XML 86 R72.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisitions (Details Narrative) - USD ($)
 1 Months Ended 9 Months Ended 12 Months Ended
Dec. 15, 2022
Dec. 07, 2022
Sep. 27, 2022
Jul. 30, 2022
Jun. 30, 2022
Jun. 04, 2022
Apr. 02, 2022
Jul. 15, 2021
Jun. 04, 2021
Apr. 02, 2021
Jan. 31, 2022
Jun. 30, 2021
Sep. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Nov. 30, 2022
Business Acquisition [Line Items]                                
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Cash and Equivalents             $ 1,840,000                  
Cash acquired from acquisition $ 25,000,000 $ 23,000,000                            
Cash payment                           $ 35,331,000 $ 7,950,000  
Stock issued during period value new issues                           30,490,000 19,838,000  
Adjustments                           1,967,000 49,000  
Depreciation                           864,000 1,152,000  
Nonrecurring cost                           200,000 200,000  
Deferred income tax expense benefit                           $ 1,303,000 $ 1,303,000  
Cash payment     $ 850,000                          
Developed technology useful life     10 years         3 years                
Escrow deposit 1,000,000                             $ 1,000,000
Assumed lease obligation                               1,430,000
Deferred payments                               3,189,000
Deferred revenue obligation                               4,078
Unearned revenue                               3,941,000
Refund liability                               $ 137,000
Transaction related costs $ 283,000                              
Transaction costs related to acquisition               $ 35,000                
30/06/2022 [Member]                                
Business Acquisition [Line Items]                                
Vested         22,728                      
Fulltime Fantasy Sports LLC [Member]                                
Business Acquisition [Line Items]                                
Cash payment               335,000                
Transaction related costs               $ 35,000                
Vested                           11,364    
Cash paid         $ 225,000           $ 225,000          
Fulltime Fantasy Sports LLC [Member] | 30/06/2022 [Member]                                
Business Acquisition [Line Items]                                
Vested         11,364                   11,364  
Cash paid       $ 450,000                        
Fulltime Fantasy Sports LLC [Member] | Maximum [Member]                                
Business Acquisition [Line Items]                                
Vested               34,092                
Common Stock [Member]                                
Business Acquisition [Line Items]                                
Stock issued during period value new issues                           $ 42,000 $ 13,000  
Restricted stock award gross                             48,856  
Athlon Holdings, Inc. [Member]                                
Business Acquisition [Line Items]                                
Acquired percentage             100.00%                  
Total cash consideration             $ 15,854,000                  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Cash and Equivalents             2,604,000                  
Cash acquired from acquisition             12,827,000                  
Cash payment             11,840,000                  
Payments to be acquire             $ 987,000                  
Issuance of common stock             314,103                  
Fair value of acquisition             $ 3,141,000                  
Acquisition description             The amount estimated to be paid post-closing of $987 will be or was paid as follows: (i) $742 is expected to be paid upon receipts of certain tax refunds due to the sellers (consisting of $3,000 for the deferred cash payments, as discounted, less a $2,258 cash adjustment); and (ii) $245 was paid within two business days from the date the Company received proceeds from the sale of the equity interest in Just Like Falling Off a Bike, LLC that was held by Parade as of the closing date (paid on April 7, 2022)           The Company received a final valuation report from a third-party valuation firm after the preliminary purchase price was adjusted during the quarterly period ended September 30, 2022. After considering the results of the final valuation report, the Company estimated that the purchase consideration decreased by $321. The decrease in the purchase price was related to an increase in identifiable assets of $54, an increase in deferred tax liabilities of $27, with a decrease in the working capital adjustment of $321, resulting in a decrease in goodwill of $348      
Restructuring and related cost, incurred cost             $ 200,000                  
Assumed lease obligation                           $ 1,430,000    
Athlon Holdings, Inc. [Member] | Digital Content [Member]                                
Business Acquisition [Line Items]                                
Weighted average useful lives                   2 years            
Athlon Holdings, Inc. [Member] | Advertiser Relationship [Member]                                
Business Acquisition [Line Items]                                
Weighted average useful lives             8 years 9 months     14 years 6 months            
Athlon Holdings, Inc. [Member] | Common Stock [Member]                                
Business Acquisition [Line Items]                                
Stock issued during period value new issues             $ 3,000,000                  
A360 Media LLC [Member] | Advertiser Relationship [Member]                                
Business Acquisition [Line Items]                                
Weighted average useful lives                           12 years 6 months    
A360 Media LLC [Member] | Brand Name [Member]                                
Business Acquisition [Line Items]                                
Weighted average useful lives                           11 years    
College Spun Media Incorporated [Member]                                
Business Acquisition [Line Items]                                
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Cash and Equivalents                 $ 3,214,000              
Cash acquired from acquisition                 11,830,000              
Restructuring and related cost, incurred cost                 $ 128,000              
Developed technology useful life                 10 years              
Restricted stock award gross                 194,806              
Business combination step acquisition equity interest in acquiree fair value1                       $ 5,175,000        
Working capital                       1,932,000        
Good will period increase decrease                       $ 3,977,000        
College Spun Media Incorporated [Member] | Closing [Member]                                
Business Acquisition [Line Items]                                
Payments to acquire productive assets                 $ 10,830,000              
Payments to acquire productive assets                 830,000              
College Spun Media Incorporated [Member] | First Anniversary Date [Member]                                
Business Acquisition [Line Items]                                
Stock issued during period value purchase of assets                 500,000              
Stock issued during period value purchase of assets                 453,000              
Stock issued during period value imputed interest                 $ 47,000              
College Spun Media Incorporated [Member] | Second Anniversary Date [Member]                                
Business Acquisition [Line Items]                                
Stock issued during period value purchase of assets           $ 500,000                    
Fulltime Fantasy Sports LLC [Member]                                
Business Acquisition [Line Items]                                
Total cash consideration               $ 1,257,000                
Cash payment               335,000                
Fair value of acquisition               168,000                
Transaction costs related to acquisition               $ 35,000