XML 134 R115.htm IDEA: XBRL DOCUMENT v3.24.1
Stock–Based Compensation (Details Narrative) - USD ($)
2 Months Ended 6 Months Ended 12 Months Ended
Nov. 02, 2023
Jun. 30, 2023
Feb. 28, 2023
Feb. 28, 2023
Nov. 22, 2022
Mar. 18, 2022
Mar. 14, 2024
Jun. 30, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Feb. 09, 2024
Jun. 02, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Share based compensation arrangement options grants   42,635   38,026 232,816 4,343,017              
Share based compensation incremental cost $ 380,000       $ 321,000 $ 6,061,000              
Issuance of common stock in connection with public offering                     $ 30,490,000    
Share based compensation aggregate intrinsic value           $ 143,000              
Sharebased compensation arrangement by sharebased payment award options vested number of shares                   583,143      
Weighted average remaining contractual term                   5 years 3 months 10 days      
Intrinsic value of stock option                   $ 0      
Share price per share                   $ 2.38      
Unvested restricted stock units 450,560                        
Accrued expenses and other                   $ 489,000 755,000    
Vested contractual term 10 years                        
Unamortized costs                   209,000 $ 216,000    
Weighted Average Exercise Price, Granted           $ 8.82              
Original award repricing date           $ 5,918,000              
Sports Illustrated Licensing Agreement [Member] | ABG Warrants [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Intrinsic value of stock option                   $ 0      
Fair market value of stock option                   $ 2.38      
Sports Illustrated Licensing Agreement [Member] | ABG Warrants [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Warrant to purchase common stock                   999,540      
Common Stock [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Conversion of restricted stock units                   429,528 832,233    
Issuance of common stock in connection with public offering                     $ 42,000    
Sharebased compensation arrangement by sharebased payment award options vested number of shares     24,515                    
Subsequent Event [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Share based compensation arrangement options grants             22,843            
Share price per share                       $ 5.00  
Subsequent Event [Member] | Common Stock [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Conversion of restricted stock units             222,396            
Restricted Stock Units (RSUs) [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Issuance of common stock in connection with public offering                   $ 2,955,000 8,707,000    
Unvested restricted stock units     38,026         42,635          
Vested contractual term               10 years          
Restricted Stock Units (RSUs) [Member] | Subsequent Event [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Conversion of restricted stock units                 295,000        
Common Stock Options [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Share based compensation incremental cost   $ 284,000 $ 68,000                    
Share price per share     $ 10.29 $ 10.29                  
Unvested restricted stock units     21,117         29,701          
Number of shares, agreed to purchase     45,632                    
Common stock trading price     $ 8.82 $ 8.82                  
Accrued expenses and other                   $ 68,000      
Unamortized costs   $ 773,000           $ 773,000          
2022 Plan [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Number of shares authorized to issue                   1,800,000     1,800,000
Share based compensation arrangement options grants                   287,993      
Aggregate grant date fair value                   $ 610,000 $ 7,194,000    
Weighted-average grant-date fair value                   $ 2.12 $ 5.25    
Common stock options vested                   $ 10,000 $ 1,507,000    
Share based compensation aggregate intrinsic value                   $ 10,155,000 $ 12,694,000    
Weighted average remaining contractual term                   5 years 21 days      
Weighted Average Exercise Price, Granted                   $ 4.22      
2022 Plan [Member] | Restricted Stock Units (RSUs) [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Share based compensation arrangement options grants                   190,556      
Publisher Partner Warrant Program [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Warrant to purchase common stock                   4,154      
New Publisher Partner Warrant [Member]                          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                          
Intrinsic value of stock option                   $ 0      
Fair market value of stock option                   $ 2.38