XML 62 R51.htm IDEA: XBRL DOCUMENT v3.20.4
Business Combinations (Details Textual) - USD ($)
$ / shares in Units, $ in Thousands
 1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended
Jul. 03, 2020
Dec. 22, 2020
Dec. 31, 2020
Dec. 31, 2019
Jun. 30, 2021
Dec. 31, 2020
Dec. 31, 2019
Jul. 02, 2020
Business Combinations (Textual)                
Podcastone for net consideration $ 16,100              
Common stock, shares 5,363,636         5,566,885    
Common stock fair value $ 14,600         $ 15,000    
Podcastone's liabilities               $ 3,000
Common stock exceeds               $ 5.00
Aggregate payment               $ 3,000
Fair-valued               $ 1,100
Amount of revenue     $ 27,205 $ 29,463   66,032 $ 80,775  
Net income     (7,859) (10,586)   (38,970) (32,824)  
Additional value of common stock $ 400   439     $ 14,991    
Additional shares of common stock 203,249              
Credit yield, percentage 21.90%              
Lack of marketability, percentage 24.00%              
Purchase price consideration $ 2,000              
Equity interests, percentage               100.00%
Contingent fair value               $ 1,100
Amortization of acquired intangible assets       200     600  
Transaction cost       $ 100     $ 100  
Description of business combination           The Company incurred $0.1 million in transaction costs associated with the CPS acquisition which were expensed and included in General and Administrative in the condensed consolidated statement of operations for the three and nine months ended December 31, 2020. The Company incurred less than $0.2 million in transaction costs associated with the PodcastOne acquisition which were expensed and included in General and Administrative in the condensed consolidated statement of operations for the nine months ended December 31, 2020.    
Common Stock [Member]                
Business Combinations (Textual)                
Additional value of common stock         $ 5    
Additional shares of common stock     203,249     5,566,885    
Common Stock [Member] | Subsequent Event [Member]                
Business Combinations (Textual)                
Additional value of common stock         $ 400      
Additional shares of common stock         203,249      
CPS [Member]                
Business Combinations (Textual)                
Amount of revenue     $ 800     $ 800    
Net income     (100)     (100)    
Additional value of common stock   $ 1,400            
Lack of marketability, percentage   25.00%            
Equity interests, percentage   100.00%            
Restricted values   $ 640            
Restricted shares   2,230,769            
Description of business combination   The Company agreed to also issue up to approximately 437,000 additional shares of its restricted common stock, classified as contingent consideration, if (i) CPS reports GAAP revenue of $20.0 million and $1.0 million of EBITDA for its fiscal year ended December 31, 2020, and (ii) at the closing, CPS' target working capital is $4.0 million (including $0.8 million of cash), with a dollar-for-dollar reduction with respect to each such shortfall with no duplication. Based on their likelihood of achievement, these additional shares were valued at $1.3 million based on the Company's stock price on the date of acquisition, net of a 25% discount for lack of marketability. This amount is included in accounts payable and accrued liabilities on the December 31, 2020 Condensed Consolidated Balance Sheet. The Company further agreed to issue up to approximately 477,000 additional shares of its restricted common stock to the extent CPS' final working capital as determined by the parties exceeds $4.0 million.            
CPS [Member] | Fair Value Hedging [Member]                
Business Combinations (Textual)                
Accounts receivable   $ 6,153            
Gross amount due under contracts   6,500            
Expected to uncollectible   $ 300            
CPS [Member] | Restricted Stock [Member]                
Business Combinations (Textual)                
Additional shares of common stock   437,000            
PodcastOne [Member]                
Business Combinations (Textual)                
Amount of revenue     7,300     12,600    
Net income     (600)     (100)    
Accounts receivable     4,000     4,000    
Gross amount due under contracts     4,200     4,200    
Expected to uncollectible     $ 200     $ 200    
PodcastOne [Member] | Fair Value Hedging [Member]                
Business Combinations (Textual)                
Accounts receivable               $ 3,951