XML 81 R67.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Details the Revenue, Significant expenses and Other Segment (Details) - USD ($)
6 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2024
Segment Reporting Information [Line Items]      
Revenues   $ 29,198,000 $ 23,494,000
Adjusted general and administrative   8,616,000 12,240,000
Adjusted depreciation and amortization     30,000
Share based compensation   110,000 630,000
Impairment of goodwill $ 3,592,000 3,592,000
Impairment of note receivable   439,000
Change in fair value of warrant liability   (334,000)
Loss on issuance of warrants   8,889,000
Loss Before Income Tax Benefit   (6,398,000) (24,367,000)
Operating Segments [Member]      
Segment Reporting Information [Line Items]      
Revenues   29,198,000 23,494,000
Adjusted cost of revenues   23,008,000 18,713,000
Adjusted sales and marketing   3,717,000 2,874,000
Adjusted general and administrative [1]   8,219,000 10,949,000
Adjusted depreciation and amortization   287,000 222,000
Share based compensation   110,000 630,000
Impairment of goodwill   3,592,000
Impairment of note receivable   439,000
Change in fair value of warrant liability   (334,000)
Gain on disposal of fixed assets   (44,000)
Loss on issuance of warrants   8,889,000
Interest expense   299,000 1,887,000
Loss Before Income Tax Benefit   (6,398,000) 24,367,000
Total segment assets 17,516,000   17,516,000
Operating Segments [Member] | Singing Machine [Member]      
Segment Reporting Information [Line Items]      
Revenues   29,198,000 23,197,000
Adjusted cost of revenues   23,008,000 18,222,000
Adjusted sales and marketing   3,717,000 2,874,000
Adjusted general and administrative [1]   8,219,000 9,935,000
Adjusted depreciation and amortization   287,000 191,000
Share based compensation   110,000 578,000
Impairment of goodwill  
Impairment of note receivable  
Change in fair value of warrant liability   (334,000)
Gain on disposal of fixed assets   (44,000)
Loss on issuance of warrants   8,889,000
Interest expense   299,000 1,660,000
Loss Before Income Tax Benefit   (6,398,000) 18,818,000
Total segment assets 16,301,000   16,301,000
Operating Segments [Member] | Semi Cab [Member]      
Segment Reporting Information [Line Items]      
Revenues   297,000
Adjusted cost of revenues   491,000
Adjusted sales and marketing  
Adjusted general and administrative [1]   1,014,000
Adjusted depreciation and amortization   31,000
Share based compensation   52,000
Impairment of goodwill   3,592,000
Impairment of note receivable   439,000
Change in fair value of warrant liability  
Gain on disposal of fixed assets  
Loss on issuance of warrants  
Interest expense   227,000
Loss Before Income Tax Benefit   5,549,000
Total segment assets $ 1,215,000   $ 1,215,000
[1] Excludes depreciation and amortization, share-based compensation, impairment of goodwill and impairment of a note receivable.