XML 43 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments Investments (Details) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
May 17, 2017
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Mar. 14, 2017
Aug. 15, 2016
Investment [Line Items]                  
Investment in Miso Robotics   $ 6,000,000         $ 2,250,000    
Percentage of ownership, Miso Robotics   30.00%     30.00%   22.60%    
Maximum Investment in Veritone                 $ 50,000,000
Secured Convertible Promissory Note                 20,000,000
Secured Promissory Note Advance                 $ 10,000,000
Time-sharing Transactions, Stated Interest Rate for Notes Receivable                 6.00%
First Loan Warrant                 $ 700,000
Debt Instrument, Convertible, Conversion Price $ 13.6088                
Loan receivable and accrued interest $ 20,700,000                
Common stock, shares outstanding   49,495,064     49,495,064   50,639,926    
Veritone Primary Warrant                 $ 50,000,000
Cash paid for primary warrant exercise $ 29,300,000                
10% Warrant 809,400                
Veritone Bridge Loan $ 4,000,000             $ 4,000,000  
Bridge loan stated interest rate               8.00%  
Veritone Bridge Loan Advance 1               $ 1,000,000  
Veritone Bridge Loan Advance 3 and 4               $ 2,000,000  
Upfront Shares               60,000  
Bridge Installment Shares               90,000  
Bridge Warrant Share               157,000  
Interest Income, Other       $ 1,100,000          
Accretion (Amortization) of Discounts and Premiums, Investments           $ 630,000      
Percentage of ownership, Veritone 20.00%                
Investments at fair value   $ 75,004,000     $ 75,004,000   $ 104,754,000    
Revenues   6,485,000   $ 16,457,000 $ 68,578,000 $ 25,311,000      
Earnings Per Share, Basic         $ (1.20) $ (0.52)      
Assets, Current   143,982,000     $ 143,982,000   139,695,000    
Total assets   250,467,000     250,467,000   308,768,000    
Current liabilities   13,620,000     13,620,000   9,557,000    
Total liabilities   16,091,000     16,091,000   13,109,000    
Stockholders' Equity Attributable to Parent   $ 232,863,000     $ 232,863,000   294,301,000    
Equity Method Investment, Ownership Percentage   19.00%     19.00%        
Cumulative Unrealized Gain (Loss) Since Inception   $ 19,776,000     $ 19,776,000        
Minimum [Member]                  
Investment [Line Items]                  
Receivable with Imputed Interest, Effective Yield (Interest Rate)         9.00%        
Maximum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate         50.00%        
Fair Value Inputs, Probability of Default         75.00%        
Fair value inputs recovery         100.00%        
Receivable with Imputed Interest, Effective Yield (Interest Rate)           53.00%      
Veritone [Member]                  
Investment [Line Items]                  
Investment Income, Interest         $ 21,000        
Revenues     $ 4,388,000            
Gross Profit     3,824,000            
Operating Expenses     17,054,000            
Other Operating Income (Expense), Net     183,000            
Net Income (Loss) Available to Common Stockholders, Diluted     $ (13,049,000)            
Earnings Per Share, Basic     $ (810)            
Assets, Current     $ 71,567,000       83,805,000    
Noncurrent assets     6,161,000       4,753,000    
Total assets     77,728,000       88,558,000    
Current liabilities     26,582,000       27,256,000    
Noncurrent liabilities     0       0    
Total liabilities     26,582,000       27,256,000    
Preferred Stock, Value, Outstanding     0       0    
Stockholders' Equity Attributable to Parent     51,146,000       61,302,000    
Total liabilities, preferred stock and stockholders' equity     $ 77,728,000       $ 88,558,000    
Common Stock [Member]                  
Investment [Line Items]                  
Investment Owned, Balance, Shares             4,119,521    
Investments at fair value   65,827,000     65,827,000        
Warrant [Member]                  
Investment [Line Items]                  
Investment Owned, Balance, Shares             1,120,432    
Investments at fair value   $ 9,177,000     $ 9,177,000        
Veritone Loans [Member] | Veritone [Member]                  
Investment [Line Items]                  
Common stock, shares outstanding 1,523,746                
Primary warrant [Member] | Veritone [Member]                  
Investment [Line Items]                  
Common stock, shares outstanding 2,150,335                
Bridge Loan [Member] | Veritone [Member]                  
Investment [Line Items]                  
Common stock, shares outstanding 295,440                
Finnerty - Common Stock [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate 35.00% 0.00%         37.00%    
Fair Value Inputs, Discount for Lack of Marketability 6.00% 5.00%         5.00%    
Fair Value Assumptions, Expected Term 6 months 2 months         2 months    
Monte Carlo [Member] | Minimum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate         40.00%        
Fair Value Inputs, Probability of Default         25.00%        
Fair Value Inputs, Discount for Lack of Marketability         7.00%        
Finnerty [Member]                  
Investment [Line Items]                  
Fair Value Inputs, Discount for Lack of Marketability         30.00%        
Fair Value Assumptions, Expected Term         3 years 11 months        
Black Scholes [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Dividend Payments         $ 0        
Black Scholes [Member] | Minimum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate         60.00%        
Fair Value Assumptions, Risk Free Interest Rate         2.52%        
Fair Value Assumptions, Expected Term         2 years        
Black Scholes [Member] | Maximum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Risk Free Interest Rate         2.81%        
Fair Value Assumptions, Expected Term         9 years        
Finnerty - Warrants [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate 35.00%                
Fair Value Inputs, Discount for Lack of Marketability 6.00%           10.00%    
Fair Value Assumptions, Expected Term 6 months 5 months         5 months    
Finnerty - Warrants [Member] | Minimum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate   66.00%         72.00%    
Fair Value Inputs, Discount for Lack of Marketability   10.00%              
Finnerty - Warrants [Member] | Maximum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate   110.00%         87.00%    
Fair Value Inputs, Discount for Lack of Marketability   15.00%