UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2021March 31, 2022
OR
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-38125
CHICKEN SOUP FOR THE SOUL ENTERTAINMENT, INC.
(Exact name of registrant as specified in its charter)
Delaware | 81-2560811 |
(State or other jurisdiction of incorporation) | (I.R.S. Employer Identification No.) |
132 East Putnam Avenue – Floor 2W, Cos Cob, CT | 06807 |
(Address of Principal Executive Offices) | (Zip Code) |
855-398-0443
(Registrant’s Telephone Number, including Area Code)
Not Applicable
Former Name or Former Address, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Class A Common Stock |
| CSSE |
| The Nasdaq Stock Market LLC |
9.50% Notes Due 2025 | | CSSEN | | The Nasdaq Stock Market LLC |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ | Accelerated filer ☐ |
Non-accelerated filer ☒ | Smaller reporting company ☒ |
| Emerging growth company ☒ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares of Common Stock outstanding as of November 8, 2021May 10, 2022 totaled 16,420,67114,777,429 as follows:
transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ -2 of the Exchange Act). Yes ☐ No ☒ 12,642,428 as follows: | | |
Title of Each Class |
| |
Class A Common Stock, $.0001 par value per share | |
|
Class B Common Stock, $.0001 par value per share* | | 7,654,506 |
*Each share convertible into one share of Class A Common Stock at the direction of the holder at any time.
Chicken Soup for the Soul Entertainment, Inc.
Table of Contents
| | Page | |
| |
| Number |
|
| | |
| | | |
| | | |
| 3 | ||
| | | |
| Condensed Consolidated Balance Sheets at | | 3 |
| | | |
| | 4 | |
| | | |
| | 5 | |
| | | |
| | 6 | |
| | | |
| | 7 | |
| | | |
| | 8 | |
| | | |
Management's Discussion and Analysis of Financial Condition and Results of Operations | | 28 | |
| | | |
|
| ||
| | | |
|
| ||
| | | |
| | | |
| | | |
|
| ||
| | | |
|
| ||
| | | |
|
| ||
| | | |
|
| ||
| | | |
|
| ||
| | | |
|
| ||
| | | |
|
| ||
| | | |
|
|
2
PART I: FINANCIAL INFORMATION
Item 1: Financial Statements
Chicken Soup for the Soul Entertainment, Inc.
Condensed Consolidated Balance Sheets
| | | | | | |
|
| September 30, |
| December 31, | ||
| | 2021 | | 2020 | ||
| | (unaudited) | | | | |
ASSETS |
| |
|
| |
|
Cash and cash equivalents | | $ | 66,947,955 | | $ | 14,732,726 |
Accounts receivable, net of allowance for doubtful accounts of $795,192, and $1,035,643, respectively | |
| 48,265,450 | |
| 25,996,947 |
Prepaid expenses and other current assets | |
| 2,113,322 | |
| 1,382,502 |
Goodwill | |
| 41,286,849 | |
| 21,448,106 |
Indefinite lived intangible assets | |
| 12,163,943 | |
| 12,163,943 |
Intangible assets, net | |
| 18,976,226 | |
| 19,370,490 |
Film library, net | |
| 72,850,313 | |
| 35,239,135 |
Due from affiliated companies | |
| 0 | |
| 5,648,652 |
Programming costs and rights, net | |
| 15,440,246 | |
| 15,781,183 |
Other assets, net | |
| 4,876,056 | |
| 4,517,102 |
Total assets | | $ | 282,920,360 | | $ | 156,280,786 |
| | | | | | |
LIABILITIES AND EQUITY | |
|
| |
|
|
9.50% Notes due 2025, net of deferred issuance costs of $1,501,768 and $1,798,433, respectively | | $ | 31,394,132 | | $ | 31,097,467 |
Notes payable under revolving credit facility | |
| 0 | |
| 2,500,000 |
Revolving loan | | | 17,585,699 | | | 0 |
Film acquisition advance | | | 6,241,534 | | | 8,659,136 |
Accounts payable and accrued other expenses | |
| 39,431,948 | |
| 21,394,957 |
Film library acquisition obligations | |
| 24,752,229 | |
| 8,616,562 |
Programming obligations | | | 1,641,250 | | | 4,697,316 |
Accrued participation costs | |
| 22,864,494 | |
| 12,535,651 |
Due to affiliated companies | | | 590,383 | | | 0 |
Put option obligation | | | 11,400,000 | | | 0 |
Other liabilities | |
| 2,888,964 | |
| 1,677,906 |
Total liabilities | |
| 158,790,633 | |
| 91,178,995 |
Commitments and contingencies (Note 15) | |
|
| |
|
|
| | | | | | |
Equity | | | | | | |
Stockholders' Equity: | |
|
| |
|
|
Series A cumulative redeemable perpetual preferred stock, $.0001 par value, liquidation preference of $25.00 per share, 10,000,000 shares authorized; 3,698,318 and 2,098,318 shares issued and outstanding, respectively; redemption value of $92,457,950 and $52,457,950, respectively | |
| 370 | |
| 210 |
Class A common stock, $.0001 par value, 70,000,000 shares authorized; 8,797,883 and 5,157,053 shares issued, 8,723,648 and 5,082,818 shares outstanding, respectively | |
| 881 | |
| 516 |
Class B common stock, $.0001 par value, 20,000,000 shares authorized; 7,654,506 shares issued and outstanding, respectively | |
| 766 | |
| 766 |
Additional paid-in capital | |
| 238,708,111 | |
| 106,425,548 |
Deficit | |
| (114,056,757) | |
| (77,247,982) |
Class A common stock held in treasury, at cost (74,235 shares) | |
| (632,729) | |
| (632,729) |
Total stockholders’ equity | |
| 124,020,642 | |
| 28,546,329 |
Subsidiary convertible preferred stock | | | 0 | | | 36,350,000 |
Noncontrolling interests | | | 109,085 | | | 205,462 |
Total equity | | | 124,129,727 | | | 65,101,791 |
Total liabilities and equity | | $ | 282,920,360 | | $ | 156,280,786 |
| | | | | | |
|
| March 31, |
| December 31, | ||
| | 2022 | | 2021 | ||
| | (unaudited) | | | | |
ASSETS |
| |
|
| |
|
Cash, cash equivalents and restricted cash | | $ | 21,499,311 | | $ | 44,286,105 |
Accounts receivable, net of allowance for doubtful accounts of $785,497, and $786,830, respectively | |
| 66,224,566 | |
| 60,213,807 |
Prepaid expenses and other current assets | |
| 3,043,049 | |
| 1,904,273 |
Due from affiliated companies | | | 684,946 | | | — |
Operating lease right-of-use assets | | | 8,385,948 | | | — |
Content assets, net | | | 86,816,164 | | | 63,645,396 |
Intangible assets, net | | | 21,649,516 | | | 18,035,091 |
Indefinite lived intangible assets | | | 12,163,943 | | | 12,163,943 |
Goodwill | |
| 44,906,055 | |
| 39,986,530 |
Other assets, net | |
| 5,570,677 | |
| 5,190,954 |
Total assets | | $ | 270,944,175 | | $ | 245,426,099 |
| | | | | | |
LIABILITIES AND EQUITY | |
|
| |
|
|
Accounts payable and accrued other expenses | | $ | 43,836,814 | | $ | 34,984,226 |
Due to affiliated companies | | | — | | | 489,959 |
Programming obligations | | | 15,570,000 | | | 1,641,250 |
Film library acquisition obligations | | | 19,139,499 | | | 24,673,866 |
Accrued participation costs | | | 18,118,463 | | | 12,323,329 |
Film acquisition advances | | | 12,970,779 | | | 6,196,909 |
Revolving loan | | | 22,035,713 | | | 17,585,699 |
9.50% Notes due 2025, net of deferred issuance costs of $1,303,991 and $1,402,880, respectively | | | 31,591,909 | | | 31,493,020 |
Contingent consideration | | | 6,639,061 | | | 9,764,256 |
Put option obligation | | | 11,400,000 | | | 11,400,000 |
Operating lease liabilities | | | 9,799,043 | | | — |
Other liabilities | |
| 5,481,387 | |
| 3,274,432 |
Total liabilities | |
| 196,582,668 | |
| 153,826,946 |
Commitments and contingencies (Note 15) | |
|
| |
|
|
| | | | | | |
Equity | | | | | | |
Stockholders' Equity: | |
|
| |
|
|
Series A cumulative redeemable perpetual preferred stock, $.0001 par value, liquidation preference of $25.00 per share, 10,000,000 shares authorized; 3,830,378 and 3,698,318 shares issued and outstanding, respectively; redemption value of $95,759,450 and $92,457,950, respectively | |
| 383 | |
| 370 |
Class A common stock, $.0001 par value, 70,000,000 shares authorized; 9,423,330 and 8,964,330 shares issued, 7,701,722 and 8,019,828 shares outstanding, respectively | |
| 945 | |
| 899 |
Class B common stock, $.0001 par value, 20,000,000 shares authorized; 7,654,506 shares issued and outstanding, respectively | |
| 766 | |
| 766 |
Additional paid-in capital | |
| 245,978,573 | |
| 240,609,345 |
Deficit | |
| (150,589,204) | |
| (136,462,244) |
Accumulated other comprehensive loss | | | (18) | | | 571 |
Class A common stock held in treasury, at cost (1,721,608 and 944,502 shares, respectively) | |
| (21,786,509) | �� |
| (13,202,407) |
Total stockholders’ equity | |
| 73,604,936 | |
| 90,947,300 |
Noncontrolling interests | | | 756,571 | | | 651,853 |
Total equity | | | 74,361,507 | | | 91,599,153 |
Total liabilities and equity | | $ | 270,944,175 | | $ | 245,426,099 |
See accompanying notes to unaudited condensed consolidated financial statements.
3
Chicken Soup for the Soul Entertainment, Inc.
Condensed Consolidated Statements of Operations
(unaudited)
| | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, | | Three Months Ended March 31, | | ||||||||||||
|
| 2021 |
| 2020 |
| 2021 |
| 2020 |
| 2022 |
| 2021 |
| ||||||
Net revenue | | $ | 29,096,855 | | $ | 19,361,751 | | $ | 74,428,631 | | $ | 46,126,364 | | $ | 29,206,197 | | $ | 23,196,842 | |
Cost of revenue | |
| 22,856,374 | |
| 14,840,851 | |
| 54,533,027 | |
| 37,684,786 | |
| 22,575,408 | |
| 16,242,934 | |
Gross profit | |
| 6,240,481 | |
| 4,520,900 | |
| 19,895,604 | |
| 8,441,578 | |
| 6,630,789 | |
| 6,953,908 | |
Operating expenses: | |
| | |
|
| |
| | |
|
| |
| | |
|
| |
Selling, general and administrative | |
| 15,038,299 | |
| 9,301,550 | |
| 35,237,480 | |
| 23,194,223 | |
| 12,816,520 | |
| 9,234,819 | |
Amortization and depreciation | |
| 1,538,650 | |
| 4,576,742 | |
| 4,114,355 | |
| 15,022,885 | |
| 1,648,258 | |
| 1,238,027 | |
Management and license fees | |
| 2,909,686 | |
| 1,936,175 | |
| 7,442,863 | |
| 4,612,636 | |
| 2,920,620 | |
| 2,319,684 | |
Total operating expenses | |
| 19,486,635 | |
| 15,814,467 | |
| 46,794,698 | |
| 42,829,744 | |
| 17,385,398 | |
| 12,792,530 | |
Operating loss | |
| (13,246,154) | |
| (11,293,567) | |
| (26,899,094) | |
| (34,388,166) | |
| (10,754,609) | |
| (5,838,622) | |
Interest expense | |
| 1,304,952 | |
| 659,803 | |
| 3,533,940 | |
| 1,322,831 | |
| 1,310,459 | |
| 1,087,944 | |
Loss on extinguishment of debt | | | 0 | | | 169,219 | | | 0 | | | 169,219 | |||||||
Acquisition-related costs | | | 0 | |
| 0 | |
| 0 | |
| 98,926 | |||||||
Other non-operating income, net | |
| (101,898) | |
| (43,445) | |
| (247,037) | |
| (4,381,292) | |
| (201,792) | |
| (570) | |
Loss before income taxes and preferred dividends | |
| (14,449,208) | |
| (12,079,144) | |
| (30,185,997) | |
| (31,597,850) | |
| (11,863,276) | |
| (6,925,996) | |
Provision for income taxes | |
| 30,000 | |
| 26,000 | |
| 59,000 | |
| 93,000 | |
| 20,000 | |
| 14,000 | |
Net loss before noncontrolling interests and preferred dividends | |
| (14,479,208) | |
| (12,105,144) | |
| (30,244,997) | |
| (31,690,850) | |
| (11,883,276) | |
| (6,939,996) | |
Net income (loss) attributable to noncontrolling interests | | | 9,085 | | | (73,135) | | | 9,085 | | | (169,878) | |||||||
Net loss attributable to noncontrolling interests | | | (38,385) | | | — | | ||||||||||||
Net loss attributable to Chicken Soup for the Soul Entertainment, Inc. | | | (14,488,293) | | | (12,032,009) | | | (30,254,082) | | | (31,520,972) | | | (11,844,891) | | | (6,939,996) | |
Less: preferred dividends | |
| 2,253,385 | |
| 1,017,691 | |
| 6,760,155 | |
| 2,966,235 | |
| 2,282,069 | |
| 2,253,385 | |
Net loss available to common stockholders | | $ | (16,741,678) | | $ | (13,049,700) | | $ | (37,014,237) | | $ | (34,487,207) | | $ | (14,126,960) | | $ | (9,193,381) | |
| | | | | | | | ||||||||||||
Net loss per common share: | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Basic and diluted | | $ | (1.04) | | $ | (1.04) | | $ | (2.53) | | $ | (2.83) | | $ | (0.92) | | $ | (0.67) | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | | | | | | | |
Basic and diluted | |
| 16,145,808 | |
| 12,508,643 | |
| 14,622,787 | |
| 12,174,779 | |
| 15,331,743 | |
| 13,635,759 | |
See accompanying notes to unaudited condensed consolidated financial statements.
4
Chicken Soup for the Soul Entertainment, Inc.
Condensed Consolidated Statements of Comprehensive Loss
(unaudited)
| | | | | | |
| | Three Months Ended March 31, | ||||
|
| 2022 |
| 2021 | ||
Net loss | | $ | (11,883,276) | | $ | (6,939,996) |
Other comprehensive income (loss): | | | | | | |
Foreign currency translation adjustments | |
| (1,604) | |
| — |
Comprehensive loss attributable to noncontrolling interests | | | 1,015 | | | — |
Comprehensive loss | | $ | (11,883,865) | | $ | (6,939,996) |
| | | | | | |
See accompanying notes to unaudited condensed consolidated financial statements.
5
Chicken Soup for the Soul Entertainment, Inc
Condensed Consolidated Statements of Stockholders’ Equity
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Preferred Stock | | Common Stock | | | | | | | | | | | Subsidiary | | | | | | | Preferred Stock | | Common Stock | | | | | | | | | | | Accumulated | | | | | | ||||||||||||||||||||||||||||||
| | | | | | | Class A | | Class B | | Additional | | | | | | | | convertible | | | | | | | | | | | | Class A | | Class B | | Additional | | | | | | | | Other | | | | | | ||||||||||||||||||||||
| | | | Par | | | | | Par | | | | Par | | Paid-In | | | | Treasury | | Preferred | | Noncontrolling | | | | �� | | | Par | | | | | Par | | | | Par | | Paid-In | | | | Treasury | | Comprehensive | | Noncontrolling | | | | ||||||||||||||||||
|
| Shares |
| Value |
| Shares |
| Value |
| Shares |
| Value |
| Capital |
| Deficit |
| Stock |
| Stock |
| Interests | |
| Total |
| Shares |
| Value |
| Shares |
| Value |
| Shares |
| Value |
| Capital |
| Deficit |
| Stock |
| Income (Loss) |
| Interests | |
| Total | ||||||||||||||||||||
Balance, December 31, 2020 (audited) | | 2,098,318 | | $ | 210 | | | 5,157,053 | | $ | 516 | | | 7,654,506 | | $ | 766 | | $ | 106,425,548 | | $ | (77,247,982) | | $ | (632,729) | | $ | 36,350,000 | | $ | 205,462 | | $ | 65,101,791 | |||||||||||||||||||||||||||||||||||
Balance, December 31, 2021 (audited) | | 3,698,318 | | $ | 370 | | | 8,964,330 | | $ | 899 | | | 7,654,506 | | $ | 766 | | $ | 240,609,345 | | $ | (136,462,244) | | $ | (13,202,407) | | $ | 571 | | $ | 651,853 | | $ | 91,599,153 | |||||||||||||||||||||||||||||||||||
Share based compensation - stock options |
| | | | | | | | | | | | | | | | | | | 200,594 | | | | | | | | | | | | | | | 200,594 |
| | | | | | | | | | | | | | | | | | | 933,047 | | | | | | | | | | | | | | | 933,047 |
Share based compensation - common stock | | | | | | | | | | | | | | | | | | | | 31,250 | | | | | | | | | | | | | | | 31,250 | | | | | | | | | | | | | | | | | | | | 63,750 | | | | | | | | | | | | | | | 63,750 |
Issuance of common stock |
| | | | | | | 1,122,727 | | | 112 | | | | | | | | | 23,858,435 | | | | | | | | | | | | | | | 23,858,547 | |||||||||||||||||||||||||||||||||||
Stock options exercised |
| | | | | | | 77,415 | | | 8 | | | | | | | | | (8) | | | | | | | | | | | | | | | — | |||||||||||||||||||||||||||||||||||
Warrant exercises - Class W and Z | | | | | | | | 43,571 | | | 4 | | | | | | | | | (4) | | | | | | | | | | | | | | | — | |||||||||||||||||||||||||||||||||||
Issuance of preferred stock, net | | 1,600,000 | | | 160 | | | | | | | | | | | | | | | 36,349,840 | | | | | | | | | (36,350,000) | | | | | | — | | 52,060 | | | 5 | | | | | | | | | | | | | | | 1,288,734 | | | | | | | | | | | | | | | 1,288,739 |
Dividends on preferred stock | | | | | | | | | | | | | | | | | | | | | | | (2,253,385) | | | | | | | | | | | | (2,253,385) | |||||||||||||||||||||||||||||||||||
Elimination of noncontrolling interests | | | | | | | | | | | | | | | | | | | | | | | 205,462 | | | | | | | | | (205,462) | | | — | |||||||||||||||||||||||||||||||||||
Net loss |
| | | | | | | | | | | | | | | | | | | | | | (6,939,996) | | | | | | | | | | | | (6,939,996) | |||||||||||||||||||||||||||||||||||
Balance, March 31, 2021 |
| 3,698,318 | | $ | 370 |
| | 6,400,766 | | $ | 640 |
| | 7,654,506 | | $ | 766 | | $ | 166,865,655 | | $ | (86,235,901) | | $ | (632,729) | | $ | 0 | | $ | 0 | | $ | 79,998,801 | |||||||||||||||||||||||||||||||||||
Share based compensation - stock options | | | | | | | | | | | | | | | | | | | | 200,594 | | | | | | | | | | | | | | | 200,594 | |||||||||||||||||||||||||||||||||||
Share based compensation - common stock | | | | | | | | | | | | | | | | | | | | 31,250 | | | | | | | | | | | | | | | 31,250 | |||||||||||||||||||||||||||||||||||
Issuance of common stock | | | | | | | | 26,000 | | | 3 | | | | | | | | | 952,263 | | | | | | | | | | | | | | | 952,266 | |||||||||||||||||||||||||||||||||||
Stock options exercised | | | | | | | | 282,360 | | | 28 | | | | | | | | | 2,123,757 | | | | | | | | | | | | | | | 2,123,785 | |||||||||||||||||||||||||||||||||||
Warrant exercises - Class W and Z | | | | | | | | 64,400 | | | 6 | | | | | | | | | 267,159 | | | | | | | | | | | | | | | 267,165 | |||||||||||||||||||||||||||||||||||
Shares issued to directors | | | | | | | | 2,290 | | | 1 | | | | | | | | | (1) | | | | | | | | | | | | | | | — | |||||||||||||||||||||||||||||||||||
Sonar business combination | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100,000 | | | 100,000 | |||||||||||||||||||||||||||||||||||
Purchase of treasury stock |
| | | | | | | | | | | | | | | | | | | | | | | | | (8,584,102) | | | | | | | | | (8,584,102) | |||||||||||||||||||||||||||||||||||
Acquisition of subsidiary noncontrolling interest |
| | | | | | | 84,000 | | | 8 | | | | | | | | | (2,200,008) | | | | | | | | | | | | | | | (2,200,000) | |||||||||||||||||||||||||||||||||||
Locomotive business combination | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144,118 | | | 144,118 | |||||||||||||||||||||||||||||||||||
1091 business combination | | 80,000 | | | 8 | | | 375,000 | | | 38 | | | | | | | | | 5,283,705 | | | | | | | | | | | | | | | 5,283,751 | |||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (38,385) | | | (38,385) | |||||||||||||||||||||||||||||||||||
Other comprehensive loss, net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,604) | | | | | | (1,604) | |||||||||||||||||||||||||||||||||||
Comprehensive loss attributable to noncontrolling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,015 | | | (1,015) | | | — | |||||||||||||||||||||||||||||||||||
Dividends on preferred stock | | | | | | | | | | | | | | | | | | | | | | | (2,253,385) | | | | | | | | | | | | (2,253,385) | | | | | | | | | | | | | | | | | | | | | | | (2,282,069) | | | | | | | | | | | | (2,282,069) |
Net loss | | | | | | | | | | | | | | | | | | | | | | | (8,825,793) | | | | | | | | | | | | (8,825,793) |
| | | | | | | | | | | | | | | | | | | | | | (11,844,891) | | | | | | | | | | | | (11,844,891) |
Balance, June 30, 2021 |
| 3,698,318 | | $ | 370 |
| | 6,775,816 | | $ | 678 |
| | 7,654,506 | | $ | 766 | | $ | 170,440,677 | | $ | (97,315,079) | | $ | (632,729) | | $ | — | | $ | 100,000 | | $ | 72,594,683 | |||||||||||||||||||||||||||||||||||
Share based compensation - stock options |
| | |
| |
| | | | | | | | | | | | | | 1,016,981 | | | | | | | | | | | | | | | 1,016,981 | |||||||||||||||||||||||||||||||||||
Share based compensation - common stock |
| | | | | | | | | | | | | | | | | | | 2,457,250 | | | | | | | | | | | | | | | 2,457,250 | |||||||||||||||||||||||||||||||||||
Issuance of common stock | | | | | | | | 1,875,000 | | | 188 | | | | | | | | | 70,499,812 | | | | | | | | | | | | | | | 70,500,000 | |||||||||||||||||||||||||||||||||||
Stock options exercised | | | | | | | | 32,916 | | | 3 | | | | | | | | | 274,615 | | | | | | | | | | | | | | | 274,618 | |||||||||||||||||||||||||||||||||||
Warrant exercises - Class W and Z | | | | | | | | 11,306 | | | 1 | | | | | | | | | 18,787 | | | | | | | | | | | | | | | 18,788 | |||||||||||||||||||||||||||||||||||
Shares issued to directors |
| | | | | | | 2,845 | | | 1 | | | | | | | | | (1) | | | | | | | | | | | | | | | — | |||||||||||||||||||||||||||||||||||
Common stock grant |
| | | | | | | 100,000 | | | 10 | | | | | | | | | (10) | | | | | | | | | | | | | | | — | |||||||||||||||||||||||||||||||||||
Dividends on preferred stock | | | | | | | | | | | | | | | | | | | | | | | (2,253,385) | | | | | | | | | | | | (2,253,385) | |||||||||||||||||||||||||||||||||||
Acquisition of subsidiary noncontrolling interest | | | | | | | | | | | | | | | | | | | | (6,000,000) | | | | | | | | | | | | | | | (6,000,000) | |||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,085 | | | 9,085 | |||||||||||||||||||||||||||||||||||
Net loss |
| | | | | | | | | | | | | | | | | | | | | | (14,488,293) | | | | | | | | | | | | (14,488,293) | |||||||||||||||||||||||||||||||||||
Balance, September 30, 2021 | | 3,698,318 | | $ | 370 | | | 8,797,883 | | $ | 881 | | | 7,654,506 | | $ | 766 | | $ | 238,708,111 | | $ | (114,056,757) | | $ | (632,729) | | $ | — | | $ | 109,085 | | $ | 124,129,727 | |||||||||||||||||||||||||||||||||||
Balance, March 31, 2022 |
| 3,830,378 | | $ | 383 |
| | 9,423,330 | | $ | 945 |
| | 7,654,506 | | $ | 766 | | $ | 245,978,573 | | $ | (150,589,204) | | $ | (21,786,509) | | $ | (18) | | $ | 756,571 | | $ | 74,361,507 | |||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
See accompanying notes to unaudited condensed consolidated financial statements..
5
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | Preferred Stock | | Common Stock | | | | | | | | | | | | Subsidiary | | | | | | | | Preferred Stock | | Common Stock | | | | | | | | | | | | Subsidiary | | | | | | | ||||||||||||||||||||||||||
| | | | | | | Class A | | Class B | | Additional | | | | | | | convertible | | | | | | | | | | | | | Class A | | Class B | | Additional | | | | | | | convertible | | | | | | | ||||||||||||||||||||||
| | | | Par | | | | | Par | | | | Par | | Paid-In | | | Treasury | | | Preferred | | | Noncontrolling | | | | | | Par | | | | | Par | | | | Par | | Paid-In | | | Treasury | | | Preferred | | | Noncontrolling | | | ||||||||||||||||||
|
| Shares |
| Value |
| Shares |
| Value |
| Shares |
| Value |
| Capital |
| Deficit |
| Stock |
| | Stock | | Interests | | Total |
| Shares |
| Value |
| Shares |
| Value |
| Shares |
| Value |
| Capital |
| Deficit |
| Stock |
| | Stock | | Interests | | Total | ||||||||||||||||||||
Balance, December 31, 2019 (audited) | | 1,599,002 | | $ | 160 | | | 4,259,920 | | $ | 425 | | | 7,813,938 | | $ | 782 | | $ | 87,610,030 | | $ | (32,695,629) | | $ | (632,729) | | $ | 36,350,000 | | $ | 387,663 | | $ | 91,020,702 | |||||||||||||||||||||||||||||||||||
Balance, December 31, 2020 (audited) | | 2,098,318 | | $ | 210 | | | 5,157,053 | | $ | 516 | | | 7,654,506 | | $ | 766 | | $ | 106,425,548 | | $ | (77,247,982) | | $ | (632,729) | | $ | 36,350,000 | | $ | 205,462 | | $ | 65,101,791 | |||||||||||||||||||||||||||||||||||
Share based compensation - stock options |
| | |
| |
| |
| |
|
|
| |
| |
|
| |
| 213,585 | | | | |
|
| | | | | | |
| 213,585 | | | | | | | | | | | | | | | | | | | | 200,594 | | | | | | | | | | | | | | 200,594 | ||
Share based compensation - common stock | | | | | | | | | | | | | | | | | | | | 31,250 | | | | | | | | | | | | | | 31,250 | | | | | | | | | | | | | | | | | | | | 31,250 | | | | | | | | | | | | | | 31,250 | ||
Shares issued to directors | | | |
| | | | 7,805 | |
| 1 |
| |
| |
|
| |
| (1) | | | | | | | | | | | | | | — | ||||||||||||||||||||||||||||||||||||
Dividends on preferred stock | | | | | | | | | | | | | | | | | | | | | | | (974,272) | | | | | | | | | | | (974,272) | ||||||||||||||||||||||||||||||||||||
Net loss attributable to noncontrolling interest |
| | |
| |
| | | |
| |
| |
| |
|
| |
| | | | | |
|
| | | | | (52,854) | |
| (52,854) | ||||||||||||||||||||||||||||||||||||
Net loss |
| | |
| |
| |
| |
|
|
| |
| |
|
| |
| | | | (10,453,108) | |
|
| | | | | | | |
| (10,453,108) | |||||||||||||||||||||||||||||||||||
Balance, March 31, 2020 |
| 1,599,002 | | $ | 160 |
| | 4,267,725 | | $ | 426 |
| | 7,813,938 | | $ | 782 | | $ | 87,854,864 | | $ | (44,123,009) | | $ | (632,729) | | $ | 36,350,000 | | $ | 334,809 | | $ | 79,785,303 | |||||||||||||||||||||||||||||||||||
Share based compensation - stock options |
| | | | | | | | | | | | | | | | | | | 198,023 | | | | | | | | | | | | |
| 198,023 | ||||||||||||||||||||||||||||||||||||
Share based compensation - common stock | | | | | | | | | | | | | | | | | | | | 31,250 | | | | | | | | | | | | | | 31,250 | ||||||||||||||||||||||||||||||||||||
Dividends on preferred stock | | | | | | | | | | | | | | | | | | | | | | | (974,272) | | | | | | | | | | | (974,272) | ||||||||||||||||||||||||||||||||||||
Net loss attributable to noncontrolling interest | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (43,889) | | | (43,889) | ||||||||||||||||||||||||||||||||||||
Net loss | | | | | | | | | | | | | | | | | | | | | | | (9,035,855) | | | | | | | | | | | | (9,035,855) | |||||||||||||||||||||||||||||||||||
Balance, June 30, 2020 |
| 1,599,002 | | $ | 160 |
| | 4,267,725 | | $ | 426 |
| | 7,813,938 | | $ | 782 | | $ | 88,084,137 | | $ | (54,133,136) | | $ | (632,729) | | $ | 36,350,000 | | $ | 290,920 | | $ | 69,960,560 | |||||||||||||||||||||||||||||||||||
Share based compensation - stock options |
| | | | | | | | | | | | | | | | | | | 230,123 | | | | | | | | | | | | | | 230,123 | ||||||||||||||||||||||||||||||||||||
Share based compensation - common stock |
| | | | | | | | | | | | | | | | | | | 116,650 | | | | | | | | | | | | | | 116,650 | ||||||||||||||||||||||||||||||||||||
Issuance of common stock | | | | | | | | 1,122,727 | | | 112 | | | | | | | | | 23,858,435 | | | | | | | | | | | | | | 23,858,547 | ||||||||||||||||||||||||||||||||||||
Stock options exercised | | | | | | | | 10,000 | | | 1 | | | | | | | | | 74,999 | | | | | | | | | | | | | | 75,000 | | | | | | | | 77,415 | | | 8 | | | | | | | | | (8) | | | | | | | | | | | | | | — | ||
Shares issued to directors | | | | | | | | 6,470 | | | 1 | | | | | | | | | (1) | | | | | | | | | | | | | | — | ||||||||||||||||||||||||||||||||||||
Common stock grant | | | | | | | | 10,000 | | | 1 | | | | | | | | | (1) | | | | | | | | | | | | | | — | ||||||||||||||||||||||||||||||||||||
Issuance of common stock | | | | | | | | 625,000 | | | 63 | | | | | | | | | 4,999,937 | | | | | | | | | | | | | | 5,000,000 | ||||||||||||||||||||||||||||||||||||
Warrant exercises - Class W and Z | | | | | | | | 43,571 | | | 4 | | | | | | | | | (4) | | | | | | | | | | | | | | — | ||||||||||||||||||||||||||||||||||||
Issuance of preferred stock, net | | 133,137 | | | 13 | | | | | | | | | | | | | | | 2,992,774 | | | | | | | | | | | | | | 2,992,787 | | 1,600,000 | | | 160 | | | | | | | | | | | | | | | 36,349,840 | | | | | | | | | (36,350,000) | | | | | — | ||
Dividends on preferred stock | | | | | | | | | | | | | | | | | | | | | | | (1,017,691) | | | | | | | | | | | (1,017,691) | | | | | | | | | | | | | | | | | | | | | | | (2,253,385) | | | | | | | | | | | (2,253,385) | ||
Net loss attributable to noncontrolling interest | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (73,135) | | | (73,135) | ||||||||||||||||||||||||||||||||||||
Elimination of noncontrolling interests | | | | | | | | | | | | | | | | | | | | | | | 205,462 | | | | | | | | (205,462) | | | — | ||||||||||||||||||||||||||||||||||||
Net loss |
| | | | | | | | | | | | | | | | | | | | | | (12,032,009) | | | | | | | | | | | | (12,032,009) | | | | | | | | | | | | | | | | | | | | | | | (6,939,996) | | | | | | | | | | | | (6,939,996) |
Balance, September 30, 2020 | | 1,732,139 | | $ | 173 | | | 4,919,195 | | $ | 492 | | | 7,813,938 | | $ | 782 | | $ | 96,498,618 | | $ | (67,182,836) | | $ | (632,729) | | $ | 36,350,000 | | $ | 217,785 | | $ | 65,252,285 | |||||||||||||||||||||||||||||||||||
Balance, March 31, 2021 |
| 3,698,318 | | $ | 370 |
| | 6,400,766 | | $ | 640 |
| | 7,654,506 | | $ | 766 | | $ | 166,865,655 | | $ | (86,235,901) | | $ | (632,729) | | $ | — | | $ | — | | $ | 79,998,801 | |||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
See accompanying notes to unaudited condensed consolidated financial statements.
6
Chicken Soup for the Soul Entertainment, Inc
Condensed Consolidated Statements of Cash Flows
(unaudited)
| | | | | | |
| | Nine months ended September 30, | ||||
|
| 2021 |
| 2020 | ||
Cash flows from Operating Activities: | | |
| | |
|
Net loss | | $ | (30,244,997) | | $ | (31,690,850) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | |
|
|
Share-based compensation | |
| 3,937,919 | |
| 820,881 |
Programming amortization | |
| 4,725,242 | |
| 216,486 |
Film library amortization | |
| 23,831,464 | |
| 16,781,685 |
Amortization of deferred financing costs | |
| 354,048 | |
| 65,905 |
Amortization and depreciation of intangibles, property and equipment | |
| 5,264,353 | |
| 15,661,774 |
Bad debt and video return expense | |
| 2,156,308 | |
| 4,072,785 |
Realized losses on marketable securities | |
| 0 | |
| 183,815 |
Loss on debt extinguishment | | | 0 | | | 169,219 |
Other non-operating income | | | 0 | | | (5,530,650) |
Changes in operating assets and liabilities: | |
| | |
| |
Trade accounts receivable | |
| (7,372,707) | |
| 5,816,310 |
Prepaid expenses and other assets | |
| (653,453) | |
| (2,691,799) |
Programming costs and rights | |
| (4,384,305) | |
| (5,805,317) |
Film library | |
| (48,442,642) | |
| (20,409,732) |
Accounts payable, accrued expenses and other payables | |
| 2,542,629 | |
| (7,000,310) |
Film library acquisition and programming obligations | |
| 13,079,601 | |
| 6,093,737 |
Accrued participation costs | |
| 10,328,843 | |
| 7,827,587 |
Other liabilities | |
| 1,211,058 | |
| 1,607,442 |
Net cash used in operating activities | |
| (23,666,639) | |
| (13,811,032) |
Cash flows from Investing Activities: | |
|
| |
|
|
Expenditures for property and equipment | |
| (1,083,738) | |
| (2,811,225) |
Sales of marketable securities | | | 0 | | | 640,510 |
Business combination | | | (1,143,518) | | | 0 |
Acquisition of noncontrolling interests | | | (6,000,000) | | | |
Decrease in due from affiliated companies, net | |
| 6,239,035 | |
| 1,561,108 |
Net cash used in investing activities | |
| (1,988,221) | |
| (609,607) |
Cash flows from Financing Activities: | | |
| | |
|
Repayments of commercial loan |
| | 0 |
| | (15,200,000) |
Repayments of revolving credit facility | | | (2,500,000) | | | (2,500,000) |
Repayment of film acquisition advance | | | (2,417,602) | | | 0 |
Repayment of revolving loan | | | (687,232) | | | 0 |
Payment of contingent consideration | | | (8,085,051) | | | 0 |
Proceeds from 9.50% notes due 2025, net | | | 0 | | | 20,995,000 |
Proceeds from film acquisition advance | | | 0 | | | 8,820,000 |
Proceeds from issuance of Class A common stock | | | 95,310,813 | | | 5,000,000 |
Proceeds from issuance of Series A preferred stock, net | | | 0 | | | 2,992,787 |
Proceeds from exercise of stock options and warrants |
| | 2,684,356 |
| | 75,000 |
Dividends paid to preferred stockholders | | | (6,435,195) | | | (2,966,235) |
Net cash provided by financing activities |
| | 77,870,089 |
| | 17,216,552 |
Net increase in cash and cash equivalents |
| | 52,215,229 |
| | 2,795,913 |
Cash and cash equivalents at beginning of period |
| | 14,732,726 |
| | 6,447,402 |
Cash and cash equivalents at end of the period | | $ | 66,947,955 | | $ | 9,243,315 |
Supplemental data: | |
|
| |
|
|
Cash paid for interest | | $ | 3,601,199 | | $ | 977,925 |
Non-cash investing activities: | | | | | | |
Property and equipment in accounts payable and accrued expenses | | $ | 163,606 | | $ | 2,400,000 |
Non-cash financing activities: | |
|
| |
|
|
Preferred stock issued for Crackle Plus acquisition | | $ | 40,000,000 | | $ | 0 |
| | | | | | |
| | | | | | |
| | Three months ended March 31, | ||||
|
| 2022 |
| 2021 | ||
Cash flows from Operating Activities: | | |
| | |
|
Net loss | | $ | (11,883,276) | | $ | (6,939,996) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | |
|
|
Share-based compensation | |
| 996,797 | |
| 231,844 |
Content asset amortization | |
| 4,878,232 | |
| 9,134,528 |
Amortization of deferred financing costs | |
| 149,069 | |
| 98,889 |
Amortization and depreciation of intangibles, property and equipment | |
| 2,004,073 | |
| 1,621,360 |
Bad debt and video return expense | |
| 581,834 | |
| 694,212 |
Changes in operating assets and liabilities: | |
| | |
| |
Trade accounts receivable | |
| (1,915,460) | |
| (1,552,003) |
Prepaid expenses and other assets | |
| (950,440) | |
| (229,653) |
Content assets | |
| (24,906,339) | |
| (10,665,762) |
Accounts payable, accrued expenses and other payables | |
| 1,638,507 | |
| (1,087,368) |
Film library acquisition and programming obligations | |
| 8,394,383 | |
| 4,345,165 |
Accrued participation costs | |
| 5,795,134 | |
| (5,006,136) |
Other liabilities | |
| 2,170,050 | |
| 1,089,986 |
Net cash used in operating activities | |
| (13,047,436) | |
| (8,264,934) |
Cash flows from Investing Activities: | |
|
| |
|
|
Expenditures for property and equipment | |
| (612,813) | |
| (123,351) |
Business combination, net of cash acquired | | | (6,672,474) | | | — |
(Increase) decrease in due from affiliated companies | |
| (684,946) | |
| 1,259,274 |
Net cash (used in) provided by investing activities | |
| (7,970,233) | |
| 1,135,923 |
Cash flows from Financing Activities: | | |
| | |
|
Principal payments on debt |
| | (22,130) |
| | (4,963,962) |
Repurchase of common stock | | | (8,584,102) | | | — |
Payment of contingent consideration | | | (2,100,195) | | | — |
Acquisition of subsidiary noncontrolling interest | | | (750,000) | | | — |
Proceeds from revolving loan, net | | | 4,350,014 | | | — |
Proceeds from film acquisition advance | | | 6,796,000 | | | — |
Proceeds from issuance of Class A common stock | | | — | | | 23,858,547 |
Proceeds from issuance of Series A preferred stock, net | | | 1,288,739 | | | — |
Decrease in due to affiliated companies | | | (489,959) | | | — |
Dividends paid to preferred stockholders | | | (2,255,888) | | | (1,928,425) |
Net cash (used in) provided by financing activities |
| | (1,767,521) |
| | 16,966,160 |
Effect of foreign exchanges on cash, cash equivalents and restricted cash | | | (1,604) | | | — |
Net (decrease) increase in cash, cash equivalents and restricted cash |
| | (22,786,794) |
| | 9,837,149 |
Cash, cash equivalents and restricted cash at beginning of period |
| | 44,286,105 |
| | 14,732,726 |
Cash, cash equivalents and restricted cash at end of the period | | $ | 21,499,311 | | $ | 24,569,875 |
Supplemental data: | |
|
| |
|
|
Cash paid for interest | | $ | 1,151,636 | | $ | 1,470,015 |
Non-cash investing activities: | | | | | | |
Property and equipment in accounts payable and accrued expenses | | $ | 410,935 | | $ | 251,914 |
Non-cash financing activities: | |
|
| |
|
|
Class A common stock and additional consideration for acquisition of noncontrolling interest | | $ | 2,228,680 | | $ | — |
Preferred stock issued for Crackle Plus acquisition | | $ | — | | $ | 40,000,000 |
See accompanying notes to unaudited condensed consolidated financial statements.
7
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Note 1 – Description of the Business
Chicken Soup for the Soul Entertainment, Inc. (the “Company”) is a Delaware corporation formed on May 4, 2016.2016, and is a leading streaming video-on-demand (VOD) company. We operate video-on-demand networksCrackle Plus, a portfolio of ad-supported streaming services, as well as Screen Media, Halcyon Television, the newly formed Chicken Soup for the Soul Television Group, and are a leading global independent televisionnumber of affiliates that collectively enable us to acquire, produce, co-produce and film distribution company with onedistribute content, including our original and exclusive content, all in support of our streaming services. References to “CSSE,” the largest independently owned television“Company,” “we,” “us” and film libraries.“our” refer to Chicken Soup for the Soul Entertainment, Inc. and its consolidated subsidiaries, unless the context otherwise requires.
The Company operates and is managed by the Company’s CEO Mr. William J. Rouhana, Jr.,Jr, as 1 reportable segment, the production and distribution of video content with a focus on the Company’s streaming networks.content. The Company currently operates in the United States and internationallyIndia and derives its revenue primarily in the United States. The Company has a presencedistributes content in over 56 countries and territories worldwide.
Financial Condition and Liquidity
As of March 31, 2022, the Company has a deficit of $150,589,204 and for the three months ended March 31, 2022, the Company had a net loss attributable to common stockholders of $14,126,960. The Company does not expect to continue to incur net losses at this level for the foreseeable future. The Company has evaluated its current financial condition and has determined that the losses incurred in the current year are not indicative of the Company’s ongoing operations. However, it does expect to incur losses for the remainder of 2022 as it continues to invest in and scale its AVOD networks, distributed film library and original productions. 2021 was a transformative year for the Company led by acquisition of the assets of Sonar Entertainment Inc., positioning the Company to leverage its global film rights, its television production capabilities and to enable the launch of a new ad-supported streaming service Chicken Soup for the Soul AVOD in the first quarter of 2022, as well as the acquisition of 1091 Pictures. This strategic shift, in scale and capabilities, will support the Company’s future grow both domestically and internationally.
The Company believes that with the cash on hand, together with equity and debt offerings, and film financings, if necessary, should be adequate to meet the Company’s operational cash requirements, programming commitments, debt service requirements (i.e., principal and interest payments) and dividend payments of the preferred stock for the foreseeable future. The Company monitors cash flow liquidity, availability, capital base, operational spending and leverage ratios with the long-term goal of maintaining the Company’s credit worthiness.
Note 2 – Basis of Presentation and Summary of Significant Accounting Policies
The accompanying interim condensed consolidated financial statements of Chicken Soup for the Soul Entertainment, Inc. have been prepared in conformity with accounting principles generally accepted in the United States and are consistent in all material respects with those applied in the Company’s Annual Report on Form 10-K for the year ended December 31, 20202021 filed with the Securities and Exchange Commission (the “SEC”) on March 31, 2021.2022. These condensed consolidated financial statements are unaudited and have been prepared by the Company following the rules and regulations of the SEC. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted as permitted by such rules and regulations; however, the Company believes the disclosures are adequate to make the information presented not misleading.
The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. Significant items subject to such estimates and assumptions include revenue recognition, estimated film ultimate revenues, allowance for doubtful accounts, intangible assets, share-based compensation expense, valuation allowance for income taxes and amortization of programming and film library costs. The Company bases its estimates on historical experience and on various other assumptions that the Company believes to be reasonable under the circumstances. On a regular basis, the Company evaluates the assumptions, judgments and estimates. Actual results may differ from these estimates.
The interim financial information is unaudited, but reflects all normal recurring adjustments that are, in the opinion of management, necessary to fairly present the information set forth herein. The interim condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.2021. Interim results are not necessarily
8
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
indicative of the results for a full year. Certain prior year amounts have been reclassified to conform to the current year presentation.
The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. Significant items subject to such estimates and assumptions include revenue recognition, estimated film ultimate revenues, allowance for doubtful accounts, intangible assets, share-based compensation expense, valuation allowance for deferred income taxes and amortization of programming and film library costs. The Company bases its estimates on historical experience and on various other assumptions that the Company believes to be reasonable under the circumstances. On a regular basis, the Company evaluates the assumptions, judgments and estimates. Actual results may differ from these estimates.
There have been no material changes in the Company’s significant accounting policies as compared to the significant accounting policies described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.
Total licensing revenues, including licensing revenues related to VOD and streaming, were approximately $14,100,000 and $9,800,0002021, except for the three months ended September 30, 2021adoption of ASU 2016-02, Leases (Topic 842) as further described in Note 3.
Cash and 2020, respectively,Cash Equivalents
Cash and $36,900,000cash equivalents includes restricted cash of $1,923,216 at March 31, 2022 and $17,800,000 for the nine months ended September 30, 2021 and 2020, respectively.$1,552,052 at December 31, 2021.
8
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Note 3 – Recent Accounting Pronouncements
Recently adopted accounting pronouncements
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) in order to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet for those leases classified as operating leases under current GAAP. ASU 2016-02 requires that a lessee should recognize a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term on the balance sheet. ASU 2016-02 was effective for public companies’ fiscal years beginning after December 15, 2018 (including interim periods within those periods) using a modified retrospective approach. Because the Company is an emerging growth company, the Company adopted the new lease accounting standard by applying the new lease guidance at the adoption date on January 1, 2022, and as allowed under the standard, elected not to restate comparative periods. As of January 1, 2022, in connection with the adoption of the new lease accounting standard, the Company recorded an operating lease right-of-use asset totaling $8,612,596 with a corresponding lease liability totaling $9,991,977. Refer to Note 10, Leases, for further details on our adoption of the new standard.
In March 2020, FASB issued Accounting Standards Update (“ASU”) No. 2020-04, “Reference Rate Reform (Topic 848) – Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” The amendments in this update provide optional guidance for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. The amendments in this update apply only to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. The expedients and exceptions provided by the amendments do not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022. The Company adopted ASU-2020-04 in the second quarter of 2021 on a prospective basis and will apply this guidance as contracts are modified through December 2022. The adoption did not have an immediate direct impact on our financial statements. We do not expect there to be a material impact on our financial statements.
In March 2019, FASB issued Accounting Standards Update (“ASU”) No. 2019-02, “Improvements to Accounting for Costs9
Chicken Soup for the Company). The new guidance was applied on a prospective basis. The Company adopted ASU 2019-02 in the first quarter of 2021 and the adoption had no material impactSoul Entertainment, Inc.
Notes to the Company’s condensed consolidated financial statements.Condensed Consolidated Financial Statements
In November 2018, the FASB issued ASU No. 2018-18, “Collaborative Arrangements (Topic 808) – Clarifying the Interaction between Topic 808 and Topic 606.” The amendments in this ASU clarify that certain transactions between collaborative arrangement participants should be accounted for as revenue under Topic 606, Revenue from Contracts with Customers, when the collaborative arrangement participant is a customer in the context of a unit of account and precludes recognizing as revenue consideration received from a collaborative arrangement participant if the participant is not a customer. As the Company is an emerging growth company, the new guidance is effective for fiscal years beginning after December 15, 2020 (fiscal year 2021 for the Company). The Company adopted ASU 2018-18 in the first quarter of 2021 and the adoption had no material impact to the Company’s condensed consolidated financial statements.(unaudited)
In August 2018, the FASB issued ASU No. 2018-15, “Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract.” The new guidance aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). The accounting for the service element of a hosting arrangement that is a service contract is not affected by the amendments in this update. As the Company is an emerging growth company, the new guidance is effective for fiscal years beginning after December 15, 2020 (fiscal year 2021 for the Company). The Company adopted ASU 2018-15 in the first quarter of 2021 and the adoption had no material impact to the Company’s condensed consolidated financial statements.
Recently Issued Accounting Standards
In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”), which requires an entity to assess impairment of its financial instruments based on its estimate of expected credit losses. Since the issuance of ASU 2016-13, the FASB released several amendments to improve and clarify the implementation guidance. The provisions of ASU 2016-13 and the related amendments are effective for fiscal years (and interim reporting periods within those years) beginning after December 15, 2022 (fiscal year 2023 for the Company). Entities are required to apply these changes through a cumulative-effect
9
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. The Company does not expect the adoption of the amendments to have a material impact on its consolidated financial statements.
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) in order to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet for those leases classified as operating leases under current GAAP. ASU 2016-02 requires that a lessee should recognize a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term on the balance sheet. ASU 2016-02 was effective for public companies’ fiscal years beginning after December 15, 2018 (including interim periods within those periods) using a modified retrospective approach. Because the Company is an emerging growth company, adoption is not required until fiscal years beginning after December 15, 2021 as recently deferred by FASB. The Company is currently assessing the potential impact ASU 2016-02 will have on its consolidated financial statements. Based on the Company’s preliminary assessment, the impact of implementation is expected to have a material impact on its consolidated financial statements. If adopted, the Company estimates the right-of-use lease asset and corresponding lease liability will each total approximately $14,400,000, respectively, as of September 30, 2021. The Company does not expect adoption to have any material impact on its results from operations and financial condition.
The Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the condensed consolidated financial statements.
Note 4 – Business CombinationCombinations
1091 Pictures Acquisition
On March 4, 2022, the Company consummated its acquisition of certain of the assets of 1091 Media, LLC, including all of the outstanding equity of its operating subsidiary, TOFG LLC, which does business under the name 1091 Pictures (“1091 Pictures”). 1091 Pictures provides full-service distribution services to film and series owners, including access to platforms that reach more than 100 countries, and related marketing support, and has a library of approximately 4,000 licensed films and television shows. The Company paid consideration of $13,283,750 through the payment of $8,000,000 in cash, the issuance of 375,000 shares of the Company’s Class A common stock and the issuance of 80,000 shares of the Company’s Series A preferred stock.
The Company has allocated the purchase price to the identifiable net assets acquired, including intangible assets and liabilities assumed, based on the estimated fair values at the date of acquisition. The excess of the purchase price over the amount allocated to the identifiable assets and liabilities was recorded as goodwill.
10
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
The purchase price allocation is preliminary and subject to change up to one year after the date of acquisition and could result in changes to the amounts recorded below. The preliminary allocation of the purchase price to the fair values of the assets acquired and liabilities assumed at the date of the acquisition was as follows:
| | | |
|
| | |
Accounts receivable, net | | $ | 4,677,133 |
Content assets | | | 3,142,661 |
Other assets | | | 49,347 |
Intangibles | | | 4,919,525 |
Total identifiable assets acquired | |
| 12,788,666 |
Accounts payable and accrued expenses | |
| 129,244 |
Revenue share payable | | | 1,623,177 |
Accrued third party share | | | 3,999,544 |
Total liabilities assumed | |
| 5,751,965 |
Net identifiable assets acquired | | | 7,036,701 |
Goodwill | | | 4,919,525 |
Net assets acquired | | $ | 11,956,226 |
| | | |
| | | |
|
|
| |
Cash consideration | | $ | 8,000,000 |
Equity consideration - Class A common stock | | | 3,303,750 |
Equity consideration - Series A Preferred Stock | | | 1,980,000 |
Purchase price consideration | | | 13,283,750 |
Less: cash acquired | | | (1,327,524) |
Total Estimated Purchase Price | | $ | 11,956,226 |
Sonar Acquisition
On May 21, 2021, the Company consummated its acquisition of the principal assets of Sonar Entertainment, Inc. (“SEI”) and certain of the direct and indirect subsidiaries of SEI (collectively, “Sonar”). Sonar is an award-winning independent television studio that owns, develops, produces, finances and distributes content for global audiences. In consideration for the assets purchased from Sonar (“Purchased Assets”), the Company paid to Sonar an initial cash purchase price of $18,902,000 and from time to time will be required to pay additional purchase price based on the performance of the acquired assets.
During the 18-month period following the closing, the Company has the right (the “Buyout Option”), exercisable upon written notice to Sonar during such period, to buy out all future entitlements (i.e., additional purchase price and other entitlements not yet due and payable to Sonar as of the date of such notice) in exchange for a one-time payment to Sonar. In connection with the transaction, the Company formed a new subsidiary, CSS AVOD Inc., and issued shares of common stock, representing 5% of the after-issued equity of CSS AVOD, to MidCap Financial Trust, as Agent. At any time during the three-year period immediately following the 18-month anniversary of the asset purchase agreement closing, MidCap, as Agent, shall have the right upon 60 days’ prior written notice to CSSE to require CSSE to purchase such CSS AVOD Shares for $11,500,000 (“Put Election”).
The Sonar acquisition was accounted for as a purchase of a business in accordance with ASC 805 and the aggregate purchase price consideration of $53,812,000 has been allocated to the assets acquired and liabilities assumed, based on the estimated fair values at the date of acquisition. The excess of the purchase price over the amount allocated to the identifiable assets and liabilities was recorded as goodwill.
1011
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
The purchase price allocation is preliminary and subject to change up to one year after the date of acquisition and could result in changes to the amounts recorded below. The preliminary allocation of the purchase price to the fair values of the assets acquired assumed at the date of the acquisition was as follows:
| | | |
| | May 21, 2021 | |
Accounts receivable, net |
| $ | 17,373,257 |
Film library | |
| 13,000,000 |
Intangible asset | |
| 3,600,000 |
Total identifiable assets acquired | | | 33,973,257 |
Goodwill | |
| 19,838,743 |
Net assets acquired | | $ | 53,812,000 |
| | | |
In estimating the fair value of the acquired assets, the fair value estimates are based on, but not limited to, expected future revenue and cash flows, expected growth rates and estimated discount rates.
The amount related to the acquired intangible asset represent the estimated fair value of the distribution network. This definite lived intangible asset is being amortized on a straight-line basis over its estimated useful life of 36 months.
Goodwill was calculated as the excess of the consideration transferred over the fair value of the identifiable net assets acquired and liabilities assumed, and represents the future economic benefits expected to arise from the intangible assets acquired that do not qualify for separate recognition.
The fair values of assets acquired were based upon valuations performed by independent third party valuation experts.
| | | |
Cash |
| $ | 18,902,000 |
Fair Value of Additional Purchase Price – Library Account Receivable | | | 1,580,000 |
Fair Value of Additional Purchase Price – Contracted TV Cash Flow | | | 13,700,000 |
Fair Value of Additional Purchase Price – % of Film Cash Flow | | | 630,000 |
Fair Value of Additional Purchase Price – % of Non-TV Business Cash Flow | | | 2,300,000 |
Fair Value of Additional Purchase Price – Development Slate Cash Flow | |
| 5,200,000 |
Fair Value of Additional Purchase Price – CSS AVOD Equity Put | |
| 11,500,000 |
Total Estimated Purchase Price | | $ | 53,812,000 |
Based on the terms of the asset purchase agreement, the Company estimated the fair value of the Additional Purchase Price components based on, but not limited to, expected future collection of receivables, expected future revenue and cash flows, expected growth rates, and estimated discount rates.
The Additional Purchase Price included a 5% interest in CSS AVOD and a Put Option that requires the Company to purchase the shares of CSS AVOD, Inc. (5.0% of the entity) from the investor for $11,500,000. The fair value of the 5.0% interest in CSS AVOD, Inc. was estimated based on expected future cash flows. The Put Option was valued by the Company via a Black-Sholes valuation model assuming an initial price of $125,000, a strike price of $11,500,000, volatility of 100.0% and term of 1.5 years.
1112
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
The following table illustrates Sonar’s stand-alone financial performance included in the Company’s condensed consolidated statement of operations:
| | | | | | | |
| | Three Months Ended | Nine Months Ended | ||||
|
| September 30, | September 30, | ||||
|
| 2021 |
| 2021 | |||
Net revenue | | $ | 6,233,196 |
| $ | 10,192,271 |
|
Net income | | $ | 2,869,905 |
| $ | 5,559,947 |
|
| | | |
| | Three Months Ended | |
|
| March 31, | |
|
| 2022 | |
Net revenue | | $ | 7,207,243 |
Net income | | $ | 3,294,072 |
The unaudited financial information in the table below summarizes the combined results of operations of the Company and Sonar on a pro forma basis, as though the companies had been combined as of January 1, 2020. These pro forma results were based on estimates and assumptions, which we believe are reasonable. The pro forma financial information is presented for informational purposes only and is not indicative of the results of operations that would have been achieved if the acquisition had taken place at January 1, 2020. The pro forma financial information assumes our revolving loan was entered into as of January 1, 2020 and includes adjustments to amortization for acquired intangible assets and interest expense.
| | | | | | | |
|
| Three Months Ended September 30, | |||||
|
| 2021 |
| 2020 |
| ||
Net revenue | | $ | 29,096,855 |
| $ | 20,499,868 |
|
Net loss | | $ | (16,741,678) |
| $ | (14,770,275) |
|
Basic and diluted net loss per share | | $ | (1.04) | | $ | (1.18) | |
| | | | | | | | | | | | | | |
|
| Nine Months Ended September 30, |
| Three Months Ended March 31, | ||||||||||
|
| 2021 |
| 2020 |
|
| 2022 |
| 2021 |
| ||||
Net revenue | | $ | 80,382,025 |
| $ | 54,508,057 |
| | $ | 29,206,197 |
| $ | 28,196,550 |
|
Net loss | | $ | (42,770,144) |
| $ | (39,398,998) |
| | $ | (14,126,960) |
| $ | (11,181,104) |
|
Basic and diluted net loss per share | | $ | (2.92) |
| $ | (3.24) | | | $ | (0.92) | | $ | (0.82) | |
Note 5 – Revenue Recognition
Revenue from contracts with customers is recognized as an unsatisfied performance obligation until the terms of a customer contract are satisfied; generally, this occurs with the transfer of control or the completion of services as we satisfy contractual performance obligations at a point in time or over time. Our contractual performance obligations include licensing of content and delivery of online advertisements on our owned and operated VOD platforms, the distribution of film content, production of episodic television series and production related services. Revenue is measured at contract inception as the amount of consideration we expect to receive in exchange for transferring goods or providing services. Our contracts are valued at a fixed price at inception and can sometimes include variable consideration.
12
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
The following tables disaggregatetable disaggregates our revenue by source:
| | | | | | | | | | | | | | | | | | | | | | |
|
| Three Months Ended September 30, | |
| Three Months Ended March 31, | | ||||||||||||||||
| | | | | | | | | | % of | | | | | | | | | | | % of | |
|
| 2021 |
| % of revenue |
| 2020 |
| revenue | |
| 2022 |
| % of revenue |
| 2021 |
| revenue | | ||||
Revenue: | | |
|
|
|
| |
|
|
| | | |
|
|
|
| |
|
|
| |
VOD and streaming | | $ | 16,907,012 |
| 58 | % | $ | 16,840,003 |
| 87 | % | | $ | 21,347,363 |
| 73 | % | $ | 13,890,948 |
| 60 | % |
Licensing and other | |
| 12,189,843 |
| 42 | % |
| 2,521,748 |
| 13 | % | |
| 7,858,834 |
| 27 | % |
| 9,305,894 |
| 40 | % |
Net revenue | | $ | 29,096,855 |
| 100 | % | $ | 19,361,751 |
| 100 | % | | $ | 29,206,197 |
| 100 | % | $ | 23,196,842 |
| 100 | % |
| | | | | | | | | | | |
|
| Nine Months Ended September 30, | | ||||||||
| | | | | | | | | | % of | |
|
| 2021 |
| % of revenue |
| 2020 |
| revenue | | ||
Revenue: |
| |
|
|
|
| |
|
|
| |
VOD and streaming | | $ | 45,884,136 |
| 62 | % | $ | 37,744,391 |
| 82 | % |
Licensing and other | |
| 28,544,495 |
| 38 | % |
| 8,381,973 |
| 18 | % |
Net revenue | | $ | 74,428,631 |
| 100 | % | $ | 46,126,364 |
| 100 | % |
VOD and streaming
VOD and streaming revenue included in this revenue source is generated as the Company distributes and exhibits VOD content through the Crackle Plus network directly to consumers across all digital platforms, such as connected TV’s, smartphones, tablets, gaming consoles and the web through our owned and operated AVOD or FAST channel networks. In addition, this revenue source includes revenues from third party platforms,streaming platform license revenues, including transactional video on demand (TVOD) sales,revenues, AVOD or FAST channel revenue share or performance based revenue, SVOD, cable tv and barter syndication generated revenues. The Company generates VOD and streaming revenues for our VOD networks in three primary ways, selling advertisers product and content integrations and sponsorships related to our productions, selling advertisers the ability to present content to our viewers, often with fewer commercials, and selling advertisers video ad inventory on our VOD networks; we also generate revenues via direct to consumer sales on TVOD platforms.
Revenue from VOD and streaming is recognized as content with integrations and sponsorships as it is delivered and ready for exploitation, content with presenters is aired, over time as advertisements are delivered and when monthly activity is reported by TVOD partners.
Licensing and other
Licensing and other revenue included in this revenue source is generated as the Company licenses movies and television series worldwide, through Screen Media Ventures, through license agreements across channels, including theatrical and home video. We own the copyright or long-term distribution rights to over 4,000 television series and feature films, representing one of the largest independently owned libraries of filmed entertainment in the world.networks.
13
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Revenue from the Licensing and production of movies, television series and programs and short-form video content is recognized when or as the Company transfers control of the contracted asset to the customer. The transfer of control is represented by the Company’s delivery of the contracted asset (or the Company otherwise makes available unconditionally) to the customer and the license period during which the customer is able to benefit from its right to access or its right to use the asset has begun. Cash advances received by the Company are recorded as deferred revenue until all performance obligations have been satisfied. When payment is due from a customer more than one year before or after revenue is recognized, we consider whether the contract contains a significant financing component and if the transaction price should be adjusted for the time value of money. We do not adjust the transaction price for amounts that are due within one year from recognizing revenue. Given the nature of our business from time to time we engage with distributors for terms that include minimum guarantees, that may include a significant financing component, which are contractually paid over a period of time at a variable rate of payment – based on sales and net cash collections made by the distributor to third parties. These minimum guarantees are generally collectible via royalty payments on a monthly or quarterly basis. For the three and nine months ended September 30, 2021, the Company entered into minimum guarantees related to distributor licenses and the sale of film rights, of approximately $4,636,000 and $13,689,000, respectively.
For all customer contracts, the Company evaluates whether it is the principal (i.e., report revenue on a gross basis) or the agent (i.e., report revenue on a net basis). Generally, the Company reports revenue for show productions, acquired distribution rights for films , the sub-licensing of acquired distribution rights and advertising placed on CSSE properties on a gross basis (the amount billed to our customers is recorded as revenue, and the amount paid to our vendors is recorded as a cost of revenue). The Company is the principal because we control the asset or contractual distribution right before it is transferred to our customers. Our control is evidenced by our sole ability to monetize the asset, being primary obligor to our customers, having discretion in establishing pricing, or a combination of these factors. The Company also generates revenue through agency relationships in which revenue is reported net of agency commissions and publisher payments in arrangements where we do not own the asset in the form of content or ad inventory.
In the ordinary course of business and as part of its content acquisition strategy, the Company will acquire a film or the worldwide rights to distribute a film, to improve its overall film library offering and generate attractive risk adjusted film returns. The Company will sometimes look to sub-license rights to distributors when it is attractive to do so in order to reduce the risk associated with the acquisition of rights. During the three and nine months ended September 30, 2021, the Company relicensed a subset of acquired film rights for approximately $6,220,000 and $6,537,000, respectively.
NaN impairment losses have arisen from any Company contracts with customers during the nine months ended September 30, 2021 and 2020.
Performance obligations
The unit of measure under ASC 606 is a performance obligation, which is a promise in a contract to transfer a distinct or series of distinct goods or services to a customer. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. Our contracts have either a single performance obligation as the promise to transfer services is not separately identifiable from other promises in the contracts and is, therefore, not distinct, or have multiple performance obligations, most commonly due to the contract covering multiple service offerings. For contracts with multiple performance obligations, the contract’s transaction price can generally be readily allocated to each performance obligation based upon the selling price of each distinct service in the contract. In cases where estimates are needed to allocate the transaction price, we use historical experience and projections based on currently available information.
14
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Contract balancesLicensing and other
Licensing and other revenue included in this revenue source is generated as the Company licenses movies and television series worldwide, through Screen Media Ventures and 1091 Pictures, through license agreements across channels, including theatrical and home video. Additionally, Licensing and other also includes the sale of content and content services revenue, including development, non-writing executive producer fees and production services.
For the three months ended March 31, 2022 and 2021, total licensing revenues, including VOD and streaming, were $16,233,557 and $14,620,974, respectively.
Contract balances include the following:
| | | | | | | | | | | | |
|
| September 30, |
| December 31, |
| March 31, |
| December 31, | ||||
| | 2021 | | 2020 | | 2022 | | 2021 | ||||
Accounts receivable, net | | $ | 23,853,029 | | $ | 14,588,684 | | $ | 27,370,872 | | $ | 25,818,447 |
Contract assets (included in accounts receivable) | | | 24,412,421 | | | 11,408,263 | | | 38,853,694 | | | 34,395,360 |
Total accounts receivable, net | | $ | 48,265,450 | | $ | 25,996,947 | | $ | 66,224,566 | | $ | 60,213,807 |
| | | | | | | | | | | | |
Deferred revenue (included in other liabilities) | | $ | 1,165,044 | | $ | 590,624 | | $ | 3,652,200 | | $ | 1,536,687 |
Contract assets are primarily comprised of unbilled receivables that are generally paid over time in accordance with the terms of our contracts with customers and are transferred to accounts receivable when the timing and right to payment becomes unconditional. Contract liabilities or deferred revenues relate to advance consideration received from customers under the terms of our contractual arrangements in advance of satisfaction of the contractual performance obligation. We generally receive payments from customers based upon contractual billing schedules and arrangements.
Contract receivables are recognized in the period the Company performs the agreed upon performance obligations and the Company’s right to consideration becomes unconditional. Payment terms vary by the type and location of our customer and the goods or services provided. The term between invoicing and when payment is due not generally significant, but can extend from 1 - 5 years where a significant financing component exists with a minimum guarantee.
A contract asset results when goods or services have been transferred to the customer, but payment is contingent upon a future event, other than the passage of time (i.e. type of unbilled receivable). Given the nature of our business from time to time we engage with distributors for terms that include minimum guarantees, that may include a significant financing component, which are contractually paid over a period of time at a variable rate of payment – based on sales and net cash collections made by the distributor from third parties. These minimum guarantees are generally collectible via royalty payments on a monthly or quarterly basis over the term of the contractual arrangement.
The Company records deferred revenue (also referred to as contract liabilities under Topic 606) when cash payments are received in advance of our satisfying our performance obligations. Our deferred revenue balance primarily relates to advance payments received related to our content distribution rights agreements and our production sponsorship arrangements. These contract liabilities are recognized as revenue when the related performance obligations are satisfied. No significant changes in the timeframe of the satisfaction of contract liabilities have occurred during the nine months ended September 30, 2021.
Arrangements with multiple performance obligations
In contracts with multiple performance obligations, the Company identifies each performance obligation and evaluates whether the performance obligations are distinct within the context of the contract at contract inception. When multiple performance obligations are identified, we identify how control transfers to the customer for each distinct contract obligation and determine the period when the obligations are satisfied. If obligations are satisfied in the same period, no allocation of revenue is deemed to be necessary. In the event performance obligations within a bundled contract do not run concurrently, we allocate revenue to each performance obligation based on its relative standalone selling price. We generally determine standalone selling prices based on the prices charged to customers or by using expected cost-plus margins. Performance obligations that are not distinct at contract inception are combined.
15
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Note 6 – Share-Based Compensation
Effective January 1, 2017, the Company adopted the 2017 Long Term Incentive Plan (the “Plan”) to attract and retain certain employees. The Plan provides for the issuance of up to 2,500,000 common stock equivalents subject to the terms and conditions of the Plan. The Plan generally provides for quarterly and bi-annual vesting over terms ranging from two to three years. The Company accounts for the Plan as an equity plan.
The Company recognizes stock options granted under the Plan at fair value determined by applying the Black Scholes options pricing model to the grant date market value of the underlying common shares of the Company.
The compensation expense associated with these stock options is amortized on a straight-line basis over their respective vesting periods. For the three months ended September 30,March 31, 2022 and 2021, and 2020, the Company recognized $1,016,981$933,047 and $230,123, respectively, and for the nine months ended September 30, 2021 and 2020, the Company recognized $1,418,169 and $641,731,$200,594, respectively, of non-cash share-based compensation expense in selling, general and administrative expenses in the condensed consolidated statements of operations.
Stock options activity as of September 30, 2021March 31, 2022 is as follows:
| | | | | | | | | | | | | | | | | | | | |
| | | | Weighted | | | | | | | Weighted | | | | ||||||
| | | | Weighted | | Average | | | | | | | Weighted | | Average | | | | ||
| | | | Average | | Remaining | | Aggregate | | | | Average | | Remaining | | Aggregate | ||||
| | Number of | | Exercise | | Contract | | Intrinsic | | Number of | | Exercise | | Contract | | Intrinsic | ||||
|
| Stock Options |
| Price |
| Term (Yrs.) |
| Value |
| Stock Options |
| Price |
| Term (Yrs.) |
| Value | ||||
Outstanding at December 31, 2020 |
| 1,131,250 | | $ | 8.13 |
| 2.66 | | $ | 13,417,900 | ||||||||||
Outstanding at December 31, 2021 |
| 1,377,339 | | $ | 16.13 |
| 3.37 | | $ | 2,579,201 | ||||||||||
Granted |
| 633,265 | |
| 20.67 |
| | |
| |
| 65,000 | | | 11.80 |
| | |
| |
Forfeited |
| (6,250) | |
| 9.51 |
| | |
| |
| (12,457) | | | 21.37 |
| | |
| |
Exercised |
| (415,276) | |
| 7.34 |
| | |
| |
| — | | | — |
| | |
| |
Expired |
| — | |
| — |
| | |
| |
| — | |
| — |
| | |
| |
Outstanding at September 30, 2021 |
| 1,342,989 | | $ | 14.28 |
| 3.30 | | $ | 11,538,897 | ||||||||||
Outstanding at March 31, 2022 |
| 1,429,882 | | $ | 15.89 |
| 3.48 | | $ | 21,950 | ||||||||||
| | | | | | | | | | | | | | | | | | | | |
Vested and exercisable at September 30, 2021 |
| 670,832 | | $ | 9.55 |
| 2.08 | | $ | 8,933,971 | ||||||||||
Vested and exercisable at December 31, 2021 |
| 648,119 | | $ | 11.64 |
| 2.77 | | $ | 2,407,521 | ||||||||||
Vested and exercisable at March 31, 2022 |
| 738,640 | | $ | 12.50 |
| 2.72 | | $ | 21,950 |
(a) ) During14
Chicken Soup for the nine months ended September 30, 2021, 100,000 stock options were exercised and convertedSoul Entertainment, Inc.
Notes to 77,415 shares of Class A Common Stock via the cashless exercise option.Condensed Consolidated Financial Statements
(unaudited)
As of September 30, 2021March 31, 2022, the Company had unrecognized pre-tax compensation expense of $6,949,698$7,368,809 related to non-vested stock options under the Plan of which $793,922, $2,683,439, $2,493,447$2,624,220, $3,190,888, $1,547,555 and $978,890 and$6,146 will be recognized in 2021, 2022, 2023, 2024 and 2024,2025, respectively.
We used the following weighted average assumptions to estimate the fair value of stock options granted for the periods presented as follows:
| | | | | | | | | | | | | | |
| | Nine Months Ended September 30, |
| | Three Months Ended March 31, |
| ||||||||
Weighted Average Assumptions: |
| 2021 |
| 2020 |
|
| 2022 |
| 2021(a) |
| ||||
Expected dividend yield |
| | 0.0 | % | | 0.0 | % |
| | 0.0 | % | | — | % |
Expected equity volatility |
| | 60.7 | % | | 56.1 | % |
| | 65.6 | % | | — | % |
Expected term (years) |
| | 5 |
| | 5 | |
| | 5 |
| | — | |
Risk-free interest rate |
| | 1.40 | % | | 2.20 | % |
| | 1.58 | % | | — | % |
Exercise price per stock option | | $ | 14.28 | | $ | 7.76 | | | $ | 11.80 | | $ | — | |
Market price per share | | $ | 14.13 | | $ | 7.32 | | | $ | 11.80 | | $ | — | |
Weighted average fair value per stock option | | $ | 7.48 | | $ | 3.54 | | | $ | 6.55 | | $ | — | |
(a) There were 0 stock options granted during the three months ended March 31, 2021. |
The risk-free rates are based on the implied yield available on U.S. Treasury constant maturities with remaining terms equivalent to the respective expected terms of the options.
16
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
The Company estimates expected terms for stock options awarded to employees using the simplified method in accordance with ASC 718, Stock Compensation, because the Company does not have sufficient relevant information to develop reasonable expectations about future exercise patterns. The Company estimates the expected term for stock options using the contractual term. Expected volatility is calculated based on the Company’s peer group because the Company does not have sufficient historical data and will continue to use peer group volatility information until historical volatility of the Company is available to measure expected volatility for future grants.
The Company also awards common stock under the Plan to directors, employees and third-party consultants that provide services to the Company. The value is based on the market price of the stock on the date granted and amortized over the vesting period. For the three months ended September 30,March 31, 2022 and 2021, and 2020, the Company recognized in selling, general and administrative expense, non-cash share-based compensation expense relating to common stock grants of $2,457,250$63,750 and $116,650,$31,250, respectively. For
15
Chicken Soup for the nine months ended September 30, 2021 and 2020, the Company recognized in selling, general and administrative expense, non-cash share-based compensation expense relatingSoul Entertainment, Inc.
Notes to common stock grants of $2,519,750 and $179,150, respectively.Condensed Consolidated Financial Statements
(unaudited)
Note 7 - Earnings Per Share
Basic earnings (loss) per share is computed based on the weighted average number of shares of common stock outstanding during the period. Diluted earnings (loss) per share is computed by dividing the net income (loss) available to common stockholders by the weighted-average number of common shares outstanding and potentially dilutive common shares outstanding during the period. Potentially dilutive common shares include stock options and warrants outstanding during the period, using the treasury stock method. Potentially dilutive common shares are excluded from the computations of diluted earnings per share if their effect would be anti-dilutive. A net loss available to common stockholders causes all potentially dilutive securities to be anti-dilutive.anti-dilutive and are not included.
Basic and diluted loss per share are computed as follows:
| | | | | | | | | | | | |
| | Three Months Ended September 30, | | Three Months Ended March 31, | ||||||||
|
| 2021 |
| 2020 |
| 2022 |
| 2021 | ||||
Net loss available to common stockholders | | $ | (16,741,678) | | $ | (13,049,700) | | $ | (14,126,960) | | $ | (9,193,381) |
| | | | | | | | | | | | |
Basic weighted-average common shares outstanding | |
| 16,145,808 | |
| 12,508,643 | |
| 15,331,743 | |
| 13,635,759 |
Dilutive effect of options and warrants | |
| — | |
| — | |
| — | |
| — |
Weighted-average diluted common shares outstanding | |
| 16,145,808 | |
| 12,508,643 | |
| 15,331,743 | |
| 13,635,759 |
| | | | | | | | | | | | |
Basic and diluted loss per share | | $ | (1.04) | | $ | (1.04) | | $ | (0.92) | | $ | (0.67) |
| | | | | | | | | | | | |
Anti-dilutive stock options and warrants | |
| 3,701,061 | |
| 942,336 | |
| 502,339 | |
| 3,571,946 |
| | | | | | | | | | | | |
| | | | | | |
| | Nine Months Ended September 30, | ||||
|
| 2021 |
| 2020 | ||
Net loss available to common stockholders | | $ | (37,014,237) | | $ | (34,487,207) |
| | | | | | |
Basic weighted-average common shares outstanding | |
| 14,622,787 | |
| 12,174,779 |
Dilutive effect of options and warrants | |
| — | |
| — |
Weighted-average diluted common shares outstanding | |
| 14,622,787 | |
| 12,174,779 |
| | | | | | |
Basic and diluted loss per share | | $ | (2.53) | | $ | (2.83) |
| | | | | | |
Anti-dilutive stock options and warrants | | | 3,785,734 | | | 344,419 |
1716
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Note 8 – Programming CostsContent Assets
Programming costs and rights,Content assets consists of the following:
| | | | | | | | | | | | |
|
| September 30, |
| December 31, |
| March 31, |
| December 31, | ||||
| | 2021 | | 2020 | | 2022 | | 2021 | ||||
Original productions: | | | | | | | ||||||
Programming costs released | | $ | 25,664,464 | | $ | 22,986,486 | | $ | 25,965,912 | | $ | 25,669,921 |
In production | |
| — | |
| — | |
| — | |
| 562,808 |
In development | |
| 6,345,496 | |
| 4,639,169 | |
| 7,943,139 | |
| 6,662,591 |
Accumulated amortization (a) | | | (16,973,453) | | | (12,298,648) | | | (23,571,721) | | | (23,268,306) |
Programming costs, net | | | 15,036,507 | | | 15,327,007 | | | 10,337,330 | | | 9,627,014 |
| | | | | | | | | | | | |
Film library: | | | | | | | ||||||
Film library acquisition costs | | | 146,878,460 | | | 134,463,191 | ||||||
Accumulated amortization (b) | | | (85,210,986) | | | (80,847,748) | ||||||
Film library costs, net | | | 61,667,474 | | | 53,615,443 | ||||||
| | | | | | | ||||||
Licensed program rights: | | | | | | | ||||||
Programming rights | | | 1,209,362 | | | 1,209,362 | | | 15,829,362 | | | 1,209,362 |
Accumulated amortization | | | (805,623) | | | (755,186) | | | (1,018,002) | | | (806,423) |
Programming rights, net | | | 403,739 | | | 454,176 | | | 14,811,360 | | | 402,939 |
| | | | | | | | | | | | |
Programming costs and rights, net | | $ | 15,440,246 | | $ | 15,781,183 | ||||||
Content assets, net | | $ | 86,816,164 | | $ | 63,645,396 |
(a) As of September 30, 2021March 31, 2022 and December 31, 2020,2021, accumulated amortization includes impairment expense of $0 and $2,213,0328,262,663, respectively.respectively.
Programming(b)As of March 31, 2022, and December 31, 2021, accumulated amortization includes impairment expense of $5,506,069, respectively.
Original productions programming costs consists primarily of episodic television programs which are available for distribution through a variety of platforms, including Crackle. Amounts capitalized include development costs, production costs and direct production overhead costs.
Film library consists primarily of the cost of acquiring film distribution rights and related acquisition costs.
Costs related to create episodic programmingoriginal productions and film library are amortized in the proportion that revenues bear to management’s estimates of the ultimate revenues expected to be recognized from various forms of exploitation.
Programming rights consists of licenses to various titles which the company makes available for streaming on Crackle for an agreed upon license period.
Amortization of programming costs related to episodic television programs and programming rights related to licensed content assets is as follows:
| | | | | | | | | | | | | | | | | | | | | |
|
| | |
| | |
| | | | | |
| | |
| | |
| ||
| | Three Months Ended | Nine Months Ended | | Three Months Ended | | | ||||||||||||||
| | September 30, | | September 30, | | March 31, | | | |||||||||||||
| | 2021 | | 2020 | |
| 2021 | | 2020 | | 2022 | | 2021 | |
| ||||||
Programming costs | | $ | 1,756,901 | | $ | 11,667 | | | $ | 4,674,805 | | $ | 75,418 | ||||||||
Programming rights | | | 24,346 | | | 39,426 | | | | 50,437 | | | 141,068 | ||||||||
Total programming amortization expense | | $ | 1,781,247 | | $ | 51,093 | | | $ | 4,725,242 | | $ | 216,486 | ||||||||
Original productions | | $ | 303,414 | | $ | 2,205,861 | | | |||||||||||||
Film library | | | 4,363,238 | | | 6,903,916 | | | |||||||||||||
Licensed program rights | | | 211,580 | | | 24,751 | | | |||||||||||||
Total content asset amortization | | $ | 4,878,232 | | $ | 9,134,528 | | | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
During the three and nine months ended September 30, 2021 and 2020, the Company did 0t record any impairment related to programming costs.
1817
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
During the three months ended Mach 31, 2022 and 2021, the Company did 0t record any impairments related to content assets.
Note 9 – Film Library
Film library costs, net of amortization, consists of the following:
| | | | | | |
|
| September 30, |
| December 31, | ||
| | 2021 | | 2020 | ||
Film library acquisition costs | | $ | 139,772,736 |
| $ | 78,330,094 |
Accumulated amortization (a) | |
| (66,922,423) |
| | (43,090,959) |
Net film library costs | | $ | 72,850,313 |
| $ | 35,239,135 |
(a) As of September 30, 2021 and December 31, 2020, accumulated amortization includes impairment expense of $0 and $1,760,846, respectively.
Film library consists primarily of the cost of acquiring film distribution rights and related acquisition and accrued participation costs. Costs related to film distribution rights are amortized in the proportion that revenues bear to management’s estimates of the ultimate revenue expected to be recognized from various forms of exploitation.
Amortization of film library costs is as follows:
| | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended | |||||||||
|
| September 30, |
| | September 30, | ||||||||
| | 2021 | | 2020 |
| | 2021 | | 2020 | ||||
Film library amortization expense | | $ | 10,087,539 |
| $ | 7,981,212 | | | $ | 23,831,464 |
| $ | 16,781,685 |
Note 109 - Intangible Assets
Indefinite lived intangibleIntangible assets, net, consists of the following:
| | | | | | | | | | | | | | | |
|
| September 30, |
| December 31, |
| | Gross |
| | | | | Net | ||
| | 2021 | | 2020 | | | Carrying | | | Accumulated | | | Carrying | ||
Intangible asset - video content license | | $ | 5,000,000 | | $ | 5,000,000 | |||||||||
Popcornflix film rights and other assets | |
| 7,163,943 | |
| 7,163,943 | |||||||||
| | | Amount | | | Amortization | | | Amount | ||||||
March 31, 2022: | | | | | | | | | | ||||||
Crackle Plus content rights | | $ | 1,708,270 | | $ | 1,637,092 | | $ | 71,178 | ||||||
Crackle Plus brand value | | | 18,807,004 | | | 7,724,305 | | | 11,082,699 | ||||||
Crackle Plus partner agreements | | | 4,005,714 | | | 2,303,286 | | | 1,702,428 | ||||||
Distribution network | | | 3,600,000 | | | 1,000,000 | | | 2,600,000 | ||||||
Locomotive contractual rights | | | 1,500,986 | | | 227,300 | | | 1,273,686 | ||||||
1091 intangible asset | | | 4,919,525 | | | 0 | | | 4,919,525 | ||||||
Total | | $ | 12,163,943 | | $ | 12,163,943 | | $ | 34,541,499 | | $ | 12,891,983 | | $ | 21,649,516 |
| | | | | | | | | | ||||||
December 31, 2021: | | | | | | | | | | ||||||
Crackle Plus content rights | | $ | 1,708,270 | | $ | 1,494,736 | | $ | 213,534.00 | ||||||
Crackle Plus brand value | | | 18,807,004 | | | 7,052,626 | | | 11,754,378.00 | ||||||
Crackle Plus partner agreements | |
| 4,005,714 | |
| 2,103,000 | |
| 1,902,714.00 | ||||||
Distribution network | |
| 3,600,000 | |
| 700,000 | |
| 2,900,000.00 | ||||||
Locomotive contractual rights | | | 1,356,868 | | | 92,403 | | | 1,264,465.00 | ||||||
Total | | $ | 29,477,856 | | $ | 11,442,765 | | $ | 18,035,091 | ||||||
| | | | | | | | | |
Amortization expense was $1,449,218 and $1,205,452 for the three months ended March 31, 2022 and 2021, respectively.
As of March 31, 2022 amortization expense for the next 5 years is expected be:
| | |
Remainder of 2022 | $ | 5,192,199 |
2023 |
| 6,828,028 |
2024 |
| 5,525,096 |
2025 |
| 3,096,675 |
2026 | | 1,007,518 |
Total | $ | 21,649,516 |
1918
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Total goodwill on our Condensed Consolidated Balance Sheets was $44,906,055 and $39,986,530 as of March 31, 2022 and December 31, 2021, respectively, and is comprised of the following:
| | | | | | | | | |
|
| March 31, 2022 | |||||||
| | Online Networks | | Distribution & Production |
| SVOD | |||
Beginning balance | | $ | 18,911,027 | | $ | 21,075,503 | | $ | — |
Acquisitions | |
| — | |
| 4,919,525 | | | — |
Total | | $ | 18,911,027 | | $ | 25,995,028 | | $ | — |
| | | | | | | | | |
| | | | | | | | | |
| | December 31, 2021 | |||||||
| | Online Networks | | Distribution & Production | | SVOD | |||
Beginning balance | | $ | 18,911,027 | | $ | 1,236,760 | | $ | 1,300,319 |
Acquisitions | | | — | | | 19,838,743 | | | — |
Accumulated impairment losses | | | — | | | — | | | (1,300,319) |
Total | | $ | 18,911,027 | | $ | 21,075,503 | | $ | — |
There was 0 impairment recorded related to goodwill and intangible assets in the three months ended March 31, 2022 and 2021, respectively.
Intangible assets, net, consists ofNote 10 – Leases
At March 31, 2022, the following:following amounts were recorded on the Condensed Consolidated Balance Sheets relating to operating our leases.
| | | | | | | | | |
|
| | Gross |
| | | | | Net |
| | | Carrying | | | Accumulated | | | Carrying |
| | | Amount | | | Amortization | | | Amount |
September 30, 2021: | | | | | | | | | |
Acquired customer base | | $ | 2,290,241 | | $ | 1,431,401 | | $ | 858,840 |
Non-compete agreement | |
| 530,169 | |
| 530,169 | |
| — |
Website development | |
| 389,266 | |
| 356,826 | |
| 32,440 |
Crackle Plus content rights | | | 1,708,270 | | | 1,352,380 | | | 355,890 |
Crackle brand value | | | 18,807,004 | | | 6,380,948 | | | 12,426,056 |
Crackle Plus partner agreements | | | 4,005,714 | | | 1,902,714 | | | 2,103,000 |
Distribution Network | | | 3,600,000 | | | 400,000 | | | 3,200,000 |
Total | | $ | 31,330,664 | | $ | 12,354,438 | | $ | 18,976,226 |
| | | | | | | | | |
December 31, 2020: | | | | | | | | | |
Acquired customer base | | $ | 2,290,241 | | $ | 1,087,865 | | $ | 1,202,376 |
Non-compete agreement | |
| 530,169 | |
| 419,717 | |
| 110,452 |
Website development | |
| 389,266 | |
| 259,510 | |
| 129,756 |
Crackle Plus content rights | | | 1,708,270 | | | 925,313 | | | 782,957 |
Crackle brand value | | | 18,807,004 | | | 4,365,912 | | | 14,441,092 |
Crackle Plus partner agreements | | | 4,005,714 | | | 1,301,857 | | | 2,703,857 |
Total | | $ | 27,730,664 | | $ | 8,360,174 | | $ | 19,370,490 |
| | | | | | | | | |
| | | | |
|
| March 31, | ||
| | 2022 | ||
Right-of-Use Assets | | | | |
Operating lease right-of-use assets | $ | 8,385,948 | ||
| | | | |
Lease Liabilities: | | | | |
Operating lease liabilities | $ | 9,799,043 | ||
| | | | |
| | March 31, | ||
| | 2022 | ||
Weighted average remaining lease term | | 9 years | ||
Weighted average discount rate | | 6% |
Amortization expense was $1,483,361 and $4,517,115As our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at the lease commencement date. Upon transition to ASC Topic 842, the Company used the incremental borrowing rate on January 1, 2022 for all operating leases that commenced prior to that date. We have operating leases primarily for office space. Lease costs are generally fixed, with certain contracts containing escalations in the lessors’ annual costs.
For the three months ended September 30,March 31, 2022 and 2021, rent expense including short-term leases was $548,669 and 2020, respectively, and $3,994,264 and $14,876,009$499,711, respectively. Cash paid for the nine months ended September 30, 2021 and 2020, respectively.
Asamounts included in operating lease liabilities was $305,153 as of September 30, 2021 amortization expense for the next 5 years is expected be:
| | |
Remainder of 2021 | $ | 1,461,272 |
2022 |
| 5,359,440 |
2023 |
| 4,974,138 |
2024 |
| 3,487,143 |
2025 | | 2,686,715 |
Thereafter | | 1,007,518 |
Total | $ | 18,976,226 |
Goodwill consists of the following:
| | | | | | |
|
| September 30, |
| December 31, | ||
| | 2021 | | 2020 | ||
Goodwill: Pivotshare | | $ | 1,300,319 | | $ | 1,300,319 |
Goodwill: A Plus | |
| 1,236,760 | |
| 1,236,760 |
Goodwill: Crackle Plus | | | 18,911,027 | | | 18,911,027 |
Goodwill: Sonar | | | 19,838,743 | | | 0 |
Total | | $ | 41,286,849 | | $ | 21,448,106 |
March 31, 2022.
2019
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
There was 0 impairment recorded relatedThe expected future payments relating to goodwill and intangible assets in the three and nine months ended September 30, 2021 and 2020, respectively.our operating lease liabilities at March 31, 2022 are as follows:
| | | |
Remainder of 2022 |
| $ | 930,803 |
2023 | | | 1,260,675 |
2024 | | | 1,285,888 |
2025 | | | 1,311,606 |
2026 |
| | 1,400,731 |
2027 and thereafter |
| | 6,732,415 |
Total minimum payments | | | 12,922,118 |
Less amounts representing interest | | | 3,123,075 |
Present value of minimum payments | | $ | 9,799,043 |
| | | |
Note 11 – Debt
Long-term debt for the periods presented was as follows:
| | | | | | |
|
| September 30, |
| December 31, | ||
| | 2021 | | 2020 | ||
Notes due 2025 | | $ | 32,895,900 | | $ | 32,895,900 |
Revolving Credit Facility | | | — | | | 2,500,000 |
Revolving Loan | | | 17,585,699 | | | — |
Film Acquisition Advance | | | 6,241,534 | | | 8,659,136 |
Total debt | | | 56,723,133 | | | 44,055,036 |
Less: debt issuance costs | |
| 1,501,768 | |
| 1,798,433 |
Less: current portion | |
| — | |
| 2,500,000 |
Total long-term debt | | $ | 55,221,365 | | $ | 39,756,603 |
| | | | | | |
| | | | | | |
|
| March 31, |
| December 31, | ||
| | 2022 | | 2021 | ||
Notes due 2025 | | $ | 32,895,900 | | $ | 32,895,900 |
Revolving loan | | | 22,035,713 | | | 17,585,699 |
Film acquisition advances | | | 12,970,779 | | | 6,196,909 |
Total debt | | | 67,902,392 | | | 56,678,508 |
Less: debt issuance costs | |
| 1,303,991 | |
| 1,402,880 |
Less: current portion | |
| 8,440,108 | |
| 6,196,909 |
Total long-term debt | | $ | 58,158,293 | | $ | 49,078,719 |
| | | | | | |
Revolving Loan
On May 21, 2021, the Company entered into a Credit Agreement with Midcap Financial Trust. The credit agreement provides the Company with a revolving loan in an aggregate principal amount not to exceed $20,000,000$30,000,000 at any time outstanding. On the closing date, the Company made an initial draw down on the loan of $18,272,931 in connection with funding the SEI acquisition. The availability under the loan at any time is subject to the borrowing base, which is equal to 85% of the Eligible Accountseligible accounts receivable minus the sum of all Reserves.reserves and is adjusted monthly, as necessary.
The loan bears interest at 4% plus the greater of LIBOR or 0.75% per annum. In addition the loan contains an unused line fee of 0.5% per annum and a collateral management fee of 0.504% per annum. Interest and fees on the loan are payable in arrears on the first day of each month and on the maturity of the loan.
The Credit Agreement and other loan documents contain customary representations and warranties and affirmative and negative covenants. Under the Credit Agreement, the Company is required to maintain minimum liquidity in the form of borrowing base availability or cash on hand in an aggregate amount of not less than $6,000,000. The Company is in compliance with all covenants as of September 30, 2021.March 31, 2022.
9.50% Notes Due 2025
On July 17, 2020, the Company completed a public offering of 9.50% Notes due 2025 (the “Notes”) in the aggregate principal amount of $21,000,000. On August 5, 2020, the Company sold an additional $1,100,000 of Notes pursuant to the partial exercise of the overallotment option. The Notes bear interest at 9.50% per annum, payable every March 31, June 30, September 30, and December 31, and at maturity. The Notes mature on July 31, 2025.
20
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
The sale of the Notes resulted in net proceeds of approximately $20,995,000 after deducting underwriting discounts and commissions of approximately $1,105,000. The Company used $13,333,333 of the net proceeds to repay the outstanding principal under the Commercial Loan.
On December 22, 2020, the Company completed a public offering of 9.50% Notes due 2025 (the “December Notes”) in the aggregate principal amount of $9,387,750. On December 29, 2020, the Company sold an additional $1,408,150 of December Notes pursuant to the partial exercise of the overallotment option. The stated principal of $25.00 per note was discounted 2% to the public offering price of $24.50 per note.
21
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Film Acquisition AdvanceAdvance: Great Point Media Limited
On August 27, 2020, the Company entered into a Film Acquisition Advance Agreement with Great Point Media Limited (“GPM”). GPM advanced to the Company $10,210,000 of acquisition advances on August 28, 2020 (the “Acquisition Advance”) and may, directly, or through affiliated entities, fund additional acquisition advances in the future. Pursuant to the agreement, GPM has formed a US-based special purpose vehicle (the “SPV”), which has been assigned the territorial licenses and distribution rights in certain films and productions owned or to be acquired by Screen Media Ventures Inc., CSSE’s wholly owned subsidiary. The Company will paypays the SPV on a quarterly basis adjusted gross receipts generated on each of the assigned productions during the two-year term of the agreement, until the SPV has recouped the full Acquisition Advance for each of the productions together with interest and additional participation amounts on gross receipts generated by the productions. The Acquisition Advance bears interest at 10% per annum compounded monthly on the amount outstanding. In the event the SPV has not recouped the full Acquisition Advance from gross receipts generated within the two-year contractual term, the Company shall pay the remaining balance outstanding, if any, by no later than November 30, 2022. ForDuring the ninethree months ended September 30, 2021,March 31, 2022, the Company repaid $2,579,434$22,130 of the principal outstanding under the Film Acquisition Advance.
Revolving Credit FacilityFilm Acquisition Advance: Media Entertainment Partners
On October 11, 2019,In January 2022, the Company created a majority owned subsidiary Landmark Studio Group. Through Landmark Studio Group,began entering into individual film acquisition advance agreements with Media Entertainment Partners (“MEP”). Under the agreements, MEP financed the Company entered into a Revolving Credit Facility (“Revolving Credit Facility”) with Cole Investments VII, LLC. The Revolving Credit Facility consisted$6,796,000 of a line of creditacquisition advances and may, directly, or through affiliated entities, fund additional acquisition advances in the amount of $5,000,000future. Pursuant to an arrangement, MEP has formed a US-based special purpose vehicle (the “SPV”), which has been assigned the territorial licenses and withdistribution rights in certain films and productions owned or to be acquired by Screen Media Ventures Inc., CSSE’s wholly owned subsidiary. The Company will pay the SPV on a quarterly basis over 30 months the advance plus interest at 8%12% per annum.
On July 23, 2020,annum compounded monthly on the Company repaid $2,500,000amount outstanding. Under the distribution agreement with the SPV, after Screen Media Ventures recoupment, the SPV is entitled to receive a profit participation in the net receipts of the principal outstanding underfilm and provide Screen Media Venture a bargain purchase option to reacquire the Revolving Credit Facility. The outstanding principal was repayable in full on October 11, 2021.
On March 3, 2021, the Company repaid the remaining outstanding principal of $2,500,000 and terminated the Revolving Credit Facility.film rights after 6 years.
As of September 30, 2021,March 31, 2022, the expected aggregate maturities of debt for each of the next five years are as follows:
| | | | | | |
|
| | |
| | |
Remainder of 2021 | | $ | — | |||
2022 | |
| 6,241,534 | |||
Remainder of 2022 | | $ | 7,684,998 | |||
2023 | |
| — | |
| 3,020,446 |
2024 | |
| 17,585,699 | |
| 24,301,048 |
2025 | | | 32,895,900 | |
| 32,895,900 |
| | $ | 56,723,133 | | $ | 67,902,392 |
| | | |
2221
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Note 12 – Put Option Obligation
As part of the additional purchase price for the Sonar Entertainment, Inc business acquisition, the Company issued a 5% interest in CSS AVOD, Inc and a Put Option that, if exercised, requires the Company to purchase the issued investor shares of CSS AVOD, Inc. from the investor for $11,500,000 in cash. The Put Option is exercisable, with 60 day’s written notice, by the investor at any time during a three year period commencing on October 8, 2022 and expiring on October 7, 2025 (“Put Election Period”).
As of September 30, 2021,March 31, 2022, the 5% interest in CSS AVOD, Inc consists of the following,
| | | | | | |
|
| September 30, |
| March 31, | ||
| | 2021 | | 2022 | ||
Put Option Obligation | | $ | 11,400,000 | | $ | 11,400,000 |
Noncontrolling Interests | |
| 109,085 | |
| 95,592 |
Total | | $ | 11,509,085 | | $ | 11,495,592 |
Note 13 – Income Taxes
The Company’s current and deferred income tax provision are as follows:
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, | | Three Months Ended March 31, | ||||||||||||
|
| 2021 |
| 2020 |
| 2021 |
| 2020 |
| 2022 |
| 2021 | ||||||
Current provision: |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
States | | $ | 30,000 | | $ | 26,000 | | $ | 59,000 | | $ | 93,000 | | $ | 20,000 | | $ | 14,000 |
Total current provision | | $ | 30,000 | | $ | 26,000 | | $ | 59,000 | | $ | 93,000 | | $ | 20,000 | | $ | 14,000 |
Deferred income taxes reflect the temporary differences between the financial statement carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, adjusted by the relevant tax rate. The components of deferred tax assets and liabilities are as follows:
| | | | | | | | | | | | |
| | September 30, | | December 31, | | March 31, | | December 31, | ||||
| | 2021 | | 2020 | | 2022 | | 2021 | ||||
Deferred tax assets: |
| |
|
| |
|
| |
|
| |
|
Net operating loss carry-forwards | | $ | 13,362,000 | | $ | 10,428,000 | | $ | 18,020,000 | | $ | 14,503,000 |
Acquisition-related costs | |
| 550,000 | |
| 723,000 | |
| 528,000 | |
| 539,000 |
Film library and other intangibles | |
| 15,302,000 | |
| 11,968,000 | |
| 16,161,000 | |
| 16,883,000 |
Other | | | 128,000 | | | 39,000 | | | 545,000 | | | 337,000 |
Less: valuation allowance | |
| (27,195,000) | |
| (20,003,000) | |
| (34,419,000) | |
| (31,412,000) |
Total deferred tax assets | | | 2,147,000 | | | 3,155,000 | | | 835,000 | | | 850,000 |
Deferred tax liabilities: | |
|
| |
|
| |
|
| |
|
|
Programming costs | |
| 1,747,000 | |
| 2,715,000 | |
| 302,000 | |
| 299,000 |
Other assets | |
| 400,000 | |
| 440,000 | |
| 533,000 | |
| 551,000 |
Total deferred tax liabilities | | | 2,147,000 | | | 3,155,000 | | | 835,000 | | | 850,000 |
Net deferred tax asset | | $ | 0 | | $ | 0 | | $ | 0 | | $ | 0 |
2322
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
The Company and its subsidiaries have combined net operating losses of approximately $49,627,000, $10,843,000$67,042,000, 10,843,000, of which were incurred before 2018 and expire between 2031 and 2037 with the balance of $38,784,000$56,199,000 having no expiration under changes made by the Tax Cuts and Jobs Act but may only be utilized generally to offset only 80 percent of taxable income. The ultimate realization of the tax benefit from net operating losses is dependent upon future taxable income, if any, of the Company.
Internal Revenue Code Section 382 imposes limitations on the use of net operating loss carryovers when the stock ownership of one or more 5% stockholders (stockholders owning 5% or more of the Company’s outstanding capital stock) has increased by more than 50 percentage points. Additionally the separate-return-limitation-year (SRLY) rules that apply to consolidated returns may limit the utilization of losses in a given year when consolidated tax returns are filed. Management has determined that because of a recent history of recurring losses, the ultimate realization of the net operating loss carryovers is not assured and has recorded a full valuation allowance. Public trading of company stock poses a risk of an ownership change beyond the control of the Company that could trigger a limitation of the use of the loss carryover.
The deferred tax asset valuation allowance increased by $3,307,000$3,007,000 and $2,920,000$1,296,000 during the three months ended September 30,March 31, 2022 and 2021, and 2020, respectively. The deferred tax asset valuation allowance increased by $7,192,000 and $7,323,000 during the nine months ended September 30, 2021 and 2020, respectively.
Note 14 – Related Party Transactions
Chicken Soup For The Soul Productions, LLC
Chicken Soup For The Soul Productions LLC (“CSS”) is the parent and controlling stockholder of the Company. At September 30, 2021 and DecemberMarch 31, 2020,2022, CSS directly owns approximately 100% of the Company hadClass B common stock. CSS ownership of Class B common stock represents an intercompany payableownership interest of 49.8% of the total outstanding common stock and receivable, respectively,91% control of the voting power of the Company. CSS is controlled by Mr. William J. Rouhana, Jr., the Company’s CEO. The Company has agreements with CSS and its affiliated companies - primarilythat provide the Company with access to important assets and resources including key personnel. The assets and resources provided are included as a part of a management services agreement and a license agreement, where combined, the Company pays 10% of its net revenue earned to CSS. For the three months ended March 31, 2022 and 2021, the Company recorded management and license fees of $2,920,620 and $2,319,684, respectively.
Due To/From Affiliated Companies
| | | | | | |
|
| September 30, |
| December 31, | ||
| | 2021 | | 2020 | ||
Due to affiliated companies | | $ | 590,383 | | $ | — |
Due from affiliated companies | | | — | | | 5,648,652 |
Total due to/due from affiliated companies | | $ | 590,383 | | $ | 5,648,652 |
The Company is part of CSS’s central cash management system whereby payroll and benefits are administered by CSS and the related expenses are charged to its subsidiaries and funds are transferred between affiliates to fulfill joint liquidity needs and business initiatives. AdvancesSettlements fluctuate period over period due to timing of liquidity needs. As of March 31, 2022 and repayments occur periodically. TheDecember 31, 2021, the Company had an intercompany receivable and CSS do not charge interest onpayable, respectively, with affiliated companies.
| | | | | | |
|
| March 31, |
| December 31, | ||
| | 2022 | | 2021 | ||
Due to affiliated companies | | $ | — | | $ | 489,959 |
Due from affiliated companies | | | 684,946 | | | — |
Total due to/due from affiliated companies | | $ | 684,946 | | $ | 489,959 |
Other Related Parties
In the net advances.
ordinary course of business, the Company is involved in transactions with certain minority shareholders of a consolidated subsidiary related to licensing of television and film programming properties. For the three months ended September 30,
23
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
March 31, 2022 and 2021, revenue recognized was $0 and 2020,$5,000,000, respectively. At March 31, 2022 and December 31, 2021, the Company recorded managementhad accounts receivable of $6,160,585 and license fees of $2,909,686 and $1,936,175, respectively, and $7,442,863 and $4,612,636 for the nine months ended September 30, 2021 and 2020, respectively, payable to CSS.$6,363,951, respectively.
Note 15 - Commitments and Contingencies
Operating Leases
The Company is obligated under non-cancellable lease agreements for certain facilities and services, which frequently include renewal options and escalation clauses. For leases that contain predetermined fixed escalations, we recognize the related rent expense on a straight-line basis and record the difference between the recognized rent expense and amounts payable under the lease as lease obligations. Lease obligations due within one year are included in accounts payable and accrued expenses on our condensed consolidated balance sheets. These leases expire at various points through 2031.
Rent expense related to these leases was $506,033 and $399,711 for the three months ended September 30, 2021 and 2020, respectively, and $1,505,455 and $1,314,019 for the nine months ended September 30, 2021 and 2020, respectively.
24
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Content Obligations
Content obligations include amounts related to the acquisition, licensing and production of content. An obligation for the acquisition and licensing of content is incurred at the time we enter into an agreement to obtain future titles. Once a title is delivered, accepted and becomes available for exploitation, a content liability is recorded on the condensed consolidated balance sheet.
As of September 30, 2021,March 31, 2022, the Company had $49,257,973$52,827,962 of content obligations, comprised of $24,752,229$19,139,499 in film library acquisition obligations, $15,570,000 of programming obligations and $18,118,463 of accrued participation costs.
As of December 31, 2021, the Company had $38,638,445 of content obligations, comprised of $24,673,866 in film library acquisition obligations, $1,641,250 of programming obligations and $22,864,494 of accrued participation costs.
As of December 31, 2020, the Company had $25,849,529 of content obligations, comprised of $8,616,562 in film library acquisition obligations, $4,697,316 of programming obligations and $12,535,651$12,323,329 of accrued participation costs.
In the ordinary course of business, the Company from time to time enters into contractual arrangements under which it agrees to commitments with producers and other content providers for the acquisition of content and distribution rights which are in production or have not yet been completed, delivered to, and accepted by the Company ready for exploitation. Based on those contractual arrangements, the Company is committed but is not contractually liable to transfer any financial consideration until final delivery and acceptance has occurred. These commitments which are expected to be fulfilled in the normal course of business have been included below. business.
Sonar Acquisition
The Company does not include any estimatedowes contingent consideration related to the acquisition of Sonar of $6,639,061 at March 31, 2022. The liability is an estimate and is payable upon the collection of receipts from defined receivables, noncontracted TV business receipts and profit participation on a slate of development projects. Additionally, the Company has a Put obligation for these future titles beyond$11,500,000 to acquire 5% of the known minimum amount.shares of CSS AVOD Inc., that can be triggered any time during the three-year period immediately following the 18-month anniversary of the asset purchase agreement. See Notes 4 and 12 for additional information.
Future minimum payments under non-cancelable operating leases and content agreements as of September 30, 2021 were as follows:
| | | |
|
| | |
Remainder of 2021 |
| $ | 1,367,884 |
2022 | | | 16,674,647 |
2023 | | | 4,387,187 |
2024 | | | 1,287,430 |
2025 |
| | 1,313,178 |
2026 - 2031 |
| | 8,052,953 |
Total minimum lease and content payments | | $ | 33,083,279 |
| | | |
Legal and Other Matters
The Company is not presently a party to any legal proceedings the resolution of which the Company believes would have a material adverse effect on its business, financial condition, operating results, or cash flows. However, any legal proceedings are subject to inherent uncertainties, and an unfavorable outcome could include monetary damages, and excessive verdicts can result from litigation, and as such, could result in a material adverse impact on its business, financial position, results of operations, and /or cash flows. Additionally, although the Company has specific insurance for certain potential risks, the Company may in the future incur judgments or enter into settlements of claims which may have a material adverse impact on its business, financial condition, or results of operations.
2524
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Note 16 – Stockholders’ Equity
Underwritten PublicTreasury Stock
On February 28, 2022, the Board of Directors increased the total authorization under the Company’s stock repurchase program by $10,000,000 to $30,000,000. At March 31, 2022, the Company had $8,846,220 of authorization remaining under the stock repurchase program. During the three months ended March 31, 2022, the Company repurchased 777,106 shares of Class A Common Stock at an average price of $11.05.
At the Market Offering
During the period ended March 31, 2022, the Company completed the sale of an aggregate of 52,060 shares of Class A preferred stock, generating net proceeds of $1,288,739.
Common Stock Private Placement
On July 7,January 20, 2021, the Company completed an underwritten public offeringa private placement of 1,875,0001,022,727 shares of common stock at a price $40.00of $22.00 per common share, generating net proceeds of $70,500,000.$21,374,994.
Landmark Noncontrolling Interest
On September 8, 2021, the Company purchased an additional 25,000 units of common equity in Landmark Studio Group from Cole investments VII, LLC for $6,000,000. The purchase increases the Company’s ownership in Landmark Studio Group from 53.5% to 78.5%.
Subsidiary Convertible Preferred Stock
The subsidiary convertible preferred stock represented the equity attributable to the noncontrolling interest holder as a part of the Crackle Plus business combination. Given the terms of the transaction, the noncontrolling interest holder had the right to convert their Preferred Units in Crackle Plus into Common Units representing common ownership of 49% in Crackle Plus or into Series A Preferred Stock of the Company.
On January 13, 2021, the Company issued 1,600,000 shares of its Series A Preferred Stock to CPEH pursuant to the Put Option granted to CPEH under the JV Operating Agreement, as amended. The Put Option was exercised on December 14, 2020. The Company had the option to elect to pay cash in lieu of issuing Series A Preferred Stock. The Company elected to satisfy the Put Option entirely through the issuance of Series A Preferred Stock. As a result of CPEH’s exercise of the Put Option, the Company now owns 100% of Crackle Plus.
WarrantsNoncontrolling Interests
Warrant activity as of September 30, 2021 is as follows:
| | | | | | | | | | | |
| | | Weighted | ||||||||
| | | | | | | | Weighted | | Average | |
| | | | | | | | Average | | Remaining | |
| | Outstanding | | | | Outstanding | | Exercise | | Contract | |
Warrants |
| at December 31, 2020 | | Exercised (a) | | at September 30, 2021 | | Price |
| Term (Yrs.) | |
Class W |
| 622,622 | | (95,410) | | 527,212 | | $ | 7.50 | | 2.00 |
Class Z |
| 180,618 | | (57,173) | | 123,445 | | | 12.00 | | 3.00 |
CSSE Class I |
| 800,000 | | — | | 800,000 | | | 8.13 | | 2.87 |
CSSE Class II |
| 1,200,000 | | — | | 1,200,000 | | | 9.67 | | 2.87 |
CSSE Class III-A |
| 380,000 | | — | | 380,000 | | | 11.61 | | 2.87 |
CSSE Class III-B |
| 1,620,000 | | — | | 1,620,000 | | | 11.61 | | 2.87 |
Total | | 4,803,240 | | (152,583) | | 4,650,657 | | $ | 10.06 | | 2.52 |
| | | | | | | | | | | |
(a) DuringNoncontrolling interests represent an equity interest in consolidated subsidiaries, including CSS AVOD, Locomotive Global and Landmark Studio Group. On March 3, 2022, the nine months ended September 30, 2021 116,058 warrants were exercised and converted into 82,752Company purchased the remaining equity interest in Landmark Studio Group in exchange for 84,000 shares of Class A Common Stock viacommon stock and $2,200,000, of which $1,450,000 is payable two years from the cashless exercise option.acquisition date. The purchase increased the Company’s ownership in Landmark Studio Group from 78.5% to 100%.
25
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
Warrants
Warrant activity for the three months ended March 31, 2022 is as follows:
| | | | | | | | | | | |
| | | Weighted | ||||||||
| | | | | | | | Weighted | | Average | |
| | | | | | | | Average | | Remaining | |
| | Outstanding | | | | Outstanding | | Exercise | | Contract | |
Warrants |
| at December 31, 2021 | | Exercised | | at March 31, 2022 | | Price |
| Term (Yrs.) | |
Class W |
| 526,362 | | — | | 526,362 | | $ | 7.50 | | 1.25 |
Class Z |
| 123,109 | | — | | 123,109 | | | 12.00 | | 2.25 |
CSSE Class I |
| 800,000 | | — | | 800,000 | | | 8.13 | | 2.12 |
CSSE Class II |
| 1,200,000 | | — | | 1,200,000 | | | 9.67 | | 2.12 |
CSSE Class III-A |
| 380,000 | | — | | 380,000 | | | 11.61 | | 2.12 |
CSSE Class III-B |
| 1,620,000 | | — | | 1,620,000 | | | 11.61 | | 2.12 |
Total | | 4,649,471 | | — | | 4,649,471 | | $ | 10.06 | | 2.03 |
| | | | | | | | | | | |
Note 17 – Segment Reporting and Geographic Information
The Company’s reportable segment hassegments have been determined based on the distinct nature of its operations, the Company’s internal management structure, and the financial information that is evaluated regularly by the Company’s chief operating decision maker. The Company operates in 1 reportable segment, the distributionproduction and productiondistribution of video content, for
26
Chicken Soup forand currently operates in the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
sale to othersUnited States and for use on our owned and operated video on demand platforms. We have a presence in over 56 countries and territories worldwide and intend to continue to sell our video content internationally.
Net revenue generated in the United States accounted for approximately 82%80% and 99% of total net revenue for the three months ended September 30,March 31, 2022 and 2021, and 2020, respectively, and 91% and 99% for the nine months ended September 30, 2021 and 2020, respectively. Remaining net revenue was generated in the restAll of the world. Long-livedCompany’s long-lived assets are 100% based in the United States.
Note 18 – Subsequent Events
Management has evaluated events occurring between9.50% Notes Due 2025
On April 22, 2022, the endCompany completed its underwritten public offering of 9.50% Notes Due 2025 for $10,400,000, with an over allotment option of $1,560,000. The sale of the period, September 30, 2021Notes, including the exercise of the over allotment option, generated net proceeds of $11,094,946.
Execution of Merger Agreement with Redbox Entertainment Inc.
On May 10, 2022, the Company entered into a Merger Agreement (the “Merger Agreement”) with Redbox Entertainment Inc., a Delaware corporation (“Redbox”), RB First Merger Sub Inc., a Delaware corporation and November 8, 2021direct wholly owned subsidiary of the Company (“Merger Sub Inc.”), RB Second Merger Sub LLC, a Delaware limited liability company and notedwholly owned subsidiary of the Company (“Merger Sub LLC”), Redwood Opco Merger Sub LLC, a Delaware limited liability company and wholly owned subsidiary of the Company (“Opco Merger Sub LLC”) and Redwood Intermediate LLC, a Delaware limited liability company (“Opco LLC”).
The Merger Agreement provides that, among other things, upon the terms and subject to the conditions set forth in the Merger Agreement, (i) at the time the First Company Merger (as defined below) becomes effective (“Effective Time”), (A) Merger Sub Inc. (the “First Company Merger”) will merge with and into Redbox, with Redbox continuing as the surviving entity (the “Surviving Corporation”); and (B) simultaneously with the First Company Merger, Opco Merger Sub LLC (the “Opco Merger”) will merge with and into Opco LLC, with Opco LLC continuing as the surviving entity; and (ii) immediately following the First Company Merger and Opco Merger, the Surviving Corporation will merge with and
26
Chicken Soup for the Soul Entertainment, Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
into Merger Sub LLC (the “Second Company Merger” and, together with the First Company Merger, the “Integrated Mergers,” and the Integrated Mergers together with the Opco Merger, the “Mergers”), with Merger Sub LLC continuing as the surviving entity.
Pursuant to the Merger Agreement, at the Effective Time, (i) each share of Class A common stock of Redbox, par value $0.0001 per share (the “Redbox Class A Common Stock”), will be cancelled and automatically deemed for all purposes to represent the right to receive, 0.087 shares (the “Exchange Ratio”) of Class A common stock, par value $0.0001 per share, of the Company (the “Company Class A Common Stock”), (ii) each unit of Opco LLC will be converted into the right to receive a number of Company Class A Common Stock equal to the Exchange Ratio and (iii) each share of Class B common stock of Redbox, par value $0.0001 per share (the “Redbox Class B Common Stock”), will be automatically cancelled for no subsequent events requiring financialadditional consideration.
At the Effective Time, the vested or unvested restricted stock units of Redbox (a “Redbox RSU Award”) that are outstanding as of immediately prior to the Effective Time held by each holder will automatically be converted into the right to receive a number of shares of Company Class A Common Stock equal to the Exchange Ratio multiplied by the number of vested or unvested Redbox RSU Awards held by such holder immediately prior to the Effective Time.
The parties’ obligation to consummate the Mergers (the “Closing”) is subject to the satisfaction or waiver of certain conditions set forth in the Merger Agreement, including the Company’s receipt of certain financing from Redbox’s current lender and: (i) the approval of the Merger Agreement and the transactions contemplated by the Merger Agreement by the affirmative vote of the holders of at least a majority of the Redbox Class A Common Stock and Redbox Class B Common Stock, voting as a single class (the “Requisite Redbox Vote”), (ii) the listing of the Company Class A Common Stock issuable as merger consideration on Nasdaq, (iii) the approval of the issuance of the Company Class A Common Stock issuable as Merger Consideration (the “Parent Stock Issuance”) by the affirmative vote, or consent of the holders, of a majority of the common stock of the Company cast on the proposal, with Company Class A Common Stock and the Company’s class B common stock voting as a single class, which approval was satisfied by delivery of an irrevocable written consent from the controlling shareholder of the Company (the “Written Consent”), (iv) the effectiveness of a registration statement disclosure.on Form S-4 with respect to the Company Class A Common Stock issuable as Merger Consideration,(the “Registration Statement”), (v) the expiration or termination of applicable waiting periods under the HSR Act and no restraints or other injunctions prohibiting the Closing, (vi) no Material Adverse Effect on Redbox or the Company, (vii) HPS having executed and delivered to the Company definitive financing agreements and (viii) certain other customary conditions relating to the parties’ representations and warranties in the Merger Agreement and the performance of their respective obligations.
Additionally information will be included in Current Reports on Form 8-K to be filed by the Company.
27
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our consolidated financial condition and results of operations should be read in conjunction with the audited consolidated financial statements and accompanying notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020,2021, as filed with the Securities and Exchange Commission (“SEC”) on March 31, 20212022 (“Form 10-K”) and our Current Report on Form 8-K as filed with the SEC on May 27, 2021 (and amended on each of June 11, 2021 and July 1, 2021). Some of the information contained in this discussion and analysis or set forth elsewhere in this Quarterly Report on Form 10-Q, includes forward-looking statements involving risks and uncertainties and should be read together with the "Risk Factors" section of our report on Form 10-K for a discussion of important factors which could cause actual results to differ materially from the results described in or implied by the forward-looking statements contained in the following discussion and analysis.
Forward-Looking Statements
This Quarterly Report contains forward-looking statements. Forward-looking statements include, but are not limited to, statements regarding expectations, intentions and strategies regarding the future. In addition, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. The words “target,” “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “possible,” “potential,” “predicts,” “project,” “should,” “would” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. The forward-looking statements contained in this Quarterly Report are based on current expectations and beliefs concerning future developments and their potential effects on our company and its subsidiaries. There can be no assurance that future developments will be those that have been anticipated. These forward-looking statements involve many risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.
Important factors that may affect our actual results include:
● | we have and may continue to incur losses in the operation of our business; |
● | we may not be able to generate sufficient cash to service our debt, preferred stock dividend and other obligations or our ability to pay our preferred stock dividends could be adversely affected or prohibited upon default under our current or future indebtedness; |
● | difficult conditions in the economy generally and our industry specifically resulting from the COVID 19 pandemic may cause interruptions in our operations, a slow-down in the production or acquisition of new content, and changes in demand for our products and services, which may have a material adverse effect on our business operations and financial condition; |
● | potential effects of a challenging economy, for example, on the demand for our advertising and marketing services, on our clients’ financial condition and on our business or financial condition; |
● | the occurrence of cyber-incidents, or a deficiency in our cybersecurity or in those of any of our third party service providers, could negatively impact our business by causing a disruption to our operations, a compromise or corruption of our confidential information or damage to our business relationships or reputation, all of which could negatively impact our business and results of operations; |
● | the ability of our content offerings to achieve market acceptance; |
● | our success in retaining or recruiting, or changes required in retaining, our officers, key employees or directors; |
● | our potential ability to obtain additional financing when and if needed; |
28
● | our ability to protect our intellectual property; |
● | our ability to complete strategic acquisitions, including joint ventures and co-production arrangements; |
● | our ability to manage growth and integrate acquired operations; |
● | uninterrupted service by the third-party service providers we rely on for the distribution of our content and delivery of ad impressions; |
● | the potential liquidity and trading of our securities; |
● | regulatory or operational risks; |
● | downward revisions to, or withdrawals of, our credit ratings by third-party rating agencies; |
● | our estimates regarding expenses, future revenue, capital requirements and needs for additional financing; and |
● | the time during which we will be an Emerging Growth Company under the Jumpstart Our Business Startups Act of 2012, or JOBS Act. |
Overview
Chicken Soup for the Soul Entertainment, Inc. is a leading streaming video-on-demand (VOD) company. We operate Crackle Plus, a portfolio of ad-supported and subscription-based VOD streaming services (AVOD) and free ad-supported television linear channels (FAST), as well as Screen Media, Halcyon Television, the newly formed Chicken Soup for the Soul Television Group, and a number of affiliates that collectively enable us to acquire, produce, co-produce and distribute content, including our original and exclusive content, all in support of our streaming services.
Crackle Plus is comprised of unique networks,curated streaming services, each delivering popular and original premium content focused on differentspecific themes such as drama, comedy, horror, paranormal, documentaries, and sports. Through our recently launched Chicken Soup for the Soul streaming service, we offer lifestyle, family and kids horror and comedy.content. Our Crackle Plus brands includeportfolio of streaming services are branded and includes Crackle among(among the most watched ad-supported independent VOD networks,streaming services), Chicken Soup for the Soul, Popcornflix, Popcornflix Kids, Truli, Pivotshare, Españolflix and FrightPix. As of September 30,December 31, 2021, Crackle Plus served more than 3240 million monthly active visitors through many distribution platforms including Roku, Amazon Fire, Vizio and others. These visitors viewed content produced through our various television production affiliates, acquired by Screen Media, or licensed from Sony Pictures Television (SPT), Lionsgate, Paramount Global, Fox, Warner BrothersMedia and more than 100 other production and distribution companies. For the period ended September 30, 2021, viewers ofcompanies, as well as through our media partners. Crackle Plus networks have access to approximately 6,20014,500 films and 33,00024,000 television episodes of licensed or company-owned original or exclusive programming. The acquisition of 1091 Pictures in March of 2022, added approximately 4,000 films and episodes of licensed content as well as established FAST and AVOD channels in genre specific verticals with approximately 1 billion yearly ad-impressions.
Screen Media manages one of the industry’s largest independently owned television and film libraries consisting of approximately 9,000 feature20,000 films and 34,000 episodes of television programming.episodes. Screen Media also acquires between approximately 10 and 20 new feature films each year.year and a few hundred genre titles. Screen Media provides content for the Crackle Plus portfolio and also distributes its library to other exhibitors and third-party networks to generate additional revenue and operating cash flow.
Our Halcyon Television our Company’s new subsidiary manages the extensive film and television library recentlywe acquired from Sonar Entertainment.Entertainment in 2021. This library is distributed by Screen Media. The libraryMedia and contains more than 1,000 titles, and 4,000 hours of programming, ranging from classics, including The Little Rascals, Laurel & Hardy and Blondie (produced by Hal Roach Studios), to acclaimed epic event mini-series such as Lonesome Dove and Dinotopia. Our Halcyon library titles have received 446 Emmy Award nominations, 105 Emmy Awards and 15 Golden Globe Awards. Halcyon
Chicken Soup for the Soul Television Group, which was formed in the fourth quarter of 2021, houses our film and its subsidiary, Halcyon Studios, are headed by David Ellender. Ellendertelevision production activities and his team have developed, produced, financed and distributed shows such as The Shannara Chronicles (MTV/Netflix), Taboo (BBC/FX), The Son (AMC), Mr. Mercedes (DirecTV), Das Boot (Sky Europe), Hunters (Amazon Prime), Alien Xmas (Netflix) and Mysterious Benedict Society (Disney+). Halcyon Studios, a subsidiary of Halcyon Television, will continue developing and producing current and future high-caliberproduces or co-produces original content for our CompanyCrackle Plus as well as content for all platforms acrossother third-party networks. This group’s production efforts are conducted through a broad spectrum in the U.S. and internationally.number of affiliates, including Landmark
29
Chicken Soup for the Soul’s various television production activities are done through a number of affiliates including Landmark Studio Group, its Chicken Soup for the Soul Unscripted division,Studios, APLUS.com, the recently acquired Locomotive Global Inc., and APlus.com,Halcyon Studios, which produce or co-produce originalwas formed in connection with our acquisition of the assets of Sonar Entertainment. Halcyon Studios develops, produces, finances and distributes high-caliber content for Crackle Plusour company for all platforms across a broad spectrum in the U.S. and occasionally,internationally, including shows such as Hunters (Amazon Prime) and Mysterious Benedict Society (Disney+).
Collectively, Screen Media and Chicken Soup for other third-party networks.
the Soul Television Group enable us to acquire, produce, co-produce and distribute content, including our original and exclusive content, in support of our streaming services. We believe that we are the only independent, ad-supported video-on-demand (AVOD)AVOD business with the proven capability to acquire, create and distribute original programming, and that we have one of the largest libraries of valuable company-owned and third-party content.content in the AVOD industry. We believe this differentiation is important at a time of a majoras consumers materially shift in consumertheir viewing habits asfrom network-scheduled viewing to individual, personal on-demand viewing in response to the growth in bothever-growing availability and quality of high-speed broadband enables consumers to consume video content at any time on any device.delivery across devices.
For the three months ended September 30,March 31, 2022 and 2021, and 2020, our net revenue was approximately $29.1$29.2 million and $19.4$23.2 million, respectively, and $74.4 million and $46.1 million for the nine months ended September 30, 2021 and 2020, respectively.
Our Adjusted EBITDA for the three months ended September 30,March 31, 2022 and 2021 and 2020 was $4.9$3.7 million and $4.2$4.6 million, respectively, and $12.6 million and $8.9 million for the nine months ended September 30, 2021 and 2020, respectively. As described below in “Use of Non-GAAP Financial Measure”, we use Adjusted EBITDA as an important metric for management.management of our business.
JOBS Act Accounting Election
The Company is an “emerging growth company,” as defined in the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”). Under the JOBS Act, emerging growth companies can delay adopting new or revised accounting standards issued subsequent to the enactment of the JOBS Act until such time as those standards apply to private companies. The Company has irrevocably elected to avail itself of this exemption from new or revised accounting standards, and, therefore, will not be subject to the same new or revised accounting standards as public companies that are not emerging growth companies.
Use of Non-GAAP Financial Measure
Our consolidated financial statements are prepared in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”). We use a non-GAAP financial measure to evaluate our results of operations and as a supplemental indicator of our operating performance. The non-GAAP financial measure that we use is Adjusted EBITDA. Adjusted EBITDA (as defined below) is considered a non-GAAP financial measure as defined by Regulation G promulgated by the SEC under the Securities Act of 1933, as amended. Due to the significance of non-cash, cash and non-recurring expenses recognized during the three months ended March 31, 2022 and nine months September 30, 2021, and 2020, and the likelihood of material non-cash, cash and non-recurring, and acquisition related expenses to occur in future periods, we believe that this non-GAAP financial measure enhances the understanding of our historical and current financial results as well as provides investors with measures used by management for the planning and forecasting of future periods, as well as for measuring performance for compensation of executives and other members of management. Further, we believe that Adjusted EBITDA enables our board of directors and management to analyze and evaluate financial and strategic planning decisions that will directly affect operating decisions and investments. We believe this measure is an important indicator of our operational strength and performance of our business because it provides a link between operational performance and operating income. It is also a primary measure used by management in evaluating companies as potential acquisition targets. We believe the presentation of this measure is relevant and useful for investors because it allows investors to view performance in a manner similar to the method used by management. We believe it helps improve investors’ ability to understand our operating performance and makes it easier to compare our results with other companies that have different capital structures or tax rates. In addition, we believe this measure is also among the primary measures used externally by our investors, analysts and peers in our industry for purposes of valuation and comparing our operating performance to other companies in our industry.
The presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual, infrequent or non-recurring items or by non-cash items. This non-GAAP financial measure should be considered in addition to, rather than as a substitute for, our actual operating results included in our condensed consolidated financial statements.
30
We define Adjusted EBITDA as consolidated operating income (loss) adjusted to exclude interest, taxes, depreciation, amortization (including tangible and intangible assets), acquisition-related costs, consulting fees related to acquisitions, dividend payments, non-cash share-based compensation expense, and adjustments for other unusual and infrequent in nature identified charges, including transition related expenses. Adjusted EBITDA is not an earnings measure recognized by U.S. GAAP and does not have a standardized meaning prescribed by GAAP; accordingly, Adjusted EBITDA may not be comparable to similar measures presented by other companies. We believe Adjusted EBITDA to be a meaningful indicator of our performance that management uses and believes provides useful information to investors regarding our financial condition and results of operations. The most comparable GAAP measure is operating income (loss).
Adjusted EBITDA has important limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. Some of these limitations are:
● | Adjusted EBITDA does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments; |
● | Adjusted EBITDA does not reflect changes in, or cash requirements for our working capital needs; |
● | Adjusted EBITDA does not reflect the effects of preferred dividend payments, or the cash requirements necessary to fund; |
● | Although amortization and depreciation is a non-cash charge, the assets being depreciated will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such future replacements; |
● | Adjusted EBITDA does not reflect the effects of |
● | Adjusted EBITDA does not reflect the impact of stock-based compensation upon our results of operations; |
● | Adjusted EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments on our debt; |
● | Adjusted EBITDA does not reflect our income tax expense (benefit) or the cash requirements to pay our income taxes; |
● | Adjusted EBITDA does not reflect the impact of acquisition related expenses; and the cash requirements necessary; |
● | Adjusted EBITDA does not reflect the impact of other non-recurring, infrequent in nature and unusual income and expenses, including acquisition related cash participation payments received and other fee income items generated in normal course of business practices; and |
● | Other companies in our industry may calculate Adjusted EBITDA differently than we do, limiting its usefulness as a comparative measure. |
● | In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses similar to those eliminated in this presentation. |
31
Reconciliation of Historical GAAP Net Income as reportedUnaudited Results to Adjusted EBITDA
The following table presents a reconciliation of Adjusted EBITDA to our unaudited net income, the most directly comparable GAAP measure,loss for the periods presented:
| | | | | | |
| | Three Months Ended September 30, | ||||
|
| 2021 |
| 2020 | ||
| | | | | | |
Net loss available to common stockholders | | $ | (16,741,678) | | $ | (13,049,700) |
Preferred dividends | |
| 2,253,385 | |
| 1,017,691 |
Provision for income taxes | |
| 30,000 | |
| 26,000 |
Other taxes | |
| 62,279 | |
| 97,466 |
Interest expense(a) | |
| 1,304,952 | |
| 659,803 |
Film library and program rights amortization(b) | |
| 10,111,885 | |
| 8,020,638 |
Share-based compensation expense(c) | |
| 3,474,231 | |
| 346,773 |
Reserve for bad debt and video returns | |
| 554,259 | |
| 1,538,449 |
Amortization and depreciation(e) | |
| 1,921,982 | |
| 4,960,074 |
Other non-operating income, net(f) | | | (101,898) | | | (43,445) |
Loss on extinguishment of debt | | | — | | | 169,219 |
Transitional expenses(g) | |
| 213,813 | |
| — |
All other nonrecurring costs(h) | |
| 1,775,232 | |
| 472,322 |
Adjusted EBITDA | | $ | 4,858,442 | | $ | 4,215,290 |
| | | | | |
| Three Months Ended March 31, | ||||
| 2022 |
| 2021 | ||
| | | | | |
Net loss available to common stockholders | $ | (14,126,960) | | $ | (9,193,381) |
Preferred dividends |
| 2,282,069 | |
| 2,253,385 |
Provision for income taxes |
| 20,000 | |
| 14,000 |
Other taxes | | 80,372 | | | 84,493 |
Interest expense(a) |
| 1,310,459 | |
| 1,087,944 |
Film library amortization and related costs(b) |
| 9,687,024 | |
| 6,928,667 |
Share-based compensation expense(c) |
| 996,797 | |
| 231,844 |
Expense for bad debt and video returns |
| 581,834 | |
| 694,212 |
Amortization and depreciation(d) |
| 2,004,073 | |
| 1,621,360 |
Other non-operating income, net(e) | | (201,792) | | | (570) |
Transitional expenses(f) |
| 107,785 | |
| — |
All other nonrecurring costs(g) |
| 920,432 | |
| 840,050 |
Adjusted EBITDA | $ | 3,662,093 | | $ | 4,562,004 |
| | | | | | |
| | Nine Months Ended September 30, | ||||
|
| 2021 |
| 2020 | ||
Net loss available to common stockholders | | $ | (37,014,237) | | $ | (34,487,207) |
Preferred dividends | |
| 6,760,155 | |
| 2,966,235 |
Provision for income taxes | |
| 59,000 | |
| 93,000 |
Other Taxes | |
| 250,626 | |
| 202,117 |
Interest expense(a) | |
| 3,533,940 | |
| 1,322,831 |
Film library and program rights amortization(b) | |
| 23,881,901 | |
| 16,922,753 |
Share-based compensation expense(c) | |
| 3,937,919 | |
| 820,881 |
Acquisition-related costs(d) | |
| — | |
| 98,926 |
Reserve for bad debt & video returns | |
| 2,156,308 | |
| 4,072,785 |
Amortization and depreciation(e) | |
| 5,264,353 | |
| 15,661,774 |
Other non-operating income, net(f) | | | (247,037) | | | (4,381,292) |
Loss on extinguishment of debt | | | — | | | 169,219 |
Transitional expenses(g) | |
| 405,867 | |
| 4,353,345 |
All other nonrecurring costs(h) | |
| 3,583,130 | |
| 1,128,662 |
Adjusted EBITDA | | $ | 12,571,925 | | $ | 8,944,029 |
(a) | Includes amortization of deferred financing costs of |
(b) |
(c) | Represents expense related to common stock equivalents issued to certain employees and officers under the Long-Term Incentive Plan. In addition to common stock grants issued to employees, directors and consultants. |
(d) |
Includes depreciation and amortization of intangibles, property and equipment and amortization of technology expenditures included in cost of revenue. |
Other non-operating income is primarily comprised of interest income earned on cash deposits. and other non operating income including settlements and contract cancellation fees. |
Represents transitional related expenses primarily associated with |
Includes legal, consulting, accounting and other non recurring operating expenses. |
Results of Operations
Items Impacting Comparability
Acquisition of 1091 Pictures
On March 4, 2022, the Company consummated its acquisition of certain of the assets of 1091 Media, LLC, including all of the outstanding equity of its operating subsidiary, TOFG LLC, which does business under the name 1091 Pictures (“1091 Pictures”). 1091 Pictures provides full-service distribution services to film and series owners, including access to platforms that reach more than 100 countries, and related marketing support, and has a library of approximately 4,000 licensed films and television shows. The Company paid consideration of $13.3 million through the payment of $8.0 million in cash, the issuance of 375,000 shares of the Company’s Class A common stock and the issuance of 80,000 shares of the Company’s Series A preferred stock.
Acquisition of Locomotive Global
On October 21, 2021, the Company acquired a 51% ownership stake in Locomotive Global Inc. for $0.7 million. Locomotive Global develops and produces content, including production services.
32
Results
Acquisition of OperationsSonar Entertainment Assets
In April 2021, we entered into an asset purchase agreement (“Asset Purchase Agreement”) by and among our company, Halcyon Television, and with respect to certain provisions, Parkside Entertainment Inc., a Canadian company (“Parkside” and, collectively with us and Halcyon Television, the “CSSE Buyer”), on the one hand, and Sonar Entertainment Inc. (“SEI”) and the direct and indirect subsidiaries of SEI identified in the Asset Purchase Agreement (collectively, “Sonar”), on the other hand. On May 21, 2021, pursuant to the Asset Purchase Agreement, the CSSE Buyer purchased the principal assets of Sonar for $18.9 million in cash and additional consideration of $34.9 million, that will be funded through the seller’s participation in the underlying acquired assets future cash flows. Parkside separately purchased the outstanding equity of Sonar Canada Inc.
Revenue
Our revenue is derived from content generated by online streaming of films and television programs on our advertising-supported video on demand (AVOD) networksstreaming services consisting of Crackle, our YouTube channel and Popcornflix®, and our subscription-based video on demand (SVOD) network Pivotshare, all of which collectively form The Crackle Plus Network. Additionally, we derive revenue from the distribution of television series and films in all media, including theatrical, home video, and pay-per-view, free, cable and pay television, VOD and new digital media platforms worldwide as well as owned and operated networks, (i.e., Crackle, Popcornflix® and A Plus). Additionally, we derive revenue from production services, as well as, production services.
Cost of Revenue
Our cost of revenue is derived from platform costs which are related to the various expenses incurred by the Company to support and maintain theour AVOD and SVOD networks.streaming services. These costs are comprised of hosting and bandwidth costs, website traffic costs, royalty fees, and music costs. Also, included in cost of revenue are advertisement representation fees earned by our advertising representation partners (“Ad Rep Partners”) and license fees payable to third parties and the related amortization associated with programming rights. AlsoWith regards to distribution and production services, included in our cost of revenue is the amortization of capitalized programming and film library costs relating to both television and short-form online videos as well as film library costs. Wecosts, distribution costs, film profit participations, revenue shares related to distribution agreements and costs associated with production services. For original productions and film rights acquired, we record the cost of revenue based on the individual-film-forecast method. This method requires costs to be amortized in the proportion that the current period’s revenue bears to management’s estimate of ultimate revenue expected to be recognized from each production or film. We have a growing list of independent production companies that we work with. We generally acquire distribution rights of our films covering periods of ten or more years. Cost of revenue also includes distribution costs for television series and films and amortization of film library costs.
Selling, General and Administrative Expenses
Our selling, general and administrative expenses include compensation, non-cash share-based compensation, public and investor relations fees, outside director fees, professional fees and other overhead. A portion of selling, general and administrative expenses are covered by our management and license agreements with CSS, a related party, as noted below.
Management and License Fees – Related Party
We pay management fees of five percent (5%) of our net revenue to CSS pursuant to the CSS Management Agreement as amended. CSS provides us with the operational expertise of its personnel, and we also receive other services, including accounting, legal, marketing, management, data access and back office systems, office space and equipment usage. We believe that the terms and conditions of the CSS Management Agreement, as amended, are more favorable and cost effective to us than if we hired the full staff to operate the company.
We pay license and marketing support fees of five percent (5%) of our net revenue to CSS pursuant to a License Agreement, which we refer to as the CSS License Agreement. Four percent (4%) of this fee is a recurring license fee for the right to use all video content of the Brand. One percent (1%) of this fee relates to marketing support activities through CSS’ email distribution, blogs and other marketing and public relations resources. We believe that the terms and conditions
33
of the CSS License Agreement, which provides us with the rights to use the trademark and intellectual property in connection with our video content, are more favorable to us than any similar agreement we could have negotiated with an independent third party.
Interest Expense
Our interest expense is comprised of cash interest paid on our 9.50% Notes Due 2025, the Film Acquisition Advance, the Revolving LoanAdvances and the Revolving Credit Facility.Loan.
Income Taxes
We provide for federal and state income taxes currently payable, as well as those deferred resulting from temporary differences between reporting income and expenses for financial statement purposes versus income tax purposes. Deferred
33
tax assets and liabilities are recognized for the future tax consequences attributable to differences between carrying amount of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes and are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recoverable. The effect of the change in the tax rate, if it occurs, will be recognized as income or expense in the period of the enacted change in tax rate. A valuation allowance is established, when necessary, to reduce deferred income tax assets to the amount that is more-likely-than-not to be realized.
34
RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2021MARCH 31, 2022 COMPARED WITH THE THREE MONTHS ENDED SEPTEMBER 30, 2020MARCH 31, 2021
Revenue
The following table presents revenue by revenue source for the three months ended September 30,March 31, 2022 and 2021 and 2020 and for the period-over-period dollar and percentage changes:
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | | | |
| ||||||||
|
| | |
| % of |
| |
| % of |
| Change | | ||||
| | 2021 |
| revenue | | 2020 |
| revenue |
| Period over Period | | |||||
Revenue: | | | | | | | | | | | | | | | | |
VOD and streaming | | $ | 16,907,012 |
| 58 | % | $ | 16,840,003 |
| 87 | % | $ | 67,009 |
| 0 | % |
Licensing and other | |
| 12,189,843 |
| 42 | % |
| 2,521,748 |
| 13 | % |
| 9,668,095 |
| 383 | % |
Net revenue | | $ | 29,096,855 |
| 100 | % | $ | 19,361,751 |
| 100 | % | $ | 9,735,104 |
| 50 | % |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, | | | | | |
| ||||||||
|
| | |
| % of |
| |
| % of |
| Change | | ||||
| | 2022 |
| revenue | | 2021 |
| revenue |
| Period over Period | | |||||
Revenue: | | | | | | | | | | | | | | | | |
VOD and streaming | | $ | 21,347,363 |
| 73 | % | $ | 13,890,948 |
| 60 | % | $ | 7,456,415 |
| 54 | % |
Licensing and other | |
| 7,858,834 |
| 27 | % |
| 9,305,894 |
| 40 | % |
| (1,447,060) |
| (16) | % |
Net revenue | | $ | 29,206,197 |
| 100 | % | $ | 23,196,842 |
| 100 | % | $ | 6,009,355 |
| 26 | % |
| | | | | | | | | | | | | | | | |
Our net revenue increased by $9.7$6.0 million for the three months ended September 30, 2021,March 31, 2022, compared to 2020. On May 21, 2021, we completed the acquisition of the principal assets of Sonar Entertainment, Inc. (“Sonar”). The Sonar acquisition contributed $6.2 million or 64% of the revenue increase in the three months ended September 30, 2021 compared to 2020.2021.
VOD and streaming revenue increased $0.1$7.5 million for the three months ended September 30, 2021,March 31, 2022, compared to 2020. VOD2021. This increase was primarily driven by a $4.5 million increase in FAST channel and streaming revenues increased $3.7TVOD based third party platform licensing revenue, a $1.7 million with $2.0 million dueincrease in AVOD / SVOD revenue primarily related to the acquisitions of Sonar acquisition and $1.71091 and a $1.2 million increase in advertising revenues principally related to increasesan increase in Crackle direct and Ad Rep Partners revenue driven by growing relationships with several direct customers and Ad Rep Partners. The increase was largely offset by a $3.6 million decrease in TVOD and internet streaming revenue, primarily due to the timing and mix of current year titles compared to the prior year title mix which included The Outpost, which hit #1 on several VOD platforms during the prior period. .ad representation revenues.
Licensing and other revenue increased $9.7decreased $1.4 million for the three months ended September 30, 2021,March 31, 2022, compared to 2020.2021. The increasedecrease was driven by a $5.1 million decrease in international distribution revenues, primarily due to licensing the Sonar acquisition for $4.3 million, $3.3 million related to an increaseinternational rights of serval titles in International territory distribution rights sales2020 including Going From Broke, Heroes of Lucha Libre and On Point, that did reoccur in 2021. The decrease in international revenues was partially offset by a $2.2$3.1 million increase in content production services revenue.
Content from the acquisitions of 1091 Pictures, Locomotive Global and sublicensingSonar contributed $11.6 million or 40% of total revenue primarily due to executive producer fees earned on Hunters Season 2 and the sublicensingin first quarter of 2022.
34
Cost of Revenue
The following table presents cost of revenue line items for the three months ended September 30,March 31, 2022 and 2021 and 2020 and the period-over-period dollar and percentage changes for those line items:
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | | | |
| ||||||||
|
| | |
| % of |
| | |
| % of |
| Change | | |||
| | 2021 |
| revenue | | 2020 |
| revenue |
| Period over Period | | |||||
Cost of revenue: | | | | | | | | | | | | | | | | |
Programming amortization | | $ | 1,781,247 |
| 6 | % | $ | 51,094 |
| 0 | % | $ | 1,730,153 |
| 3,386 | % |
Film library amortization | |
| 10,087,539 |
| 35 | % |
| 7,981,212 |
| 41 | % |
| 2,106,327 |
| 26 | % |
Revenue share and partner fees | | | 4,134,780 | | 14 | % | | 2,285,131 | | 12 | % | | 1,849,649 | | 81 | % |
Distribution and platform costs | |
| 6,852,808 |
| 24 | % |
| 4,523,414 |
| 23 | % |
| 2,329,394 |
| 51 | % |
Total cost of revenue | | $ | 22,856,374 |
| 79 | % | $ | 14,840,851 |
| 77 | % | $ | 8,015,523 |
| 54 | % |
Gross profit | | $ | 6,240,481 | | | | $ | 4,520,900 | |
| | $ | 1,719,581 |
| 38 | % |
Gross profit margin | |
| 21 | % |
| |
| 23 | % |
| |
| | | | |
| | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, | | | | | |
| ||||||||
|
| | |
| % of |
| | |
| % of |
| Change | | |||
| | 2022 |
| revenue | | 2021 |
| revenue |
| Period over Period | | |||||
Cost of revenue: | | | | | | | | | | | | | | | | |
Content amortization and other costs | | $ | 13,153,679 |
| 45 | % | $ | 9,134,528 |
| 39 | % | $ | 4,019,151 |
| 44 | % |
Revenue share and partner fees | |
| 4,212,588 |
| 14 | % |
| 2,469,240 |
| 11 | % |
| 1,743,348 |
| 71 | % |
Distribution and platform costs | | | 5,209,141 | | 18 | % | | 4,639,166 | | 20 | % | | 569,975 | | 12 | % |
Total cost of revenue | | $ | 22,575,408 |
| 77 | % | $ | 16,242,934 |
| 70 | % | $ | 6,332,474 |
| 39 | % |
Gross profit | | $ | 6,630,789 | | | | $ | 6,953,908 | |
| | $ | (323,119) |
| (5) | % |
Gross profit margin | |
| 23 | % |
| |
| 30 | % |
| |
| | | | |
Our cost of revenue increased by $8.0$6.3 million for the three months ended September 30, 2021, compared to 2020. ThisMarch 31, 2022 and 2021.
The increase was duein content amortization and other costs is primarily related to a $2.3$2.8 million increase in production services, $1.2 million increase in content amortization and participation costs primarily related to the $1.6 million increase in film licensing revenue, a $1.7 million increase in revenue shares primarily related to higher ad representation sales and increased revenues from new Crackle Plus distribution platforms and a $0.6 million increase in distribution and platform costs primarily related to various technology costs to supportmaintain and maintainenhance our growing Crackle Plus Platform and the sale of bundled distribution content, a $2.1 million increase in film library amortization primarily driven by licensing international distribution rights, and a $1.8 millionplatforms.
35
increase in revenue share and partner fees primarily related to stronger Ad Rep sales and $1.7 million increase in programming amortization primarily related to the sublicensing of Slasher Season 4.
For the three months ended September 30, 2021,March 31, 2022, the Sonar acquisitionacquisitions accounted for $1.2$7.0 million or 12%31% of film library amortization and $1.5 million or 22%total cost of distribution costs included in distribution and platform costs.revenue.
Operating Expenses
The following table presents operating expense line items for the three months ended September 30,March 31, 2022 and 2021 and 2020 and the period-over-period dollar and percentage changes for those line items:
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | | | |
| ||||||||
| | | | | % of | | | | | % of | | Change | | |||
|
| 2021 |
| revenue |
| 2020 |
| revenue |
| Period over Period | | |||||
Operating expenses: |
| |
|
|
|
| |
|
|
|
| |
|
|
| |
Selling, general and administrative | | $ | 15,038,299 |
| 52 | % | $ | 9,301,550 |
| 48 | % | $ | 5,736,749 |
| 62 | % |
Amortization and depreciation | |
| 1,538,650 |
| 5 | % |
| 4,576,742 |
| 24 | % |
| (3,038,092) |
| (66) | % |
Management and license fees | |
| 2,909,686 |
| 10 | % |
| 1,936,175 |
| 10 | % |
| 973,511 |
| 50 | % |
Total operating expenses | | $ | 19,486,635 |
| 67 | % | $ | 15,814,467 |
| 82 | % | $ | 3,672,168 |
| 23 | % |
| | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, | | | | | |
| ||||||||
| | | | | % of | | | | | % of | | Change | | |||
|
| 2022 |
| revenue |
| 2021 |
| revenue |
| Period over Period | | |||||
Operating expenses: |
| |
|
|
|
| |
|
|
|
| |
|
|
| |
Selling, general and administrative | | $ | 12,816,520 |
| 44 | % | $ | 9,234,819 |
| 40 | % | $ | 3,581,701 |
| 39 | % |
Amortization and depreciation | |
| 1,648,258 |
| 6 | % |
| 1,238,027 |
| 5 | % |
| 410,231 |
| 33 | % |
Management and license fees | |
| 2,920,620 |
| 10 | % |
| 2,319,684 |
| 10 | % |
| 600,936 |
| 26 | % |
Total operating expenses | | $ | 17,385,398 |
| 60 | % | $ | 12,792,530 |
| 55 | % | $ | 4,592,868 |
| 36 | % |
Our total operating expenses were 67%60% of net revenue for the three months ended September 30, 2021,March 31, 2022 compared to 82%55% in the same period in 20202021 and increased in absolute dollars by $3.7$4.6 million. Excluding amortization and depreciation expense, total operating expenses were 62%54% and 58%50% of net revenue for the three months ended September 30,March 31, 2022 and 2021, and 2020, respectively.
Selling, general and administrative expenses increased by $5.7$3.6 million for the three months ended September 30, 2021,March 31, 2022, compared to 2020.2021. The increase is further discussed below in the Selling, General and Administrative section.
Amortization and depreciation expense increased by $0.4 million for the three months ended March 31, 2022, compared to 2021. The increase is primarily due to the acquired intangibles as a $3.1 million increase in share-based compensation expense as described further below.
Amortizationresult of the acquiring the Sonar assets and depreciation expense decreased by $3.0 million for the three months ended September 30, 2021, compared to 2020. The decrease is primarily due to the Crackle Plus customer user base intangible asset being fully amortizedLocomotive during the third quartersecond and fourth quarters of 2020.2021, respectively.
The management and license fee increased $1.0$0.6 million or 50%26% for the three months ended September 30, 2021,March 31, 2022, compared to 2020.2021. The increase is due to and in line with the $9.7$6.0 million or 50%26% increase in net revenue for the three months ended September 30, 2021March 31, 2022 compared to 2020.2021.
35
Selling, General and Administrative Expenses
The following table presents selling, general and administrative expense line items for the three months ended September 30,March 31, 2022 and 2021 and 2020 and the period-over-period dollar and percentage changes for those line items:
| | | | | | | | | | | | |
| | Three Months Ended | | | | | |
| ||||
|
| September 30, |
| Change | | |||||||
|
| 2021 |
| 2020 |
| Period over Period | | |||||
Compensation expense | | $ | 6,048,343 | | $ | 5,422,776 | | $ | 625,567 |
| 12 | % |
Share-based compensation | |
| 3,474,231 | |
| 346,773 | |
| 3,127,458 |
| 902 | % |
Professional fees | |
| 2,366,947 | |
| 815,415 | |
| 1,551,532 |
| 190 | % |
Public company expenses | |
| 181,080 | |
| 142,834 | |
| 38,246 |
| 27 | % |
Bad debt expense | |
| 41,483 | |
| 929,588 | |
| (888,105) |
| (96) | % |
Other operating expenses | |
| 2,926,215 | |
| 1,644,164 | |
| 1,282,051 |
| 78 | % |
| | $ | 15,038,299 | | $ | 9,301,550 | | $ | 5,736,749 |
| 62 | % |
| | | | | | | | | | | | |
| | Three Months Ended | | | | | |
| ||||
|
| March 31, |
| Change | | |||||||
|
| 2022 |
| 2021 |
| Period over Period | | |||||
Compensation expense | | $ | 7,405,968 | | $ | 5,041,471 | | $ | 2,364,497 |
| 47 | % |
Share-based compensation | |
| 996,797 | |
| 231,844 | |
| 764,953 |
| 330 | % |
Professional fees | |
| 1,600,723 | |
| 1,086,353 | |
| 514,370 |
| 47 | % |
Public company expenses | |
| 198,991 | |
| 136,177 | |
| 62,814 |
| 46 | % |
Bad debt expense | |
| (1,004) | |
| 319,165 | |
| (320,169) |
| (100) | % |
Other operating expenses | |
| 2,615,045 | |
| 2,419,809 | |
| 195,236 |
| 8 | % |
| | $ | 12,816,520 | | $ | 9,234,819 | | $ | 3,581,701 |
| 39 | % |
Our selling, general and administrative expenses increased by $5.7$3.6 million for the three months ended September 30, 2021,March 31, 2022 compared to 2020.2021.
36
Our compensation expense increased by $0.6$2.4 million for the three months ended September 30, 2021,March 31, 2022 compared to 2020.2021. This increase is primarily due to ana 69% increase in headcount andas a result of the continued growth of the Company, including the acquisition of Sonar.Sonar and 1091 Media.
Share-based compensation expense increased $3.1$0.8 million for the three months ended September 30, 2021,March 31, 2022, compared to 2020.2021. This increase is primarily related to a broader issuance of stock options granted under the 2017 Long Term Incentive Plan.
Professional fees increased by $1.6$0.5 million for the three months ended September 30, 2021,March 31, 2022 compared to 2020.2021. This increase is primarily related to an increase in consulting, advisory and legal expenses.
Bad debt expense decreased $0.9$0.3 million for the three months ended September 30, 2021,March 31, 2022, compared to 20202021 as a result of increased collection efforts in 20212022 and certain aged customer balances being reserved in the prior period.
Other operating expenses increased by $1.3$0.2 million in the three months ended September 30, 2021,March 31, 2022 compared to 2020.2021. This increase is primarily related to a $0.9$0.1 million increase in marketingtravel and entertainment expenses relatedduring the first quarter of 2022 and a $0.1 million increase in recruiting expenses to increased Crackle Plus marketing efforts.
Management and License Fees
We incurred management fees to CSS equal to 5% of total net revenue reported for the three months ended September 30, 2021 and 2020. We also incurred license fees to CSS for use of the brand equal to 5% of total net revenue reported for the three months ended September 30, 2021 and 2020.support our growing Company.
Interest Expense
The following table presents interest expense for the three months ended September 30, 2021March 31, 2022 and 2020:2021:
| | | | | | |
| | Three Months Ended September 30, | ||||
|
| 2021 |
| 2020 | ||
9.50% Notes due 2025 | | $ | 781,278 | | $ | 431,564 |
Revolving Loan | | | 213,320 | | | — |
Film acquisition advance | | | 168,429 | | | 82,918 |
Revolving credit facility | | | — | | | 63,334 |
Commercial loan | | | — | | | 36,388 |
Amortization of deferred financing costs | | | 141,925 | | | 45,599 |
| | $ | 1,304,952 | | $ | 659,803 |
| | | | | | |
| | Three Months Ended March 31, | ||||
|
| 2022 |
| 2021 | ||
9.50% Notes due 2025 | | $ | 781,278 | | $ | 749,557 |
Revolving loan | | | 223,919 | | | — |
Film acquisition advance | | | 156,193 | | | 188,943 |
Revolving credit facility | | | — | | | 50,555 |
Amortization of deferred financing costs | | | 149,069 | | | 98,889 |
| | $ | 1,310,459 | | $ | 1,087,944 |
Interest expense increased $0.6$0.2 million for the three months ended September 30, 2021,March 31, 2022, compared to 2020.2021. The increase is primarily related to a higher average outstanding debt balance during 2021 as2022 compared to 2020.2021.
Provision for Income Taxes
The Company’s provision for income taxes consists of federal and state taxes in amounts necessary to align our tax provision to the effective rate that we expect for the full year. Our effective tax rate for the three months ended March 31,
36
2022 and 2021 was 0% and our income tax expense was $0.0 for each of the respective periods. Our effective rate is impacted by permanent differences which consist primarily of charges for incentive stock options issued under the Company’s Long-Term Incentive Plan that are not tax-deductible as well as amortization of pre-acquisition film library costs for Screen Media Ventures for the three months ended September 30, 2021 and 2020.
Temporary differences consist primarily of net production costs and film library acquisition costs, which management has the option to deduct for tax purposes in the period incurred under Internal Revenue Code Section 181 or when placed in service (original release) under Section 168(k) (post-2017) for films which the production costs have been incurred in the United States. This tax treatment contrasts with the capitalization and amortization for financial reporting purposes under the guidance of ASC 926 —Entertainment — Films. Management has also determined that the Company will, for the current fiscal year, be subject to the interest limitation rules of Internal Revenue Code Section 163(j) resulting in additional temporary differences. The Company also amortized, under Section 197 of the Internal Revenue Code, certain intangible
37
assets acquired in business combinations, with such amortization either not reported in the consolidated financial statements or reported at different amounts. Furthermore, acquisition related costs that were expensed for financial reporting purposes are not immediately deductible for tax purposes but are amortized over 15 years under Section 197.
RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 COMPARED WITH THE NINE MONTHS ENDED SEPTEMBER 30, 2020
Revenue
The following table presents revenue line items for the nine months ended September 30, 2021 and 2020 and for the period-over-period dollar and percentage changes for those line items:
| | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, | | | | | |
| ||||||||
|
| |
| % of |
| |
| % of |
| Change |
| |||||
| | 2021 | | revenue | | 2020 | | revenue | | Period over Period |
| |||||
Revenue: |
| |
|
|
|
| |
|
|
|
| |
|
|
| |
VOD and streaming | | $ | 45,884,136 |
| 62 | % | $ | 37,744,391 |
| 82 | % | $ | 8,139,745 |
| 22 | % |
Licensing and other | |
| 28,544,495 |
| 38 | % |
| 8,381,973 |
| 18 | % |
| 20,162,522 |
| 241 | % |
Net revenue | | $ | 74,428,631 |
| 100 | % | $ | 46,126,364 |
| 100 | % | $ | 28,302,267 |
| 61 | % |
| | | | | | | | | | | | | | | | |
Our net revenue increased by $28.3 million for the nine months ended September 30, 2021, compared to 2020. The Sonar acquisition contributed $10.2 million or 36% of the increase in revenue in the nine months ended September 30, 2021 compared to 2020.
38
VOD and streaming revenue increased $8.1 million for the nine months ended September 30, 2021, compared to 2020. The increase was driven by $2.5 million for the Sonar acquisition, a $2.5 million increase in Crackle Direct and Ad Rep Partners revenue driven by growing relationships with several Direct customers and Ad Rep Partners, a $2.2 million increase in TVOD and internet streaming revenues primarily driven by strong performances and sales of various library titles, and $1.1 million increase related to CSSE original and exclusives streaming sponsorship integrations.
Licensing and other revenue increased $20.2 million for the nine months ended September 30, 2021, compared to 2020. The increase is related to $9.4 million in International territory distribution rights sales, $7.8 million related to the Sonar acquisition revenues and a $2.7 million increase in content production and sublicensing revenue, primarily driven by executive producer fees earned on Hunters Season 2 and the sublicensing of Cordelia and Slasher Season 4.
Cost of Revenue
The following table presents cost of revenue line items for the nine months ended September 30, 2021 and 2020 and the period-over-period dollar and percentage changes for those line items:
| | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, | | | | | |
| |||||||||
|
| |
| % of |
| |
| % of |
| Change |
| ||||||
| | 2021 | | revenue | | 2020 | | revenue | | Period over Period |
| ||||||
Cost of revenue: |
| |
|
| |
|
| |
|
|
|
| |
|
|
| |
Programming amortization | | $ | 4,725,242 |
| | 6 | % | $ | 216,487 |
| 1 | % | $ | 4,508,755 |
| 2,083 | % |
Film library amortization | |
| 23,831,464 |
| | 32 | % |
| 16,781,685 |
| 36 | % |
| 7,049,779 |
| 42 | % |
Revenue share and partner fees | | | 9,465,409 | | | 13 | % | | 6,495,468 | | 14 | % | | 2,969,941 | | 46 | % |
Distribution and platform costs | |
| 16,510,912 |
| | 22 | % |
| 14,191,146 |
| 31 | % |
| 2,319,766 |
| 16 | % |
Total cost of revenue | | $ | 54,533,027 |
| | 73 | % | $ | 37,684,786 |
| 82 | % | $ | 16,848,241 |
| 45 | % |
Gross profit | | $ | 19,895,604 | | | | | $ | 8,441,578 |
| | |
|
|
|
| |
Gross profit margin | |
| 27 | % |
| | |
| 18 | % |
| |
|
|
|
| |
Our cost of revenue increased by $16.8 million for the nine months ended September 30, 2021, compared to 2020. This increase was primarily due to a combined $11.6 million increase in film library and programming amortization as a result of the $20.2 million increase in licensing and other revenue, a $3.0 million increase in revenue share and partner fees primarily related to stronger Ad Rep Partner sales and a $2.3 million increase in distribution and platform costs primarily related to various technology costs to support and maintain our growing Crackle Plus Platform and the sale of bundled distribution content.
For the nine months ended September 30, 2021, the Sonar acquisition accounted for $2.1 million or 9% of film library amortization and $1.5 million or 9% of distribution costs included in distribution and platform costs.
Operating Expenses
The following table presents operating expense line items for the nine months ended September 30, 2021 and 2020 and the period-over-period dollar and percentage changes for those line items:
| | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, | | | | | |
| ||||||||
|
| |
| % of |
| |
| % of |
| Change |
| |||||
| | 2021 | | revenue | | 2020 | | revenue | | Period over Period |
| |||||
Operating expenses: |
| |
|
|
|
| |
|
|
|
| |
|
|
| |
Selling, general and administrative | | $ | 35,237,480 |
| 47 | % | $ | 23,194,223 |
| 50 | % | $ | 12,043,257 |
| 52 | % |
Amortization and depreciation | |
| 4,114,355 |
| 6 | % |
| 15,022,885 |
| 33 | % |
| (10,908,530) |
| (73) | % |
Management and license fees | |
| 7,442,863 |
| 10 | % |
| 4,612,636 |
| 10 | % |
| 2,830,227 |
| 61 | % |
Total operating expenses | | $ | 46,794,698 |
| 63 | % | $ | 42,829,744 |
| 93 | % | $ | 3,964,954 |
| 9 | % |
Our total operating expenses were 63% of net revenue for the nine months ended September 30, 2021, compared to 93% in the same period in 2020 and increased in absolute dollars by $4.0 million. Excluding amortization and depreciation, operating expenses were 57% and 60% of net revenue for the nine months ended September 30, 2021 and 2020, respectively.
39
Selling, general and administrative expenses increased by $12.0 million for the nine months ended September 30, 2021, compared to 2020. The increase is primarily due to a $7.3 million increase in employee compensation expense.
Amortization and depreciation expense decreased by $10.9 million for the nine months ended September 30, 2021, compared to 2020. The decrease is primarily due to the Crackle Plus customer user base intangible asset being fully amortized during the third quarter of 2020.
The management and license fee increased $2.8 million or 61% for the nine months ended September 30, 2021, compared to 2020. The increase is due to and in line with the $28.3 million or 61% increase in net revenue for the nine months ended September 30, 2021 compared to 2020.
Selling, General and Administrative Expenses
The following table presents selling, general and administrative expense line items for the nine months ended September 30, 2021 and 2020 and the period-over-period dollar and percentage changes for those line items:
| | | | | | | | | | | | |
| | Nine Months Ended | | | | | |
| ||||
| | September 30, | | Change |
| |||||||
|
| 2021 |
| 2020 |
| Period over Period |
| |||||
Compensation expense | | $ | 16,853,398 | | $ | 12,695,703 | | $ | 4,157,695 |
| 33 | % |
Share-based compensation | |
| 3,937,919 | |
| 820,881 | |
| 3,117,038 |
| 380 | % |
Professional fees | |
| 5,035,223 | |
| 2,513,449 | |
| 2,521,774 |
| 100 | % |
Public company expenses | |
| 870,065 | |
| 432,170 | |
| 437,895 |
| 101 | % |
Bad debt expense | |
| 617,614 | |
| 2,211,389 | |
| (1,593,775) |
| (72) | % |
Other operating expenses | |
| 7,923,261 | |
| 4,520,631 | |
| 3,402,630 |
| 75 | % |
| | $ | 35,237,480 | | $ | 23,194,223 | | $ | 12,043,257 |
| 52 | % |
Our selling, general and administrative expenses increased by $12.0 million for the nine months ended September 30, 2021 compared to 2020.
Our compensation expense increased by $4.2 million for the nine months ended September 30, 2021, compared to 2020. This increase is primarily due to a 93% increase in headcount as a result of the continued growth of the Company and a different accrual pattern for bonuses in 2021, given the impact of the COVID pandemic on our expected performance during 2020.
Share-based compensation expense increased $3.1 million for the nine months ended September 30, 2021, compared to 2020. This increase is primarily related to a broader issuance of stock options granted under the 2017 Long Term Incentive Plan.
Professional fees increased by $2.5 million for the nine months ended September 30, 2021, compared to 2020. This increase is primarily related to an increase in consulting, advisory and legal expenses.
Public company expenses increased $0.4 million for the nine months ended September 30, 2021, compared to 2020. This increase is primarily related to various fees in connection with our recent financing activities.
Bad debt expense decreased $1.6 million for the nine months ended September 30, 2021, compared to 2020 as a result of increased collection efforts in 2021 and certain aged customer balances being reserved in the prior period.
Other operating expenses increased by $3.4 million for the nine months ended September 30, 2021, compared to 2020. This increase is primarily related to a $2.8 million increase in marketing expenses related to increased Crackle Plus marketing efforts.
40
Management and License Fees
We incurred management fees to CSS equal to 5% of total net revenue reported for the nine months ended September 30, 2021 and 2020. We also incurred license fees to CSS for use of the brand equal to 5% of total net revenue reported for the nine months ended September 30 2021 and 2020.
Interest Expense
The following table presents interest expense for the nine months ended September 30, 2021 and 2020:
| | | | | | |
| | Nine Months Ended September 30, | ||||
|
| 2021 |
| 2020 | ||
9.50% Notes due 2025 | | $ | 2,312,113 | | $ | 431,564 |
Revolving loan | | | 312,172 | | | — |
Film acquisition advance | | | 505,052 | | | 82,918 |
Revolving credit facility | | | 50,555 | | | 265,556 |
Commercial loan | | | — | | | 476,888 |
Amortization of deferred financing costs | | | 354,048 | | | 65,905 |
| | $ | 3,533,940 | | $ | 1,322,831 |
Interest expense increased $2.2 million for the nine months ended September 30, 2021, compared to 2020. The increase is primarily related to a higher average outstanding debt balance during 2021 as compared to 2020.
Provision for Income Taxes
The Company’s provision for income taxes consists of federal and state taxes in amounts necessary to align our tax provision to the effective rate that we expect for the full year.
Our effective rate is impacted by permanent differences which consist primarily of charges for incentive stock options issued under the Company’s Long-Term Incentive Plan that are not tax-deductible as well as amortization of pre-acquisition film library costs for Screen Media Ventures for the nine months ended September 30, 2021 and 2020.
Temporary differences consist primarily of net production costs and film library acquisition costs, which management has the option to deduct for tax purposes in the period incurred under Internal Revenue Code Section 181 or when placed in service (original release) under Section 168(k) (post-2017) for films which the production costs have been incurred in the United States. This tax treatment contrasts with the capitalization and amortization for financial reporting purposes under the guidance of ASC 926 —Entertainment — Films. Management has also determined that the Company will, for the current fiscal year, be subject to the interest limitation rules of Internal Revenue Code Section 163(j) resulting in additional temporary differences. The Company also amortized, under Section 197 of the Internal Revenue Code, certain intangible assets acquired in business combinations, with such amortization either not reported in the consolidated financial statements or reported at different amounts. Furthermore, acquisition related costs that were expensed for financial reporting purposes are not immediately deductible for tax purposes but are amortized over 15 years under Section 197.Ventures.
LIQUIDITY AND CAPITAL RESOURCES
Overview
Our primary sources of liquidity are our existing cash and cash equivalents, cash inflows from operating activities and financing activities. As of September 30, 2021,March 31, 2022, we had cash and cash equivalents of $66.9$21.5 million. Our total debt principal outstanding was $56.7$67.9 million as of September 30, 2021,March 31, 2022, of which $32.9 million is comprised of outstanding principal under our 9.50% Notes due 2025.2025, $22.0 million is comprised of borrowings under our Revolving Loan and $13.0 on our Film Acquisition Advances.
Debt, net of debt issuance costs, increased $13.0$9.1 million primarily due to drawing on thean increase in Film acquisition advances and our Revolving Loan offset byduring the repaymentfirst quarter of the outstanding principal under the Revolving Credit Facility and partial repayment of the Film Acquisition Advance.2022. The amount of principal and interest due in the next twelve months is approximately $3.2$13.3 million. See Note 11, Debt in the accompanying notes to our condensed consolidated financial statements.
41
On July 7, 2021, the Company completed an underwritten public offering of 1,875,000 shares of common stock at a price $40.00 per common share, generating gross proceeds of $75.0 million and net proceeds of $70.5 million.
On January 20, 2021, the Company completed a private placement sale of 1,022,727 shares of common stock at a price $22.00 per common share, generating gross proceeds of $22.5 million and net proceeds of $21.4 million.
During the ninethree months ended September 30, 2021,March 31, 2022, the Company completed the sale of an aggregate of 126,00052,060 shares of ClassSeries A CommonPreferred Stock, for net proceeds of $3.4$1.3 million, pursuant to an At the Market Issuance Sales Agreement with B. Riley FBR, Inc. as sales agent.
We have declared monthly dividends of $0.2031 per share on our Series A Preferred Stock to holders of record as of each month end January through Septemberfor each of the three months ended March 31, 2022 and 2021. Total dividends declared during each of the ninethree months ended September 30,March 31, 2022 and 2021 and 2020 was $6.8 million and $3.0 million, respectively.$2.3 million.
Cash Flows
Our cash and cash equivalents balance was $66.9$21.5 million as of September 30, 2021March 31, 2022 and $14.7$44.3 million as of December 31, 2020.2021.
Cash flow information for the ninethree months ended September 30,March 31, 2022 and 2021 and 2020 is as follows:
| | | | | | | |
| | Nine Months Ended September 30, | | ||||
|
| 2021 |
| 2020 |
| ||
Cash (used in) provided by: |
| |
|
| |
|
|
Operating activities | | $ | (23,666,639) | | $ | (13,811,032) | |
Investing activities | |
| (1,988,221) | |
| (609,607) | |
Financing activities | |
| 77,870,089 | |
| 17,216,552 | |
Net increase in cash and cash equivalents | | $ | 52,215,229 | | $ | 2,795,913 | |
| | | | | | | |
| | Three Months Ended March 31, | | ||||
|
| 2022 |
| 2021 |
| ||
Cash (used in) provided by: |
| |
|
| |
|
|
Operating activities | | $ | (13,047,436) | | $ | (8,264,934) | |
Investing activities | |
| (7,970,233) | |
| 1,135,923 | |
Financing activities | |
| (1,767,521) | |
| 16,966,160 | |
Operating Activities
Net cash used in operating activities was $23.7$13.0 million and $13.8$8.3 million for the ninethree months ended September 30,March 31, 2022 and 2021, and 2020, respectively. The $4.8 million increase in cash used in operating activities for the ninethree months ended September 30, 2021,March 31, 2022 as compared to the ninethree months ended September 30, 2020March 31, 2021 was primarily due to a $9.3 million decrease in net losshigher costs adjusted for the exclusion of non-cash items, and a $19.1 million decreasepartially offset by an increase related to the net effect of changes in operating assets and liabilities.
The net loss adjusted for the exclusion of non-cash items was approximately $10.0$(3.3) million for the ninethree months ended September 30, 2021March 31, 2022 as compared to a net loss adjusted for the exclusion of non-cash items of $0.8$4.8 million for the ninethree months ended September 30, 2020.March 31, 2021. The decreaseincrease in the net loss adjusted for non-cash items was primarily due to a $7.8$4.9 million increase in net loss, and a $3.2 million decrease in net non-cash items driven by the amortization of content assets and a $1.4 million decrease in net loss.content amortization.
37
The effect of changes in operating assets and liabilities was a decrease of $33.7$9.8 million for the ninethree months ended September 30, 2021March 31, 2022 compared to a decrease of $14.6$13.1 million for the ninethree months ended September 30, 2020.March 31, 2021. The most significant drivers contributing to this decrease relate to the following:
● | Changes in accounts receivable primarily driven by the timing of collections. Accounts receivable increased |
● | Changes in the |
● | Changes in accrued participation costs primarily due to the timing of payments. Accrued participation costs increased |
42
● | Changes in film library acquisition and programming obligations primarily due to the timing of payments and increased content investment in our |
Investing Activities
For the ninethree months ended September 30, 2021,March 31, 2022, our investing activities usedrequired a net use of cash totaling $2.0$8.0 million. This increase resulted from the Company purchasing an additional 25,000 unitswas due to $6.7 million of common equity in Landmark Studio Group for $6.0 million, $1.1 million innet cash used to fund the 1091 Media acquisition, a $0.7 million increase in connection with the Sonar Entertainment acquisitionour due-from affiliated companies’ balance driven by our parent company’s central cash management system through which from time to time funds are transferred to meet liquidity needs and $1.1are settled on an ongoing basis and $0.6 million in cash used for capital expenditures primarily related to our ongoing investments, particularly as it relates to enhancing our technology infrastructure and platforms to supportCrackle Plus platforms.
For the three months ended March 31, 2021, our growing operations. The cash used in investing activities was offset byprovided net cash totaling $1.1 million. This resulted primarily from a $6.2$1.2 million decrease in our due-from affiliated companies’ balance driven by our parent company’s central cash management system through which from time to time funds are transferred to meet liquidity needs and are settled on an ongoing basis,
For the nine months ended September 30, 2020, our investing activities used net cash totaling $0.6 million. This resulted primarily from $2.8 offset by a $0.1 million in cash used for capital expenditures primarily related to our ongoing investments, particularly as it relates to enhancing our technology infrastructure and platformsCrackle Plus platforms.
Financing Activities
For the three months ended March 31, 2022, our financing activities required a net use of cash totaling $1.8 million. This decrease was primarily due to support our growing operations, offset by $0.6the repurchase of common stock in the amount of $8.6 million, a $2.3 million payment of dividends to preferred stockholders, a $2.1 million payment of contingent consideration related to the Sonar acquisition, purchasing the remaining equity interest in cash provided by the sale of marketable securitiesLandmark Studio Group for $0.8 million and a $1.6$0.5 million decrease in our due-fromdue-to affiliated companies’ balance. The aforementioned decreases were offset by, $6.8 million in proceeds from the film acquisition advances, $4.4 million in net proceeds related to the revolving loan with Midcap Financial Trust and $1.3 million in net proceeds from the at-the-market preferred stock offerings during the period.
Financing Activities
For the ninethree months ended September 30,March 31, 2021, our financing activities provided net cash totaling $77.9$17.0 million. This increase was primarily due to the $70.5 million in net proceeds related to the July 2021 public common stock offering, $21.4 million in net proceeds related to the January 2021 common stock private placement, $3.4$2.5 million in net proceeds from the at-the-market common stock offerings during the period, $2.7 million in proceeds from the exercise of stock options and warrants, offset by a $8.1 million payment of contingent consideration related to the Sonar acquisition, a $6.4 million payment of dividends to preferred stockholders, the $2.5 million repayment of the outstanding principal under the revolving credit facility with Cole Investments VII, LLC , a $2.4$2.5 million payment on our film acquisition advance and a $0.7 million payment on our Revolving Loan. These financing activities during the period have resulted in the Company improving its liquidity position by increasing cash on hand and decreasing future interest payments.
For the nine months ended September 30, 2020, our financing activities provided net cash totaling $17.2 million. This increase was primarily due to the $21.0 million in net proceeds related to the public offering of the 9.50% notes due 2025, $8.8 million in proceeds from the film acquisition advance, $5.0 million in proceeds from a private placement sale of common stock and $3.0 million in net proceeds from the sale of our preferred stock, offset by the $15.2 million repayment of the Commercial Loan, the $3.0$1.9 million payment of dividends to preferred stockholders and a $2.5 million payment on our revolving credit facility. These financing activities during the period have resulted in the Company improving its liquidity position by increasing cash on hand and extending future principal payments.stockholders.
Anticipated Cash Requirements
We believe that cash flow from operations, cash on hand, and the monetization of trade accounts receivable, together with equity and debt offerings, will be adequate to meet our known operational cash and debt service (i.e., principal and interest payments) requirements for the foreseeable future. We monitor our cash flow liquidity, availability, capital base,
38
operational spending and leverage ratios with the long-term goal of maintaining our credit worthiness. If we are required to access financing for our operating needs, we may incur additional debt and/or issue preferred stock or common equity, which could serve to materially increase our liabilities and/or cause dilution to existing holders of our shares. There can be no assurance that we would be able to access debt or equity financing if required on a timely basis or at all or on terms that are commercially reasonable to our Company. If we should be required to obtain debt or equity financing and are unable to do so on the required terms, our operations and financial performance could be materially adversely affected.
43Subsequent Event
TableOn April 22, 2022, the Company completed its underwritten public offering of Contents9.50% Notes Due 2025 for $10,400,000, with an over allotment option of $1,560,000. The sale of the Notes, including the exercise of the over allotment option, generated net proceeds of $11,094,946.
Critical Accounting Policies and Significant Judgments and Estimates
This discussion and analysis of our financial condition and results of operations is based on our condensed consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States of America, or U.S. GAAP. The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reported periods. In accordance with U.S. GAAP, we base our estimates on historical experience and on various other assumptions we believe are reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions.
Our significant accounting policies are described in more detail in the notes to our condensed consolidated financial statements appearing elsewhere in this Quarterly Report on Form 10-Q and should be read in conjunction with the audited consolidated financial statements and accompanying notes included in our report on Form 10-K for the year ended December 31, 2020.2021. There have been no significant changes in our critical accounting policies, judgments and estimates, since December 31, 2020.2021, except that we adopted ASU 2016-02, Leases (Topic 842) January 1, 2022.
ASU 2016-02, Leases (Topic 842) was issued in order to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet for those leases classified as operating leases under current GAAP. ASU 2016-02 requires that a lessee should recognize a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term on the balance sheet. Because we are an emerging growth company, the Company adopted the new lease accounting standard by applying the new lease guidance at the adoption date on January 1, 2022, and as allowed under the standard, elected not to restate comparative periods. As of January 1, 2022, the Company recorded a right-of-use lease asset totaling $8,612,596 with a corresponding lease liability totaling $9,991,977.
JOBS Act
We are an emerging growth company, as defined in the JOBS Act and are eligible to take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies, including, but not limited to, only two years of audited financial statements in addition to any required unaudited interim financial statements with correspondingly reduced “Management’s Discussion and Analysis of Financial Condition and Results of Operations” disclosure, not being required to comply with the auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in our periodic reports and proxy or information statements, and not being required to adopt certain new and revised accounting standards until those standards would otherwise apply to private companies. We have irrevocably elected to avail ourselves of the extended time for the adoption of new or revised accounting standards, and, therefore, will not be subject to the same new or revised accounting standards as public companies that are not emerging growth companies.
39
Off-Balance Sheet Arrangements
AsIn the ordinary course of September 30, 2021business, the Company from time to time enters into contractual arrangements under which it agrees to commitments with producers and other content providers for the acquisition of content and distribution rights which are in production or have not yet been completed, delivered to, and accepted by the Company ready for exploitation. Based on those contractual arrangements, the Company is committed but is not contractually liable to transfer any financial consideration until final delivery and acceptance has occurred. These commitments which are expected to be fulfilled in the normal course of business. For further information, see Note 15 in our the audited consolidated financial statements and accompanying notes included in our report on Form 10-K for the year ended December 31, 2020, we had no off-balance sheet arrangements.2021.
Effect of Inflation and Changes in Prices
Not applicable.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable.
Item 4. Controls and Procedures
Evaluation of disclosure controls and procedures
Our management has established disclosure controls and procedures designed to ensure that information the Company is required to disclose in the reports that it files or submits under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is recorded, processed, summarized and reported within time periods specified in the Securities and Exchange Commission rules and forms. Such disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information the Company is required to disclose in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company’s management to allow timely decisions regarding required disclosure. A control system, no matter how well designed and operated, cannot provide absolute assurance the objectives of the control system are met, and no evaluation of controls can provide absolute assurance all control issues and instances of fraud, if any, within a company have been detected.
44
Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of September 30, 2021,March 31, 2022, the end of the period covered by this Quarterly Report on Form 10-Q.
Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures as of the date of our Quarterly Report on Form 10-Q, September 30, 2021,March 31, 2022, have been designed and are functioning effectively to provide reasonable assurance that the information required to be disclosed by us in reports filed under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
Our independent registered public accounting firm has not performed an evaluation of our internal control over financial reporting during any period in accordance with the provisions of the Sarbanes-Oxley Act. As a result, it is possible, had our independent registered public accounting firm performed an evaluation of our internal control over financial reporting in accordance with the provisions of the Sarbanes-Oxley Act, material weaknesses and significant control deficiencies may have been identified. However, for as long as we remain an “emerging growth company” as defined in the JOBS Act, we intend to take advantage of the exemption permitting us not to comply with the requirement that our independent registered public accounting firm provide an attestation on the effectiveness of our internal control over financial reporting.
Changes in internal control over financial reporting
No change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. We have not experienced any material impact to our internal controls over financial reporting despite the fact that most of our employees are working remotely due to the COVID-19 pandemic.
40
We are continually monitoring and assessing the COVID-19 situation on our internal controls to minimize the impact on their design and operating effectiveness.
PART II – OTHER INFORMATION
Item 1 – Legal Proceedings
In the normal course of business, from time-to-time, the Company may become subject to claims in legal proceedings. In addition to creating its own content and using its own technologies, the Company distributes third party content and utilizes third party technology, which could further expose the Company to claims arising from actions of such third parties (for which the Company would seek indemnification that may or may not be available under the terms governing the Company’s relationships with such third parties). Legal proceedings are subject-to inherent uncertainties, and an unfavorable outcome could include monetary damages, and in such event, could result in a material adverse impact on the Company’s business, financial position, results of operations, or cash flows.
Item 1A – Risk Factors
We are affected by risks specific to us as well as factors that could affect all businesses, including our desire to operate in a global market. The significant factors known to us that could materially adversely affect our business, financial condition, or operating results are set forth in the “Risk Factors” section of our report on Form 10-K for the year ended December 31, 2020.2021.
Item 2 – Unregistered Sales of Equity Securities
None.
Item 3 – Defaults Upon Senior Securities
None.
45
Item 6 – Exhibits
The exhibits filed as part of this Quarterly Report on Form 10-Q are set forth on the Exhibit Index, which is incorporated herein by reference.
Exhibit No. |
| Description |
|
| |
31.1 | ||
|
| |
31.2 | ||
|
| |
32.1 | ||
|
| |
32.2 | ||
|
| |
101.INS | Inline XBRL Instance Document* | |
101.SCH | Inline XBRL Taxonomy Extension Schema Document* | |
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document* | |
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document* | |
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document* | |
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document* | |
104 | | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
* Included herewith.
4642
SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| CHICKEN SOUP FOR THE SOUL |
| (Registrant) |
|
|
| /s/ Christopher Mitchell |
| Christopher Mitchell |
| Chief Financial Officer |
|
|
| /s/ William J. Rouhana, Jr. |
| William J. Rouhana, Jr. |
| Chief Executive Officer |
Date: | (Principal Executive Officer) |
4743