XML 65 R54.htm IDEA: XBRL DOCUMENT v3.25.2
Schedule of Details the Revenue, Significant expenses and Other Segment (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]          
Revenues $ 2,716,000 $ 2,440,000 $ 4,709,000 $ 4,866,000  
Adjusted general and administrative 1,502,000 2,053,000 4,048,000 4,212,000  
Adjusted depreciation and amortization     96,000 125,000  
Adjusted impairement of ROU lease     3,878,000  
Share based compensation     47,000 36,000  
Change in fair value of warrant liability 6,468,000  
Income tax provision (52,000)  
Total segment assets 12,695,000   12,695,000   $ 18,302,000
Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Revenues 2,716,000 2,440,000 4,709,000 4,866,000  
Adjusted cost of revenues 1,762,000 2,116,000 3,255,000 4,040,000  
Adjusted sales and marketing 234,000 547,000 998,000 1,177,000  
Adjusted general and administrative [1] 1,495,000 1,982,000 3,908,000 4,070,000  
Adjusted depreciation and amortization 45,000 54,000 93,000 106,000  
Adjusted impairement of ROU lease 3,878,000 3,878,000  
Share based compensation (38,000) 17,000 47,000 36,000  
Change in fair value of warrant liability 6,468,000  
Gain on disposal of fixed assets  
Loss on issuance of warrants  
Interest expense 27,000 17,000 43,000 45,000  
Other income (expense), net  
Income tax provision (52,000)  
Segment net loss (809,000) (6,119,000) (10,103,000) (8,486,000)  
Total segment assets 8,277,000 12,367,000 8,277,000 12,367,000 17,516,000
Operating Segments [Member] | Singing Machine [Member]          
Segment Reporting Information [Line Items]          
Revenues 1,564,000 2,440,000 3,434,000 4,866,000  
Adjusted cost of revenues 270,000 2,116,000 1,634,000 4,040,000  
Adjusted sales and marketing 234,000 547,000 998,000 1,177,000  
Adjusted general and administrative [1] 751,000 1,982,000 2,684,000 4,070,000  
Adjusted depreciation and amortization 28,000 54,000 61,000 106,000  
Adjusted impairement of ROU lease 3,878,000 3,878,000  
Share based compensation (38,000) 17,000 47,000 36,000  
Change in fair value of warrant liability 6,468,000  
Gain on disposal of fixed assets  
Loss on issuance of warrants  
Interest expense 9,000 17,000 9,000 45,000  
Other income (expense), net  
Income tax provision (52,000)  
Segment net loss 310,000 (6,119,000) (8,467,000) (8,486,000)  
Total segment assets 5,244,000 12,367,000 5,244,000 12,367,000 16,301,000
Operating Segments [Member] | Semi Cab [Member]          
Segment Reporting Information [Line Items]          
Revenues 1,152,000 1,275,000  
Adjusted cost of revenues 1,492,000 1,621,000  
Adjusted sales and marketing  
Adjusted general and administrative [1] 744,000 1,224,000  
Adjusted depreciation and amortization 17,000 32,000  
Adjusted impairement of ROU lease  
Share based compensation  
Change in fair value of warrant liability  
Gain on disposal of fixed assets  
Loss on issuance of warrants  
Interest expense 18,000 34,000  
Other income (expense), net  
Income tax provision  
Segment net loss (1,119,000) (1,636,000)  
Total segment assets $ 3,033,000 $ 3,033,000 $ 1,215,000
[1] Excludes depreciation and amortization, share-based compensation, impairment of goodwill and impairment of a note receivable.