XML 521 R92.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Details Narrative)
12 Months Ended
Dec. 31, 2020
USD ($)
$ / shares
Dec. 31, 2019
USD ($)
$ / shares
Cash and cash equivalents $ 9,033,872 $ 8,852,281
Fair value of derivative net 52,556,401 44,009,745
Change in valuation of warrant derivative liabilities 496,305 (1,015,151)
Change in valuation of embedded derivative liabilities $ 2,571,004 (5,040,000)
Debenture convertible percentage 12.00%  
Warrant derivative liabilities $ 1,147,895 1,644,200
Fair value of embedded derivative liabilities   13,501,000
12% Convertible Debentures [Member]    
Fair value of embedded derivative liabilities 10,929,996  
Series G Preferred Stock [Member]    
Warrant derivative liabilities   72,563
Other income   72,563
Level 3 [Member]    
Change in valuation of embedded derivative liabilities $ (2,571,004) 2,971,694
Fair value of embedded derivative liabilities   13,501,000
L2 Warrants [Member]    
Adjustment to additional paid in capital   $ 735,186
Expected Life [Member] | L2 Warrants [Member]    
Fair value assumptions, measurement input, term   3 years 9 months
Expected Life [Member] | Strome Warrants [Member]    
Fair value assumptions, measurement input, term 2 years 5 months 12 days 3 years 5 months 12 days
Expected Life [Member] | B. Riley Warrants [Member]    
Fair value assumptions, measurement input, term 4 years 9 months 14 days 5 years 9 months 18 days
Measurement Input, Risk Free Interest Rate [Member] | L2 Warrants [Member]    
Fair value assumptions, measurement input, percentages   1.56
Measurement Input, Risk Free Interest Rate [Member] | Strome Warrants [Member]    
Fair value assumptions, measurement input, percentages 0.13 1.62
Measurement Input, Risk Free Interest Rate [Member] | B. Riley Warrants [Member]    
Fair value assumptions, measurement input, percentages 0.36 1.76
Volatility Factor [Member] | L2 Warrants [Member]    
Fair value assumptions, measurement input, percentages   130.46
Volatility Factor [Member] | Strome Warrants [Member]    
Fair value assumptions, measurement input, percentages 150.55 144.56
Volatility Factor [Member] | B. Riley Warrants [Member]    
Fair value assumptions, measurement input, percentages 140.95 127.63
Dividend Rate [Member] | L2 Warrants [Member]    
Fair value assumptions, measurement input, percentages   0.0
Dividend Rate [Member] | Strome Warrants [Member]    
Fair value assumptions, measurement input, percentages 0.0 0.0
Dividend Rate [Member] | B. Riley Warrants [Member]    
Fair value assumptions, measurement input, percentages 0.0 0.0
Transaction Date Closing Market [Member] | L2 Warrants [Member]    
Fair value assumptions, measurement input, price per share | $ / shares   $ 0.89
Transaction Date Closing Market [Member] | Strome Warrants [Member]    
Fair value assumptions, measurement input, price per share | $ / shares $ 0.60 0.80
Transaction Date Closing Market [Member] | B. Riley Warrants [Member]    
Fair value assumptions, measurement input, price per share | $ / shares 0.60 0.80
Exercise Price [Member] | L2 Warrants [Member]    
Fair value assumptions, measurement input, price per share | $ / shares   0.50
Exercise Price [Member] | Strome Warrants [Member]    
Fair value assumptions, measurement input, price per share | $ / shares 0.50 4.50
Exercise Price [Member] | B. Riley Warrants [Member]    
Fair value assumptions, measurement input, price per share | $ / shares $ 1.00 $ 1.00
TheStreet, Inc [Member]    
Fair value of unearned revenues $ 61,625,676  
Sports Illustrated Licensed Brands [Member]    
Fair value of unearned revenues $ 23,498,597