XML 81 R71.htm IDEA: XBRL DOCUMENT v3.24.1
Notes Payable (Details)
$ / shares in Units, € in Thousands
1 Months Ended 11 Months Ended 12 Months Ended
Dec. 06, 2023
Sep. 06, 2023
Aug. 23, 2023
May 04, 2023
shares
Dec. 08, 2022
USD ($)
TradingDay
$ / shares
shares
Oct. 31, 2020
USD ($)
shares
Dec. 31, 2019
USD ($)
shares
Apr. 30, 2018
USD ($)
Dec. 08, 2022
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
Dec. 31, 2023
EUR (€)
Dec. 31, 2022
USD ($)
shares
Dec. 31, 2022
EUR (€)
shares
Dec. 31, 2020
USD ($)
Dec. 31, 2023
EUR (€)
Dec. 31, 2021
USD ($)
Jul. 31, 2019
USD ($)
Jun. 01, 2019
USD ($)
Apr. 01, 2018
USD ($)
Debt Instrument [Line Items]                                      
Prepaid Expense                   $ 261,000   $ 116,000              
Long-Term Debt                   22,026,000                  
Cash and cash equivalents                   15,624,000   64,294,000              
Amortization of debt issuance costs                       4,609,000              
Company's equity interests                   3,119,000   69,500,000              
Gain on debt extinguishment                   285,000                  
Number of private placement warrants agreed to purchase | shares       7,000,000                              
iHeart Media Note Payable [Member]                                      
Debt Instrument [Line Items]                                      
Interest rate per month                                     1.50%
Maximum increase in interest rate of the event               8.00%                      
Debt Instrument, Term               5 years                      
Proceeds from Convertible Debt               $ 50,000,000                      
Interest expense                   6,000   5,000              
Debt instrument face value         $ 400,000       $ 400,000                    
Debt Instrument, Increase, Accrued Interest         $ 12,000                            
Exchanged shares of common stock | shares         32,329       32,329                    
iHeart Media Note Payable [Member] | Series D Preferred Stock [Member]                                      
Debt Instrument [Line Items]                                      
Debt instrument face value             $ 1,100,000                        
Debt Instrument, Increase, Accrued Interest             $ 16,000                        
Debt Conversion, Converted Instrument, Shares Issued | shares             36,098                        
iHeart Media Note Payable [Member] | Series E Preferred Stock [Member]                                      
Debt Instrument [Line Items]                                      
Debt instrument face value           $ 2,000,000                          
Debt Instrument, Increase, Accrued Interest           $ 54,000                          
Debt Conversion, Converted Instrument, Shares Issued | shares           169,156                          
iHeart Media Note Payable [Member] | Legacy Series E Preferred Stock [Member]                                      
Debt Instrument [Line Items]                                      
Debt Conversion, Converted Instrument, Shares Issued | shares         32,329                            
Prêt Garanti par l'État Loan [member]                                      
Debt Instrument [Line Items]                                      
Interest expense                   55,000 € 50 127,000 € 120            
Current portion of long term debt                   1,300,000         € 1,200        
Non current portion of long term debt                   3,500,000         € 3,100        
Mudrick Convertible Notes [Member]                                      
Debt Instrument [Line Items]                                      
Proceeds from Convertible Debt                       $ 169,800,000              
Debt instrument face value         $ 175,000,000       $ 175,000,000 $ 1,000                  
Debt Instrument, Maturity Date         Dec. 08, 2027                            
Debt instrument, Interest rate terms                   (a) one quarter of one percent (0.25%) of the principal amount for the first ninety (90) days during which the event of default continues, and, thereafter, (b) one half of one percent (0.50%) of the principal amount for the ninety first (91st) through the one hundred and eightieth (180th) day during which the event of default continues, provided, however, that in no event will any such special interest accrue on any day at a combined rate per annum that exceeds one half of one percent (0.50%) (a) one quarter of one percent (0.25%) of the principal amount for the first ninety (90) days during which the event of default continues, and, thereafter, (b) one half of one percent (0.50%) of the principal amount for the ninety first (91st) through the one hundred and eightieth (180th) day during which the event of default continues, provided, however, that in no event will any such special interest accrue on any day at a combined rate per annum that exceeds one half of one percent (0.50%)                
Common stock trading days | TradingDay         90                            
Conversion price average daily volume-weighted average trading price         115.00%       115.00%                    
Issuance of common stock (in Shares) | shares                       266,156 266,156            
Interest percentage 0.50% 0.50% 0.50%                                
Class of warrants or rights warrants issued during the period units | shares       7,000,000                              
Interest percentage discription                   one half of one percent (0.50%). one half of one percent (0.50%).                
Debt Conversion, Converted Instrument, Shares Issued | shares         86.96                            
Debt instrument additional effective rate of interest         2.00%       2.00%                    
Debt instrument conversion price | $ / shares         $ 11.5       $ 11.5                    
Debt instrument frequency of periodic payment                       semi-annually semi-annually            
Debt Instrument, Date of First Required Payment                 Jun. 15, 2023                    
Debt instrument payment terms                       The Convertible Notes accrue interest payable semi-annually in arrears on December 15 and June 15 of each year, beginning on June 15, 2023, at a rate of 8.00% per annum (if paid in cash) or 9.50% per annum (if paid in-kind) The Convertible Notes accrue interest payable semi-annually in arrears on December 15 and June 15 of each year, beginning on June 15, 2023, at a rate of 8.00% per annum (if paid in cash) or 9.50% per annum (if paid in-kind)            
Maturity date                       December 8, 2027, unless earlier converted, redeemed or repurchased. December 8, 2027, unless earlier converted, redeemed or repurchased.            
Number of trading days following the closing of the private placement warrants agreed to issue to the subscriber                 100 days                    
Number of private placement warrants agreed to purchase | shares         2,800,000       2,800,000                    
Private placement warrant price (in Dollars per share) | $ / shares         $ 11.5       $ 11.5                    
Aggregate value of warrants will be exercisable for shares of common stock         $ 3,500,000       $ 3,500,000                    
Value Of Warrant Per Share | $ / shares         $ 1.25       $ 1.25                    
Number of trading days following the closing of private placement to reflect the adjusted upward or downward of weighted average price for value of warrants                 90 days                    
Maximum upward or downward adjustment per warrant | $ / shares         $ 0.75       $ 0.75                    
Minimum number of warrants obligated to issue as a result of adjustment to warrants\ | shares         1,750,000       1,750,000                    
Maximum number of warrants obligated to issue as a result of adjustment to warrants | shares         7,000,000       7,000,000                    
Value of warrants for issuing has right to pay in cash         $ 3,500,000       $ 3,500,000                    
Backstop fee                       $ 5,200,000              
Mudrick Convertible Notes [Member] | First Ninety Days [Member]                                      
Debt Instrument [Line Items]                                      
Interest percentage 0.25% 0.25% 0.25%                                
Interest percentage discription                   one quarter of one percent (0.25%) one quarter of one percent (0.25%)                
Mudrick Convertible Notes [Member] | First Ninty First Day Through One Hundred And Eightieth Day [Member]                                      
Debt Instrument [Line Items]                                      
Interest percentage 0.50% 0.50% 0.50%                                
Interest percentage discription                   one half of one percent (0.50%) one half of one percent (0.50%)                
Mudrick Convertible Notes [Member] | Common Stock [Member]                                      
Debt Instrument [Line Items]                                      
Debt instrument face value         $ 1,000       $ 1,000                    
Mudrick Convertible Notes Paid in Cash [Member]                                      
Debt Instrument [Line Items]                                      
Interest rate per month         8.00%       8.00%                    
Mudrick Convertible Notes Paid in Kind [Member]                                      
Debt Instrument [Line Items]                                      
Interest rate per month         9.50%       9.50%                    
Maximum Additional Promotion Commitment [Member] | Within 18 Months From The Effective Date [Member] | iHeart Media Note Payable [Member]                                      
Debt Instrument [Line Items]                                      
Debt instrument face value                                     $ 11,500,000
Percentage of commitment value in cash                                     22.50%
Minimum Commitment Tranche [Member] | iHeart Media Note Payable [Member]                                      
Debt Instrument [Line Items]                                      
Debt instrument face value                                 $ 400,000 $ 1,500,000  
Prepaid Expense                                   $ 500,000  
Long-Term Debt                       $ 100,000       $ 100,000      
Minimum Commitment Tranche [Member] | Advertising [Member] | iHeart Media Note Payable [Member]                                      
Debt Instrument [Line Items]                                      
Debt instrument, amount utilized                   $ 3,300,000                  
Initial Promotion Commitment Tranche [Member] | iHeart Media Note Payable [Member]                                      
Debt Instrument [Line Items]                                      
Proceeds from Convertible Debt               1,500,000                      
Minimum commitment tranche                                     $ 3,500,000
Prepaid Expense                                     600,000
Debt discount                                     49,000
Amortization of Debt Discount (Premium)                           $ 33,000          
Additional Promotion Commitment Tranche [Member] | Within 18 Months From The Effective Date [Member] | iHeart Media Note Payable [Member]                                      
Debt Instrument [Line Items]                                      
Proceeds from Convertible Debt               $ 2,000,000                      
Minimum commitment tranche                                     3,500,000
Prepaid Expense                                     $ 500,000
Minimum [Member] | Mudrick Convertible Notes [Member]                                      
Debt Instrument [Line Items]                                      
Debt instrument conversion price | $ / shares         $ 9.21       $ 9.21                    
Maximum [Member]                                      
Debt Instrument [Line Items]                                      
Cash and cash equivalents                   $ 10,000,000