XML 49 R40.htm IDEA: XBRL DOCUMENT v3.22.1
Acquisitions - Additional Information (Detail) - USD ($)
1 Months Ended 3 Months Ended
Nov. 01, 2021
Sep. 01, 2021
Jul. 01, 2021
Oct. 13, 2020
Jan. 31, 2022
Mar. 31, 2022
Sep. 30, 2021
Mar. 31, 2021
Business Acquisition [Line Items]                
Change in fair value of contingent consideration           $ 5,100,000    
Net revenue           $ 197,172,000   $ 148,880,000
Cisneros Interactive Noncontrolling Ownership                
Business Acquisition [Line Items]                
Noncontrolling interest       49.00%        
Cisneros Interactive                
Business Acquisition [Line Items]                
Business acquisition date       Oct. 13, 2020        
Ownership interest acquired   100.00%   51.00%        
Aggregate cash consideration       $ 29,900,000        
Business acquisition description of acquired entity           Subject to the terms of the Put and Call Agreement, if certain minimum EBITDA targets are met, the Sellers had the right (the “Put Option”), between March 15, 2024 and June 13, 2024, to cause the Company to purchase all (but not less than all) the remaining 49% of the issued and outstanding shares of Cisneros Interactive stock at a purchase price to be based on a pre-determined multiple of six times Cisneros Interactive’s 12-month EBITDA in the preceding calendar year. The Sellers also had the right to exercise the Put Option upon the occurrence of certain events, between March 2022 and April 2024.    
Redeemable noncontrolling interest       30,800,000        
Accounts receivables assets acquired, fair value       50,500,000        
Gross amount account receivables asset acquired       54,000,000.0        
Amount due under contract expected to be uncollectible       3,500,000        
Increase in other assets       2,100,000        
Increase in deferred tax       300,000        
Decrease in goodwill       $ 1,800,000        
Gain Loss on Acquisition of Minority Interest   $ 0            
Accelerated earn-out based on EBITDA         $ 14,700,000      
Fair value of the contingent consideration recognized   $ 84,400,000       $ 82,900,000    
Contingent consideration current           28,800,000    
Contingent consideration noncurrent liabilities           54,100,000    
Change in fair value of contingent consideration           500,000    
Net revenue           112,500,000   88,500,000
Net Income           $ 5,100,000   3,200,000
Remaining ownership interest acquired   49.00%       49.00%    
Business combination consideration, transferred   $ 10,000,000            
Cisneros Interactive | Maximum                
Business Acquisition [Line Items]                
Period of discounted cost of debt rate   3 years            
Business combination consideration, transferred   $ 10,000,000            
Cisneros Interactive | Maximum | Discount Rate                
Business Acquisition [Line Items]                
Discounted cost of debt rate   0.072            
Cisneros Interactive | Minimum | Discount Rate                
Business Acquisition [Line Items]                
Discounted cost of debt rate   0.065            
Cisneros Interactive | Put Option                
Business Acquisition [Line Items]                
Agreed future ownership Interest acquired       49.00%        
Cisneros Interactive | Call Option                
Business Acquisition [Line Items]                
Agreed future ownership Interest acquired       49.00%        
Business acquisition description of acquired entity           Additionally, subject to the terms of the Put and Call Agreement, the Company had the right (the “Call Option”), in calendar year 2024, to purchase all (but not less than all) the remaining 49% of the issued and outstanding shares of Cisneros Interactive stock at a purchase price to be based on a pre-determined multiple of six times of Cisneros Interactive’s 12-month EBITDA in calendar year 2023.    
MediaDonuts                
Business Acquisition [Line Items]                
Business acquisition date     Jul. 01, 2021          
Ownership interest acquired     100.00%          
Aggregate cash consideration     $ 15,100,000          
Accounts receivables assets acquired, fair value     9,900,000          
Gross amount account receivables asset acquired     10,200,000          
Amount due under contract expected to be uncollectible     $ 300,000          
Period of discounted cost of debt rate     3 years          
Contingent consideration noncurrent liabilities           $ 17,400,000    
Change in fair value of contingent consideration           1,600,000    
Net revenue           17,200,000    
Net Income           2,600,000    
Business combination consideration, transferred     $ 17,100,000          
Decrease in purchase consideration             $ 1,200,000  
Business combination, contingent earn-out payments     7,400,000          
Total purchase price for acquisition, including fair value of contingent consideration     36,200,000          
Acquisition fees and costs               $ 100,000
Fair value of contingent consideration recognized     $ 20,300,000          
MediaDonuts | Maximum | Discount Rate                
Business Acquisition [Line Items]                
Discounted cost of debt rate     0.067          
MediaDonuts | Minimum | Discount Rate                
Business Acquisition [Line Items]                
Discounted cost of debt rate     0.058          
365 Digital                
Business Acquisition [Line Items]                
Business acquisition date Nov. 01, 2021              
Ownership interest acquired 100.00%              
Aggregate cash consideration $ 1,800,000              
Accounts receivables assets acquired, fair value 1,100,000              
Gross amount account receivables asset acquired 1,100,000              
Contingent consideration noncurrent liabilities 5,000,000.0              
Change in fair value of contingent consideration           3,000,000.0    
Net revenue           2,100,000    
Net Income           $ 100,000    
Business combination consideration, transferred 1,900,000              
Total purchase price for acquisition, including fair value of contingent consideration 3,900,000              
Fair value of contingent consideration recognized $ 2,000,000.0              
365 Digital | Maximum                
Business Acquisition [Line Items]                
Period of discounted cost of debt rate 3 years              
365 Digital | Maximum | Discount Rate                
Business Acquisition [Line Items]                
Discounted cost of debt rate 0.083              
365 Digital | Minimum | Discount Rate                
Business Acquisition [Line Items]                
Discounted cost of debt rate 0.076