XML 40 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investments Investments (Details) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2017
Mar. 31, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
May 17, 2017
Mar. 14, 2017
Aug. 15, 2016
Investment [Line Items]                  
Maximum Investment in Veritone                 $ 50,000,000
Secured Convertible Promissory Note                 20,000,000
Secured Promissory Note Advance                 $ 10,000,000
Time-sharing Transactions, Stated Interest Rate for Notes Receivable                 6.00%
First Loan Warrant                 $ 700,000
Debt Instrument, Convertible, Conversion Price             $ 13.6088    
Loan receivable and accrued interest $ 0     $ 0   $ 18,616,000 $ 20,736,000    
Common stock, shares outstanding 50,597,449     50,597,449   50,476,042      
Veritone Primary Warrant                 $ 50,000,000
Cash paid for primary warrant exercise             $ 29,300,000    
10% Warrant             809,400    
Veritone Bridge Loan             $ 4,000,000 $ 4,000,000  
Bridge loan stated interest rate               8.00%  
Veritone Bridge Loan Advance 1               $ 1,000,000  
Veritone Bridge Loan Advance 3 and 4               $ 2,000,000  
Upfront Shares               60,000  
Bridge Installment Shares               90,000  
Bridge Warrant Share               157,000  
Unamortized loan discount             $ 1,700,000    
Accretion (Amortization) of Discounts and Premiums, Investments $ 261,000     $ 630,000          
Discount for lack of marketabiity 6.50%     6.50%     5.70%    
Investments at fair value $ 49,817,000     $ 49,817,000   $ 0      
Gain on Conversion of Loan and Accrued Interest 2,671,000   $ 0 2,671,000 $ 0        
Gain on exercise of warrant 4,616,000   0 4,616,000 0        
Unrealized Gain (Loss) on Investments (12,698,000)   0 (12,698,000) 0        
Loss on fair value investment net       (5,411,000)          
Assets, Current 136,633,000     136,633,000   188,490,000      
Total assets 264,490,000     264,490,000   296,003,000      
Current liabilities 18,666,000     18,666,000   28,191,000      
Total liabilities $ 19,243,000     $ 19,243,000   28,560,000      
Cash Paid for Investment           2,250,000      
Equity Method Investment, Ownership Percentage 23.00%     23.00%          
Income (Loss) from Equity Method Investments $ 14,000   $ 0 $ 14,000 $ 0        
Minimum [Member]                  
Investment [Line Items]                  
Receivable with Imputed Interest, Effective Yield (Interest Rate)       9.00%          
Maximum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate       50.00%          
Fair Value Inputs, Probability of Default       75.00%          
Fair value inputs recovery       100.00%          
Receivable with Imputed Interest, Effective Yield (Interest Rate)       53.00%          
Veritone [Member]                  
Investment [Line Items]                  
Investment Income, Interest 172,000     $ 471,000          
Revenues   $ 3,108,000              
Gross Profit   2,912,000              
Operating Expenses   9,543,000              
Other Operating Income (Expense), Net   786,000              
Net Income (Loss) Available to Common Stockholders, Diluted   $ (6,920,000)              
Earnings Per Share, Basic   $ (3,090)              
Assets, Current   $ 24,514,000       21,367,000      
Noncurrent assets   1,830,000       981,000      
Total assets   26,344,000       22,348,000      
Current liabilities   51,339,000       44,501,000      
Noncurrent liabilities   22,000       22,000      
Total liabilities   51,361,000       44,523,000      
Total liabilities, preferred stock and stockholders' equity   $ 26,344,000       $ 22,348,000      
Common Stock [Member]                  
Investment [Line Items]                  
Investments at fair value 45,104,000     45,104,000          
Unrealized Gain (Loss) on Investments       11,769,000          
Warrant [Member]                  
Investment [Line Items]                  
Investments at fair value $ 4,713,000     4,713,000          
Unrealized Gain (Loss) on Investments       $ 929,000          
Veritone Loans [Member] | Veritone [Member]                  
Investment [Line Items]                  
Common stock, shares outstanding             1,523,746    
Primary warrant [Member] | Veritone [Member]                  
Investment [Line Items]                  
Common stock, shares outstanding             2,150,335    
Bridge Loan [Member] | Veritone [Member]                  
Investment [Line Items]                  
Common stock, shares outstanding             295,440    
Monte Carlo [Member] | Minimum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate       40.00%          
Fair Value Inputs, Probability of Default       25.00%          
Fair Value Inputs, Discount for Lack of Marketability       7.00%          
Finnerty [Member] | Minimum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate       35.00%          
Finnerty [Member] | Maximum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate       40.00%          
Black Scholes [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Dividend Payments       $ 0          
Black Scholes [Member] | Minimum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate       40.00%          
Fair Value Assumptions, Risk Free Interest Rate       1.55%          
Fair Value Assumptions, Expected Term       3 years          
Black Scholes [Member] | Maximum [Member]                  
Investment [Line Items]                  
Fair Value Assumptions, Expected Volatility Rate       55.00%          
Fair Value Assumptions, Risk Free Interest Rate       2.31%          
Fair Value Assumptions, Expected Term       10 years