XML 135 R121.htm IDEA: XBRL DOCUMENT v3.23.1
Stock-Based Compensation (Details Narrative) - USD ($)
12 Months Ended
Nov. 22, 2022
Mar. 18, 2022
Oct. 07, 2021
Oct. 07, 2021
Jun. 04, 2021
Jun. 03, 2021
Jan. 08, 2021
Jan. 08, 2021
Dec. 31, 2022
Dec. 31, 2021
Jun. 02, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares, granted 232,816 4,343,017                  
Incremental costs $ 321,000 $ 6,061,000                  
Issuance of common stock in connection with private placement                 $ 30,490,000 $ 19,838,000  
Share based compensation aggregate intrinsic value   $ 143,000                  
Number of shares, vested                 684,867    
Weighted average remaining contractual term                 6 years 6 months 18 days    
Intrinsic value of stock option                 $ 5,534,000    
Share price                 $ 10.61    
Weighted Average Exercise Price, Granted   $ 8.82                  
Original award repricing date   $ 5,918,000                  
ABG Time Based Warrans [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Incremental costs         $ 417,000            
Warrant to purchase common stock         99,954            
Warrant exercise price increase         $ 9.24            
ABG Performance Based Warrans [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Incremental costs         $ 618,000            
Warrant to purchase common stock         149,931            
Warrant exercise price increase         $ 9.24            
Sports Illustrated Licensing Agreement [Member] | ABG Warrants [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Intrinsic value of stock option                 $ 411,000    
Fair market value of stock option                 $ 10.61    
Sports Illustrated Licensing Agreement [Member] | ABG Warrants [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Warrant to purchase common stock                 999,540    
Restricted Stock [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares, vested                 97,403    
Restricted Stock [Member] | Board of Directors [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares, granted     18,940                
Incremental costs     $ 41,000                
Restricted Stock Units (RSUs) [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Issuance of restricted stock awards to the board of directors, shares 725,000                    
Issuance of common stock in connection with private placement                 $ 8,707,000 285,000  
2022 Plan [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares authorized to issue                 1,800,000   1,800,000
Number of shares, granted                 964,455    
Equity 2019 Incentive Plan [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares, granted                 1,370,217    
Aggregate grant date fair value                 $ 7,194,000 $ 29,124,000  
Weighted-average grant-date fair value                 $ 5.25 $ 12.23  
Share based compensation aggregate intrinsic value                 $ 12,694,000 $ 14,808,000  
Common stock options vested                 $ 1,507,000 $ 50,000  
Weighted average remaining contractual term                 7 years    
Weighted Average Exercise Price, Granted                 $ 10.64    
Equity 2019 Incentive Plan [Member] | Revenue Targets [Member] | Stock Option 2 [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares, granted               194,319      
Equity 2019 Incentive Plan [Member] | Stock Price Targets [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares, granted       65,951   659,511          
Incremental costs       $ 267,912,000   $ 513,000          
Number of shares, vested           568,601          
Equity 2019 Incentive Plan [Member] | Stock Price Targets [Member] | Consulting Agreement [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Incremental costs           $ 51,000          
Number of shares, vested           90,910          
Equity 2019 Incentive Plan [Member] | Stock Price Targets [Member] | Stock Option 1 [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares, granted               475,946      
Equity 2019 Incentive Plan [Member] | Stock Price Targets [Member] | Equity Option [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Incremental costs               $ 125,000      
Equity 2019 Incentive Plan [Member] | Stock Price Targets [Member] | Stock Option 3 [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares, granted               572,674      
Incremental costs               $ 14,000      
2016 Stock Incentive Plan [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares, granted       7,160   102,272          
Incremental costs     $ 0     $ 0 $ 35,000        
2016 Stock Incentive Plan [Member] | Revenue Targets [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares, granted             10,000        
2016 Stock Incentive Plan [Member] | Publishing Onboarding Targets [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Number of shares, granted             9,091        
Incremental costs             $ 0        
Publisher Partner Warrant [Member]                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                      
Intrinsic value of stock option                 $ 0    
Warrant to purchase common stock                 90,910    
Fair market value of stock option                 $ 10.61    
Warrant expiration term                 5 years