UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q/A

~~(Amendment No. 1)~~

(Mark One)

x
☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, ~~2022~~2023

¨
☐	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, CTCT	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 ~~Common Stock Purchase Warrant~~	CSSE ~~CSSEL~~	The Nasdaq Stock Market LLC
Common Stock Purchase Warrant	CSSEL	The Nasdaq Stock Market LLC
9.75% Series A Cumulative Redeemable Perpetual Preferred Stock	CSSEP	The Nasdaq Stock Market LLC
9.50% Notes Due 2025	CSSEN	The Nasdaq Stock Market LLC

9.75% Series A Cumulative Redeemable Perpetual Preferred Stock

Securities registered pursuant to Section 12(g) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
~~Class W Warrants~~	~~CSSEW~~	~~OTC Markets~~
Class Z Warrants	CSSEZ	OTC Markets

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 No x☐

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 No x☐

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☒x	Smaller reporting company x☒
	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.~~ Act. Yes ☐¨ No x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨☐ No x☒

The number of shares of Common Stock outstanding as of ~~November 11, 2022~~December 20, 2023 totaled ~~20,809,845~~ 32,215,813 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		~~13,115,339~~ 24,561,307
Class B Common Stock, $.0001 par value per share*		7,654,506

Class A Common Stock

Class B Common Stock

*Each share convertible into one share of Class A Common Stock at the direction of the holder at any time.

EXPLANATORY NOTE

~~EXPLANATORY NOTE~~

~~The purpose of this~~This Amendment No. 1 ~~(this “Amendment~~”on Form 10-Q/A (the “Amendment”) ~~to our~~amends the Quarterly Report on Form 10-Q of Chicken Soup for the Soul Entertainment, Inc. (the “Company”) for the period ended September 30, ~~2022 (the “Form 10-Q”), as~~2023, originally filed with the Securities and Exchange Commission ~~(the “SEC~~”(“SEC”) on ~~November 14, 2022,~~December 22, 2023 (the “Original Filing”). This Amendment is being filed solely to ~~correct a numeric typographical error~~amend the written form of the certifications filed as Exhibits 31.1 and 31.2 to the Original Filing pursuant to Section 302 of the Sarbanes-Oxley Act of 2022. Specifically, the Company is refiling these certifications solely to modify the wording of the introductory language of certification #4 to include “…and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f))…”, which language was inadvertently omitted from the Company’s certifications in the table entitled “Unaudited Pro Forma Financial Information” as it pertains to the Merger with Redbox Entertainment Inc. in Note 4 to the financial statements contained therein. Specifically, the line item “Net Loss” in the table contained in the previously filed 10-Q read “$(15,492,821)” for the Three months ended September 30, 2022. The correct number is “$(57,047,000).” This typographical error does not affect any other financial or other information in the 10-Q.

~~This Amendment makes~~Original Filing. There were no ~~other~~ changes to the ~~Form 10-Q as filed with the SEC on November 14, 2022~~reported results and ~~no attempt has been made in this Amendment to modify or update the other~~ disclosures ~~presented~~ in the ~~Form 10-Q.~~ Original Filing.

This Amendment does not reflect subsequent events occurring after the original filing of the Form 10-Q (i.e., those events occurring after November 14, 2022) or modify or update in any way those disclosures that may be affected by subsequent events. Accordingly, this Amendment should be read in conjunction with the ~~Form 10-Q as filed~~Original Filing and the Company’s other filings made with the SEC ~~on November 14, 2022.~~

~~Financial Statements~~

~~Chicken Soup for~~subsequent to the ~~Soul Entertainment, Inc.~~

~~Condensed Consolidated Balance Sheets~~

September 30,

December 31,

2022

2021

(unaudited)

ASSETS




Cash, cash equivalents and restricted cash

$
36,303,799

$
44,286,105
Accounts receivable, net of allowance for doubtful accounts of $974,426 and $786,830, respectively

96,089,197

60,213,807
Prepaid expenses and other current assets

19,621,665

1,904,273
Operating lease right-of-use assets

17,317,175

—
Content assets, net

142,538,634

63,645,396
Intangible assets, net

292,932,777

18,035,091
Indefinite lived intangible assets

12,163,943

12,163,943
Goodwill

277,083,097

39,986,530
Other assets, net

23,348,656

5,190,954
Total assets

$
917,398,943

$
245,426,099

LIABILITIES AND EQUITY




Accounts payable

$
41,876,561

$
12,963,902
Accrued expenses

88,021,429

23,185,368
Due to affiliated companies

2,589,867

489,959
Programming obligations

55,159,246

1,641,250
Film library acquisition obligations

40,739,418

24,673,866
Accrued participation costs

25,030,611

12,323,329
Debt, net

461,287,515

55,275,628
Contingent consideration

7,556,856

9,764,256
Put option obligation

11,400,000

11,400,000
Operating lease liabilities

19,064,596

—
Other liabilities

39,374,480

2,109,388
Total liabilities

792,100,579

153,826,946

Commitments and contingencies (Note 15)





Stockholders' Equity:




Series A cumulative redeemable perpetual preferred stock, $.0001 par value, liquidation preference of $25.00 per share, 4,300,000 shares authorized; 4,073,491 and 3,698,318 shares issued and outstanding, respectively; redemption value of $101,837,275 and $92,457,950, respectively

407

370
Class A common stock, $.0001 par value, 140,000,000 shares authorized; 15,550,276 and 8,964,330 shares issued, 13,195,738 and 8,019,828 shares outstanding, respectively

1,555

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

343,374,588

240,609,345
Deficit

(191,432,641)

(136,462,244)
Accumulated other comprehensive income

36,957

571
Class A common stock held in treasury, at cost (2,354,538 and 944,502 shares, respectively)

(27,158,429)

(13,202,407)
Total stockholders’ equity

124,823,203

90,947,300
Noncontrolling interests

475,161

651,853
Total equity

125,298,364

91,599,153
Total liabilities and equity

$
917,398,943

$
245,426,099

~~See accompanying notes to unaudited condensed consolidated financial statements~~.

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Condensed Consolidated Statements of Operations~~

~~(unaudited)~~

Three Months Ended September 30,

Nine Months Ended September 30,


2022

2021

2022

2021
Net revenues

$
72,392,263

$
29,096,855

$
139,235,407

$
74,428,631
Costs and expenses

Operating

60,155,906

22,856,374

114,327,838

54,533,027
Selling, general and administrative

27,632,865

14,837,193

55,795,064

34,500,620
Amortization and depreciation

6,349,026

1,538,650

9,677,727

4,114,355
Management and license fees

4,774,758

2,909,686

11,459,073

7,442,863
Merger and transaction costs

15,476,452

201,106

17,503,791

736,860
Total costs and expenses

114,389,007

42,343,009

208,763,493

101,327,725
Operating loss

(41,996,744)

(13,246,154)

(69,528,086)

(26,899,094)
Interest expense

7,658,665

1,304,952

10,991,894

3,533,940
Other non-operating income, net

(4,551,004)

(101,898)

(5,032,201)

(247,037)
Loss before income taxes and preferred dividends

(45,104,405)

(14,449,208)

(75,487,779)

(30,185,997)
Income tax (benefit) provision

(27,320,839)

30,000

(27,286,839)

59,000
Net loss before noncontrolling interests and preferred dividends

(17,783,566)

(14,479,208)

(48,200,940)

(30,244,997)
Net (loss) income attributable to noncontrolling interests

(167,289)

9,085

(348,024)

9,085
Net loss attributable to Chicken Soup for the Soul Entertainment, Inc.

(17,616,277)

(14,488,293)

(47,852,916)

(30,254,082)
Less: preferred dividends

2,443,970

2,253,385

7,117,481

6,760,155
Net loss available to common stockholders

$
(20,060,247)

$
(16,741,678)

$
(54,970,397)

$
(37,014,237)

Net loss per common share:








Basic and diluted

$
(1.13)

$
(1.04)

$
(3.43)

$
(2.53)
Weighted-average common shares outstanding:

Basic and diluted

17,802,522

16,145,808

16,040,097

14,622,787

~~See accompanying notes to unaudited condensed consolidated financial statements~~.

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Condensed Consolidated Statements of Comprehensive Loss~~

~~(unaudited)~~

Three Months Ended September 30,

Nine Months Ended September 30,


2022

2021

2022

2021
Net loss

$
(17,783,566)

$
(14,479,208)

$
(48,200,940)

$
(30,244,997)
Other comprehensive income (loss):

Foreign currency translation adjustments

90,212

—

63,600

—
Comprehensive loss attributable to noncontrolling interests

(41,941)

—

(27,214)

—
Comprehensive loss

$
(17,735,295)

$
(14,479,208)

$
(48,164,554)

$
(30,244,997)

~~See accompanying notes to unaudited condensed consolidated financial statements.~~

~~Chicken Soup for the Soul Entertainment, Inc~~

~~Condensed Consolidated Statements of Stockholders’ Equity~~

~~(unaudited)~~

Preferred Stock

Common Stock

Accumulated

Class A

Class B

Additional

Other

Par

Par

Par

Paid-In

Treasury

Comprehensive

Noncontrolling


Shares

Value

Shares

Value

Shares

Value

Capital

Deficit

Stock

Income (Loss)

Interests


Total
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

933,047

933,047
Share based compensation - common stock

63,750

63,750
Issuance of preferred stock, net

52,060

5

1,288,734

1,288,739
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 loss 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

(2,282,069)

(2,282,069)
Net loss

(11,844,891)

(11,844,891)
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
Share based compensation - stock options

894,108

894,108
Share based compensation - common stock

63,750

63,750
Issuance of preferred stock, net

112,770

11

2,727,469

2,727,480
Issuance of common stock

155,871

16

1,120,403

1,120,419
Common stock issued under employee stock purchase plan

12,133

1

89,825

89,826
Shares issued to directors

16,998

2

(2)

—
Purchase of treasury stock

(5,371,920)

(5,371,920)
Net loss attributable to noncontrolling interest

(142,350)

(142,350)
Other comprehensive loss, net

(25,008)

(25,008)
Comprehensive loss attributable to noncontrolling interests

13,712

(13,712)

—
Dividends on preferred stock

(2,391,442)

(2,391,442)
Net loss

(18,391,748)

(18,391,748)
Balance, June 30, 2022

3,943,148

394

9,608,332

964

7,654,506

766

$
250,874,126

(171,372,394)

(27,158,429)

(11,314)

600,509

52,934,622
Share based compensation - stock options

798,600

798,600
Share based compensation- common stock

63,750

63,750
Share based compensation - Redbox

2,232,182

2,232,182
Issuance of preferred stock, net

130,343

13

3,100,463

3,100,476
Issuance of common stock, net

219,095

22

2,255,748

2,255,770
Stock options exercised

40,000

4

301,700

301,704
Warrant issued and exercised - HPS

1,011,530

98

14,919,971

14,920,069
Stock issued under ESPP

9,124

1

67,548

67,549
Redbox business combination

4,662,195

466

68,760,500

68,760,966
Dividends on preferred stock

(2,443,970)

(2,443,970)
Net loss attributable to noncontrolling interest

(167,289)

(167,289)
Other comprehensive loss, net

90,212

90,212
Comprehensive loss attributable to noncontrolling interests

(41,941)

41,941

—
Net loss

(17,616,277)

(17,616,277)
Balance, September 30, 2022

4,073,491

$
407

15,550,276

$
1,555

7,654,506

$
766

$
343,374,588

$
(191,432,641)

$
(27,158,429)

$
36,957

$
475,161

$
125,298,364

~~See accompanying notes to unaudited condensed consolidated financial statements~~.

Preferred Stock

Common Stock

Subsidiary

Class A

Class B

Additional

convertible

Par

Par

Par

Paid-In

Treasury

Preferred

Noncontrolling


Shares

Value

Shares

Value

Shares

Value

Capital

Deficit

Stock

Stock

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
Share based compensation - stock options

200,594

200,594
Share based compensation - common stock

31,250

31,250
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)

—
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)

—

—

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
Dividends on preferred stock

(2,253,385)

(2,253,385)
Net loss

(8,825,793)

(8,825,793)
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
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)

—
Issuance of common stock

1,875,000

188

70,499,812

70,500,000
Dividends preferred stock

(2,253,385)

(2,253,385)
Acquisition subsidiary noncontrolling interest

(6,000,000)

(6,000,000)
Net loss 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

~~See accompanying notes to unaudited condensed consolidated financial statements~~.

~~Chicken Soup for the Soul Entertainment, Inc~~

~~Condensed Consolidated Statements of Cash Flows~~

~~(unaudited)~~

Nine Months Ended September 30,


2022

2021
Cash flows from Operating Activities:




Net loss

$
(48,200,940)

$
(30,244,997)
Adjustments to reconcile net loss to net cash used in operating activities:


Share-based compensation

5,049,187

3,937,919
Content asset amortization

30,794,640

28,556,706
Amortization of deferred financing costs

710,885

354,048
Amortization and depreciation of intangibles, property and equipment

11,904,185

5,264,353
Bad debt and video return expense

1,962,407

2,156,308
Loss on debt extinguishment

311,718

—
Deferred income taxes

(27,393,494)

—
Changes in operating assets and liabilities:

Trade accounts receivable

(16,531,079)

(7,372,707)
Prepaid expenses and other assets

(7,277,542)

(653,453)
Content assets

(83,647,302)

(52,826,947)
Accounts payable, accrued expenses and other payables

(6,876,274)

2,542,629
Film library acquisition and programming obligations

69,583,548

13,079,601
Accrued participation costs

17,470,589

10,328,843
Other liabilities

943,273

1,211,058
Net cash used in operating activities

(51,196,199)

(23,666,639)
Cash flows from Investing Activities:




Expenditures for property and equipment

(3,485,496)

(1,083,738)
Business combination, net of cash acquired

6,249,076

(19,416,449)
Increase in due from affiliated companies

—

6,239,035
Net cash provided by investing activities

2,763,580

(14,261,152)
Cash flows from Financing Activities:




Repurchase of common stock

(13,956,022)

—
Payment of contingent consideration

(6,970,707)

(8,085,051)
Acquisition of noncontrolling interests

(750,000)

(6,000,000)
Payments of revolving loan

(26,121,191)

(3,187,232)
Payments on capital leases

(162,925)

—
Proceeds from 9.50% notes due 2025, net

11,094,946

—
Payments on film acquisition advance

(4,767,238)

(2,417,602)
Proceeds from issuance of Class A common stock

3,533,563

95,310,813
Proceeds from issuance of preferred stock

7,116,695

—
Proceeds from revolving loan

55,679,945

18,272,931
Proceeds from film acquisition advance

20,330,867

Proceeds from exercise of stock options and warrants

301,704

2,684,356
Increase in due to affiliated companies

2,099,908

—
Dividends paid to preferred stockholders

(7,042,832)

(6,435,195)
Net cash provided by financing activities

40,386,713

90,143,020
Effect of foreign exchanges on cash, cash equivalents and restricted cash

63,600

—
Net (decrease) increase in cash, cash equivalents and restricted cash

(7,982,306)

52,215,229
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

$
36,303,799

$
66,947,955
Supplemental data:




Cash paid for interest

$
4,120,005

$
3,601,199
Non-cash investing activities:

Property and equipment in accounts payable and accrued expenses

$
552,231

$
163,606
Non-cash financing activities:




Class A common stock and additional consideration for acquisition of noncontrolling interest

$
2,228,680

$
—
Class A common stock and assumption of warrants for Redbox Merger

$
70,005,148

$
—
Warrant issued in conjunction with HPS credit facility

$
14,920,068

$
—
Preferred stock issued for Crackle Plus acquisition

$
—

$
40,000,000

~~See accompanying notes to unaudited condensed consolidated financial~~ ~~statements~~.

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~Note 1 – Description~~filing of the ~~Business~~

~~Chicken Soup for~~Original Filing on December 22, 2023. This Amendment is not intended to, nor does it, reflect events occurring after the ~~Soul Entertainment, Inc. is a Delaware corporation formed on May 4, 2016, that provides premium content to value-conscious consumers. The Company is one~~filing of the largest advertising-supported video-on-demand (AVOD) companies in the U.S., with three flagship AVOD streaming services: Redbox, Crackle and Chicken Soup for the Soul. In addition, the company operates Redbox Free Live TV, a free ad-supported streaming television service (FAST), with over 150 channels as well as a transaction video on demand (TVOD) service. To provide original and exclusive content to its viewers, the company creates, acquires and distributes films and TV series through its Screen Media and Chicken Soup for the Soul TV Group subsidiaries. Chicken Soup for the Soul Entertainment is a subsidiary of Chicken Soup for the Soul, LLC, which publishes the famous books series and produces super-premium pet food under the Chicken Soup for the Soul (CSS) brand name. References to “CSSE,” the “Company,” “we,” “us” and “our” refer to Chicken Soup for the Soul Entertainment, Inc. and its consolidated subsidiaries, unless the context otherwise requires.

The acquisition of Redbox in August 2022 added another established brand and leading home entertainment provider to the Chicken Soup for the Soul Entertainment portfolio of companies. For some 20 years, Redbox has focused on providing U.S. customers with the best value in entertainment and the most choice in how they consume it, through physical media and/or digital services. Through its physical media business, consumers can rent or purchase new-release DVDs and Blu-ray Discs^TM from its nationwide network of approximately 34,000 self-service kiosks. In the recent past, Redbox transformed from a pure-play DVD rental company to a multi-faceted entertainment company, providing additional value and choice to consumers through multiple digital products across a variety of content windows. The Redbox digital business includes Redbox On Demand, a TVOD service offering digital rental or purchase of new release and catalog movies; Redbox Free On Demand, an AVOD service providing free movies and TV shows on demand; and Redbox Free Live TV, an FLTV service giving access to over 150 linear channels. Redbox also generates service revenue by providing installation, merchandising and break-fix services to other kiosk businesses, and by selling third-party display advertising via its mobile app, website, and e-mails, as well as display and video advertising at the kiosk.

The Company is managed by the CEO Mr. William J. Rouhana, Jr., and has historically operated and reported as one reportable segment, the production and distribution of video content. In connection with the acquisition of Redbox, the Company is reassessing its reportable segments. The Company currently operates in the United States and India and derives its revenue primarily in the United States. The Company distributes content in over 56 countries and territories worldwide.

~~Financial Condition and Liquidity~~

~~As of September 30, 2022, the Company has a deficit of $191.4 million and for the three and nine months ended September 30, 2022, the Company had a net loss attributable to common stockholders of~~ ~~$20.0~~ ~~million and $55.0 million, respectively.~~

The Company believes that with the cash on hand, together with equity and debt offerings, and film and asset-based lending financings, if any are necessary or opportunistically available, will be sufficient 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 next twelve months and the foreseeable future. The Company monitors cash flow liquidity, availability, capital base, operational spending and leverage ratios to ensure the Company maintains its 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, 2021 filed with the Securities and Exchange Commission (the “SEC”) on March 31, 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.

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

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, 2021. Interim results are not necessarily 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, 2021, except for the adoption of ASU 2016-02, Leases (Topic 842) as further described in Note 3 and new policies added in connection with the acquisition of Redbox as described below.

~~Reclassifications~~

~~Certain amounts have been reclassified to conform to the current periods presentation.~~

~~Cash, Cash Equivalents and Restricted Cash~~

~~Cash and cash equivalents include restricted cash of $4.1 million at September 30, 2022 and $1.6 million at December 31, 2021. See Note 11 for additional information.~~

~~Promotional Codes and Gift Cards~~

Redbox offers its consumers the option to purchase stored value products in the form of bulk promotional codes and electronic gift cards. There are no expiration dates on these products and the Company does not charge service fees that cause a decrement to customer balances in the case of gift cards. Cash receipts from the sale of promotional codes and gift cards are recorded as deferred revenue in Accrued expenses and recognized as revenue upon redemption. Additionally, the Company recognizes revenue from non-redeemed or partially redeemed promotional codes and gift cards in proportion to the historical redemption patterns, referred to as “breakage.” Estimated breakage revenue is recognized over time in proportion to actual promotional code and gift card redemptions and is not material in any period presented.

As of September 30, 2022, $7.1 million was deferred related to purchased but unredeemed promotional codes and gift cards and are included in Accrued expenses in the accompanying Consolidated Balance Sheets.

~~Loyalty Program~~

Redbox Perks allows members to earn points based on transactional and non-transactional activities with Redbox. As customers accumulate points, the Company defers revenue based on its estimate of both the amount of consideration paid by Perks members to earn awards and the value of the eventual award it expects the members to redeem. The Company defers an appropriate amount of revenue in order to properly recognize revenue from Perks members in relation to the benefits of the program. The Company also estimates the quantity of points that will not be redeemed by Perks members (“breakage”). Breakage reduces the amount of revenue deferred from loyalty points over the period of, and in proportion to, the actual redemptions of loyalty points based on observed historical breakage and consumer rental patterns. As of September 30, 2022, $2.4 million of revenue was deferred related to Perks and is included in Accrued expenses in the accompanying Consolidated Balance Sheets.

~~Property and Equipment~~

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

Property and equipment are stated at cost, net of accumulated depreciation. Expenditures that extend the life, increase the capacity, or improve the efficiency of property and equipment are capitalized, while expenditures for repairs and maintenance are expensed as incurred. Depreciation is recognized using the straight-line method over the following approximate useful lives:


	~~Useful Life~~
~~Redbox kiosks and components~~		3 ~~- 5 years~~
~~Computers and software~~		2 ~~- 3 years~~
~~Leasehold improvements (shorter of life of asset or remaining lease term)~~		3 ~~- 6 years~~
~~Office furniture and equipment~~		5 ~~- 7 years~~
~~Vehicles~~		3 ~~- 4 years~~

~~The value of the Company’s property and equipment as of September 30, 2022 is included in Other assets, net on the Consolidated Balance Sheets and is as follows (in thousands):~~

September 30,

2022

Redbox kiosks and components

$
8,507,604

Computers and software

4,766,582

Leasehold improvements (shorter of life of asset or remaining lease term)

4,983,222

Office furniture and equipment

1,363,208

Vehicles

2,642,217

Property and equipment, at cost

22,262,833

Accumulated depreciation and amortization

(3,934,466)

Property and equipment, net

$
18,328,367

~~Internal-Use Software~~

The Company capitalizes costs incurred to develop or obtain internal-use software during the application development stage. Capitalization of software development costs occurs after the preliminary project stage is complete, management authorizes the project, and it is probable that the project will be completed, and the software will be used for the function intended. The Company expenses costs incurred for training, data conversion, and maintenance, as well as spending in the post-implementation stage. A subsequent addition, modification or upgrade to internal-use software is capitalized only to the extent that it enables the software to perform a task it previously could not perform. The internal-use software is included in computers and software under property and equipment in the Company’s Consolidated Balance Sheets. The Company amortizes internal-use software over its estimated useful life on a straight-line basis.

~~Assumed Redbox Warrant Liabilities~~

The Company classified its Redbox public and private placement warrants as a liability at their fair value. This liability is subject to remeasurement at each balance sheet date. With each such re-measurement, the warrant liability will be adjusted to fair value, with the change in fair value recognized in the Company’s Statements of Operations in Other non-operating income, net. The public warrants are valued at a market price based on a quoted price in an active market. As both the public and private warrants have mostly the same characteristics the quoted price is used to remeasure all of the warrants. See Note 16 for additional information.

~~Asset Retirement Obligations~~

The asset retirement obligation (“ARO”) represents the estimated amounts the Company is obligated to pay to return the space a kiosk occupies to its original condition upon removal of a kiosk. The Company utilizes current retirement costs to estimate the expected cash outflows for retirement obligations. The timing of kiosk removals cannot be reasonably determined. The Company’s $8.4 million of ARO liabilities are included in Other liabilities on the Consolidated Balance Sheets.

~~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.

~~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 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 October 2021, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU 2021-08”) 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which requires an acquirer in a business combination to recognize and measure contract assets and contract liabilities in accordance with Accounting Standards Codification Topic 606, Revenue from Contracts with Customers. The Company does not expect the adoption of the amendments to have a material impact on its consolidated financial statements.

In June 2022, the FASB issued ASU No. 2022-03, "Fair Value Measurements (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions," which clarifies and amends the guidance of measuring the fair value of equity securities subject to contractual restrictions that prohibit the sale of the equity securities. The guidance will be effective for fiscal years beginning after December 15, 2023 and interim periods within those fiscal years. We do not expect the adoption to have a material impact on our consolidated financial statements.

In September 2022, the Financial Accounting Standards Board issued ASU No. 2022-04, “Liabilities – Supplier Finance Programs” (Subtopic 405—50) giving guidance to enhance the transparency of supplier finance programs to allow financial statement users to understand the effect on working capital, liquidity, and cash flows. The new guidance requires

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

disclosure of key terms of the program, including a description of the payment terms, payment timing and assets pledged as security or other forms of guarantees provided to the finance provider or intermediary. Other requirements include the disclosure of the amount that remains unpaid as of the end of the reporting period, a description of where these obligations are presented in the balance sheet and a rollforward of the obligation during the annual period. The guidance is effective in the first quarter of 2023, except for the rollforward, which is effective in 2024. Early adoption is permitted. We do not expect the adoption to have a material impact on our consolidated financial statements.

~~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 Combinations~~

~~Merger with Redbox Entertainment Inc~~.

On August 11, 2022, the Company acquired all the outstanding equity interests of Redbox. Immediately prior to the merger closing, CSSE entered into a definitive financing arrangement with HPS Investment Partners, LLC (“HPS”), that amended Redbox’s existing credit facility and the Company issued a warrant to HPS to acquire 4.5% of CSSE on a fully diluted post-merger basis. See Note 11 and Note 16 for additional information.

On closing of the merger, based on the exchange rate of 0.087 for each outstanding Redbox Class A common share, each vested and unvested restricted stock units and the common units of Redbox’s Redwood Intermediate LLC subsidiary, the Company issued an aggregate of approximately 4.7 million shares of Class A common stock and assumed the outstanding warrants of Redbox. Included in the Class A common stock were 199,231 shares issued in connection with the acceleration and settlement of outstanding Redbox’s restricted stock units, or RSUs. The preliminary fair value of the Redbox RSUs was $2.9 million of which $0.7 million was associated with services rendered prior to the acquisition and the remaining $2.2 million was expensed upon the acceleration of vesting immediately following the completion of the acquisition. The results of operations and financial position of Redbox are included in the Company’s consolidated financial statements from the date of acquisition. The Company’s transaction costs of $17.5 million were expensed as incurred in the merger and transaction costs on the Consolidated Statement of Operations.

The transaction was accounted for as a business combination. The purchase price consideration is determined with reference to the value of equity that the Company issued to the Redbox shareholders. The preliminary purchase price was calculated as follows (in thousands):

Class A common stock
$
65,828,719

Class A common stock issued upon vesting of Redbox RSUs

703,244

Class A common stock warrants issued to Redbox warrant holders

3,473,185

Total merger consideration
$
70,005,148

The acquisition of Redbox has been accounted for using the acquisition method of accounting, which requires that assets acquired, and liabilities assumed be recognized at their fair values as of the acquisition date. The following table summarizes the preliminary allocation of the purchase price to the assets acquired and liabilities assumed as of the acquisition date and subject to change up to one year after the date of acquisition and could result in changes to the amounts recorded below:

Assets acquired:

Cash, cash equivalents and restricted cash

$
12,921,550
Accounts receivable

16,650,034
Content library

21,345,576
Prepaid expenses and other assets

11,494,570
Property and equipment

15,504,940
Right-of-use assets

7,183,735
Intangible assets⁽¹⁾

279,600,000
Goodwill

230,908,179

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

Total assets acquired

595,608,584

Liabilities assumed:

Debt

359,854,921
Accounts payable and accrued expenses

95,411,196
Operating lease liabilities

7,183,736
Financing lease liabilities

2,241,304
Other liabilities

60,912,279
Total liabilities assumed

525,603,436

Net assets acquired

$
70,005,148

~~(1)~~

~~The weighted-average useful life of intangible assets acquired is approximately 14 years.~~

The above allocation of the purchase price is based upon certain preliminary valuations and other analyses that have not been completed as of the date of this filing. Any changes in the estimated fair values of the net assets recorded for this business combination upon the finalization of more detailed analyses of the facts and circumstances that existed at the date of the transaction will change the allocation of the purchase price. As such, the purchase price allocations for this transaction are preliminary estimates, which are subject to change within the measurement period.

The identifiable intangible assets included customer relationships, technology and trade names and are being amortized on a straight-line basis ranging from 3 years to 15 years. The valuation methods require several judgments and assumptions to determine the fair value of intangible assets, including growth rates, discount rates, customer attrition rates, expected levels of cash flows, and tax rate. Key assumptions used included revenue projections for fiscal 2022 through 2037, a tax rate of 25%, a discount rate of 11% - 12%, and a royalty rate of 2%. The technology intangible asset was valued using the estimated replacement cost method. Goodwill is attributable to the workforce of Redbox as well as expected future growth into new and existing markets and $7.9 million is deductible for income tax purposes.

~~For the three and nine months ended September 30, 2022 Redbox contributed $31.6 million of revenue and $9.5 million of net loss to the Company’s consolidated operating results.~~

~~Unaudited Pro Forma Financial Information~~

The following table reflects the pro forma operating results for the Company which gives effect to the acquisition of Redbox as if it had occurred on January 1, 2021. The pro forma results are based on assumptions that the Company believes are reasonable under the circumstances. The pro forma results are not necessarily indicative of future results. The pro forma financial information includes the historical results of the Company and Redbox adjusted for certain items, which are described below,Original Filing, and does not ~~include~~modify or update the ~~effects of~~disclosures therein in any ~~synergies or cost reduction initiatives related to the acquisition.~~

Three months ended September 30,

Nine months ended September 30,

2022

2021

2022

2021

(unaudited)
Net revenue

$
99,561,227

$
99,349,000

$
295,625,227

$
290,801,000

Net loss

$
(57,047,000)

$
(36,156,310)

$
(167,863,000)

$
(95,323,179)

Pro forma net losses for the three and nine months ended September 30, 2022 and 2021 reflect adjustments primarily related to acquisition costs, interest expense, the amortization of intangible assets and stock-based compensation expense. The unaudited pro forma financial information is not necessarily indicative of what the Company’s consolidated results would have been if the acquisition had been completed at the beginning of the respective periods.

~~1091 Pictures Acquisition~~

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

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 moreway other 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.~~

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

4,695,000
Other assets

49,348
Intangibles

2,810,000
Goodwill

6,188,387
Total assets acquired

18,419,868
Accounts payable and accrued expenses

129,244
Revenue share payable

1,623,177
Accrued third party share

3,999,544
Other liabilities

711,677
Total liabilities assumed

6,463,642
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

The $2,810,000 of acquired intangibles represents the estimated fair value of the quality control certification process, trademarks, technology and noncompete agreements. These definite lived intangible assets are being amortized on a straight-line basis over their estimated useful life of 24 ~~to 36 months.~~

~~Acquisition of Sonar Assets~~

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~~reflect the ~~performance of the acquired assets (See Note 15 – Acquisition of Sonar Assets).~~changes described above.

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

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

Item 6. 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”).Exhibits:

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.

~~The 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

The amount related to the acquired intangible asset represents 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 Accounts 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.

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~Financial Impact of Acquisitions~~

~~The following tables illustrate the stand-alone financial performance attributable to acquisitions included in the Company’s condensed consolidated statement of operations:~~

Three Months Ended September 30,

2022

Redbox

Sonar

Other

Total
Net revenue

$
31,585,586

$
11,764,766

$
8,464,883

$
51,815,235
Net income (loss)

$
(9,542,257)

$
6,271,509

$
685,381

$
(2,585,367)

Nine Months Ended September 30,

2022

Redbox

Sonar

Other

Total
Net revenue

$
31,585,586

$
25,831,967

$
21,167,973

$
78,585,526
Net income (loss)

$
(9,542,257)

$
13,131,657

$
453,211

$
4,042,611

~~Note 5 – Revenue Recognition~~

~~The following table disaggregates our revenue by source:~~

Three Months Ended September 30,

% of

% of


2022

revenue

2021

revenue

Revenue:









VOD and streaming

$
31,417,733

44
%
$
16,907,012

58
%
Retail

24,830,730

34
%

—

0
%
Licensing and other

16,143,800

22
%

12,189,843

42
%
Net revenue

$
72,392,263

100
%
$
29,096,855

100
%

Nine Months Ended September 30,

% of

% of


2022

revenue

2021

revenue

Revenue:









VOD and streaming

$
82,275,461

59
%
$
45,884,136

62
%
Retail

24,830,730

18
%

—

0
%
Licensing and other

32,129,216

23
%

28,544,495

38
%
Net revenue

$
139,235,407

100
%
$
74,428,631

100
%

~~VOD and streaming~~

VOD and streaming revenue included in this revenue source is generated as the Company exhibits content through the Crackle Plus and Redbox streaming services including AVOD, FAST and TVOD platforms available via connected TV’s, smartphones, tablets, gaming consoles and the web through our owned and operated platforms, as well as third-party platforms. The Company generates streaming revenues for our networks in three primary ways, selling advertisers video ad inventory on our AVOD and FAST streaming services, selling advertisers the ability to present content to our viewers,

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

often with fewer commercials, and selling advertisers product and content integrations and sponsorships related to our original productions, as well as revenues from our direct-to-consumer TVOD platform. In addition, this revenue source includes third-party streaming platform license revenues, including TVOD, AVOD, FAST and SVOD related revenues.

~~Retail~~

Revenue from Redbox movie rentals is recognized for the period that the movie is rented and is recorded net of promotional discounts offered to the Company’s consumers, uncollected amounts and refunds that it grants to its customers. The sale of previously rented movies out of our kiosks is recognized at the time of sale. On rental transactions for which the related movie has not yet been returned to the kiosk at month-end, revenue is recognized with a corresponding receivable recorded in the balance sheet, net of a reserve for potentially uncollectable amounts that is considered a reduction from gross revenue as collectability is not reasonably assured.

~~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 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 and nine months ended September 30, 2022, total licensing revenues, including VOD and streaming, were $30,229,285 and $69,653,316, respectively.~~

~~For the three and nine months ended September 30, 2021, total licensing revenues, including VOD and streaming, were $16,288,229 and $41,282,120, respectively.~~

~~Contract balances include the following:~~

September 30,

December 31,

2022

2021
Accounts receivable, net

$
42,508,259

$
25,818,447
Contract assets (included in accounts receivable)

53,580,938

34,395,360
Total accounts receivable, net

$
96,089,197

$
60,213,807

Deferred revenue (included in accrued expenses)

$
11,680,118

$
1,536,687

~~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 5,000,000 common stock equivalents, inclusive of an additional 2,500,000 shares authorized by the shareholders of the Company on June 30, 2022, 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.~~

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

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, 2022 and 2021, the Company recognized $798,600 and $1,016,981, respectively, and for the nine months ended September 30, 2022 and 2021, the Company recognized $2,625,756 and $1,418,169, 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, 2022 is as follows:~~

Weighted

Weighted

Average

Average

Remaining

Aggregate

Number of

Exercise

Contract

Intrinsic


Stock Options

Price

Term (Yrs.)

Value
Outstanding at December 31, 2021

1,377,339

$
16.13

3.37

$
2,579,201
Granted

277,500

8.82

Forfeited

(68,793)

18.76

Exercised

(40,000)

7.54

Expired

—

—

Outstanding at September 30, 2022

1,546,046

$
14.89

3.24

$
14,950

Vested and exercisable at December 31, 2021

648,119

$
11.64

2.77

$
2,407,521
Vested and exercisable at September 30, 2022

883,760

$
13.42

2.63

$
4,792

As of September 30, 2022 the Company had unrecognized pre-tax compensation expense of $6,094,009 related to non-vested stock options under the Plan of which $886,105, $3,333,955, $1,766,755 and $125,194 will be recognized in 2022, 2023, 2024 and 2025, respectively.

In addition to the compensation expense discussed above, the Company also recognized stock-based compensation in connection with the Redbox Merger which upon completion triggered accelerated vesting under the Redbox plans. There is $2,232,182 of additional compensation expense in selling, general and administrative expenses in the condensed consolidated statements of operations.

~~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,

Weighted Average Assumptions:

2022

2021

Expected dividend yield

—
%

—
%
Expected equity volatility

68.9
%

60.7
%
Expected term (years)

5

5

Risk-free interest rate

2.66
%

1.40
%
Exercise price per stock option

$
8.82

$
14.28

Market price per share

$
8.82

$
14.13

Weighted average fair value per stock option

$
4.89

$
7.48

31.1

~~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.~~

~~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~~

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

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, 2022 and 2021, the Company recognized in selling, general and administrative expense, non-cash share-based compensation expense relating to common stock grants of $63,750 and $2,457,250, respectively. For the nine months ended September 30, 2022 and 2021, the Company recognized in selling, general and administrative expense, non-cash share-based compensation expense relating to common stock grants of $191,250 and $2,519,750, respectively.

~~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 and are not included.

~~Basic and diluted loss per share are computed as follows:~~

Three Months Ended September 30,

2022

2021
Net loss available to common stockholders

$
(20,060,247)

$
(16,741,678)

Basic weighted-average common shares outstanding

17,802,522

16,145,808
Dilutive effect of options and warrants

—

—
Weighted-average diluted common shares outstanding

17,802,522

16,145,808

Basic and diluted loss per share

$
(1.13)

$
(1.04)

Anti-dilutive stock options and warrants

272,987

3,701,061

Nine Months Ended September 30,

2022

2021
Net loss available to common stockholders

$
(54,970,397)

$
(37,014,237)

Basic weighted-average common shares outstanding

16,040,097

14,622,787
Dilutive effect of options and warrants

—

—
Weighted-average diluted common shares outstanding

16,040,097

14,622,787

Basic and diluted loss per share

$
(3.43)

$
(2.53)

Anti-dilutive stock options and warrants

248,940

3,785,734

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~Note 8 – Content Assets, net~~

~~Content assets, net consists of the following:~~

September 30,

December 31,

2022

2021
Original productions:

Programming costs released

$
27,646,669

$
25,669,921
In production

2,244,593

562,808
In development

8,461,662

6,662,591
Accumulated amortization ^(a)

(24,852,300)

(23,268,306)
Programming costs, net

13,500,624

9,627,014

Film library:

Film library acquisition costs

190,489,922

134,463,191
Accumulated amortization ^(b)

(100,026,970)

(80,847,748)
Film library costs, net

90,462,952

53,615,443

Licensed program rights:

Programming rights

49,412,905

1,209,362
Accumulated amortization

(10,837,847)

(806,423)
Programming rights, net

38,575,058

402,939

Content assets, net

$
142,538,634

$
63,645,396

^(a)^{As of September 30, 2022 and December 31, 2021, accumulated amortization includes impairment expense of}^$8,262,663^{, respectively.}

^(b)^{As of September 30, 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 original 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 and Redbox’s kiosks and streaming services for an agreed upon license period.~~

~~Amortization of content assets is as follows:~~

Three Months Ended

Nine Months Ended

September 30,

September 30,

2022

2021

2022

2021
Original productions

$
520,471

$
1,756,901

$
1,583,994

$
4,674,805
Film library

7,008,740

10,087,539

19,874,419

23,831,464
Licensed program rights

8,119,792

24,346

9,336,227

50,437
Total content asset amortization

$
15,649,003

$
11,868,786

$
30,794,640

$
28,556,706

~~During the nine months ended September 30, 2022 and 2021, the Company did not record any impairments related to content assets.~~

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~Note 9 - Intangible Assets and Goodwill~~

~~Intangible assets, net, consists of the following:~~

Gross

Net

Carrying

Accumulated

Carrying

Amount

Amortization

Amount
September 30, 2022:

Crackle Plus content rights

$
1,708,270

$
1,708,270

$
—
Crackle Plus brand value

18,807,004

9,067,662

9,739,342
Crackle Plus partner agreements

4,005,714

2,703,857

1,301,857
Distribution network

3,600,000

1,600,000

2,000,000
Locomotive contractual rights

1,500,986

477,464

1,023,522
1091 intangible assets

2,810,000

602,778

2,207,222
Redbox - Trade names and trademarks

73,600,000

613,333

72,986,667
Redbox - Technology

29,400,000

525,000

28,875,000
Redbox - Customer Relationships

176,600,000

1,800,833

174,799,167
Total

$
312,031,974

$
19,099,197

$
292,932,777

December 31, 2021:

Crackle Plus content rights

$
1,708,270

$
1,494,736

$
213,534
Crackle Plus brand value

18,807,004

7,052,626

11,754,378
Crackle Plus partner agreements

4,005,714

2,103,000

1,902,714
Distribution network

3,600,000

700,000

2,900,000
Locomotive contractual rights

1,356,868

92,403

1,264,465
Total

$
29,477,856

$
11,442,765

$
18,035,091

~~Amortization expense was $4,494,547 and $1,483,361 for the three months ended September 30, 2022 and $7,656,432 and $3,994,264 for the nine months ended September 30, 2022 and 2021, respectively.~~

~~As of September 30, 2022 amortization expense for the next five years is expected be:~~

Remainder of 2022

$
7,433,713
2023

29,734,853
2024

28,190,254
2025

25,961,437
2026

23,554,185
2027 and beyond

178,058,335
Total

$
292,932,777

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~Total goodwill on our Condensed Consolidated Balance Sheets was $277,083,097 and $39,986,530 as of September 30, 2022 and December 31, 2021, respectively, and is comprised of the following:~~

September 30, 2022

Online Networks

Distribution & Production

Retail

Beginning balance

$
18,911,027

$
21,075,503

$
—

Acquisitions

—

6,188,388

230,908,179

Total

$
18,911,027

$
27,263,891

$
230,908,179

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

$
—

The Company is still assessing the goodwill allocation associated with its acquisition of Redbox between its reporting units. There was no impairment recorded related to goodwill and intangible assets in the nine months ended September 30, 2022 and 2021, respectively.

~~Note 10 – Leases~~

~~At September 30, 2022, the following amounts were recorded on the Condensed Consolidated Balance Sheets relating to our operating and finance leases.~~

September 30,

2022
Right-of-Use Assets

Operating lease right-of-use assets

$
17,317,175

Lease Liabilities:

Operating lease liabilities

$
19,064,596

Finance Lease cost

Amortization of right-of-use assets

$
216,904
Interest of lease liabilities

12,626
Total finance lease cost

$
229,530

September 30,

2022
Operating leases

Weighted average remaining lease term

6.0 years
Weighted average discount rate

7%
Finance Leases

Weighted average remaining lease term

1.2 years
Weighted average discount rate

4%

As our leases do not provide an implicit interest 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

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~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, 2022, and 2021, rent expense including short-term leases was $1,357,780 and $506,033, respectively, and $2,683,697 and $1,505,455, for the nine months ended September 30, 2022 and 2021, respectively. Cash paid for amounts included in operating lease liabilities was $1,187,931 as of September 30, 2022.

~~The expected future payments relating to our operating and finance lease liabilities at September 30, 2022 are as follows:~~

Operating

Financing
Remainder of 2022

$
1,296,353

$
523,994
2023

4,941,930

1,165,031
2024

4,195,545

475,805
2025

3,675,921

216,739
2026

2,104,048

14,744
2027 and thereafter

6,909,533

—
Total minimum payments

23,123,330

2,396,313
Less amounts representing interest

4,058,734

317,934
Present value of minimum payments

$
19,064,596

$
2,078,379

~~Note 11 – Debt~~

~~Debt for the periods presented was as follows:~~

September 30,

December 31,

2022

2021
Notes due 2025

$
44,855,900

$
32,895,900
HPS term

325,774,229

—
HPS revolving loan

79,999,939

—
Midcap revolving loan

—

17,585,699
Film acquisition advances

22,254,898

6,196,909
Union Bank revolving credit facility

6,577,243

—
Other debt

3,737,101

—
Total gross debt

483,199,310

56,678,508
Less: debt issuance costs and discounts

(21,911,795)

(1,402,880)
Total debt, net

461,287,515

55,275,628
Less: current portion

(17,742,742)

(6,196,909)
Total long-term debt, net

$
443,544,773

$
49,078,719

~~Midcap Revolving Loan~~

On May 21, 2021, the Company entered into a Credit Agreement with Midcap Financial Trust. The credit agreement provided the Company with a revolving loan in an aggregate principal amount not to exceed $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 accounts receivable minus the sum of all reserves and to be adjusted monthly, as necessary.

The loan had interest at 4% plus the greater of LIBOR or 0.75% per annum. In addition, the loan contained 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 were payable in arrears on the first day of each month and on the maturity of the loan.

The Credit Agreement and other loan documents contained customary representations and warranties and affirmative and negative covenants. Under the Credit Agreement, the Company was required to maintain minimum liquidity in the form

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~of borrowing base availability or cash on hand in an aggregate amount of not less than $6,000,000. As of September 30, 2022, the Company paid off all of the outstanding balances and closed this loan.~~

~~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, September 30, September 30, and December 31, and at maturity. The Notes mature on July 31, 2025.

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.

On April 20, 2022, the Company completed a public offering of 9.50% Notes due 2025 (the “Notes”) in the aggregate principal amount of $10,400,000. On May 5, 2022, the Company sold an additional $1,560,000 of Notes pursuant to the exercise of the overallotment option. The stated principal of $25.00 per note was discounted 2% to the public offering price of $24.85 per note. The sale of the Notes resulted in net proceeds of approximately $11,094,946 after deducting underwriting discounts and commissions of approximately $865,054.

~~HPS Credit Agreement~~

On August 11, 2022, concurrently with the consummation of the Redbox merger transaction described in Note 4, we entered into an Amended and Restated Credit Agreement (“HPS Credit Agreement”) by and among our Company, as primary borrower, Redbox Automated, as co-borrower, the Lenders named therein, and HPS Investment Partners LLC, as administrative agent and collateral agent (“HPS”).

Pursuant to the terms of the HPS Credit Agreement, we obtained (i) a term loan facility consisting of the conversion, and assumption by us, of all “Senior Obligations” under (and as defined in) the HPS Credit Agreement (other than any outstanding Sixth Amendment Incremental Revolving Loans under (and as defined in) the credit agreement (the “Redbox Credit Agreement”), dated as of October 20, 2017, by and among Redwood Intermediate, LLC, Redbox Automated, Redwood Incentives LLC, the lenders party thereto and HPS, as amended from time to time thereafter, with the sixth amendment thereto occurring on April 15, 2022 (this last amendment being referred to as the “Sixth Amendment”) and (ii) an $80 million revolving credit facility (with any outstanding Sixth Amendment Incremental Revolving Loans under the Redbox Credit Agreement as amended by the Sixth Amendment being deemed, and assumed by us as, revolving loans thereunder), combined all together referred to as the “Senior Facilities”.

Interest is payable on the Senior Facilities entirely in cash or, for a period of up to 18 months, could be paid by increasing the principal amount of the Senior Facilities (PIK interest), or through a combination of cash and PIK interest, subject to certain liquidity thresholds. The applicable margin for borrowings under the HPS Term Loan and Revolving Credit Facility is 7.25% plus the greater of SOFR or 1.0% per annum. In addition, the loan contains an unused line fee of 3.625% per annum. Interest and fees on the loan are payable in arrears on the payment dates and on the maturity of the loan. The maturity of the revolving credit facility is 30 months and the term loan is 5 years. Beginning in August of 2024 the Company may be subject to quarterly payments based upon any excess cash flow.

At the closing, the Company assumed $357.5 million of debt ($325.8 million under a term loan and $31.7 million funded under an $80 million revolving credit facility) and drew down $25.9 million on the revolving credit facility, all at an interest rate of SOFR plus 7.25% (10.3%). The Company made an additional draw under the revolving facility of $22.3 million with an interest rate of SOFR plus 7.25% (10.85%). Additionally, we issued a warrant to HPS to acquire 4.5% of the fully diluted shares of the Company’s common stock (known as Class A common stock and Class B common stock as

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~a single class) and paid closing costs of $1.0 million. The warrant was valued at $14.9 million and is included in debt issuance costs and is being amortized over the life of the debt.~~

~~Dividend Restrictions & Covenants~~

The Credit Agreement contains certain customary affirmative covenants and negative covenants, including a limitation on the Company’s ability to pay dividends on its Class A Common Stock or make other restricted payments. The covenant prohibiting dividends and other restricted payments has certain limited exceptions, including for customary overhead, legal, accounting and other professional fees and expenses; taxes; customary salary, bonus and other benefits. The Company is in compliance with the covenants at September 30, 2022.

~~Prepayments & Collateral~~

~~The Senior Facilities require CSSE to prepay outstanding term loan borrowings, subject to certain exceptions, with:~~

●~~a certain percentage set forth in the Credit Agreement governing the Senior Facilities of CSSE’s annual excess cash flow, as defined under the Senior Facilities;~~

●a certain percentage of the net cash proceeds of certain non-ordinary course asset sales, other dispositions of property or certain casualty events, in each case subject to certain exceptions and reinvestment rights; and

●~~the net cash proceeds of any issuance or incurrence of debt, other than proceeds from debt permitted under the Senior Facilities.~~

CSSE may voluntarily repay outstanding loans that are funded solely by internally generated cash from business operations under the Senior Facilities at any time, without prepayment premium or penalty, except customary “breakage” costs with respect to SOFR rate loans.

All obligations under the Senior Facilities are unconditionally guaranteed by each of CSSE’s existing and future direct and indirect material, wholly-owned domestic subsidiaries, subject to certain exceptions. The obligations of the Company and its subsidiary guarantors under the HPS Credit Agreement are secured by a first priority lien in substantially all of the assets of the Company and its subsidiaries, subject to certain exceptions.

~~Letters of Credit~~

Under the HPS Credit Agreement, the Company has a letter of credit arrangement to provide for the issuance of standby letters of credit. The arrangement supports the collateral requirements for insurance claims and is good for one year to be renewed annually if necessary. The letter of credit is cash-collateralized at 105% in the amount of $3.1 million as of September 30, 2022. Additionally, there is a letter of credit arrangement of $0.8 million that serves as a security deposit for leased warehouse space and is pledged by an equal amount of cash pledged as collateral. The Company’s letter of credit arrangements collateral is classified as restricted cash and reflects balances of $3.9 million as of September 30, 2022.

~~Film Acquisition Advances: 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 $10.2 million 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 pays 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

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~30, 2022. During the nine months ended September 30, 2022, the Company repaid $81,222 of the principal outstanding under the Film Acquisition Advance.~~

~~Film Acquisition Advances: Media Entertainment Partners~~

In January 2022, the Company began entering into individual film acquisition advance agreements with Media Entertainment Partners (“MEP”). Under the agreements, MEP financed the Company $20.1 million of acquisition advances and may, directly, or through affiliated entities, fund additional acquisition advances in the future. Pursuant to an arrangement, MEP 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. Generally, the Company will pay the SPV on a quarterly basis over 30 months the advance plus interest at 12% per annum compounded monthly on the amount outstanding. Under the distribution agreement with the SPV, after Screen Media Venture’s recoupment, the SPV is entitled to receive a profit participation in the net receipts of the film and also, provides Screen Media Venture a bargain purchase option to reacquire the film rights after 6 years.

~~Union Revolving Credit Facility~~

On December 29, 2020, Redbox Entertainment, LLC entered into a four-year, $20 million revolving credit facility with Union Bank (the “Union Revolving Credit Facility”). The facility is used exclusively to pay for minimum guarantees, license fees and related distribution expenses for original content obtained under the Company’s Redbox Entertainment label. On April 15, 2022, Redbox agreed, pursuant to the Voting and Support Agreement, to (i) permanently reduce a portion of the Union Revolving Credit Facility in an amount equal to $10.6 million (and the Company made such reduction) and (ii) among other agreements, refrain from borrowing under the Union Revolving Credit Facility without the consent of Aspen and Redwood Holdco, LP (other than with respect to certain scheduled borrowings and borrowings to cover interest, fees and expenses). There is no additional availability under the Union Revolving Credit Facility as of September 30, 2022. Borrowings outstanding under the Union Revolving Credit Facility as of the merger at August 11, 2022 and September 30, 2022 were $6.6 million and $6.6 million, respectively.

Borrowings under the Union Revolving Credit Facility bear interest at either the alternate base rate or LIBOR (based on an interest period selected by the Company of one month, three months or six months) in each case plus a margin. The alternate base rate loans bear interest at a per annum rate equal to the greatest of (i) the base rate in effect on such date, (ii) the federal funds effective rate in effect on such day plus ½ of ~~1.0%~~, and (iii) daily one month LIBOR plus 1.0%. The revolving credit facility borrowings that are LIBOR loans bear interest at a per annum rate equal to the applicable LIBOR plus a margin of 0.50%. The borrowing interest rate for the Union Revolving Credit Facility was 3.9% as of September 30, 2022. In addition to paying interest on outstanding principal under the Union Revolving Credit Facility, the Company is required to pay a commitment fee at 0.50% per annum to the lenders in respect of the unutilized commitments thereunder.

~~As of September 30, 2022, the expected aggregate maturities of debt for each of the next five years are as follows:~~

Remainder of 2022

$
8,442,631
2023

9,546,961
2024

13,791,429
2025

125,630,115
2026

13,946
2027

325,774,228
Total

$
483,199,310

~~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 repurchase these 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

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~investor at any time during a three year period commencing on November 8, 2022 and expiring on November 7, 2025 (“Put Election Period”).~~

~~As of September 30, 2022, the 5% interest in CSS AVOD, Inc. consists of the following,~~

September 30,

2022
Put Option Obligation

$
11,400,000
Noncontrolling Interests

84,247
Total

$
11,484,247

~~Note 13 – Income Taxes~~

~~The Company’s current and deferred income tax provision (benefit) are as follows:~~

Three Months Ended September 30,

Nine Months Ended September 30,


2022

2021

2022

2021
Current provision:








Federal

$
—

$
—

$
—

$
—
States

39,000

30,000

$
73,000

59,000
Total current provision

39,000

30,000

73,000

59,000
Deferred provision:








Deferred income tax (benefit) provision

(27,359,839)

—

(27,359,839)

—
Total deferred (benefit) provision

(27,359,839)

—

(27,359,839)

—
Total income tax (benefit) provision

$
(27,320,839)

$
30,000

$
(27,286,839)

$
59,000

For the nine months ended September 30, 2022, the Company's effective income tax rate was a benefit of 35.9%, which differed from the federal statutory rate of 21.0% primarily due to the release of a portion of the Company’s valuation allowance as a result of the acquired deferred tax liability of Redbox. In connection with the Redbox acquisition, the Company recorded a deferred tax liability of $40.2 million, which enabled the Company to release a portion of beginning of year’s valuation allowance of $27.4 million. For the nine months ended September 30, 2021, the Company’s effective income tax rate was a benefit of 0.0% primarily due to the release of a portion of the beginning of the year’s valuation allowance due to the Redbox acquisition.

The Company evaluates its deferred tax assets on a quarterly basis to determine if they can be realized and establishes a valuation allowance when it is more likely than not that all or a portion of the net deferred tax asset may not be realized. At September 30, 2022, the Company determined that a portion of its deferred tax assets are not more likely than not to be realized. The Company maintains a valuation allowance against the net operating loss carryovers of A Sharp and Pivot Share, since it was determined that it is more likely than not, based on available objective evidence, that these separate filing jurisdictions would have insufficient taxable income in the current or carryforward periods under the tax laws to realize the future tax benefits for this portion of its deferred tax assets.

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

On August 16, 2022, President Biden signed the Inflation Reduction Act of 2022 (“IRA”) into law. The IRA contains several revisions to the Internal Revenue Code, including a 15% corporate minimum income tax and a 1% excise tax on corporate stock repurchases in tax years beginning after December 31, 2022 with certain exclusions for (a) repurchased shares for withholding taxes on vested restricted stock units (“RSUs”) and (b) treasury shares reissued in the same tax year for settlement of stock option exercises or vesting of RSUs. While these tax law changes have no immediate effect and are not expected to have a material adverse effect on our results of operations going forward, we will continue to evaluate its impact as further information becomes available.

~~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, 2022, CSS directly owns approximately 100% of the Company’s Class B common stock. CSS ownership of Class B common stock represents an ownership interest of 36.7% of the total outstanding common stock and 85% 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 that provide the Company with access to important assets and resources including key personnel and office space. 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. Beginning in August 2022 until certain conditions are met, under the terms of the HPS Credit Facility, the 10% fee as it relates to Redbox’s net revenues is applied to certain limited revenue categories. For the three and nine months ended September 30, 2022 and 2021, the Company recorded management and license fees of $4,774,758 and $11,459,073, respectively and $2,909,686 and $7,442,863, respectively.

~~Due To/From Affiliated Companies~~

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. Settlements fluctuate period over period due to timing of liquidity needs. As of September 30, 2022 and December 31, 2021, the Company had an intercompany payable, with affiliated companies.

September 30,

December 31,

2022

2021
Due to affiliated companies

$
2,589,867

$
489,959
Total due to/due from affiliated companies

$
2,589,867

$
489,959

~~Other Related Parties~~

In the 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 and nine months ended September 30, 2022 the amount of revenue recognized was $0 and for the three and nine months ended September 30, 2021, revenue recognized was $0 and $6,880,000, respectively. At September 30, 2022 and December 31, 2021, the Company had accounts receivable of $5,138,973 and $6,363,951, respectively.

~~Note 15 - Commitments and Contingencies~~

~~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.

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

As of September 30, 2022, after completing the acquisition of Redbox, the Company had $120,929,275 of content obligations, comprised of $40,739,418 in film library acquisition obligations, $55,159,246 of programming obligations and $25,030,611 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 $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, generally, the Company is committed but is not contractually liable to transfer any financial consideration until final delivery and acceptance has occurred. These commitments are expected to be fulfilled in the normal course of business. Additionally, the Company licenses minimum quantities of theatrical and direct-to-video titles under licensing agreements with certain movie content providers. The total estimated content commitments under the terms of the Company’s distribution and license agreements in effect as of September 30, 2022 is presented in the following table:

Total

2022

2023
Minimum estimated content commitments

$
87,759,191

$
13,882,944

$
73,876,247

~~Acquisition of Sonar Assets~~

The Company owes contingent consideration related to the acquisition of Sonar of $7,556,856 at September 30, 2022. The liability is an estimate and is payable upon the collection of receipts from defined receivables, noncontracted TV business receipts and profit participations on a slate of development projects. Additionally, the Company has a Put obligation for $11,500,000 to acquire 5% of the 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.

~~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 our 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.

~~Note 16 – Stockholders’ Equity~~

~~Amendment to Authorized Shares~~

On June 30, 2022, the shareholders of the Company approved an increase in the total authorized shares from 100,000,000 to 200,000,000, comprised of 140,000,000 million shares of Class A common stock, 20,000,000 share of Class B common stock and 40,000,000 shares of preferred stock, of which, 10,000,000 are classified as Series A preferred stock.

~~Treasury 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 September 30, 2022, the Company had $3,474,300 of authorization remaining under the stock repurchase program. During the nine months ended September 30, 2022, the Company repurchased 1,410,036 shares of Class A Common Stock at an average price of $9.90.

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~Common Stock Issuance for Redbox Merger~~

On August 11, 2022, the Company acquired all the outstanding equity interests of Redbox. In conjunction with the merger, the Company issued 4,662,195 shares of its Class A common stock. See Note 4 for additional information.

~~At the Market Offering~~

~~During the nine months ended September 30, 2022, the Company completed the sale of an aggregate of 295,173 shares of Series A preferred stock, generating net proceeds of $7,116,965.~~

~~During the nine months ended September 30, 2022, the Company completed the sale of an aggregate of 332,734 shares of Class A common stock, generating net proceeds of $3,339,883.~~

~~Common Stock Private Placement~~

~~On January 20, 2021, the Company completed a private placement of 1,022,727 shares of common stock at a price of $22.00 per common share, generating net proceeds of $21,374,994.~~

~~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.

~~Noncontrolling Interests~~

Noncontrolling interests represent an equity interest in consolidated subsidiaries, including CSS AVOD, Locomotive Global and Landmark Studio Group. On March 3, 2022, the Company purchased the remaining equity interest in Landmark Studio Group in exchange for 84,000 shares of Class A common stock and $2,200,000, of which $1,450,000 is payable two years from the acquisition date. The purchase increased the Company’s ownership in Landmark Studio Group from 78.5% to 100%.

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

~~Warrants~~

~~Warrant activity for the nine months ended September 30, 2022 is as follows:~~

Weighted

Weighted

Average

Average

Remaining

Outstanding

Outstanding

Exercise

Contract
Warrants

at December 31, 2021

Issued

Exercised

at September 30, 2022

Price

Term (Yrs.)
Class W

526,362

—

—

526,362

$
7.50

0.75
Class Z

123,109

—

—

123,109

12.00

1.75
CSSE Class I

800,000

—

—

800,000

8.13

1.62
CSSE Class II

1,200,000

—

—

1,200,000

9.67

1.62
CSSE Class III-A

380,000

—

—

380,000

11.61

1.62
CSSE Class III-B

1,620,000

—

—

1,620,000

11.61

1.62
HPS

—

1,011,530

(1,011,530)

—

—

—
Redbox Public (CSSEL) ⁽¹⁾

—

1,039,183

—

1,039,183

132.18

4.07
Redbox Private ⁽¹⁾

—

339,065

—

339,065

132.18

4.07
Total

4,649,471

2,389,778

(1,011,530)

6,027,719

$
30.54

2.11

~~(1)~~

~~The number of warrants is shown on an as converted basis based on exchange ratio of 0.087, the gross warrants are 11,944,627 public and 3,897,303 private.~~

In connection with the HPS Credit Agreement, we issued HPS and affiliates a five-year warrant (“Credit Facility Warrants”) to purchase up to an aggregate of 1,011,530 shares of our Class A common stock, at a per-share exercise price of $0.0001. All the Credit Facility Warrants were exercised in September 2022.

~~Warrants Classified as Liabilities~~

~~In connection with the merger of Redbox, the Company assumed all of Redbox’s 15,841,930 outstanding Public and Private Placement Warrants.~~

The Redbox warrants prior to assumption had entitled the holder to purchase one whole share of Redbox Class A common stock at a price of $11.50 per share, subject to adjustment. As a result of the mergers and adjustment caused thereby, 11.494 warrants (the “Per Share Warrant Requirement”) are required to purchase one whole share of Company Class A common stock at an aggregate exercise price of $132.18 per share, subject to adjustment. This was calculated by dividing the pre-merger $11.50 per-share exercise price of the Redbox warrants by the 0.087 Exchange Ratio. No fractional shares will be issued upon exercise of the warrants, with shares of Company Class A common stock issued upon exercise of such warrants rounded up to nearest whole share based on the total shares of Company Class A common stock being exercised and, subject to the Per Share Warrant Requirement.

~~The public warrants expire five years after issuance (October 24, 2026) or earlier upon redemption or liquidation~~

~~The Company may redeem the public warrants under the following conditions:~~

~~In whole and not in part;~~

~~At a price of $0.01 per warrant;~~

~~Upon not less than 30 days’ prior written notice of redemption (the “30-day redemption period”) to each warrant holder; and~~

if, and only if, the last reported sale price of the Company’s Class A common stock equals or exceeds $206.90 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company gives proper notice of such redemption and provided certain other conditions are met.

The redemption criteria discussed above prevent a redemption call unless there is at the time of the call a significant premium to the warrant exercise price. If the foregoing conditions are satisfied and the Company issues a notice of redemption of the warrants, each warrant holder will be entitled to exercise its warrant prior to the scheduled redemption

~~Chicken Soup for the Soul Entertainment, Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~(unaudited)~~

date. However, the price of the Company’s Class A common stock may fall below the $206.90 redemption trigger price (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) as well as the $132.18 warrant exercise price after the redemption notice is issued.

The Private Placement Warrants are identical to the Public Warrants, except that the Private Placement Warrants are exercisable on a cashless basis and are non-redeemable so long as they are held by the initial purchasers or their permitted transferees. If the Private Placement Warrants are held by someone other than the initial purchasers or their permitted transferees, the Private Placement Warrants will be redeemable by the Company and exercisable by such holders on the same basis as the Public Warrants.

As both the terms of the Private and Public warrants are substantively the same, the Company has determined to use the fair market value of the Public warrants to value all of the warrants. At the time of initial recording the warrants, they were valued at $2.52 per warrant or approximately $3,473,184. As of September 30, 2022 the fair market value of the warrants was $0.06 or $85,589. For the three and nine months ended September 30, 2022, the Company recognized a gain of $3,387,595 on the change in fair value of the warrant liabilities in Other income (expense), net in the Company’s Condensed Consolidated Statements of Operations.

~~Note 17 – Segment Reporting and Geographic Information~~

The Company’s reportable segments 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 one reportable segment, the production and distribution of video content, and currently operates in the United States and internationally.

Net revenue generated in the United States accounted for approximately 98% and 82% of total net revenue for the three months ended September 30, 2022 and 2021, respectively, and 91% and 91% for the nine months ended September 30, 2022 and 2021, respectively. All of the Company’s long-lived assets are based in the United States.

~~Item 6 - Exhibits~~

~~The exhibits filed as part of this Amendment No. 1 to our Quarterly Report on Form 10 Q are set forth on the Exhibit Index, which is incorporated herein by reference.~~


~~Exhibit No.~~		~~Description~~

~~31.1~~		Certification of ~~Principal~~Chief Executive Officer, ~~pursuant~~Pursuant to Exchange Act Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*

31.2		Certification of ~~Principal~~Chief Financial ~~and Accounting~~ Officer, ~~pursuant~~Pursuant to Exchange Act Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*

~~32.1~~ 101.INS		~~Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of~~XBRL Instance Document - the Sarbanes-Oxley Act of 2002.*instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

~~32.2~~ 101.SCH		Certification of Principal Financial and Accounting Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*

~~101.INS~~		Inline XBRL Instance Document*
~~101.SCH~~		Inline XBRL Taxonomy Extension Schema Document*
~~101.CAL~~
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document*
~~101.LAB~~
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase

101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document*
~~101.PRE~~
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~~(the cover page tabs are embedded within the Inline XBRL document) .

* ~~Included herewith.~~Incorporated by reference

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 ENTERTAINMENT, INC.
	(Registrant)

Date: February 21, 2024	/s/ ~~Christopher Mitchell~~ Jason Meier
	~~Christopher Mitchell~~ Jason Meier
	Chief Financial Officer (Principal Financial Officer)

Date: February 21, 2024	/s/ William J. Rouhana, Jr.
	William J. Rouhana, Jr.
	Chief Executive Officer
~~Date: November 15, 2022~~	~~(Principal Executive Officer)~~


	September 30,		December 31,
	2022		2021
	(unaudited)
ASSETS
Cash, cash equivalents and restricted cash	$	36,303,799	$	44,286,105
Accounts receivable, net of allowance for doubtful accounts of $974,426 and $786,830, respectively		96,089,197		60,213,807
Prepaid expenses and other current assets		19,621,665		1,904,273
Operating lease right-of-use assets		17,317,175		—
Content assets, net		142,538,634		63,645,396
Intangible assets, net		292,932,777		18,035,091
Indefinite lived intangible assets		12,163,943		12,163,943
Goodwill		277,083,097		39,986,530
Other assets, net		23,348,656		5,190,954
Total assets	$	917,398,943	$	245,426,099

LIABILITIES AND EQUITY
Accounts payable	$	41,876,561	$	12,963,902
Accrued expenses		88,021,429		23,185,368
Due to affiliated companies		2,589,867		489,959
Programming obligations		55,159,246		1,641,250
Film library acquisition obligations		40,739,418		24,673,866
Accrued participation costs		25,030,611		12,323,329
Debt, net		461,287,515		55,275,628
Contingent consideration		7,556,856		9,764,256
Put option obligation		11,400,000		11,400,000
Operating lease liabilities		19,064,596		—
Other liabilities		39,374,480		2,109,388
Total liabilities		792,100,579		153,826,946

Commitments and contingencies (Note 15)

Stockholders' Equity:
Series A cumulative redeemable perpetual preferred stock, $.0001 par value, liquidation preference of $25.00 per share, 4,300,000 shares authorized; 4,073,491 and 3,698,318 shares issued and outstanding, respectively; redemption value of $101,837,275 and $92,457,950, respectively		407		370
Class A common stock, $.0001 par value, 140,000,000 shares authorized; 15,550,276 and 8,964,330 shares issued, 13,195,738 and 8,019,828 shares outstanding, respectively		1,555		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		343,374,588		240,609,345
Deficit		(191,432,641)		(136,462,244)
Accumulated other comprehensive income		36,957		571
Class A common stock held in treasury, at cost (2,354,538 and 944,502 shares, respectively)		(27,158,429)		(13,202,407)
Total stockholders’ equity		124,823,203		90,947,300
Noncontrolling interests		475,161		651,853
Total equity		125,298,364		91,599,153
Total liabilities and equity	$	917,398,943	$	245,426,099


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Net revenues	$	72,392,263	$	29,096,855	$	139,235,407	$	74,428,631
Costs and expenses
Operating		60,155,906		22,856,374		114,327,838		54,533,027
Selling, general and administrative		27,632,865		14,837,193		55,795,064		34,500,620
Amortization and depreciation		6,349,026		1,538,650		9,677,727		4,114,355
Management and license fees		4,774,758		2,909,686		11,459,073		7,442,863
Merger and transaction costs		15,476,452		201,106		17,503,791		736,860
Total costs and expenses		114,389,007		42,343,009		208,763,493		101,327,725
Operating loss		(41,996,744)		(13,246,154)		(69,528,086)		(26,899,094)
Interest expense		7,658,665		1,304,952		10,991,894		3,533,940
Other non-operating income, net		(4,551,004)		(101,898)		(5,032,201)		(247,037)
Loss before income taxes and preferred dividends		(45,104,405)		(14,449,208)		(75,487,779)		(30,185,997)
Income tax (benefit) provision		(27,320,839)		30,000		(27,286,839)		59,000
Net loss before noncontrolling interests and preferred dividends		(17,783,566)		(14,479,208)		(48,200,940)		(30,244,997)
Net (loss) income attributable to noncontrolling interests		(167,289)		9,085		(348,024)		9,085
Net loss attributable to Chicken Soup for the Soul Entertainment, Inc.		(17,616,277)		(14,488,293)		(47,852,916)		(30,254,082)
Less: preferred dividends		2,443,970		2,253,385		7,117,481		6,760,155
Net loss available to common stockholders	$	(20,060,247)	$	(16,741,678)	$	(54,970,397)	$	(37,014,237)

Net loss per common share:
Basic and diluted	$	(1.13)	$	(1.04)	$	(3.43)	$	(2.53)
Weighted-average common shares outstanding:
Basic and diluted		17,802,522		16,145,808		16,040,097		14,622,787


	Preferred Stock			Common Stock														Accumulated
				Class A				Class B				Additional						Other
		Par				Par				Par		Paid-In				Treasury		Comprehensive		Noncontrolling
	Shares	Value		Shares		Value		Shares		Value		Capital		Deficit		Stock		Income (Loss)		Interests			Total
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													933,047										933,047
Share based compensation - common stock													63,750										63,750
Issuance of preferred stock, net	52,060		5										1,288,734										1,288,739
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 loss 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															(2,282,069)								(2,282,069)
Net loss															(11,844,891)								(11,844,891)
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
Share based compensation - stock options													894,108										894,108
Share based compensation - common stock													63,750										63,750
Issuance of preferred stock, net	112,770		11										2,727,469										2,727,480
Issuance of common stock					155,871		16						1,120,403										1,120,419
Common stock issued under employee stock purchase plan					12,133		1						89,825										89,826
Shares issued to directors					16,998		2						(2)										—
Purchase of treasury stock																	(5,371,920)						(5,371,920)
Net loss attributable to noncontrolling interest																					(142,350)		(142,350)
Other comprehensive loss, net																			(25,008)				(25,008)
Comprehensive loss attributable to noncontrolling interests																			13,712		(13,712)		—
Dividends on preferred stock															(2,391,442)								(2,391,442)
Net loss															(18,391,748)								(18,391,748)
Balance, June 30, 2022	3,943,148		394		9,608,332		964		7,654,506		766	$	250,874,126		(171,372,394)		(27,158,429)		(11,314)		600,509		52,934,622
Share based compensation - stock options													798,600										798,600
Share based compensation- common stock													63,750										63,750
Share based compensation - Redbox													2,232,182										2,232,182
Issuance of preferred stock, net	130,343		13										3,100,463										3,100,476
Issuance of common stock, net					219,095		22						2,255,748										2,255,770
Stock options exercised					40,000		4						301,700										301,704
Warrant issued and exercised - HPS					1,011,530		98						14,919,971										14,920,069
Stock issued under ESPP					9,124		1						67,548										67,549
Redbox business combination					4,662,195		466						68,760,500										68,760,966
Dividends on preferred stock															(2,443,970)								(2,443,970)
Net loss attributable to noncontrolling interest																					(167,289)		(167,289)
Other comprehensive loss, net																			90,212				90,212
Comprehensive loss attributable to noncontrolling interests																			(41,941)		41,941		—
Net loss															(17,616,277)								(17,616,277)
Balance, September 30, 2022	4,073,491	$	407		15,550,276	$	1,555		7,654,506	$	766	$	343,374,588	$	(191,432,641)	$	(27,158,429)	$	36,957	$	475,161	$	125,298,364


	Preferred Stock			Common Stock														Subsidiary
				Class A				Class B				Additional						convertible
		Par				Par				Par		Paid-In				Treasury		Preferred		Noncontrolling
	Shares	Value		Shares		Value		Shares		Value		Capital		Deficit		Stock		Stock		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
Share based compensation - stock options													200,594										200,594
Share based compensation - common stock													31,250										31,250
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)				—
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)		—		—		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
Dividends on preferred stock															(2,253,385)								(2,253,385)
Net loss															(8,825,793)								(8,825,793)
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
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)										—
Issuance of common stock					1,875,000		188						70,499,812										70,500,000
Dividends preferred stock															(2,253,385)								(2,253,385)
Acquisition subsidiary noncontrolling interest													(6,000,000)										(6,000,000)
Net loss 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


	September 30,
	2022
Redbox kiosks and components	$	8,507,604
Computers and software		4,766,582
Leasehold improvements (shorter of life of asset or remaining lease term)		4,983,222
Office furniture and equipment		1,363,208
Vehicles		2,642,217
Property and equipment, at cost		22,262,833
Accumulated depreciation and amortization		(3,934,466)
Property and equipment, net	$	18,328,367


Class A common stock	$	65,828,719
Class A common stock issued upon vesting of Redbox RSUs		703,244
Class A common stock warrants issued to Redbox warrant holders		3,473,185
Total merger consideration	$	70,005,148


Assets acquired:
Cash, cash equivalents and restricted cash	$	12,921,550
Accounts receivable		16,650,034
Content library		21,345,576
Prepaid expenses and other assets		11,494,570
Property and equipment		15,504,940
Right-of-use assets		7,183,735
Intangible assets⁽¹⁾		279,600,000
Goodwill		230,908,179

Total assets acquired		595,608,584

Liabilities assumed:
Debt		359,854,921
Accounts payable and accrued expenses		95,411,196
Operating lease liabilities		7,183,736
Financing lease liabilities		2,241,304
Other liabilities		60,912,279
Total liabilities assumed		525,603,436

Net assets acquired	$	70,005,148



Accounts receivable, net	$	4,677,133
Content assets		4,695,000
Other assets		49,348
Intangibles		2,810,000
Goodwill		6,188,387
Total assets acquired		18,419,868
Accounts payable and accrued expenses		129,244
Revenue share payable		1,623,177
Accrued third party share		3,999,544
Other liabilities		711,677
Total liabilities assumed		6,463,642
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


	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


Cash	$	18,902,000
Fair Value of Additional Purchase Price – Library Accounts 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


	Three Months Ended September 30,
	2022
		Redbox		Sonar		Other		Total
Net revenue	$	31,585,586	$	11,764,766	$	8,464,883	$	51,815,235
Net income (loss)	$	(9,542,257)	$	6,271,509	$	685,381	$	(2,585,367)


	Three Months Ended September 30,
			% of				% of
	2022		revenue		2021		revenue
Revenue:
VOD and streaming	$	31,417,733	44	%	$	16,907,012	58	%
Retail		24,830,730	34	%		—	0	%
Licensing and other		16,143,800	22	%		12,189,843	42	%
Net revenue	$	72,392,263	100	%	$	29,096,855	100	%


				Weighted
		Weighted		Average
		Average		Remaining	Aggregate
	Number of	Exercise		Contract	Intrinsic
	Stock Options	Price		Term (Yrs.)	Value
Outstanding at December 31, 2021	1,377,339	$	16.13	3.37	$	2,579,201
Granted	277,500		8.82
Forfeited	(68,793)		18.76
Exercised	(40,000)		7.54
Expired	—		—
Outstanding at September 30, 2022	1,546,046	$	14.89	3.24	$	14,950

Vested and exercisable at December 31, 2021	648,119	$	11.64	2.77	$	2,407,521
Vested and exercisable at September 30, 2022	883,760	$	13.42	2.63	$	4,792


	Nine Months Ended September 30,
Weighted Average Assumptions:	2022			2021
Expected dividend yield		—	%		—	%
Expected equity volatility		68.9	%		60.7	%
Expected term (years)		5			5
Risk-free interest rate		2.66	%		1.40	%
Exercise price per stock option	$	8.82		$	14.28
Market price per share	$	8.82		$	14.13
Weighted average fair value per stock option	$	4.89		$	7.48



	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2022		2021		2022		2021
Original productions	$	520,471	$	1,756,901	$	1,583,994	$	4,674,805
Film library		7,008,740		10,087,539		19,874,419		23,831,464
Licensed program rights		8,119,792		24,346		9,336,227		50,437
Total content asset amortization	$	15,649,003	$	11,868,786	$	30,794,640	$	28,556,706


		Gross				Net
		Carrying		Accumulated		Carrying
		Amount		Amortization		Amount
September 30, 2022:
Crackle Plus content rights	$	1,708,270	$	1,708,270	$	—
Crackle Plus brand value		18,807,004		9,067,662		9,739,342
Crackle Plus partner agreements		4,005,714		2,703,857		1,301,857
Distribution network		3,600,000		1,600,000		2,000,000
Locomotive contractual rights		1,500,986		477,464		1,023,522
1091 intangible assets		2,810,000		602,778		2,207,222
Redbox - Trade names and trademarks		73,600,000		613,333		72,986,667
Redbox - Technology		29,400,000		525,000		28,875,000
Redbox - Customer Relationships		176,600,000		1,800,833		174,799,167
Total	$	312,031,974	$	19,099,197	$	292,932,777

December 31, 2021:
Crackle Plus content rights	$	1,708,270	$	1,494,736	$	213,534
Crackle Plus brand value		18,807,004		7,052,626		11,754,378
Crackle Plus partner agreements		4,005,714		2,103,000		1,902,714
Distribution network		3,600,000		700,000		2,900,000
Locomotive contractual rights		1,356,868		92,403		1,264,465
Total	$	29,477,856	$	11,442,765	$	18,035,091


Remainder of 2022	$	7,433,713
2023		29,734,853
2024		28,190,254
2025		25,961,437
2026		23,554,185
2027 and beyond		178,058,335
Total	$	292,932,777


	September 30, 2022
	Online Networks		Distribution & Production		Retail
Beginning balance	$	18,911,027	$	21,075,503	$	—
Acquisitions		—		6,188,388		230,908,179
Total	$	18,911,027	$	27,263,891	$	230,908,179


	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	$	—


		September 30,
		2022
Right-of-Use Assets
Operating lease right-of-use assets	$	17,317,175

Lease Liabilities:
Operating lease liabilities	$	19,064,596

Finance Lease cost
Amortization of right-of-use assets	$	216,904
Interest of lease liabilities		12,626
Total finance lease cost	$	229,530

		September 30,
		2022
Operating leases
Weighted average remaining lease term		6.0 years
Weighted average discount rate		7%
Finance Leases
Weighted average remaining lease term		1.2 years
Weighted average discount rate		4%


	Operating		Financing
Remainder of 2022	$	1,296,353	$	523,994
2023		4,941,930		1,165,031
2024		4,195,545		475,805
2025		3,675,921		216,739
2026		2,104,048		14,744
2027 and thereafter		6,909,533		—
Total minimum payments		23,123,330		2,396,313
Less amounts representing interest		4,058,734		317,934
Present value of minimum payments	$	19,064,596	$	2,078,379



Remainder of 2022	$	8,442,631
2023		9,546,961
2024		13,791,429
2025		125,630,115
2026		13,946
2027		325,774,228
Total	$	483,199,310


	Total		2022		2023
Minimum estimated content commitments	$	87,759,191	$	13,882,944	$	73,876,247