XML 63 R52.htm IDEA: XBRL DOCUMENT v3.22.4
Business Combinations (Details) - USD ($)
$ / shares in Units, $ in Thousands
 1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Aug. 04, 2022
Jul. 07, 2021
Jul. 01, 2020
Oct. 17, 2021
Dec. 22, 2020
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2022
Dec. 31, 2021
Mar. 31, 2022
Mar. 31, 2021
Business Combinations (Details) [Line Items]                        
Additional shares of common stock (in Shares) 800,000                      
Common stock fair value       $ 100                
Lack of marketability, percentage       25.00% 25.00%              
Fair value amount       $ 200                
Cash       $ 200                
Additional value of common stock                 $ 945      
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
Other long-term liabilities           $ 4,000     $ 4,000      
Cash and committed issue (in Shares)           414,137     414,137      
Cash and issued accounting amount                 $ 400      
Recognized other income                 2,200      
Gross amount           $ 4,200     4,200      
Uncollectible amount           200     200      
Total amount of purchase price                 600      
Restricted common stock (in Shares)   214,475                    
Amortization of acquired intangible assets             $ 100          
Common Stock [Member]                        
Business Combinations (Details) [Line Items]                        
Additional shares of common stock (in Shares)       79,365           79,365    
Additional value of common stock                 $ 1      
Business Combination [Member]                        
Business Combinations (Details) [Line Items]                        
Equity interests, percentage       100.00% 100.00%              
Gramophone for net consideration       $ 400                
Contingent consideration description                 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     200      
Gramophone Acquisition [Member]                        
Business Combinations (Details) [Line Items]                        
Gramophone for net consideration                 89      
Transaction costs           100     100      
PodcastOne, Inc. [Member]                        
Business Combinations (Details) [Line Items]                        
Equity interests, percentage     100.00%                  
Additional shares of common stock (in Shares)               203,249        
Common stock fair value     $ 14,600                  
Lack of marketability, percentage     24.00%                  
Fair value amount     $ 1,100                  
Podcastone for net consideration     $ 16,100                  
Common stock, shares (in Shares)     5,363,636                  
Additional value of common stock     $ 400                  
Discount for lack marketability     24.00%                  
Other long-term liabilities           400     $ 400      
CPS Acquisition [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      
Gross amount           6,500     6,500      
Uncollectible amount           300     $ 300      
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, if 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                    
Charge to other income (expense)                     $ 200  
Working capital                 $ 4,000      
Accounts receivable                 6,200      
Amortization of acquired intangible assets           $ 300            
CPS Acquisition [Member]                        
Business Combinations (Details) [Line Items]                        
Gramophone for net consideration                 6,391      
Adjustment of purchase price                 $ 300