−Removed: will file a motion to dismiss the complaint.
−Removed: Company believes the claims alleged in both lawsuits are without merit and intends to vigorously defend these litigations.
−Removed: Edgar Bronfman Jr., Henry Ahn, Ignacio Figueras, Daniel Leff, Laura Onopchenko, David Gandler, Par-Jorgen Parson, & Simone
−Removed: Nardi , Case No.
+Added: April 29, 2021, the court consolidated Said-Ibrahim v.
+Added: fuboTV Inc., David Gandler, Edgar M.
+Added: Bronfman Jr., & Simone Nardi ,
+Added: 21-cv-01412 (S.D.N.Y) and Lee v.
+Added: fuboTV, Inc., David Gandler, Edgar M.
+Added: Bronfman Jr., & Simone Nardi , Case No.
+Added: (S.D.N.Y.) under In re FuboTV Inc.
+Added: Securities Litigation, No.
1:21-cv-01412 (S.D.N.Y.).
−Removed: March 5, 2021, putative shareholder Robert Rosenfeld filed a derivative lawsuit against the Company and certain Company directors
−Removed: and officers, including Edgar Bronfman Jr., Henry Ahn, Ignacio Figueras, Daniel Leff, Laura Onopchenko, David Gandler, Par-Jorgen
−Removed: Parson, and Simone Nardi (collectively, the “Derivative Defendants”).
−Removed: Plaintiff’s complaint closely tracks
−Removed: the allegations in the Securities Class Action and alleges that the Derivative Defendants violated Sections 10(b)
−Removed: and 21D of the Securities Exchange Act of 1934, breached their fiduciary duties, and committed corporate waste.
−Removed: seeks to prosecute the action on behalf of the Company, and seeks, among other relief, an order directing Derivative Defendants
−Removed: to take all necessary actions to reform and improve the Company’s corporate governance, risk management, and internal operating
−Removed: procedures to comply with applicable laws, and an award of damages to the Company for the harm suffered as a result of the alleged
−Removed: wrongful conduct.
−Removed: The Company believes these claims are without merit and intends to vigorously defend this litigation.
−Removed: Involving Pulse Evolution Corporation
−Removed: connection with closed litigation on two separate matters that resulted in judgments against PEC, a majority interest of which
−Removed: was subsequently purchased by the Company, we have accrued $524,000 which remains on the balance sheet as a liability at
−Removed: December 31, 2019.
−Removed: The Company, on behalf of its subsidiary, is in settlement discussions with the parties.
−Removed: known as FaceBank Group, Inc.)
−Removed: to Consolidated Financial Statements
+Added: The court also appointed putative shareholder
+Added: Nordine Aamchoune as lead plaintiff.
+Added: July 12, 2021, Lead Plaintiff filed an Amended Class Action Complaint.
+Added: Lead Plaintiff seeks to pursue this claim on behalf of himself
+Added: as well as all other persons who purchased or otherwise acquired Company securities publicly traded on the New York Stock Exchange (“NYSE”)
+Added: between March 23, 2020 and January 4, 2021, inclusive, and who were allegedly damaged thereby.
+Added: Class Action Defendants filed a motion to dismiss the Amended Class Action Complaint on September 10, 2021.
+Added: Lead Plaintiff filed an
+Added: opposition on November 9, 2021.
+Added: Class Action Defendants’ filed their reply in support of the motion to dismiss on December
+Added: The Company believes the claims alleged in both lawsuits are without merit and intends to vigorously defend these
+Added: Edgar Bronfman Jr., Henry Ahn, Ignacio Figueras, Daniel Leff, Laura Onopchenko, David Gandler, Par-Jorgen Parson, & Simone Nardi,
+Added: 21-cv-01953 (S.D.N.Y.)
+Added: March 5, 2021, putative shareholder Robert Rosenfeld filed a derivative lawsuit against the Company and certain Company directors and
+Added: officers, including Edgar Bronfman Jr., Henry Ahn, Ignacio Figueras, Daniel Leff, Laura Onopchenko, David Gandler, Par-Jorgen Parson,
+Added: and Simone Nardi (collectively, the “Derivative Defendants”).
+Added: Plaintiff’s complaint closely tracks the allegations
+Added: in the Securities Class Action and alleges that the Derivative Defendants violated Sections 10(b) and 21D of the Securities Exchange
+Added: Act of 1934, breached their fiduciary duties, and committed corporate waste.
+Added: seeks to prosecute the action on behalf of the Company, and seeks, among other relief, an order directing Derivative Defendants to take
+Added: all necessary actions to reform and improve the Company’s corporate governance, risk management, and internal operating procedures
+Added: to comply with applicable laws, and an award of damages to the Company for the harm suffered as a result of the alleged wrongful conduct.
+Added: April 21, 2021, Derivative Defendants filed a Motion to Dismiss the Original Complaint.
+Added: In light of the arguments made in Derivative
+Added: Defendants’ Motion, Plaintiff filed his Amended Verified Shareholder Derivative Complaint on May 12, 2021.
+Added: Derivative Defendants
+Added: filed a Motion to Dismiss the Amended Complaint on June 2, 2021.
+Added: On June 23, 2021, after thoroughly considering Derivative Defendants’
+Added: arguments in their Motion, Plaintiff concluded that Derivative Defendants’ arguments were well founded and he jointly, with Derivative
+Added: Defendants, asked the Court to voluntarily dismiss the derivative action with prejudice, following a proposed Notice of the dismissal
+Added: to current shareholders.
+Added: On June 25, 2021, the court entered an order approving the form of the proposed Notice of dismissal to current
+Added: shareholders and ordering fuboTV to file the Notice with the SEC and post the Notice to the investor relations section of fuboTV’s
+Added: corporate website.
+Added: On June 28, 2021, fuboTV filed the Notice with the SEC and posted the Notice to the investor relations
+Added: section of fuboTV’s corporate website.
+Added: On July 28, 2021, the court entered an order dismissing with prejudice the derivative lawsuit
+Added: filed by Robert Rosenfeld.
Kriss and Eric Lerner vs.
1 unchanged sentence
605474/20 Supreme Court of the State of New York.
−Removed: June 8, 2020, Andrew Kriss and Eric Lerner filed a Summons with Notice in the Supreme Court of the State of New York, Nassau County
−Removed: naming as defendants the Company, PEC, John Textor and Frank Patterson, among others.
−Removed: On November 12, 2020, plaintiffs
−Removed: filed a Complaint, which asserts claims for breach of express contract and implied duties, fraud in the inducement, unjust
−Removed: enrichment, conversion, declaratory relief, fraud, and fraudulent conveyance.
−Removed: The claims arise from an alleged relationship between
−Removed: Plaintiffs and defendant PEC.
−Removed: Plaintiffs seek monetary damages in an amount to be proven at trial, but not less than six million
−Removed: dollars ($6,000,000).
−Removed: The Company believes the claims are without merit and intends to vigorously defend this litigation.
−Removed: June 25, 2018, prior to our acquisition of a majority interest in PEC, an office space vendor filed a complaint against such company
−Removed: CIV1802192) in the Superior Court of the State of California, Marin County asserting breach of contract, breach of implied
−Removed: covenant of good faith and fair dealing, intentional misrepresentation, and negligent misrepresentation.
−Removed: The Company’s subsidiary
−Removed: then responded with affirmative defenses on September 27, 2018.
−Removed: The Company reached an out of court settlement on December 19,
−Removed: 2018 with the vendor and the case was dismissed on January 24, 2019.
−Removed: During the year ended December 31, 2019, the Company issued
−Removed: 18,935 shares of its common stock, at a fair value of approximately $0.1 million or $6.90 per share, in connection with this lease
−Removed: Subsequent Events
−Removed: January and February 2021, 9,807,367 shares of Series AA Preferred Stock converted into 19,614,734 shares of common stock.
−Removed: March 1, 2021, we consummated an offer to exchange the remaining outstanding shares of Series AA Preferred Stock for two shares
−Removed: of our common stock per share of Series AA Preferred Stock (the “Exchange Offer”).
−Removed: As a result of the Exchange Offer,
−Removed: 13,412,246 shares of Series AA Preferred Stock, representing 100% of the outstanding shares of Series AA Preferred Stock, were
−Removed: exchanged for 26,824,492 shares of our common stock.
−Removed: February 2, 2021, the Company issued the 2026 Notes (see Note 2).
−Removed: Holders of the 2026 Notes may convert their notes
−Removed: at their option at any time prior to the close of business on the business day immediately preceding November 15, 2025.
−Removed: or after November 15, 2025, holders may convert all or any portion of their 2026 Notes at any time prior to the close of
−Removed: business on the second scheduled trading day immediately preceding the maturity date regardless of the foregoing conditions.
−Removed: 2026 Notes are fuboTV’s general unsecured obligations and rank senior in right of payment to all of fuboTV’s
−Removed: indebtedness that is expressly subordinated in right of payment to the Notes;
−Removed: equal in right of payment to all of fuboTV’s
−Removed: unsecured indebtedness that is not so subordinated;
−Removed: effectively junior to any of fuboTV’s secured indebtedness, to the extent
−Removed: of the value of the assets securing such indebtedness;
−Removed: and structurally junior to all indebtedness and other liabilities of fuboTV’s
−Removed: current or future subsidiaries (including trade payables).
−Removed: February 26, 2021, the Company repaid in full, plus accrued interest, the PPP Note.
−Removed: February 26, 2021, the Company consummated the acquisition of Vigtory, Inc, (“Vigtory”) a sports betting and interactive
−Removed: gaming company, by the merger of fuboBet Inc into Vigtory, whereby Vigtory continued as the surviving corporation and became a
−Removed: wholly owned subsidiary of the Company.
−Removed: Company will account for the Merger as a business combination under the acquisition method of accounting.
−Removed: As such, the purchase
−Removed: price will be allocated to the net assets acquired, inclusive of intangible assets, with any excess fair value recorded to goodwill.
−Removed: Since the closing date of the acquisition occurred subsequent to the end of the reporting period, the allocation of purchase price
−Removed: to the underlying net assets has not yet been completed.
−Removed: The Company will reflect the preliminary purchase price allocation in
−Removed: its consolidated financial statements for the year ending December 31, 2021.
−Removed: February 2021, the Company entered into a lease for new offices located at 1290 Avenue of the Americas in New York where we will
−Removed: occupy approximately 55,000 square feet of office space.
−Removed: The following exhibits are filed as a part of this Annual Report on Form 10-K:
−Removed: Share Exchange and Purchase Agreement, dated August 15, 2019, between Facebank Group, Inc.
−Removed: (Pulse Evolution Group, Inc.) and the shareholder of Facebank AG
−Removed: Amendment No.
−Removed: 1, dated August 15, 2019, to the Share Exchange and Purchase Agreement, dated August 15, 2019, between Facebank Group, Inc.
−Removed: Agreement and Plan of Merger and Reorganization dated as of March 19, 2020 by and among FaceBank Group, Inc., fuboTV Acquisition Corp.
−Removed: and fuboTV, Inc.
−Removed: Articles of Incorporation dated February 20, 2009
−Removed: Articles of Amendment to Articles of Incorporation dated October 5, 2010
−Removed: Articles of Amendment to Articles of Incorporation dated December 31, 2014
−Removed: Articles of Amendment to Articles of Incorporation dated January 11, 2016
−Removed: Certificate of Designation of Series A Preferred Stock dated June 23, 2016
−Removed: Certificate of Designation of Series B Preferred Stock dated June 23, 2016
−Removed: Certificate of Designation of Series C Preferred Stock dated July 21, 2016
−Removed: Second Amended Certificate of Designation of Series C Preferred Stock dated March 3, 2017
−Removed: Articles of Amendment to Articles of Incorporation dated October 17, 2017
−Removed: Certificate of Designation of Preferences and Rights of Series X Convertible Preferred Stock dated August 3, 2018
−Removed: Articles of Amendment to Articles of Incorporation dated September 9, 2019
−Removed: Articles of Amendment to Articles of Incorporation dated March 16, 2020
−Removed: Certificate of Designation of Series AA Convertible Preferred Stock dated March 20, 2020
−Removed: Articles of Amendment to Articles of Incorporation dated September 29, 2016
−Removed: Articles of Amendment to Articles of Incorporation dated January 9, 2017
−Removed: Articles of Amendment to Articles of Incorporation dated May 11, 2017
−Removed: Articles of Amendment to Articles of Incorporation dated February 12, 2018
−Removed: Articles of Amendment to Articles of Incorporation dated January 29, 2019
−Removed: Articles of Amendment to Articles of Incorporation dated July 12, 2019
−Removed: Articles of Amendment to Articles of Incorporation dated August 10, 2020
−Removed: Articles of Amendment to Articles of Incorporation dated September 29, 2020
−Removed: Bylaws of the registrant
−Removed: Amendment to the Bylaws of the registrant dated June 22, 2016
−Removed: Amendment to the bylaws of the Company dated July 20, 2016
−Removed: Amendment to the bylaws of the Company dated September 13, 2020
−Removed: Form of Common Stock Certificate
−Removed: Form of Common Stock Purchase Warrant in connection with the private placement between May 11, 2020 and June 8, 2020
−Removed: Indenture, dated as of February 2, 2021, by and between fuboTV Inc.
−Removed: Bank National Association, as Trustee
−Removed: Form of Note, representing fuboTV Inc.’s 3.25% Convertible Senior Notes due 2026 (included in Exhibit 4.4)
−Removed: Description of Registrant’s Securities Registered Pursuant to Section 12 of the Securities Exchange Act of 1934
−Removed: 2014 Incentive Stock Plan
−Removed: 2015 Equity Incentive Plan
−Removed: Form of Stock Option Agreement under the fuboTV Inc.
−Removed: 2015 Equity Incentive Plan
−Removed: 2020 Equity Incentive Plan, as amended
−Removed: Form of Stock Option Agreement under the fuboTV Inc.
−Removed: 2020 Equity Incentive Plan
−Removed: Vigtory, Inc.
−Removed: 2020 Equity Compensation Plan, as amended, and related form agreements
−Removed: Credit and Guaranty Agreement, dated as of April 6, 2018, by and among fuboTV Inc., Sports Rights Management, LLC, FuboTV Spain, SL and AMC Networks Ventures, LLC
−Removed: First Amendment to Credit Agreement, dated as of February 19, 2019, by and among fuboTV Inc., Sports Rights Management, LLC, FuboTV Spain, SL and AMC Networks Ventures, LLC,
−Removed: Counterpart Agreement, dated as of April 30, 2020, by and between FaceBank Group, Inc.
−Removed: and AMC Networks Ventures LLC
−Removed: Form of Indemnification Agreement by and between fuboTV Inc.
−Removed: and its directors and officers
−Removed: Form of Securities Purchase Agreement by and between the Company and the Purchaser
−Removed: Separation and Settlement Agreement and Release by and between FaceBank Group, Inc.
−Removed: and Alexander Bafer dated as of August 1, 2020
−Removed: 10.13†
−Removed: Employment Agreement, by and between David Gandler and the Company, dated October 8, 2020
−Removed: Redemption Agreement dated December 15, 2020 by and among fuboTV Inc.
−Removed: and FBNK Finance S.a.r.l.
−Removed: Lease dated February 23, 2021 by and among fuboTV Inc.
−Removed: and HWA 1290 III LLC, HWA 1290 IV LLC and HWA 1290 V LLC
−Removed: Form of Restricted Stock Unit Award Agreement to the fuboTV Inc.
−Removed: 2020 Equity Incentive Plan, as amended
−Removed: Fourth Amendment to Note Purchase Agreement dated as August 3, 2020 by and among Facebank Group, Inc, Evolution AI Corporation, Pulse Evolution Corporation, fuboTV Inc.
−Removed: and Sports Rights Management LLC as Borrower and FB Loan Series I, LLC as Purchaser
−Removed: Waiver and Fifth Amendment to Note Purchase Agreement and First Amendment to Warrant by and among fuboTV Inc., Evolution AI Corporation, Pulse Evolution Corporation, fuboTV Media Inc and Sports Rights Management LLC as Borrower and FB Loan I Series, LLC as Purchaser dated as of September 30, 2020
−Removed: Form of Purchase Agreement, by and between the Company and the Purchaser.
−Removed: Form of Securities Purchase Agreement by and between the Company and the Purchaser
−Removed: Outside Director Compensation Policy.
−Removed: Share Purchase Agreement dated as of July 10, 2020 by and among the registrant, C2A2 Corp.
−Removed: and Aston Fallen
−Removed: Consulting Agreement by and between the Company and Ignacio Figueras dated as of November 25, 2020
−Removed: List of Significant Subsidiaries of fuboTV Inc.
−Removed: Consent of L J Soldinger Associates, LLC, independent registered public accounting firm
−Removed: Consent of KPMG LLP, independent auditor
−Removed: Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended
−Removed: Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended
−Removed: Certification of principal executive officer and principal financial officer pursuant to 18 U.S.C.
−Removed: Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, as amended
−Removed: Filed herewith.
−Removed: Form 10-K Summary
−Removed: to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report
−Removed: to be signed on its behalf by the undersigned, thereunto duly authorized.
−Removed: March 25, 2021
−Removed: David Gandler
−Removed: Executive Officer (Principal Executive Officer)
−Removed: ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints David Gandler and Simone
−Removed: Nardi, and each of them, as his true and lawful attorney-in-fact and agent, with full power of substitution and resubstituting,
−Removed: for him and in his name, place and stead, in any and all capacities to sign any and all amendments to this annual report on Form
−Removed: 10-K and to file the same, with all exhibits thereto and other documents in connection therewith, with the Securities and Exchange
−Removed: Commission, granting unto said attorney-in-fact and agent full power and authority to do and perform each and every act and thing
−Removed: requisite and necessary to be done in connection therewith, as fully to all intents and purposes as he might or could do in person,
−Removed: hereby ratifying and confirming all that each of said attorney-in-fact and agent or his substitutes or substitute, may lawfully
−Removed: do or cause to be done by virtue hereof.
−Removed: to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf
−Removed: of the registrant and in the capacities and on the dates indicated.
−Removed: David Gandler
−Removed: Executive Officer and Director
−Removed: executive officer)
−Removed: Financial Officer
−Removed: financial officer and principal accounting officer)
−Removed: Edgar Bronfman, Jr.
−Removed: Chairman and Director
−Removed: Pär-Jörgen Pärson
−Removed: Pär-Jörgen
−Removed: Ignacio Figueras
−Removed: Laura Onopchenko
+Added: June 8, 2020, Andrew Kriss and Eric Lerner filed a Summons with Notice in the Supreme Court of the State of New York, Nassau County naming
+Added: as defendants the Company, PEC, John Textor and Frank Patterson, among others.
+Added: On November 12, 2020, plaintiffs filed a Complaint, which
+Added: asserts claims for breach of express contract and implied duties, fraud in the inducement, unjust enrichment, conversion, declaratory
+Added: relief, fraud, and fraudulent conveyance.
+Added: The claims arise from an alleged relationship between Plaintiffs and defendant PEC.
+Added: seek monetary damages in an amount to be proven at trial, but not less than six million dollars ($ 6,000,000 ).
+Added: The Company believes the claims are without merit and intends to vigorously defend this litigation and on January 19, 2021, the Company
+Added: filed a motion to dismiss all claims asserted against it.
+Added: That motion has been fully submitted and is pending resolution by the court.
+Added: A court conference was held on November 15, 2021, and the court confirmed that the motion to dismiss was fully submitted.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.