XML 57 R47.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Combinations (Details) - USD ($)
$ / shares in Units, $ in Thousands
 1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended
Jul. 07, 2021
Oct. 17, 2021
Dec. 22, 2020
Jul. 31, 2020
Dec. 31, 2020
Dec. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
Mar. 31, 2021
Business Combinations (Details) [Line Items]                  
Additional shares of common stock (in Shares)   250,000   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              
Podcastone for net consideration       $ 16,100          
Common stock, shares (in Shares)       5,363,636          
Additional value of common stock       $ 400 $ 6,391   $ 1,826 $ 6,391  
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)           $ 500      
Other long-term liabilities           2,900 $ 2,900    
Total amount of purchase price             600    
Adjustment of purchase price             $ 301    
Restricted common stock (in Shares) 214,475                
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             $ 100    
Contingent consideration liability           100 $ 100    
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 these 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]                  
Adjustment of purchase price             $ 300