XML 362 R128.htm IDEA: XBRL DOCUMENT v3.21.1
Quarterly Financial Information for Fiscal 2019 and Fiscal 2018 - Summary of Quarterly and Annual Financial Information (Details) (Parenthetical) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Aug. 27, 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
Jun. 14, 2019
Jun. 10, 2019
Jun. 15, 2018
Dec. 31, 2017
Common stock, shares issued   37,353,258 36,938,927 37,686,173       36,938,927   37,353,258   37,119,117 35,768,619        
Common stock, shares outstanding   37,353,258 36,938,927 37,686,173       36,938,927   37,353,258   37,119,117 35,768,619        
Amortization included in cost of revenues   $ 1,623,783 $ 1,361,319 $ 1,324,970 $ 629,888 $ 433,204 $ 349,512 $ 2,686,289 $ 782,716 $ 4,310,072 $ 1,412,604 $ 6,191,965 $ 2,395,048        
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 (short-term contract assets)                       3,142,580 17,056        
Unearned revenues (short-term contract liabilities)   6,819,242 96,350 98,229       96,350   6,819,242   32,163,087 396,407        
Unearned revenues (long-term contract liabilities)   252,500 252,500 252,500       252,500   252,500   31,179,211 252,500        
Prepaid expenses   2,078,487 670,959 742,165       670,959   2,078,487   3,370,757 637,281        
Prepaid software license   2,722 51,930         2,722   89,822 85,936        
Prepaid taxes   733,553         733,553            
Security deposits   74,418 47,273 48,298       47,273   74,418   96,135 25,812        
Other receivables   4,690         4,690   20,468 109,294        
Prepayments and other current assets   2,893,870 718,232 842,393       718,232   2,893,870   4,310,735 858,323        
Platform development, beginning balance   8,386,427 7,436,650 6,833,900     3,145,308 6,833,900 3,145,308 6,833,900 3,145,308 6,833,900 3,145,308        
Other costs                   69,052        
Payroll, employee benefits and related expenses       434,802       980,257   1,744,340     2,086,963        
Stock-based compensation       167,948       572,270   985,994     1,850,384        
Disposition                   (317,807)        
Platform development, ending balance   9,564,234 8,386,427 7,436,650       8,386,427   9,564,234     6,833,900        
Less accumulated amortization   (4,007,256) (3,337,233) (2,713,414)       (3,337,233)   (4,007,256)     (2,125,944)        
Net platform development   5,556,978 5,049,194 4,723,236       5,049,194   5,556,978   5,892,719 4,707,956        
Intangible assets, gross   28,496,104 15,998,000 15,998,000       15,998,000   28,496,104   99,804,903 15,998,000        
Intangible assets, accumulated amortization   (3,463,394) (2,264,042) (1,429,142)       (2,264,042)   (3,463,394)   (8,400,759) (594,242)        
Intangible assets, net   25,032,710 13,733,958 14,568,858       13,733,958   25,032,710   91,404,144 15,403,758        
Goodwill acquired in acquisition of HubPages       1,857,663       1,857,663   1,857,663   1,857,663        
Goodwill acquired in acquisition of Say Media       5,466,624       5,466,624   5,466,624   5,466,624        
Goodwill acquired in acquisition of TheStreet               8,815,090   8,815,090        
Goodwill   16,139,377 7,324,287 7,324,287       7,324,287   16,139,377   16,139,377 7,324,287      
General accrued expenses   1,959,800 2,029,076 216,618       2,029,076   1,959,800   7,665,518 451,530        
Accrued payroll and related taxes   556,531 839,664 728,211       839,664   556,531   968,782 584,550        
Accrued publisher expenses   1,544,114 1,330,102 1,320,890       1,330,102   1,544,114   1,550,669 644,299        
Sales tax liability   479,204         479,204   801,930        
Customer rebate   489,466 489,466 489,466       489,466   489,466   489,466 489,466        
Other accrued expense   149,626 88,051 67,448       88,051   149,626   305,102 212,202        
Total accrued expenses   7,247,859 5,228,542 3,279,517       5,228,542   7,247,859   18,686,675 2,382,047        
Registration Rights damages   2,149,156 2,149,156 1,178,956       2,149,156   2,149,156   3,127,756 1,178,956        
Public Information Failure Damages   2,925,099 2,925,099 1,950,699       2,925,099   2,925,099   3,936,645 1,870,899        
Accrued interest   615,483 615,483 614,630       615,483   615,483   1,016,113 597,743        
Liquidated damages payable   5,689,738 5,689,738 3,744,285       5,689,738   5,689,738   8,080,514 3,647,598        
Change in valuation of warrant derivative liabilities                       (1,015,151) 964,124        
Change in fair value 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)        
Embedded derivative liabilities   17,861,000 12,240,000 10,780,000       12,240,000   17,861,000   13,501,000 7,387,000        
Minimum lease payments   3,017,595 873,060 1,003,118       873,060   3,017,595   6,132,252        
Less imputed interest   (203,402) (84,588) (106,635)       (84,588)   (203,402)   (1,312,646)        
Share-based compensation before capitalized       1,319,627       2,640,298   2,991,149     4,143,957        
Capitalized platform development       167,948       404,322   413,724     1,850,384        
Share-based compensation after capitalized       1,487,575       3,044,620   3,404,873     5,994,341        
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        
Amortization of debt discount       686,044     1,580,796 86,121 3,060,772 373,663 4,545,675 601,840        
Accrued interest                       3,065,633 180,842        
Accretion of original issue discount                         69,596        
Loss on extinguishment of debt           1,099,165 1,350,337        
Gain on extinguishment of embedded derivative liabilities upon extinguishment of host instrument                         (1,096,860)        
Write off unamortized debt discount upon extinguishment of debt                       1,269,916        
Interest expenses, gross   3,641,241 1,713,172 1,089,722               9,964,195 2,396,657        
Accrued interest on Officer Promissory Notes   1,658 1,736 2,491               6,777 12,574        
Other interest   58,411 161,146 208,995               499,375 99,643        
Total   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        
United States [Member]                                  
Revenue   7,386,753 5,770,283 6,273,963               52,611,255 5,700,199        
Other [Member]                                  
Revenue   199,267               732,055        
Cost of Revenues [Member]                                  
Share-based compensation before capitalized       69,072       171,258   285,253     159,205        
Selling and Marketing [Member]                                  
Share-based compensation before capitalized       108,284       171,336   221,843     76,451        
General and Administrative [Member]                                  
Share-based compensation before capitalized       1,142,272       2,297,704   2,484,053     3,908,301        
At Point in Time [Member]                                  
Revenue   5,694,318 5,714,262 6,222,050                 5,614,953        
Over Time [Member]                                  
Revenue   1,891,702 56,021 51,913                 85,246        
Level 3 [Member]                                  
Warrants issued   1,836,894 1,906,005 1,739,930       1,906,005   1,836,894     1,364,235        
Level 3 [Member] | L2 Warrants [Member]                                  
Change in valuation of warrant derivative liabilities   134,200 (9,591) (61,746)                 (182,772)        
Level 3 [Member] | L2 Warrants [Member] | June 11, 2018 [Member]                                  
Warrants issued   312,837 312,837 312,837       312,837   312,837     312,837        
Level 3 [Member] | L2 Warrants [Member] | June 15, 2018 [Member]                                  
Warrants issued   288,149 288,149 288,149       288,149   288,149     288,149        
Level 3 [Member] | Strome Warrants [Member]                                  
Change in valuation of warrant derivative liabilities   (184,129) (513,213) (586,533)                 (756,677)        
Level 3 [Member] | Strome Warrants [Member] | June 15, 2018 [Member]                                  
Warrants issued   1,344,648 1,344,648 1,344,648       1,344,648   1,344,648     1,344,648        
Level 3 [Member] | B. Riley Warrants [Member]                                  
Change in valuation of warrant derivative liabilities   293,650 100,450 59,850                 (24,675)        
Level 3 [Member] | B. Riley Warrants [Member] | October 18, 2018 [Member]                                  
Warrants issued   382,725 382,725 382,725       382,725   382,725     382,725        
Level 3 [Member] | Exercise of L2 Warrants [Member] | September 10, 2019 [Member]                                  
Exercise of warrants   (735,186)         (735,186)            
12% Convertible Debentures [Member]                                  
Registration Rights damages                              
Public Information Failure Damages   790,944 790,944 786,744       790,944   790,944   893,190 706,944        
Accrued interest   134,466 134,466 133,613       134,466   134,466   132,888 116,726        
Liquidated damages payable                       1,026,078 823,670        
Principal amount of debt   11,654,000 11,654,000 11,554,000       11,654,000   11,654,000     9,540,000        
Less issuance costs   (704,000) (704,000) (704,000)       (704,000)   (704,000)     (590,000)        
Net cash proceeds received   10,950,000 10,950,000 10,850,000                 8,950,000        
Principal amount of debt (excluding original issue discount)   11,654,000 11,654,000 11,554,000       11,654,000   11,654,000     9,540,000        
Add conversion of debt from 10% OID Convertible Debentures   3,551,528 3,551,528 3,551,528                 3,551,528        
Add: accrued interest   1,429,527 945,011 486,591                 82,913        
Principal amount of debt including accrued interest   16,635,055 16,150,539 15,592,119                 13,174,441        
Debt discount: Allocated embedded derivative liabilities   (5,834,000) (5,834,000) (5,770,000)                 (4,760,000)        
Debt discount: Liquidated Damages recognized upon issuance   (790,944) (790,944) (786,744)                 (706,944)        
Debt discount: Issuance costs   (714,000) (714,000) (714,000)       (714,000)   (714,000)     (590,000)        
Subtotal debt discount   (7,338,944) (7,338,944) (7,270,744)       (7,338,944)   (7,338,944)     (6,056,944)        
Less amortization of debt discount   2,569,755 1,681,175 839,486       1,681,175   2,569,755     153,442        
Unamortized debt discount   (4,769,189) (5,657,769) (6,431,258)       (5,657,769)   (4,769,189)     (5,903,502)        
Carrying value   $ 11,865,866 $ 10,492,770 $ 9,160,861       10,492,770   11,865,866     $ 7,270,939        
Debt conversion percentage   12.00% 12.00% 12.00%                 12.00%        
Amortization of debt discount   $ 888,580 $ 841,689 $ 686,044                 $ 153,442        
Accrued interest   484,516 458,420 403,678                 82,913        
12% Convertible Debentures [Member] | Level 3 [Member]                                  
Change in fair value of embedded derivative liabilities   12,027,000   5,010,000                 2,627,000        
Embedded derivative liabilities   17,861,000 12,240,000 10,780,000       12,240,000   17,861,000     7,387,000        
12% Convertible Debentures [Member] | Level 3 [Member] | December 12, 2018 [Member]                                  
Fair value of embedded derivative liabilities   4,760,000 4,760,000 4,760,000       4,760,000   4,760,000     4,760,000        
12% Convertible Debentures [Member] | Level 3 [Member] | March 18, 2019 [Member]                                  
Fair value of embedded derivative liabilities   822,000 822,000 822,000       822,000   822,000            
12% Convertible Debentures [Member] | Level 3 [Member] | March 27, 2019 [Member]                                  
Fair value of embedded derivative liabilities   188,000 188,000 188,000       188,000   188,000            
12% Convertible Debentures [Member] | Level 3 [Member] | April 8, 2019 [Member]                                  
Fair value of embedded derivative liabilities   64,000 64,000       64,000   64,000            
8% Promissory Notes, 10% Convertible Debentures and 10% OID Convertible Debentures [Member]                                  
Amortization of debt discount                   448,398        
Loss on extinguishment of debt                   1,350,337        
Gain on extinguishment of embedded derivative liabilities upon extinguishment of host instrument                   (1,096,860)        
Write off unamortized debt discount upon extinguishment of debt                   1,269,916        
10% Convertible Debentures and 10% OID Convertible Debentures [Member]                                  
Accrued interest                   97,929        
8% Promissory Notes and 10% OID Convertible Debentures [Member]                                  
Accretion of original issue discount                   $ 69,596        
12% Amended Senior Secured Notes [Member]                                  
Accrued interest                       1,082,642          
Principal amount of debt $ 3,000,000                     71,000,000   $ 48,000,000 $ 20,000,000    
Net cash proceeds received $ 3,000,000                                
Unamortized debt discount                       (5,911,600)          
Debt conversion percentage   12.00% 12.00% 12.00%                 12.00%        
Amortization of debt discount   $ 591,398 $ 53,063               1,240,782        
Accrued interest   1,676,747 360,000               1,228,709        
Total                       4,821,395          
8% Promissory Notes [Member]                                  
Debt conversion percentage                         8.00%        
10% Convertible Debenture [Member]                                  
Debt conversion percentage                         10.00%        
10% OID Convertible Debentures [Member]                                  
Debt conversion percentage                         10.00%        
Amortization of debt discount                         $ 68,637        
Accrued interest                         28,009        
Accretion of original issue discount                         25,463        
Loss on extinguishment of debt                         173,056        
Gain on extinguishment of embedded derivative liabilities upon extinguishment of host instrument                         (25,000)        
Write off unamortized debt discount upon extinguishment of debt                         403,088        
Interest expenses, gross                         673,253        
MDB Common Stock to Be Issued [Member]                                  
Registration Rights damages   15,001 15,001 15,001       15,001   15,001   15,001 [1] 15,001 [1]        
Public Information Failure Damages                              
Accrued interest                              
Liquidated damages payable [1]                       15,001 15,001        
Series H Preferred Stock [Member]                                  
Registration Rights damages   1,163,955 1,163,955 1,163,955       1,163,955   1,163,955   1,163,955 1,163,955        
Public Information Failure Damages   1,163,955 1,163,955 1,163,955       1,163,955   1,163,955   1,163,955 1,163,955        
Accrued interest   481,017 481,017 481,017       481,017   481,017   481,017 481,017        
Liquidated damages payable                       2,808,927 2,808,927        
Principal amount of debt                               $ 5,730,000  
Add conversion of debt from 10% OID Convertible Debentures                         $ 955,000        
Debt conversion percentage                         10.00%        
Series I Preferred Stock [Member]                                  
Registration Rights damages   970,200 970,200       970,200   970,200   1,108,800        
Public Information Failure Damages   970,200 970,200       970,200   970,200   1,039,500        
Accrued interest                       262,193          
Liquidated damages payable                       2,410,493          
12% Convertible Debentures [Member] | Level 3 [Member]                                  
Change in fair value of embedded derivative liabilities     6,406,000                            
Developed Technology [Member]                                  
Intangible assets, gross   19,138,104 1,475,000 14,750,000       1,475,000   19,138,104     14,750,000        
Noncompete Agreement [Member]                                  
Intangible assets, gross   480,000 480,000 480,000       480,000   480,000     480,000        
Trade Name [Member]                                  
Intangible assets, gross   3,328,000 748,000 748,000       748,000   3,328,000     748,000        
Subscriber Relationships [Member]                                  
Intangible assets, gross   2,150,000         2,150,000            
Advertising Relationships [Member]                                  
Intangible assets, gross   2,240,000         2,240,000            
Database [Member]                                  
Intangible assets, gross   1,140,000         1,140,000            
Website Domain Name [Member]                                  
Intangible assets, gross   20,000 20,000 20,000       20,000   20,000     20,000        
Advertising [Member]                                  
Accounts receivable, net   2,736,060 1,961,793 2,683,958       1,961,793   2,736,060   13,636,240        
Factor receivables             6,130,674        
Subscription acquisition costs (short-term contract assets)                              
Unearned revenues (short-term contract liabilities)             325,863        
Unearned revenues (long-term contract liabilities)   252,500 252,500 252,500       252,500   252,500   252,500        
Revenue   5,456,555 5,670,712 6,137,354               35,918,370 5,614,953        
Other [Member]                                  
Accounts receivable, net   583,064 45,145 34,046       45,145   583,064            
Digital Subscriptions [Member]                                  
Accounts receivable, net                              
Factor receivables                              
Subscription acquisition costs (short-term contract assets)   17,056           17,056        
Unearned revenues (short-term contract liabilities)   6,819,242 96,350 98,229       96,350   6,819,242   8,634,939 70,544        
Unearned revenues (long-term contract liabilities)   457,619         457,619   478,557        
Revenue   1,891,702 56,021 51,913               6,855,038 85,246        
Other [Member]                                  
Accounts receivable, net                       2,411,779          
Factor receivables                                
Subscription acquisition costs (short-term contract assets)                                
Unearned revenues (short-term contract liabilities)                                
Unearned revenues (long-term contract liabilities)                       222,500          
Revenue   237,763 43,550 84,696               1,523,429        
Operating Lease Liability [Member]                                  
Operating lease liabilities   2,069,118 452,183 456,884       452,183   2,069,118            
Present value of operating lease liabilities   2,814,193 788,472 896,483       788,472   2,814,193   $ 4,819,606        
Current portion included in accrued expenses and other (lease liabilities)   2,069,118 452,183 456,884       452,183   2,069,118            
Long-term portion of operating lease liabilities   $ 745,075 $ 336,289 $ 439,599       $ 336,289   $ 745,075            
[1] Consists of shares of common stock issuable to MDB Capital Group, LLC ("MDB").