XML 18 R42.htm IDEA: XBRL DOCUMENT v3.20.1
Business Combination (Details)
1 Months Ended 8 Months Ended 10 Months Ended 12 Months Ended
Mar. 27, 2019
USD ($)
Y
$ / shares
shares
Dec. 28, 2018
USD ($)
shares
Aug. 22, 2018
USD ($)
shares
Mar. 27, 2019
USD ($)
Y
$ / shares
shares
Dec. 31, 2019
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Goodwill         $ 21,448,106 $ 21,448,106 $ 21,448,106 $ 2,537,079
Pivotshare Inc                
Cash consideration     $ 257,758          
Purchase price consideration     4,339,715          
Cash Acquired from Acquisition     328,939          
Business Acquisition, Transaction Costs         267,305 267,305 267,305  
Goodwill     $ 1,300,319   1,300,319 1,300,319 $ 1,300,319 1,300,319
Pivotshare Inc | Series A Preferred Stock                
Number of shares issued | shares     134,000          
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned     $ 3,400,000          
Pivotshare Inc | Common Class A                
Number of shares issued | shares     74,235          
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned     $ 731,957          
Crackle Plus Entity [Member]                
Convertible preferred stock terms of conversion             From May 2020 to October 2020 ("Exercise Period"), CPEH will have the right to either convert its Preferred Units into Common Units of Crackle Plus or require us to purchase all, but not less than all, of its interest in Crackle Plus ("Put Option"). We may elect to pay the put option in cash or through the issuance of Series A Preferred Stock using a price per share of $25. Subject to certain limitations, in the event that CPEH hasn't converted its Preferred Units into Common Units of Crackle Plus or exercised its Put Option, Crackle shall be deemed to have automatically exercised the Put Option on the last day of the Exercise Period.  
Purchase price consideration       $ 51,672,531        
Business Combination, Pro Forma Information, Revenue of Acquiree since Acquisition Date, Actual         38,500,000      
Business Combination, Pro Forma Information, Gross Profit Of Acquiree Since Acquisition Date           10,900,000    
Business Combination, Pro Forma Information, Earnings or Loss of Acquiree since Acquisition Date, Actual         12,000,000      
Business Acquisition, Pro Forma Revenue             $ 79,300,000 92,600,000
Business Acquisition Pro Forma Gross Profit             24,000,000 44,400,000
Business Acquisition, Pro Forma Net Income (Loss)             $ (26,500,000) 200,000
Goodwill $ 18,911,027     $ 18,911,027        
Crackle Plus Entity [Member] | Measurement Input Strike Price [Member] | Put Option [Member]                
Initial price and strike price 40,000,000     40,000,000        
Crackle Plus Entity [Member] | Measurement Input, Share Price [Member]                
Strike prices and market price | $ / shares 7.74     7.74        
Crackle Plus Entity [Member] | Measurement Input, Option Volatility [Member]                
Strike prices and market price 58     58        
Crackle Plus Entity [Member] | Measurement Input, Expected Term [Member] | Put Option [Member]                
Initial price and strike price | Y 1.5     1.5        
Crackle Plus Entity [Member] | Measurement Input, Risk Free Interest Rate [Member]                
Strike prices and market price 2.2     2.2        
Crackle Plus Entity [Member] | Measurement Input Initial Price Assumption [Member] | Put Option [Member]                
Initial price and strike price 36,350,000     36,350,000        
Crackle Plus Entity [Member] | Measurement Input, Price Volatility [Member] | Put Option [Member]                
Initial price and strike price 17     17        
Crackle Plus Entity [Member] | Minimum [Member]                
Estimated useful lives             16 months  
Crackle Plus Entity [Member] | Minimum [Member] | Measurement Input Strike Price [Member]                
Strike prices and market price 5     5        
Crackle Plus Entity [Member] | Maximum [Member]                
Estimated useful lives             84 months  
Crackle Plus Entity [Member] | Maximum [Member] | Measurement Input Strike Price [Member]                
Strike prices and market price 50     50        
Crackle Plus Entity [Member] | Crackle JV interest [Member]                
Goodwill         18,900,000 18,900,000 $ 18,900,000  
Crackle Plus Entity [Member] | Warrant [Member]                
Warrants term 5 years              
Crackle Plus Entity [Member] | Contribution Agreement [Member] | Crackle JV interest [Member]                
Number of shares issued | shares 99,000              
Crackle Plus Entity [Member] | Preferred Stock | Contribution Agreement [Member]                
Number of shares issued | shares 37,000              
Crackle Plus Entity [Member] | Common Stock | Contribution Agreement [Member]                
Number of shares issued | shares 1,000              
Crackle Plus Entity [Member] | Common Class A | CSSE Class I Warrant [Member]                
Number of securities called by warrants or rights | shares 800,000     800,000        
Exercise price of warrants or rights | $ / shares $ 8.13     $ 8.13        
Crackle Plus Entity [Member] | Common Class A | CSSE Class II Warrant [Member]                
Number of securities called by warrants or rights | shares 1,200,000     1,200,000        
Exercise price of warrants or rights | $ / shares $ 9.67     $ 9.67        
Crackle Plus Entity [Member] | Common Class A | CSSE Class III A Warrant [Member]                
Number of securities called by warrants or rights | shares 380,000     380,000        
Exercise price of warrants or rights | $ / shares $ 11.61     $ 11.61        
Crackle Plus Entity [Member] | Common Class A | CSSE Class III B Warrant [Member]                
Number of securities called by warrants or rights | shares 1,620,000     1,620,000        
Exercise price of warrants or rights | $ / shares $ 11.61     $ 11.61        
A Plus                
Net distribution fee received as percent of gross revenue generated   40.00%            
Percent of revenue generated by subsidiary now retained by company   100.00%            
Common ownership percent   100.00%            
Business Combination Past Receivables Adjusted   $ 3,300,000            
Number of shares issued | shares   350,299            
Purchase price consideration   $ 15,000,000            
Cash Acquired from Acquisition   $ 8,700,000            
Goodwill         $ 1,236,760 $ 1,236,760 $ 1,236,760 $ 1,236,760