XML 361 R127.htm IDEA: XBRL DOCUMENT v3.21.1
Quarterly Financial Information for Fiscal 2019 and Fiscal 2018 - Summary of Quarterly and Annual Financial Information (Details) - USD ($)
 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jun. 28, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash and cash equivalents   $ 1,973,435 $ 13,149,604 $ 2,138,593       $ 13,149,604   $ 1,973,435   $ 8,852,281 $ 2,406,596  
Restricted cash (see Note 2)   620,779 120,749 120,718       120,749   620,779   620,809 120,693  
Accounts receivable, net   3,319,124 2,006,938 2,718,004       2,006,938   3,319,124   16,233,955  
Factor receivables             6,130,674  
Subscription acquisition costs   17,056           3,142,580 17,056  
Royalty fees (see Note 5)   15,000,000 15,000,000       15,000,000   15,000,000   15,000,000  
Convertible preferred stock subscription receivable   8,100,000       8,100,000        
Prepayments and other current assets   2,893,870 718,232 842,393       718,232   2,893,870   4,310,735 858,323  
Total current assets   23,807,208 39,095,523 5,836,764       39,095,523   23,807,208   48,160,360 9,533,342  
Advance relating to acquisition of TheStreet (see Note 3)   16,500,000       16,500,000        
Operating lease right-of-use assets (see Note 7)   1,912,932 724,758 829,155       724,758   1,912,932   3,980,649  
Property and equipment, net   739,339 73,053 61,506       73,053   739,339   661,277 68,830  
Platform development, net   5,556,978 5,049,194 4,723,236       5,049,194   5,556,978   5,892,719 4,707,956  
Royalty fees, net of current portion (see Note 5)   30,000,000 30,000,000       30,000,000   30,000,000   26,250,000  
Acquired and other intangible assets, net   25,032,710 13,733,958 14,568,858       13,733,958   25,032,710   91,404,144 15,403,758  
Other long-term assets   959,469 92,002 182,238       92,002   959,469   1,085,287 119,630  
Goodwill   16,139,377 7,324,287 7,324,287       7,324,287   16,139,377   16,139,377 7,324,287
Total assets   104,148,013 112,592,775 33,526,044       112,592,775   104,148,013   196,991,291 37,157,803  
Accounts payable   3,990,958 2,271,503 2,527,428       2,271,503   3,990,958   9,580,186 4,943,767  
Accrued expenses and other   7,247,859 5,228,542 3,279,517       5,228,542   7,247,859   18,686,675 2,382,047  
Line of credit (see Note 13)   1,025,494 1,463,598 897,653       1,463,598   1,025,494   1,048,194  
Liquidated damages payable   5,689,738 5,689,738 3,744,285       5,689,738   5,689,738   8,080,514 3,647,598  
Unearned revenue   6,819,242 96,350 98,229       96,350   6,819,242   32,163,087 396,407  
Warrant derivative liabilities   1,836,894 1,906,005 1,739,930       1,906,005   1,836,894   1,644,200 1,364,235  
Embedded derivative liabilities   17,861,000 12,240,000 10,780,000       12,240,000   17,861,000   13,501,000 7,387,000  
Officer promissory notes, including accrued interest (see Note 16)   318,459 316,801 315,065       316,801   318,459   366,842  
Total current liabilities   44,789,644 29,212,537 23,382,107       29,212,537   44,789,644   87,541,031 21,536,090  
Unearned revenues, net of current portion   710,119 252,500 252,500       252,500   710,119   31,179,211 252,500  
Operating lease liabilities, net of current portion   745,075 336,289 439,599       336,289   745,075   2,616,132  
Other long-term liability   242,310 242,310 242,310       242,310   242,310   242,310 242,310  
Investor liability   875,000         875,000      
Deferred rent             46,335  
Convertible debt   11,865,866 10,492,770 9,160,861       10,492,770   11,865,866   12,497,765 7,270,939  
Long-term debt (see Note 18)   48,272,995 59,870,303       59,870,303   48,272,995   44,009,745  
Total liabilities   107,501,009 100,406,709 33,477,377       100,406,709   107,501,009   178,405,545 29,661,731  
Commitments and contingencies (see Note 26)              
Total mezzanine equity   37,967,592 37,967,592 18,213,992       37,967,592   37,967,592   55,653,730 18,213,992  
Common stock, $0.01 par value, authorized 1,000,000,000 shares: issued and outstanding   373,532 369,389 376,861       369,389   373,532   371,190 357,685  
Common stock to be issued   39,383 39,383 39,383       39,383   39,383   39,383 51,272  
Additional paid-in capital   32,006,113 27,870,197 24,893,365       27,870,197   32,006,113   35,562,766 23,413,077  
Accumulated deficit   (73,739,616) (54,060,495) (43,474,934)       (54,060,495)   (73,739,616)   (73,041,323) (34,539,954)  
Total stockholders' (deficiency)   (41,320,588) (25,781,526) (18,165,325)       (25,781,526)   (41,320,588)   (37,067,984) (10,717,920) $ 2,983,754
Total liabilities, mezzanine equity and stockholders' (deficiency)   104,148,013 112,592,775 33,526,044       112,592,775   104,148,013   196,991,291 37,157,803  
Revenue   7,586,020 5,770,283 6,273,963 $ 1,157,917 $ 216,356 $ 86,685 12,044,246 $ 303,041 19,630,266 $ 1,460,958 53,343,310 5,700,199  
Cost of revenue   7,612,585 5,487,172 5,652,565 1,784,073 1,102,813 1,035,708 11,139,737 2,138,521 18,752,322 3,922,594 47,301,175 7,641,684  
Gross profit (loss)   (26,565) 283,111 621,398 (626,156) (886,457) (949,023) 904,509 (1,835,480) 877,944 (2,461,636) 6,042,135 (1,941,485)  
Selling and marketing   2,059,820 1,451,101 1,149,292 425,326 761,135 153,505 2,600,393 914,640 4,660,213 1,339,966 12,789,056 1,720,714  
General and administrative   7,262,496 5,871,015 4,225,253 2,546,369 2,222,187 2,463,771 10,096,268 4,685,958 17,358,764 7,232,328 29,511,204 10,286,997  
Depreciation and amortization   349,604 107,637 108,340 12,715 6,615 5,630 215,977 12,245 565,581 24,960 4,551,372 64,676  
Total operating expenses   9,671,920 7,429,753 5,482,885 2,984,410 2,989,937 2,622,906 12,912,638 5,612,843 22,584,558 8,597,254 46,851,632 12,072,387  
Loss from operations   (9,698,485) (7,146,642) (4,861,487) (3,610,566) (3,876,394) (3,571,929) (12,008,129) (7,448,323) (21,706,614) (11,058,890) (40,809,497) (14,013,872)  
Change in valuation of warrant derivative liabilities (see Note 15)   (666,075) (166,075) (375,695) (324,485) (541,770) (1,207,845) (324,485) (1,015,151) 964,124  
Change in valuation of embedded derivative liabilities (see Note 15)   (5,621,000) (1,396,000) (2,383,000) 459,472 128,544 (3,779,000) 128,544 (9,400,000) 588,016 (5,040,000) (2,971,694)  
True-up termination fee   (1,344,648) (1,344,648) (1,344,648) (1,344,648)  
Settlement of promissory notes receivable     (1,166,556)   (1,166,556) (3,366,031)  
Interest expense   (3,701,310) (1,876,054) (1,301,208) (1,428,463) (123,543) (3,177,262) (123,543) (6,878,572) (1,552,006) (10,463,570) (2,508,874)  
Interest income   7,749 63 3,171 2,199 14,384 3,234 14,384 10,983 16,583 13,976 22,262  
Liquidated damages (see Note 23)   (853) (16,887) (2,652,798) (15,001) (17,740) (15,001) (17,740) (2,667,798) 728,516 2,940,654  
Other Income   126 126 126      
Total other expense   (9,980,636) (3,438,919) (4,073,493) (5,110,631) (1,340,264) (7,512,412) (1,340,264) (17,493,048) (6,450,894) (17,232,999) (12,145,644)  
Loss before income taxes   (19,679,121) (10,585,561) (8,934,980) (8,721,197) (5,216,658) (3,571,929) (19,520,541) (8,788,587) (39,199,662) (17,509,784) (58,042,496) (26,159,516)  
Benefit for income taxes   91,633 91,633 (19,541,127) (91,633)  
Net loss   (19,679,121) (10,585,561) (8,934,980) (8,629,564) (5,216,658) (3,571,929) (19,520,541) (8,788,587) (39,199,662) (17,418,151) (38,501,369) (26,067,883)  
Deemed dividend on Series H convertible preferred stock       (18,045,496)         (18,045,496) 18,045,496  
Net loss attributable to common shareholders   $ (19,679,121) $ (10,585,561) $ (8,934,980) $ (26,675,060) $ (5,216,658) $ (3,571,929) $ (19,520,541) $ (8,788,587) $ (39,199,662) $ (35,463,647) $ (38,501,369) $ (44,113,379)  
Basic and diluted net loss per common share   $ (0.54) $ (0.30) $ (0.26) $ (0.96) $ (0.21) $ (0.16) $ (0.55) $ (0.36) $ (1.10) $ (1.40) $ (1.04) $ (1.69)  
Weighted average number of shares outstanding - basic and diluted   36,240,837 35,556,188 34,837,518 27,835,555 25,290,190 22,934,369 35,208,771 24,258,944 35,562,878 25,382,551 37,080,784 26,128,796  
Depreciation of property and equipment       $ 10,940     $ 355,142 $ 21,177 $ 12,243 $ 125,188 $ 19,341 $ 276,791 $ 28,857  
Amortization of platform development and intangible assets       1,422,370     2,881,089 782,717 4,750,465 1,418,223 10,466,546 2,430,867  
Amortization of debt discounts       686,044     1,580,796 86,121 3,060,772 373,663 4,545,675 601,840  
Change in valuation of warrant derivative liabilities   $ 666,075 $ 166,075 375,695 $ 324,485 541,770 1,207,845 324,485 1,015,151 (964,124)  
Change in valuation of embedded derivative liabilities   5,621,000 1,396,000 2,383,000 (459,472) (128,544) 3,779,000 (128,544) 9,400,000 (588,016) 5,040,000 2,971,694  
True-up termination fee   1,344,648 1,344,648 1,344,648 1,344,648  
Settlement of promissory notes receivable     1,166,556   1,166,556 3,366,031  
Loss on extinguishment of debt           1,099,165 1,350,337  
Accrued interest       405,186     907,582 26,841 2,439,798 3,065,633 193,416  
Liquidated damages       16,887     17,740 15,001 17,740 2,667,798 728,516 2,940,654  
Stock-based compensation       1,319,627     1,350,892 3,959,925 2,191,132 6,951,074 3,416,110 10,364,787 4,340,824  
Deferred income taxes           (91,633) (19,541,127) (91,633)  
Other       (29,911)     (6,812) 10,159 14,793      
Accounts receivable       9,573,255     (20,469) 10,261,222 (154,938) 10,513,462 (491,644) 1,685,948  
Factor receivables       (6,130,674)     (6,130,674) (6,130,674) (6,130,674) (1,384,333)  
Subscription acquisition costs           (3,808) 17,056 17,056 (5,191) (5,008,080) (2,909)  
Prepaid royalty fees           (45,000,000) (45,000,000) (41,250,000)  
Prepayments and other current assets       15,930     (378,506) 140,091 (115,935) (285,199) (101,603) (1,702,064) (424,373)  
Other long-term assets       (62,608)     27,628 (150,327) (276,145) (22,992)  
Accounts payable       (2,416,339)     310,018 (2,672,264) 383,024 (2,266,032) 467,083 3,323,196 1,629,094  
Accrued expenses       460,775     163,891 2,414,501 253,209 1,314,037 81,689 11,986,442 (129,535)  
Unearned revenue       (298,178)     5,711 (300,057) (7,674) 638,119 11,537 9,201,586 104,134  
Operating lease liabilities       804     (2,810) (164,420) (226,724)  
Deferred rent           (14,384) 17,245 30,179  
Net cash used in operating activities       (1,202,177)     (1,789,058) (47,083,581) (4,104,967) (52,745,965) (6,288,695) (56,954,306) (7,417,680)  
Purchases of property and equipment       (3,616)     (7,848) (25,400) (25,292) (77,222) (29,259) (150,763) (31,625)  
Capitalized platform development       (434,802)     (553,161) (980,257) (1,132,339) (1,744,340) (1,660,331) (2,537,402) (2,156,015)  
Payments of promissory notes receivable, net of advances for acquisition of business           (1,000,000) (1,000,000) (3,695,054) (3,366,031)  
Advance related to pending acquisition of TheStreet, Inc.           (16,500,000)      
Payments for acquisition of businesses, net of cash           (5,000,000) (16,000,000) (9,032,596) (16,331,026) (18,035,356)  
Net cash used in investing activities       (438,418)     (1,561,009) (17,505,657) (7,157,631) (17,821,562) (14,417,240) (19,019,191) (23,589,027)  
Proceeds from issuance of debt           68,000,000 71,000,000 71,000,000  
Repayments of long-term debt           (4,640,000) (17,307,364) (17,307,364)  
Payment of debt issuance costs       (10,000)     (3,595,000) (7,162,382) (7,162,382)  
Proceeds from 8% promissory notes           1,000,000 1,000,000 1,000,000  
Payment of 8% promissory notes           (1,351,334) (1,372,320)  
Proceeds from 10% convertible debentures           4,775,000 4,775,000 4,775,000  
Proceeds from 12% convertible debentures       1,900,000     2,000,000 2,000,000 2,000,000 8,950,000  
Investor liability related to proceeds received in advance of issuance of Series J convertible preferred stock           875,000      
Proceeds from private placement of common stock           1,250,000 1,250,000 1,250,000 1,250,000  
Borrowings (repayments) under line of credit       (150,541)     415,404 (22,700)      
Payment for taxes related to repurchase of restricted common stock           (75,260) (75,260) (256,058)  
Proceeds from officer promissory notes           797,982 1,009,447 1,009,447  
Repayment of officer promissory notes       (366,842)     (366,842) (63,446) (366,842) (49,911) (366,842) (341,622)  
Net cash provided by financing activities       1,372,617     1,250,000 75,332,302 7,759,536 70,634,452 18,948,698 82,919,298 29,914,747  
Net (decrease) increase in cash, cash equivalents, and restricted cash       (267,978)     (2,100,067) 10,743,064 (3,503,062) 66,925 (1,757,237) 6,945,801 (1,091,960)  
Cash, cash equivalents, and restricted cash - beginning of year   13,270,353 2,259,311 2,527,289 116,187 1,519,182 3,619,249 2,527,289 3,619,249 2,527,289 3,619,249 2,527,289 3,619,249  
Cash, cash equivalents, and restricted cash - end of year   2,594,214 13,270,353 2,259,311 $ 1,862,012 $ 116,187 1,519,182 13,270,353 116,187 2,594,214 1,862,012 9,473,090 2,527,289  
Cash paid for interest       209,978     731,126 449 1,383,644 23,575 2,852,262 39,373  
Cash paid for income taxes                    
Reclassification of stock-based compensation to platform development       167,948     907,978 572,270 1,146,396 985,994 1,508,889 1,307,390 1,850,384  
Discount on 8% promissory notes allocated to warrant derivative liabilities           760,499 760,499 600,986  
Discount on 10% original issue discount senior convertible debentures allocated to warrant derivative liabilities           2,088,380 471,002 382,725  
Discount on 12% senior convertible debentures allocated to embedded derivative liabilities       1,010,000     1,074,000 1,074,000 1,074,000 4,760,000  
Exercise of warrants for issuance common shares           735,186 735,186  
Liquidated damages liability recorded against cash proceeds for 12% senior convertible debentures       79,800     84,000 84,000 84,000 706,944  
Aggregate exercise price of common stock options exercised on cashless basis           21,250 21,250 21,250  
Aggregate exercise price of common stock warrants exercised on cashless basis           168,423 168,423 168,423  
Reclassification of investor demand payable to stockholders' equity           3,000,000 3,000,000 3,000,000 3,000,000  
Fair value of common stock issued for private placement fees           150,000 150,000 150,000  
Deemed dividend on Series H convertible preferred stock           18,045,496 18,045,496  
Assumption of liabilities and debt in connection with merger of Say Media           851,114 7,629,705  
Issuance of Series H convertible preferred stock for private placement fees           669,250 669,250  
Accrual of stock issuance costs           381,895      
Series G Redeemable and Convertible Preferred Stock [Member]                            
Total mezzanine equity   168,496 168,496 168,496       168,496   168,496   168,496 168,496  
Series H Convertible Preferred Stock [Member]                            
Total mezzanine equity   18,045,496 18,045,496 18,045,496       18,045,496   18,045,496   18,045,496 18,045,496  
Proceeds from issuance of convertible preferred stock           12,474,704 12,474,704  
Payment of issuance costs of convertible preferred stock           (159,208) (159,208)  
Series I Convertible Preferred Stock [Member]                            
Total mezzanine equity   $ 19,753,600 $ 19,753,600       19,753,600   19,753,600   19,699,742  
Series I Preferred Stock [Member]                            
Liquidated damages payable                       2,410,493    
Proceeds from issuance of convertible preferred stock $ 23,100,000         15,000,000 23,100,000 23,100,000  
Payment of issuance costs of convertible preferred stock           (1,406,000) (1,406,000) (1,459,858)  
Liquidated damages liability recorded against cash proceeds for Series I convertible preferred stock           1,940,400 1,940,400 $ 1,940,400  
Series I convertible preferred stock subscription receivable           $ 8,100,000