XML 54 R44.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value Measurements (Tables)
6 Months Ended
Sep. 30, 2022
Fair Value Disclosures [Abstract]  
Schedule of fair value of financial liabilities are measured at fair value on a recurring basis
   September 30, 2022 
   Fair   Hierarchy Level 
   Value   Level 1   Level 2   Level 3 
Assets:                
Prepaid expenses - common stock issued subject to market adjustment at settlement  $187   $187   $        -   $- 
   $187   $187   $-   $- 
                     
Liabilities:                    
Contingent consideration liability from Gramophone acquisition  $174   $-   $-   $174 
Warrant liability on PodcastOne bridge loan   932    -    -    932 
Bifurcated embedded derivative on PodcastOne bridge loan   1,342    -    -    1,342 
Bifurcated embedded derivative on senior secured convertible note payable   177    -    -    177 
   $2,625   $-   $-   $2,625 

 

   March 31, 2022 
   Fair   Hierarchy Level 
   Value   Level 1   Level 2   Level 3 
Liabilities:                
Contingent consideration liability from PodcastOne acquisition  $2,965   $
-
   $
-
   $2,965 
Contingent consideration liability from Gramophone acquisition   174    
-
    
-
    174 
Bifurcated embedded derivative on senior secured convertible note payable   18    
-
    
-
    18 
   $3,157   $
-
   $
-
   $3,157 

 

Schedule of financial liabilities
   Amount 
Balance as of March 31, 2022  $3,157 
Embedded derivative and warrant issued in connection with PodcastOne bridge loan   3,966 
Change in fair value of bifurcated embedded derivatives, reported in earnings   (1,692)
Settlement of PodcastOne contingent consideration   (3,000)
Change in fair value of contingent consideration liabilities, reported in earnings   194 
Balance as of September 30, 2022  $2,625 

 

Schedule of derivatives on senior secured convertible notes payable and unsecured convertible notes payable
   September 30,   March 31, 
   2022   2022 
Bifurcated embedded derivative on secured convertible notes payable:        
Market yield   11.9%   4.7%

 

Schedule of fair value measurement option for financial assets or liabilities
   September 30, 2022 
   Carrying   Hierarchy Level 
   Value   Level 1   Level 2   Level 3 
Liabilities:                
Secured convertible notes payable, net  $13,734   $
       -
   $
       -
   $14,446 
Unsecured convertible notes payable related party, net   5,297    
-
    
-
    5,633 
PodcastOne bridge loan   2,634    
-
    
-
    5,317 

 

   March 31, 2022 
   Carrying   Hierarchy Level 
   Value   Level 1   Level 2   Level 3 
Liabilities:                
Secured convertible notes payable, net  $13,650   $
    -
   $
        -
   $15,448 
Unsecured convertible notes payable related party, net   5,879    
-
    
-
    6,084 

 

Schedule of fair value of the financial assets and liabilities
   September 30,   March 31, 
   2022   2022 
Secured convertible notes payable, net (binomial lattice model):        
Market yield   11.9%   6.3%
           
Unsecured convertible notes payable related party, net (yield model with a Black-Scholes-Merton option pricing model):          
Market yield   12.6%   6.6%