XML 90 R71.htm IDEA: XBRL DOCUMENT v3.24.1
Acquisitions and Dispositions (Details Narrative) - USD ($)
3 Months Ended 12 Months Ended
Nov. 17, 2023
May 01, 2023
Apr. 01, 2023
Mar. 01, 2023
Jan. 11, 2023
Dec. 15, 2022
Dec. 07, 2022
Sep. 27, 2022
Apr. 01, 2022
Sep. 30, 2022
Dec. 31, 2023
Dec. 31, 2022
Nov. 30, 2022
Dec. 31, 2021
Asset Acquisition [Line Items]                            
Share value                       $ 30,490,000    
Transaction cost           $ 283,000                
Goodwill                     $ 42,575,000 39,344,000   $ 19,619,000
Accounts receivable net current                     44,811,000 33,950,000    
Accounts payable current                     10,357,000 $ 12,863,000    
Cash acquired for acquisition           25,000,000 $ 23,000,000              
Adjustment description                       The adjustments for the year ended December 31, 2022 of ($1,940), represents adjustments: (1) to record depreciation and amortization expense related to the fixed and intangible assets acquired from the acquisition of ($864); (2) to reverse the nonrecurring transaction cost related to the acquisition of $200; and (3) to reverse the deferred tax benefit related to the acquisition of ($1,276).    
Useful lives               10 years            
Escrow deposit           $ 1,000,000             $ 1,000,000  
Assumed lease obligation                         2,676,000  
Deferred payments                         3,189,000  
Deferred revenue obligation                         4,078  
Unearned revenue                         3,941,000  
Refund liability                         $ 137,000  
Goodwill for tax                     12,299,000      
Common Stock [Member]                            
Asset Acquisition [Line Items]                            
Share value                       $ 42,000    
Disposition 2023 [Member]                            
Asset Acquisition [Line Items]                            
Cash proceeds $ 1,061,000                          
Sale price 1,000,000                          
Working capital 272,000                          
Preliminary working capital 61,000                          
Adjustment for working capital 153,000                          
Sale price 908,000                          
Business component carrying value $ 172,000                   639,000      
Accounts receivable net current                     453,000      
Accounts payable current                     31,000      
Loss on assets                     325,000      
Fexy Studios [Member]                            
Asset Acquisition [Line Items]                            
Goodwill, acquired during period                     1,985,000    
Athlon Holdings Inc [Member]                            
Asset Acquisition [Line Items]                            
Goodwill                 $ 2,587,000          
Acquired percentage                 100.00%          
Business combination consideration transferred1                 $ 15,854,000          
Cash acquired for acquisition                 1,840,000          
Cash portion in acquisition                 12,827,000          
Cash payments paid at closing                 11,840,000          
Payments for acquire                 $ 987,000          
Number of shares issued in acquisition                 314,103,000          
Fair value of shares issued in acquisition                 $ 3,141,000          
Acquisition description                 The amount estimated to be paid post-closing of $987 will be or was paid as follows: (i) $742 is expected to be paid upon receipts of certain tax refunds due to the sellers (consisting of $3,000 for the deferred cash payments, as discounted, less a $2,258 cash adjustment); and (ii) $245 was paid within two business days from the date the Company received proceeds from the sale of the equity interest in Just Like Falling Off a Bike, LLC that was held by Parade as of the closing date (paid on April 7, 2022).          
Acquisition description                   The Company received a final valuation report from a third party valuation firm after the preliminary purchase price was adjusted during the quarterly period ended September 30, 2022. After considering the results of the final valuation report, the Company estimated that the purchase consideration decreased by $321. The decrease in the purchase price was related to an increase in identifiable assets of $54, an increase in deferred tax liabilities of $27, with a decrease in the working capital adjustment of $321, resulting in a decrease in goodwill of $348.        
Transaction cost                 $ 200,000          
Assumed lease obligation                     2,676,000      
Athlon Holdings Inc [Member] | Common Stock [Member]                            
Asset Acquisition [Line Items]                            
Stock value assigned                 $ 3,000,000          
Mens Journal [Member]                            
Asset Acquisition [Line Items]                            
Goodwill, acquired during period                     $ 1,246,000 $ 17,138,000    
A360 Media LLC [Member] | Advertiser Relationship [Member]                            
Asset Acquisition [Line Items]                            
Weighted average useful lives                       12 years 6 months    
A360 Media LLC [Member] | Brand Name [Member]                            
Asset Acquisition [Line Items]                            
Weighted average useful lives                       11 years    
Advertiser Relationships [Member]                            
Asset Acquisition [Line Items]                            
Weighted average useful lives                     15 years      
Advertiser Relationships [Member] | Athlon Holdings Inc [Member]                            
Asset Acquisition [Line Items]                            
Weighted average useful lives                 8 years 9 months          
Brand Names [Member]                            
Asset Acquisition [Line Items]                            
Weighted average useful lives                     12 years      
Digital Content [Member] | Athlon Holdings Inc [Member]                            
Asset Acquisition [Line Items]                            
Weighted average useful lives                 2 years          
Trade Names [Member] | Athlon Holdings Inc [Member]                            
Asset Acquisition [Line Items]                            
Weighted average useful lives                 14 years 6 months          
Teneology Inc [Member] | Fexy Studios [Member]                            
Asset Acquisition [Line Items]                            
Goodwill                     $ 1,678,000      
Teneology Inc [Member] | Fexy Studios [Member]                            
Asset Acquisition [Line Items]                            
Purchase price         $ 3,307,000                  
Cash paid for consideration         500,000                  
Advance payments of cash         250,000                  
Deferred cash payments   $ 25,000 $ 25,000 $ 25,000 75,000                  
Deferred cash payment due         $ 200,000                  
Number of shares issued for asset acquisition         274,692                  
Fair value of shares issued         $ 2,000,000                  
Share value         $ 2,225,000                  
Common stock trading price         $ 7.94                  
Cash retention pool for employees         $ 300,000                  
Transaction cost         $ 99,000                  
Buffalo Groupe LLC [Member] | Intellectual Properties [Member]                            
Asset Acquisition [Line Items]                            
Cash paid for consideration               $ 850,000