Try our mobile app

Published: 2022-06-06 06:02:11 ET
<<<  go to CSSEP company page
EX-99.3 2 tm2217644d1_ex99-3.htm EXHIBIT 99.3

Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

Introduction

 

The following unaudited pro forma condensed combined financial information presents the unaudited pro forma condensed combined balance sheet and unaudited pro forma condensed combined statements of operations based upon the combined historical financial statements of Chicken Soup for the Soul Entertainment Inc. (“Chicken Soup for the Soul Entertainment” or the “Company”) and Redbox Entertainment Inc. (“Redbox”), after giving effect to the consummation of the merger transaction contemplated by the Agreement and Plan of Merger, dated May 10, 2022, by and among the Company and Redbox, and the related adjustments described in the accompanying notes. The merger transaction is accounted for under the acquisition method of accounting, which requires determination of the accounting acquirer. The accounting guidance provides that in identifying the acquiring entity in a business combination effected through an exchange of equity interests, all pertinent facts and circumstances must be considered, including; the relative voting rights of the stockholders of the constituent companies in the combined company, the existence of a large minority voting interest in the combined entity if no other owner or organized group of owners has a significant voting interest, the composition of the board of directors and senior management of the combined company, the relative size of each company and the terms of the exchange of equity securities in the business combination, including payment of any premium.

 

Immediately following the completion of the acquisition, on a fully diluted basis, shareholders of Chicken Soup for the Soul Entertainment will own an approximate 76.5% economic interest and shareholders of Redbox’s pre-transaction will own an approximate 23.5% economic interest in the combined company. The Company is considered to be the acquirer of Redbox for accounting purposes and will allocate the purchase price to the fair value of Redbox’s assets and liabilities as of the acquisition date, with any excess purchase price recorded as goodwill.

 

The unaudited pro forma condensed combined balance sheet data as of March 31, 2022 gives effect to the merger transaction as if it occurred on that date. The unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2022, and for the year ended December 31, 2021, gives effect to the merger transaction as if it had occurred on January 1, 2021. Additionally, the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2021 gives effect to the Company’s acquisition of certain assets of Sonar Entertainment, Inc. (“Sonar”) on May 21, 2021, as if it had occurred on January 1, 2021.

 

The unaudited pro forma condensed combined financial information was prepared in accordance with Article 11 of Regulation S-X. The unaudited pro forma adjustments reflecting the transaction have been prepared in accordance with business combination accounting guidance as provided in FASB ASC Topic 805 and reflect the preliminary allocation of the estimated merger consideration to the acquired assets and liabilities assumed based upon their estimated fair values, using the assumptions set forth in the notes to the unaudited pro forma condensed combined financial information. The Company’s historical consolidated financial information has been adjusted in the unaudited pro forma condensed combined financial information to give pro forma effect to events that are (1) directly attributable to the merger transaction, (2) factually supportable, and (3) with respect to the statement of operations, expected to have a continuing impact on the combined results.

 

The unaudited pro forma condensed combined financial information is provided for informational purposes only and is not necessarily indicative of the operating results or financial position that would have occurred if the merger transaction had been completed as of the dates set forth above, nor is it indicative of the future results or financial position of the combined company. In connection with the pro forma condensed combined financial information, the Company allocated the estimated purchase price using its best estimates of fair value. The allocation is dependent upon certain valuation and other analyses that are not yet final. Accordingly, the pro forma acquisition price adjustments are preliminary and subject to further adjustments as additional information becomes available and as additional analyses are performed. There can be no assurances that the final valuations will not result in material changes to the preliminary estimated purchase price allocation. The unaudited pro forma condensed combined financial information also does not give effect to the potential impact of current financial conditions, any anticipated synergies, operating efficiencies or cost savings that may result from the transaction or any integration costs. Furthermore, the unaudited pro forma condensed combined statements of operations do not include certain nonrecurring charges and the related tax effects that result directly from the transaction as described in the notes to the unaudited pro forma condensed combined financial information.

 

The unaudited pro forma condensed combined financial information should be read in conjunction with both the Company’s and Redbox’s unaudited historical condensed consolidated financial statement as of March 31, 2022, and the audited historical consolidated financial statements as of and for the year ended December 31, 2021, which have been filed with the Securities and Exchange Commission (“SEC”).

 

 

 

 

Chicken Soup for the Soul Entertainment, Inc.

Unaudited Pro Forma Condensed Combined Balance Sheet

As of March 31, 2022

(In thousands)

 

    Chicken Soup
for the Soul
Entertainment,
Inc.
    Reclassified
Redbox
Entertainment,
Inc. (Note 3)
    Transaction     Other     Pro Forma  
    (Historical)     (Historical)     Adjustments     Adjustments     Combined  
ASSETS                                        
Cash, cash equivalents and restricted cash   $ 21,499     $ 13,658     $       $       $ 35,157  
Accounts receivable, net of allowance for doubtful accounts     66,225       14,109                       80,334  
Prepaid expenses and other current assets     3,043       6,662                       9,705  
Due from affiliated companies     685       4,370                       5,055  
Operating lease right-of-use assets     8,386       8,274                       16,660  
Content assets, net     86,816       23,214                       110,030  
Property and equipment, net           36,743               4,639 (h)     41,382  
Intangible assets, net     21,650       106,349       119,351 (b)             247,350  
Indefinite lived intangible assets     12,164                             12,164  
Goodwill     44,906       147,523       (44,992) (c)             147,437  
Other assets, net     5,570       612               (4,639) (h)     1,543  
Total assets   $ 270,944     $ 361,514     $ 74,359     $ -     $ 706,817  
                                         
LIABILITIES AND EQUITY                                        
Accounts payable and accrued other expenses   $ 43,837     $ 97,344     39,394 (a)   $       $ 180,575  
Programming obligations     15,570                             15,570  
Film library acquisition obligations     19,139                             19,139  
Accrued participation costs     18,118                             18,118  
Film acquisition advances     12,971                             12,971  
Revolving loan     22,036                             22,036  
Debt     31,592       342,910       (53,681) (d)     (6,088) (i)     314,733  
Contingent consideration     6,639                             6,639  
Put option obligation     11,400                             11,400  
Operating lease liabilities     9,799       8,557                       18,356  
Other liabilities     5,482       14,720       (3,438) (e)             16,764  
Total liabilities     196,583       463,531       (17,725)       (6,088)       636,301  
                                         
Equity                                        
Stockholders' Equity:                                        
Series A cumulative redeemable perpetual preferred stock                                    
Class A common stock     1       1       (1) (f)             1  
Class B common stock     1       3       (3) (f)             1  
Additional paid-in capital     245,978       302,958       (271,937) (f)     6,088 (i)     283,087  
Deficit     (150,589 )     (334,398 )      293,444 (f)             (191,543 )
Class A common stock held in treasury, at cost     (21,787 )                           (21,787 )
Total stockholders’ equity     73,604       (31,436 )     21,503       6,088       69,759  
Noncontrolling interests     757       (70,581 )     70,581 (g)             757  
Total equity     74,361       (102,017 )     92,084       6,088       70,516  
Total liabilities and equity   $ 270,944     $ 361,514     $ 74,359     $ -     $ 706,817  

 

See accompanying notes to unaudited pro forma condensed combined financial information.

 

 

 

 

Chicken Soup for the Soul Entertainment, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Year Ended December 31, 2021

(In thousands, except share and per share amounts)

 

    Chicken Soup for
the Soul
Entertainment,
Inc.
    Sonar
Entertainment for
the period from
January 1, 2021
through May 21,
2021
    Transaction
Accounting
    Pro forma
Chicken Soup
for the Soul
Entertainment,
    Reclassified
Redbox
Entertainment,
Inc. (Note 3)
    Merger
Transaction
    Financing
Transaction
    Other
Accounting
    Combined Pro  
    (Historical)     (Historical)     Adjustments     Inc.     (Historical)     Adjustments     Adjustments     Adjustments     Forma  
Net revenue   $ 110,396     $ 5,954     $       $ 116,350     $ 288,540     $       $       $       $ 404,890  
Cost of revenue     79,139       4,183               83,322       115,141                               198,463  
Gross profit     31,256       1,771             33,028       173,399                         206,427  
Operating expenses:                                                                        
Selling, general and administrative     48,611       6,296       (255) (p)     54,652       208,162       43,169 (a)             (10,949) (o)     295,034  
Amortization and depreciation     5,728             520 (q)     6,248       108,505       (53,447) (j)                   61,306  
Impairment of content assets     9,795                     9,795                                   9,795  
Impairment of intangible assets and goodwill     2,045                     2,045                                   2,045  
Management and license fees     11,039             595 (r)     11,634                             4,033 (n)     15,667  
Total operating expenses     77,218       6,296       860       84,374       316,667       (10,278 )           (6,916 )     383,847  
Operating loss     (45,962 )     (4,525 )     (860 )     (51,346 )     (143,268 )     10,278             6,916       (177,420 )
Interest expense     4,831       28,054       (27,727) (s)     5,158       34,606       (2,230) (k)     6,382 (k)           43,916  
Other non-operating income, net     (379 )     (10 )     10 (t)     (379 )     (3,083 )                         (3,462 )
Loss before income taxes and preferred dividends     (50,414 )     (32,569 )     26,857       (56,125 )     (174,791 )     12,508       (6,382 )     6,916       (217,874 )
Provision for income taxes     66       11       (11) (s)     66       (34,035 )                         (33,969 )
Net loss before noncontrolling interests and preferred dividends     (50,480 )     (32,580 )     26,868       (56,191 )     (140,756 )     12,508       (6,382 )     6,916       (183,905 )
Net loss attributable to noncontrolling interests     (74 )                   (74 )     (27,967 )     27,967 (l)                   (74 )
Net loss attributable to Chicken Soup for the Soul Entertainment, Inc.     (50,406 )     (32,580 )     26,868       (56,117 )     (112,789 )     (15,459 )     (6,382 )     6,916       (183,831 )
Less: preferred dividends     9,014                     9,014                                 9,014  
Net loss available to common stockholders   $ (59,420 )   $ (32,580 )   $ 26,868     $ (65,131 )   $ (112,789 )   $ (15,459 )   $ (6,382 )   $ 6,916     $ (192,845 )
Net loss per common share:                                                                        
Basic and diluted   $ (3.96 )                   $ (4.34 )   $ (0.58 )                           $ (9.84 )
Weighted-average common shares outstanding:                                                                        
Basic and diluted     15,018,421                       15,018,421       12,618,516       4,578,633 (m)                     19,597,054  

 

See accompanying notes to unaudited pro forma condensed combined financial information.

 

 

 

 

Chicken Soup for the Soul Entertainment, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Three Months Ended March 31, 2022

(In thousands, except share and per share amounts)

 

    Chicken Soup for
the Soul
Entertainment,
Inc.
    Reclassified
Redbox
Entertainment,
Inc. (Note 3)
    Merger
Transaction
    Financing
Transaction
    Other
Accounting
    Combined  
    (Historical)     (Historical)     Adjustments     Adjustments     Adjustments     Pro Forma  
Net revenue   $ 29,206     $ 63,227     $       $       $       $ 92,433  
Cost of revenue     22,575       27,290                               49,865  
Gross profit     6,631       35,937                         42,568  
Operating expenses:                                                
Selling, general and administrative     12,817       59,038                   (2,561) (o)     69,294  
Amortization and depreciation     1,648       25,090       (13,362) (j)                 13,376  
Management and license fees     2,921                         1,488 (n)     4,409  
Total operating expenses     17,386       84,128       (13,362 )           (1,073 )     87,079  
Operating loss     (10,755 )     (48,191 )     13,362             1,073       (44,511 )
Interest expense     1,310       6,422       (630) (k)     1,595 (k)             8,697  
Other non-operating income, net     (202 )     (13,765 )                           (13,967 )
Loss before income taxes and preferred dividends     (11,863 )     (40,848 )     13,992       (1,595 )     1,073       (39,242 )
Provision for income taxes     20       26                         46  
Net loss before noncontrolling interests and preferred dividends     (11,883 )     (40,874 )     13,992       (1,595 )     1,073       (39,288 )
Net loss attributable to noncontrolling interests     (38 )     (39,430 )     39,430 (l)                 (38 )
Net loss attributable to Chicken Soup for the Soul Entertainment, Inc.     (11,845 )     (1,444 )     (25,438 )     (1,595 )     1,073       (39,250 )
Less: preferred dividends     2,282                               2,282  
Net loss available to common stockholders   $ (14,127 )   $ (1,444 )   $ (25,438 )   $ (1,595 )   $ 1,073     $ (41,532 )
Net loss per common share:                                                
Basic and diluted   $ (0.92 )   $ (0.11 )                           $ (2.09 )
Weighted-average common shares outstanding:                                                
Basic and diluted     15,331,743       12,618,516       4,578,633 (m)                     19,910,376  

 

See accompanying notes to unaudited pro forma condensed combined financial information.

 

 

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

Note 1 – Basis of Presentation

 

The historical financial information has been adjusted in the unaudited pro forma condensed combined financial information to give effect to events that are (1) directly attributable to the merger transaction, (2) factually supportable, and (3) with respect to the statement of operations, expected to have a continuing impact on the combined results. The pro forma adjustments are preliminary and based on estimates of the fair value and useful lives of the assets acquired and liabilities assumed and have been prepared to illustrate the estimated effect of the transaction and certain other adjustments. The final determination of the purchase price allocation will be based on the fair values of assets acquired and liabilities assumed as of the date the proposed transaction closes. The Company will continue to assess its determination of fair value of the assets acquired and liabilities assumed during the measurement period.

 

Chicken Soup for the Soul Entertainment’s and Redbox’s historical results reflect the unaudited condensed statements of operations for the three months ended March 31, 2022, the audited statements of operations for the year ended December 31, 2021 and the unaudited condensed balance sheet as of March 31, 2022. Additionally, the Company’s historical financial information has been adjusted to reflect the acquisition of Sonar on May 21, 2021.

 

Note 2 – Description of Transaction

 

On May 10, 2022, Chicken Soup for the Soul Entertainment, Inc. (the “Company”), RB First Merger Sub Inc., RB Second Merger Sub LLC, Redwood Opco Merger Sub LLC, Redbox Entertainment, Inc. (“Redbox”) and Redwood Intermediate LLC entered into a merger agreement (“Merger Agreement”). Pursuant to the Merger Agreement, and subject to the satisfaction or waiver of the conditions set forth therein, RB First Merger Sub Inc. will be merged with and into Redbox with Redbox continuing as the surviving corporation (such merger, the “First Company Merger”), and simultaneously with the First Company Merger, Redwood Opco Merger Sub LLC will be merged with and into Redwood Intermediate LLC with Redwood Intermediate LLC continuing as the surviving corporation (such merger, the “Opco Merger”), and immediately following the First Company Merger and the Opco Merger, Redbox will merge with and into RB Second Merger Sub LLC, with RB Second Merger Sub LLC continuing as the surviving corporation (such merger, together with the First Company Merger and the Opco Merger, the “Mergers”). As a result of the Mergers, Redbox will become a wholly owned subsidiary of the Company. As a result, each issued and outstanding share of Redbox common stock will be converted into a number of shares of the Company’s common stock equal to the exchange ratio (defined below).

 

Additionally, as part of the mergers, Redbox is converting approximately $27.9 million of its outstanding debt into Redbox shares. On May 10, 2022, Redbox, Redwood Intermediate LLC (“Opco LLC”), and Redbox Automated Retail, LLC, a Delaware limited liability company (“Redbox Automated”), entered into a Contribution and Exchange Agreement (the “B-2 Exchange Agreement”) with Redwood Holdco, LP, a Delaware limited partnership (“Redwood”), New Outerwall, Inc., a Delaware corporation (“New Outerwall”), Aspen Parent, Inc., a Delaware corporation (“Aspen Parent”) and HPS. The B-2 Exchange Agreement provides that Aspen Parent shall cause to be exchanged the aggregate outstanding Term B-2 Loan Obligations (as defined in the Amended Credit Agreement) for 4,035,943 shares of Redbox Class B Common Stock and an equal number of Class A common units of Opco LLC.

 

Each issued and outstanding share of Redbox common stock will be converted into the right to receive 0.087 shares of common stock in Chicken Soup for the Soul Entertainment, par value $0.001 per share (the “Common Stock”), as determined pursuant to the Merger Agreement (the “Exchange Ratio”). Additionally, the right of holders of public and private warrants of Redbox to convert such warrant shares into Redbox common stock will be converted to a right to convert such warrant shares into the Company’s common stock pursuant to the Exchange Ratio. Lastly, the issued and outstanding restricted stock unit awards with respect to Redbox common stock will be assumed by the Company and automatically converted into the Company’s common stock pursuant to the Exchange Ratio.

 

Immediately following the completion of the acquisition, on a fully diluted basis, shareholders of Chicken Soup for the Soul Entertainment will own an approximate 76.5% economic interest and shareholders of Redbox’s pre-transaction will own an approximate 23.5% economic interest in the combined company. The Company will retain majority voting control in the combined entity and is considered to be the acquirer of Redbox for accounting purposes.

 

Note 3 - Reclassification Adjustments

 

The accounting policies used in the preparation of this unaudited pro forma condensed combined financial information are those set out in the Company’s audited consolidated financial statements as of and for the fiscal year ended December 31, 2021, and unaudited condensed consolidated financial statements as of and for the three months ended March 31, 2022. With the information currently available, the Company has determined that no significant adjustments are necessary to conform Redbox’s consolidated financial statements to the accounting policies used by the Company in the preparation of the unaudited pro forma condensed combined financial information.

 

 

 

 

The reclassification adjustments are based on currently available information and assumptions management believes are, under the circumstances and given the information available at this time, reasonable, and reflective of adjustments necessary to report the Company’s financial condition and results of operations as if the Merger were completed.

 

The combined company will finalize the review of accounting policies and reclassifications after the transaction closes, which could be materially different from the amounts set forth in the unaudited pro forma condensed combined financial information presented herein. The reclassification adjustments currently identified are as follows:

 

Balance Sheet Reclassification Items of Redbox:

 

Refer to the table below for a summary of reclassification adjustments made to present Redbox’s consolidated balance sheet as of March 31, 2022, to conform with that of the Company’s (amounts in thousands):

 

        Redbox Historical               Redbox Reclassified  
Redbox Historical   Chicken Soup for the Soul Entertainments Historical   Consolidated               Consolidated  
Consolidated Balance Sheet   Consolidated Balance Sheet   Balances as of               Balances as of  
Line Items   Line Items   March 31, 2022     Reclassifications     Notes   March 31, 2022  
Cash, cash equivalents and restricted cash   Cash, cash equivalents and restricted cash   $ 13,658      $           $ 13,658  
Accounts receivable, net of allowances   Accounts receivable, net of allowance for doubtful accounts     14,109                   14,109  
Due from related parties, net   Due from affiliated companies     4,370                   4,370  
Content library   Content assets, net     23,214                   23,214  
Prepaid expenses and other current assets   Prepaid expenses and other current assets     6,662                   6,662  
Property and equipment, net   Property and equipment, net     36,743                   36,743  
Goodwill   Goodwill     147,523                   147,523  
Intangible assets, net   Intangible assets, net     106,349                   106,349  
Operating lease right-of-use assets   Operating lease right-of-use assets     8,274                   8,274  
Other long-term assets   Other assets, net     612                   612  
Trade payables         38,704       (38,704 )   (a)     -  
Due to related parties, net         74       (74 )   (a)     -  
Accrued and other current liabilities         58,566       (58,566 )   (a)     -  
    Accounts payable and accrued other expenses             97,344     (a)     97,344  
Operating lease liabilities, current portion         2,958       (2,958 )   (a)     -  
Current portion of long-term debt         41,539       (41,539 )   (a)     -  
Long-term debt, net         301,371       (301,371 )   (a)     -  
    Debt             342,910     (a)     342,910  
Warrant liability         4,056       (4,056 )   (a)     -  
Operating lease liabilities, non-current portion         5,599       (5,599 )   (a)     -  
    Operating lease liabilities             8,557     (a)     8,557  
Other long-term liabilities   Other liabilities     10,664       4,056     (a)     14,720  
Class A common stock   Class A common stock     1                   1  
Class B common stock   Class B common stock     3                   3  
Additional paid-in-capital   Additional paid-in capital     302,958                   302,958  
Non-controlling interest   Noncontrolling interests     (70,581 )                 (70,581 )
Accumulated deficit   Deficit     (334,398 )                 (334,398 )

 

(a)Represents reclassification for conformity to the Company’s balance sheet presentation and financial statement line items.

 

 

 

 

Income Statement of Operations Reclassification Items of Redbox:

 

Refer to the table below for a summary of reclassification adjustments made to present Redbox’s statement of operations for the three months ended March 31, 2022, to conform with that of the Company’s (amounts in thousands):

 

      Redbox Historical          Redbox Reclassified 
Redbox  Chicken Soup for the Soul Entertainment  Statement of Operations          Statement of Operations 
Historical  Historical  For the          For the 
Consolidated Statement of Operations  Consolidated Statement of Operations  three months ended          three months ended 
Line Items  Line Items  March 31, 2022   Reclassifications   Notes  March 31, 2022 
Net revenue  Net revenue  $63,227   $       $63,227 
Product cost      27,290    (27,290)  (b)   - 
   Cost of revenue        27,290   (b)   27,290 
Direct operating      30,005    (30,005)  (b)   - 
Marketing      4,022    (4,022)  (b)   - 
Stock-based compensation expense      1,808    (1,808)  (b)   - 
General and administrative      23,203    (23,203)  (b)   - 
   Selling, general and administrative        59,038   (b)   59,038 
Depreciation and amortization  Amortization and depreciation   25,090            25,090 
Interest and other income (expense), net      7,343    (7,343)  (b)   - 
   Interest expense        6,422   (b)   6,422 
   Other non-operating income, net        (13,765)  (b)   (13,765)
Income tax expense (benefit)  Provision for income taxes   26            26 
Net loss attributable to non-controlling interest  Net loss attributable to noncontrolling interests   (39,430)           (39,430)

 

 

(b)Represents reclassification for conformity to the Company’s statement of operations presentation and financial statement line items.

 

Refer to the table below for a summary of reclassification adjustments made to present Redbox’s statement of operations for the year ended December 31, 2021, to conform with that of the Company’s (amounts in thousands):

 

                   
      Redbox Historical          Redbox Reclassified 
Redbox  Chicken Soup for the Soul Entertainment  Statement of Operations          Statement of Operations 
Historical  Historical  For the          For the 
Consolidated Statement of Operations  Consolidated Statement of Operations  year ended          year ended 
Line Items  Line Items  December 31, 2021   Reclassifications   Notes  December 31, 2021 
Net revenue  Net revenue  $288,540    $       $288,540 
Product cost      115,141    (115,141)  (c)   - 
   Cost of revenue        115,141   (c)   115,141 
Direct operating      131,926    (131,926)  (c)   - 
Marketing      14,806    (14,806)  (c)   - 
Stock-based compensation expense      1,994    (1,994)  (c)   - 
General and administrative      59,436    (59,436)  (c)   - 
   Selling, general and administrative        208,162   (c)   208,162 
Depreciation and amortization  Amortization and depreciation   108,505            108,505 
Interest and other income (expense), net      (31,523)   31,523   (c)   - 
   Interest expense        34,606   (c)   34,606 
   Other non-operating income, net        (3,083)  (c)   (3,083)
Income tax expense (benefit)  Provision for income taxes   (34,035)           (34,035)
Net loss attributable to non-controlling interest  Net loss attributable to noncontrolling interests   (27,967)           (27,967)

 

 

(c)Represents reclassification for conformity to the Company’s statement of operations presentation and financial statement line items.

 

Note 4 –Estimated Merger Consideration

 

The estimated merger consideration for the purpose of this unaudited pro forma condensed combined financial information is approximately $29.5 million based on the $6.64 per share closing price of the common stock of Chicken Soup for the Soul as of May 31, 2022. The actual merger consideration will change based on fluctuations in the share price of the Company’s common stock price and the number of common shares of Redbox outstanding on the closing date. The following table summarizes the preliminary estimate of the merger consideration to be transferred as a result of the combination (amounts in thousands):

 

Fair value of Class A common stock issued  $28,552 
Fair value of consideration paid for the Redbox RSUs   291 
Fair value of Redbox warrants converted into Company warrants   618 
Estimated Merger Consideration  $29,461 

 

 

 

 

The final merger consideration could significantly differ from the amounts presented in the unaudited pro forma condensed combined financial information due to movements in the Company’s common stock price up to the closing date of the combination. A sensitivity analysis related to the fluctuation in the Company’s common stock price was performed to assess the impact of a hypothetical change of 10% on the Company’s share closing price on the estimated purchase consideration and goodwill as of the closing date.

 

The following table shows the estimated purchase consideration and goodwill resulting from a change in the Company’s share price (amounts in thousands except share price):

 

       Estimated     
       Purchase   Estimated 
Change in Share Price  Share Price   Consideration   Goodwill 
Increase of 10%  $7.30   $32,407   $105,539 
Decrease of 10%  $5.98   $26,514   $99,523 

 

Note 5 – Allocation of Estimated Merger Consideration

 

Under the acquisition method of accounting, the identifiable assets acquired and liabilities assumed of Redbox will be recognized and measured at fair value as of the closing date of the combination and added to those of Chicken Soup for the Soul Entertainment. The determination of fair value used in the transaction-related adjustments presented herein are preliminary and based on management estimates of the fair value and useful lives of the assets acquired and liabilities assumed and have been prepared to illustrate the estimated effect of the Mergers. The costs of finite-lived intangible assets are amortized through expense over their estimated lives. The final allocation of the merger consideration, upon the completion of the Mergers, will be based on Redbox’s assets acquired and liabilities assumed as of the acquisition date, and will depend on a number of factors that cannot be predicted with certainty at this time. Therefore, the actual allocations will differ from the transaction accounting adjustments presented herein. The allocation is dependent upon certain valuation and other studies that have not yet been completed. Accordingly, the pro forma allocation of the merger consideration will be subject to further adjustments as additional information becomes available and as additional analyses and final valuations are completed. There can be no assurances that these additional analyses and final valuations will not result in significant changes to the estimates of fair value set forth below.

 

The following table sets forth a preliminary allocation of the estimated merger consideration to the identifiable tangible and intangible assets acquired and liabilities assumed of Redbox based on Redbox’s unaudited consolidated balance sheet as of March 31, 2022, with the excess recorded to goodwill (amounts in thousands):

 

Total assets   $ 107,642   
Total liabilities     406,412  
Net acquired tangible assets     (298,770 )
Identifiable intangibles assets     225,700  
Goodwill     102,531  
Allocation of the Estimated Merger Consideration   $ 29,461  

 

 

 

  

Note 6 – Pro Forma Adjustments

 

Unaudited Pro Forma Condensed Combined Balance Sheet Adjustments (amounts in thousands except share and per share data)

 

  a. To record estimated transaction cost, including adjusting accrued liabilities, as of March 31, 2022.

 

   Chicken Soup for the Soul
Entertainment, Inc.
   Redbox Entertainment,
Inc.
   Total 
Total estimated transaction costs  $17,500   $25,669   $43,169 
Less costs included in accrued expenses   34    3,100    3,134 
Less costs paid through March 31, 2022   -    641    641 
Pro forma net adjustment  $17,466   $21,928   $39,394 

 

b.To record purchase accounting adjustments for acquired assets as follows:

 

     Property and equipment   Intangible assets 
  Estimated fair value  $36,743   $225,700 
  Historical carrying value   (36,743)   (106,349)
  Pro forma net adjustment  $-   $119,351 

 

c.To record goodwill as a result of the merger and eliminate Redbox's historical goodwill:

 

  Estimated fair value  $102,531      
  Historical carrying value   (147,523)     
  Pro forma net adjustment  $(44,992)     

 

  d. To record the assumed Redbox debt at its estimated fair value after the conversion of $27.9 million of Redbox's B-2 Debt into 4,035,943 Redbox Class A common shares as follows:

 

  Estimated fair value  $317,089       
  B-2 debt conversion to shares   (27,860)     
  Estimated fair value after B-2 debt conversion  $289,229      
  Historical carrying value   (342,910)     
  Pro forma net adjustment  $(53,681)     

 

e.To record purchase accounting adjustments for the Redbox liability classified warrants that were exchanged for Chicken Soup for the Soul liability classified warrants:

 

  Estimated fair value  $618      
  Historical carrying value   (4,056)     
  Pro forma net adjustment  $(3,438)     

 

f.To record consideration paid, reduce the deficit for accrued transaction cost recognized in the pro forma balance sheet, recognize the B-2 debt conversion and eliminate historical carrying values for Redbox Entertainment Inc. equity accounts as follows:

 

    Class A common stock     Class B common stock     Additional        
    Shares     Amount     Shares     Amount     paid-in capital     Deficit  
Consideration transferred     4,578,633     $ -             $ -     $ 29,461     $ -  
Estimated transaction cost                                             (39,394 )
Post combination compensation expense                                     1,560       (1,560 )
Historical carrying value     -       (1 )             (3 )     (302,958 )     334,398  
Pro forma net adjustment     4,578,633     $ (1     -     $ (3 )   $ (271,937 )   $ 293,444  

 

g.To record the elimination for the Redbox noncontrolling interest in Redwood Intermediate LLC as shareholders received Class A Common Stock of Chicken Soup for the Soul Entertainment.

 

  h. To reclassify Chicken Soup for the Soul Entertainment's plant, property and equipment from Other Assets, net into a distinct financial statement line item given the materiality of the acquired plant, property and equipment and the combined balances to the total net assets of the Company.

 

i.To recognize the 916,883 equity classified warrants that will be issued to HPS in conjunction with the amended financing agreement to be consummated at the closing of the transaction.

 

  Number of penny warrants issued   916,883      
  Intrinsic value per warrant  $6.64      
  Pro forma net adjustment  $6,088      

 

 

 

 

Unaudited Pro Forma Condensed Combined Statements of Operations Adjustments (amounts in thousands except share and per share data)

 

j.To adjust amortization expense based on estimated fair value of  intangible assets and useful lives:

 

   Three Months Ended
March 31, 2022
   Year Ended
December 31, 2021
 
Estimated depreciation and amortization  $4,488   $17,953 
Historical depreciation and amortization   (17,850)   (71,400)
Pro forma net adjustment  $(13,362)  $(53,447)

 

k.To adjust interest expense based upon the assumed debt obligations in connection with the Mergers:

 

   Three Months Ended
March 31, 2022
   Year Ended
December 31, 2021
 
Accretion of the debt discount pertaining to the penny warrants  $(304)  $(1,218)
Accretion of the debt discount on the fair value of the assumed debt   (1,291)   (5,164)
Pro forma financing transaction net adjustment   (1,595)   (6,382)
Interest expense savings from B-2 debt conversion   630    2,230 
Total pro forma net adjustment  $(965)  $(4,152)

 

l.To eliminate Redbox non-controlling interest in connection with the Mergers.

 

m.The pro forma basic and diluted weighted average share outstanding are a combination of the historic weighted average shares of Chicken Soup for the Soul Entertainment and the issuance of share in connection with the Mergers:

 

   Three Months Ended
March 31, 2022
   Year Ended
December 31, 2021
 
Historical weighted average shares outstanding   15,331,743    15,018,421 
Issuance of shares to Redbox   4,299,927    4,299,927 
Issuance of shares in exchange for Redbox RSUs   278,706    278,706 
Pro forma weighted average shares outstanding   19,910,376    19,597,054 

 

n.To record the incremental management fee expense based upon historical non-traditional Redbox revenues that is separate from the Merger:

 

   Three Months Ended
March 31, 2022
   Year Ended
December 31, 2021
 
Redbox revenue excluding traditional business revenue  $14,879   $40,331 
Incremental management fee   10%   10%
Pro forma net adjustment  $1,488   $4,033 

 

o.To eliminate historical cost incurred for payroll and employee benefits of Redbox's workforce that was subject to the 2022 Reduction in Workforce restructuring plan and separate from the Mergers:

 

   Three Months Ended
March 31, 2022
   Year Ended
December 31, 2021
 
Reduction in workforce cost  $(2,561)  $(10,949)

 

p.Represents adjustment to eliminate historical nonrecurring Sonar Entertainment costs included on the financial statements of the company not directly attributable to the transaction including professional, legal and other overhead expenses.

 

q.Represents adjustment to record valued Sonar acquisition related Intangible Asset amortization over the useful life of the intangible assets for the period presented on a straight-line basis.

 

r.Represents adjustment to record additional management and license fees as a result of the Sonar acquisition to be owed to affiliated company based on revenues earned under existing management & licensing agreements.

 

s.Represents adjustment to eliminate interest expense related to Sonar Entertainment debt facilities, as the debt was not assumed as part of the business combination and adjustment to record interest expense on the revolving loan agreement entered by the Company directly related to the acquisition of Sonar Entertainment.

 

t.Represents adjustment to eliminate Sonar Entertainment non-operating income not applicable to the transaction and ongoing business.