XML 60 R44.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
 12 Months Ended
Mar. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of fair value of financial liabilities are measured at fair value on a recurring basis
   March 31, 2021 
   Fair   Hierarchy Level 
   Value   Level 1   Level 2   Level 3 
Liabilities:                
Contingent consideration liability from PodcastOne acquisition  $2,423   $-   $-   $2,423 
Contingent consideration liability from CPS acquisition   2,513    -    -    2,513 
Bifurcated embedded derivative on senior secured convertible notes payable   118    -    -    118 
Bifurcated embedded derivative on unsecured convertible note payable   13    -    -    13 
   $5,067   $-   $-   $5,067 
   March 31, 2020 
   Fair   Hierarchy Level 
   Value   Level 1   Level 2   Level 3 
Liabilities:                
Bifurcated embedded derivative on senior secured convertible debentures  $524   $-   $-   $524 
Bifurcated embedded derivative on unsecured convertible note payable   141    -    -    141 
   $665   $-   $-   $665 
Schedule of financial liabilities
   Amount 
Balance as of April 1, 2019  $586 
Additions - unsecured convertible note payable   65 
Total fair value adjustments reported in earnings   14 
Balance as of March 31, 2020   665 
Initial measurement of contingent consideration from PodcastOne acquisition on July 1, 2020   1,100 
Initial measurement of contingent consideration from CPS acquisition on December 22, 2020   1,654 
Initial measurement of embedded derivatives on senior secured convertible notes issued on September 15, 2020   671 
Total fair value adjustments reported in earnings   977 
Balance as of March 31, 2021  $5,067 
Schedule of derivatives on senior secured convertible debentures
   March 31,   March 31, 
   2021   2020 
         
Bifurcated embedded derivative on senior secured convertible debentures Market yield   -    27.4%
Bifurcated embedded derivative on senior secured convertible notes payable Market yield   17.0%   - 
Bifurcated embedded derivative on unsecured convertible note payable Market yield   26.5%   43.9%
Schedule of fair value measurement option for financial assets or liabilities
   March 31, 2021 
   Carrying   Hierarchy Level 
   Value   Level 1   Level 2   Level 3 
Liabilities:                
Senior secured convertible notes payable, net   13,047         -    -    20,228 
Unsecured convertible notes payable related party, net   5,501    -    -    9,216 
Unsecured convertible note payable   1,976    -    -    2,167 
   March 31, 2020 
   Carrying   Hierarchy Level 
   Value   Level 1   Level 2   Level 3 
Liabilities:                
Senior secured convertible debentures, net   8,701          -    -    9,254 
Unsecured convertible notes payable, net   5,114    -    -    4,451 
Unsecured convertible note payable   1,539    -    -    1,338 
Schedule of fair value of each of the debentures and unsecured convertible
   Year Ended March 31, 
   2021   2020 
Senior secured convertible debentures, net (binomial lattice model):        
Market yield       -    27.4%
           
Senior secured convertible notes payable, net (binomial lattice model):          
Market yield   17.0%   - 
           
Unsecured convertible notes payable related party, net (yield model with a Black-Scholes-Merton option pricing model):          
Market yield   23.0%   41.6%
           
Unsecured convertible note payable (yield model with a Black-Scholes-Merton option pricing model):          
Market yield   26.5%   43.9%