XML 49 R35.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Information and Revenue Disaggregation (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Schedule of Details the Revenue, Significant expenses and Other Segment

The following table details the revenues, significant expenses and other segment items regularly provided to the CODM:

 

 

                               
   Year Ended December 31, 2024   Nine Months Ended  December 31, 2023 
   Singing
Machine
   SemiCab   Total   Singing
Machine
   SemiCab   Total 
Revenues  $23,197,000   $297,000   $23,494,000   $29,198,000   $-   $29,198,000 
Less:                              
Adjusted cost of revenues   18,222,000    491,000    18,713,000    23,008,000    -    23,008,000 
Adjusted sales and marketing   2,874,000    -    2,874,000    3,717,000    -    3,717,000 
Adjusted general and administrative (1)   9,935,000    1,014,000    10,949,000    8,219,000    -    8,219,000 
Adjusted depreciation and amortization   191,000    31,000    222,000    287,000    -    287,000 
Share based compensation   578,000    52,000    630,000    110,000    -    110,000 
Impairment of goodwill   -    3,592,000    3,592,000    -    -    - 
Impairment of note receivable   -    439,000    439,000    -    -    - 
Change in fair value of warrant liability   (334,000)   -    (334,000)   -    -    - 
Gain on disposal of fixed assets   -    -    -    (44,000)   -    (44,000)
Loss on issuance of warrants   8,889,000    -    8,889,000    -    -    - 
Interest expense   1,660,000    227,000    1,887,000    299,000    -    299,000 
Segment net loss  $(18,818,000)  $(5,549,000)  $(24,367,000)  $(6,398,000)  $-   $(6,398,000)
Total segment assets  $16,301,000   $1,215,000   $17,516,000                

 

(1) Excludes depreciation and amortization, share-based compensation, impairment of goodwill and impairment of a note receivable.
Schedule of Reconcilation of Segment Assets to Consolidated

The following reconciles total segment assets to consolidated total assets as of December 31, 2024:

  

December 31,

2024

 
Total segment assets  $17,516,000 
Goodwill   786,000 
Total assets  $18,302,000 
Schedule of Revenue by Product Line

Revenue by product line is as follows:

 

Product Line  Year Ended
December 31, 2024
   Nine Months Ended
December 31, 2023
 
Classic Karaoke Machines  $16,516,000   $24,189,000 
Licensed Products   486,000    549,000 
Kids Youth Electronics   959,000    565,000 
Microphones and Accessories   4,411,000    3,283,000 
Music Subscriptions   825,000    612,000 
Logistics Services   297,000    - 
Total Net Sales  $23,494,000   $29,198,000 
Schedule of Revenue by Geographical Region

Revenue by geographic region is as follows:

 

   Year Ended
December 31, 2024
   Nine Months Ended
December 31, 2023
 
North America  $22,191,000    28,763,000 
Australia   1,075,000    205,000 
Europe and United Kingdom   184,000    226,000 
All Others   44,000    4,000 
Total Net Sales  $23,494,000    29,198,000