XML 67 R52.htm IDEA: XBRL DOCUMENT v3.22.2
Business Combinations (Details) - USD ($)
$ / shares in Units, $ in Thousands
 1 Months Ended 6 Months Ended 12 Months Ended
Jul. 07, 2021
Jul. 01, 2020
Oct. 17, 2021
Dec. 22, 2020
Jul. 31, 2020
Dec. 31, 2021
Mar. 31, 2022
Mar. 31, 2021
Business Combinations (Details) [Line Items]                
Additional shares of common stock (in Shares)     79,365   203,249      
Common stock fair value     $ 100   $ 14,600      
Lack of marketability, percentage     25.00% 25.00% 24.00%      
Fair-valued     $ 200   $ 1,100      
Business combination, cash consideration     $ 200          
Revenue             $ 400  
Net loss             100  
Transaction costs             $ 100 $ 100
Podcastone for net consideration         $ 16,100      
Common stock, shares (in Shares)         5,363,636      
Additional value of common stock         $ 400     $ 14,991
Discount for lack marketability         24.00%      
Market price of common stock, description             If, during the period commencing after May 7, 2020 and ending on July 1, 2022, for five consecutive trading days the closing market price of the Company’s common stock exceeds $5.00 per share, an additional aggregate payment of $3.0 million in cash shall be paid to the sellers of PodcastOne in accordance with their respective pro rata percentage within five business days of the second anniversary of the closing date (July 1, 2022).  
Contingent fair value   $ 1,100            
Credit yield, percentage   21.90%            
Common stock exceeds (in Dollars per share)               $ 5
Charge to other income (expense)               $ 1,300
Other long-term liabilities             $ 2,900 2,400
Accounts receivable             4,000  
Total amount of purchase price             600  
Adjustment of purchase price             301  
Restricted common stock (in Shares) 214,475              
Tax benefit               400
Amortization of intangible assets             $ 100 1,700
Business Combination [Member]                
Business Combinations (Details) [Line Items]                
Equity interests, percentage     100.00% 100.00% 100.00%      
Gramophone for net consideration     $ 400          
Contingent consideration description             Contingent consideration in the form of a cash earnout of $0.3 million will be paid to the seller of Gramophone if, during the period commencing June 1, 2021 and ending on May 31, 2022 (“First Year Target”), Gramophone reports GAAP revenues of $1.4 million and EBITDA (as defined in the purchase agreement) of $0.3 million. If the First Year Target is not met, the cash earnout will be paid to the seller of Gramophone if, during the period commencing June 1, 2022 and ending on May 31, 2023 (“Second Year Target”), Gramophone reports GAAP revenues of $2 million and EBITDA of $0.5 million.  
Contingent consideration related to cash earnout             $ 200  
Contingent consideration liability             200  
Gramophone Acquisition [Member]                
Business Combinations (Details) [Line Items]                
Gramophone for net consideration             89  
Transaction costs             100  
PodcastOne, Inc. [Member]                
Business Combinations (Details) [Line Items]                
Revenue               15,700
Net loss               3,100
Transaction costs               100
Gross amount             4,200  
Uncollectible amount             $ 200  
CPS [Member]                
Business Combinations (Details) [Line Items]                
Additional shares of common stock (in Shares)             214,000  
Lack of marketability, percentage             25.00%  
Additional value of common stock             $ 600  
Charge to other income (expense)           $ 200    
Restricted common stock (in Shares)       2,230,769        
Restricted value       $ 6,400        
Description of business combination       The Company agreed to also issue up to approximately 577,000 additional shares of its restricted common stock, classified as contingent consideration, as CPS reported GAAP revenue of at least $20.0 million and $1.0 million of EBITDA (as defined in the purchase agreement) for its fiscal year ended December 31, 2020. Based on their likelihood of achievement this number of shares reflected management’s current estimate and were valued at $1.7 million based on the Company’s stock price on the date of acquisition, net of a 25% discount for lack of marketability.        
Restricted common stock (in Shares) 576,923              
Working capital             4,000  
CPS acquisition [Member]                
Business Combinations (Details) [Line Items]                
Revenue               5,200
Net loss               $ 300
Accounts receivable             6,200  
Gross amount             6,500  
Uncollectible amount             300  
Adjustment of purchase price             $ 300