XML 23 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Redeemable Convertible Preferred Stock 1 [Member]
Preferred Stock [Member]
Common Stock Outstanding [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Treasury Stock, Common [Member]
Total
Balance (in shares) at Mar. 31, 2023 5,000 16,177 89,632,161            
Balance at Mar. 31, 2023 $ 4,827 $ 16,177   $ 90 $ 209,151 $ (224,269) $ 0 $ (2,162) $ (1,013)
Balance (in shares) at Mar. 31, 2023               (2,220,914)  
Stock-based compensation $ 0 $ 0   0 5,496 0 0 $ 0 5,496
Vested employee restricted stock units (in shares) 0 0 1,855,576         0  
Vested employee restricted stock units $ 0 $ 0   2 0 0 0 $ 0 2
Exercise of common stock options (in shares) 0 0 10,000         0  
Exercise of common stock options $ 0 $ 0   0 8 0 0 $ 0 8
Common stock issued for purchase of intangible assets 0 0   0 1,079 0 0 0 1,079
Conversion of PC1 bridge loan 0 0   0 4,752 0 0 0 4,752
Dividends from spin-off of PodcastOne 0 0   0 (1,513) 0 1,513 0 0
Reclassification of common stock warrants 0 0   0 0 0 5,896 5,896
Issuance of PodcastOne common stock $ 0 $ 0   0 (4,275) 0 4,275 $ 0 0
Accrued dividends converted to preferred stock (in shares) 0 2,637 0         0  
Accrued dividends converted to preferred stock $ 0 $ 2,637   0 0 0 0 $ 0 2,637
Preferred stock accretion 135 0   0 0 0 0 0 0
Dividends on Series A preferred stock $ 0 $ 0   0 0 (2,749) 0 $ 0 (2,749)
Common stock issued for services (in shares) 0 0 989,722         0  
Common stock issued for services $ 0 $ 0   0 1,418 0 0 $ 0 $ 1,418
Treasury stock purchases (in shares) 0 0 0         (1,639,125) (1,639,125)
Treasury stock purchases $ 0 $ 0   0 0 0 0 $ (2,620) $ (2,620)
Net income (loss) $ 0 $ 0   0 0 (11,966) (1,345) 0 (13,311)
Balance (in shares) at Mar. 31, 2024 5,000 18,814 92,487,459            
Balance at Mar. 31, 2024 $ 4,962 $ 18,814   92 216,116 (238,984) 10,339 $ (4,782) 1,595
Balance (in shares) at Mar. 31, 2024               (3,860,039)  
Stock-based compensation $ 0 $ 0   0 3,993 0 0 $ 0 3,993
Vested employee restricted stock units (in shares) 0 0 1,978,545         0  
Vested employee restricted stock units $ 0 $ 0   3 0 0 0 $ 0 3
Issuance of PodcastOne common stock 0 $ 0   0 (685) 0 685 0 0
Dividends on Series A preferred stock $ 0     0 0 (1,583) 0 $ 0 0
Common stock issued for services (in shares) 0 0 1,135,540         0  
Common stock issued for services $ 0 $ 0   1 2,403 0 0 $ 0 $ 2,404
Treasury stock purchases (in shares) 0 0 0         (558,247) (558,247)
Treasury stock purchases $ 0 $ 0   0 0 0 0 $ (999) $ (999)
Net income (loss) $ 0 $ 0   0 0 (18,709) (1,661) $ 0 (20,370)
Retirement of treasury stock (in shares) 0 0 (4,262,632)         (4,262,632)  
Retirement of treasury stock $ 0 $ 0   (4) 0 (5,527) 0 $ 5,531 0
Retirement of treasury stock (in shares) (0) (0) 4,262,632         4,262,632  
Conversion of Series A Preferred Stock into common stock and common stock warrants (in shares) (5,000) (6,395) 5,426,233          
Conversion of Series A Preferred Stock into common stock and common stock warrants $ (4,962) $ (6,395)   5 11,668 (316) 4,962
Dividends on Series A preferred stock   $ 1,583              
Balance (in shares) at Mar. 31, 2025 0 14,002 96,765,145            
Balance at Mar. 31, 2025 $ 0 $ 14,002   $ 97 $ 233,495 $ (265,119) $ 9,363 $ (250) $ (8,412)
Balance (in shares) at Mar. 31, 2025               (155,654)