XML 62 R51.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Details the Revenue, Significant expenses and Other Segment (Details) - USD ($)
 3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]      
Revenues $ 1,993,000 $ 2,426,000  
Adjusted general and administrative 2,546,000 2,159,000  
Adjusted depreciation and amortization 91,000 136,000  
Share based compensation 85,000 19,000  
Change in fair value of warrant liability 6,468,000  
Income tax provision 52,000  
Total segment assets 10,461,000   $ 18,302,000
Operating Segments [Member]      
Segment Reporting Information [Line Items]      
Revenues 1,993,000 2,426,000  
Adjusted cost of revenues 1,493,000 1,924,000  
Adjusted sales and marketing 764,000 630,000  
Adjusted general and administrative [1] 2,413,000 2,088,000  
Adjusted depreciation and amortization 48,000 52,000  
Share based compensation 85,000 19,000  
Change in fair value of warrant liability 6,468,000  
Gain on disposal of fixed assets    
Loss on issuance of warrants  
Interest expense 16,000 28,000  
Other income (expense), net  
Income tax provision 52,000  
Segment net loss (9,294,000) (2,367,000)  
Total segment assets 9,675,000   17,516,000
Operating Segments [Member] | Singing Machine [Member]      
Segment Reporting Information [Line Items]      
Revenues 1,870,000 2,426,000  
Adjusted cost of revenues 1,364,000 1,924,000  
Adjusted sales and marketing 764,000 630,000  
Adjusted general and administrative [1] 1,933,000 2,088,000  
Adjusted depreciation and amortization 33,000 52,000  
Share based compensation 85,000 19,000  
Change in fair value of warrant liability 6,468,000  
Gain on disposal of fixed assets  
Loss on issuance of warrants  
Interest expense 28,000  
Other income (expense), net  
Income tax provision 52,000  
Segment net loss (8,777,000) (2,367,000)  
Total segment assets 7,515,000   16,301,000
Operating Segments [Member] | Semi Cab [Member]      
Segment Reporting Information [Line Items]      
Revenues 123,000  
Adjusted cost of revenues 129,000  
Adjusted sales and marketing  
Adjusted general and administrative [1] 480,000  
Adjusted depreciation and amortization 15,000  
Share based compensation  
Change in fair value of warrant liability  
Gain on disposal of fixed assets  
Loss on issuance of warrants  
Interest expense 16,000  
Other income (expense), net  
Income tax provision  
Segment net loss (517,000)  
Total segment assets $ 2,160,000   $ 1,215,000
[1] Excludes depreciation and amortization, share-based compensation, impairment of goodwill and impairment of a note receivable