XML 62 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
May 17, 2017
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Sep. 30, 2017
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Mar. 14, 2017
Aug. 15, 2016
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Income (Loss) from Equity Method Investments                     $ (220,000) $ 0 $ 0    
Cash Paid for Investment                     2,250,000        
Assets, Current   $ 139,695,000       $ 188,490,000         139,695,000 188,490,000      
Revenues   $ 3,458,000 $ 36,633,000 $ 16,457,000 $ 8,854,000 21,969,000 $ 64,658,000 $ 41,351,000 $ 24,721,000            
Gain on Conversion of Loan and Accrued Interest                     2,671,000 0 0    
Gain on exercise of Primary Warrant                     4,616,000 0 0    
Change in fair value of investment                     $ 42,239,000 0 0    
Percentage of ownership, Veritone 20.00% 23.00%                 23.00%        
First Loan Warrant                             $ 700,000
Time-sharing Transactions, Stated Interest Rate for Notes Receivable                             6.00%
Maximum Investment in Veritone                             $ 50,000,000
Secured Promissory Note Advance                             10,000,000
Veritone Primary Warrant                             50,000,000
Secured Convertible Promissory Note                             $ 20,000,000
Unamortized loan discount $ 1,700,000                            
Investment Income, Interest                     $ 1,605,000 798,000 $ (56,000)    
Loan receivable and accrued interest $ 20,700,000 $ 0       18,616,000         0 18,616,000      
Investment warrants   0       1,960,000         0 1,960,000      
Accretion (Amortization) of Discounts and Premiums, Investments                     630,000        
Loss on fair value investment net                     49,526,000        
Assets   308,768,000       296,003,000         308,768,000 296,003,000      
Liabilities, Current   9,557,000       28,191,000         9,557,000 28,191,000      
Liabilities   13,109,000       28,560,000         13,109,000 28,560,000      
Stockholders' Equity Attributable to Parent   $ 294,301,000       $ 265,589,000         $ 294,301,000 $ 265,589,000      
Common stock, shares outstanding   50,639,926       50,476,042         50,639,926 50,476,042      
Debt Instrument, Convertible, Conversion Price $ 13.6088                            
Cash paid for primary warrant exercise $ 29,300,000                            
10% Warrant 809,400                            
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  
Investments at fair value   $ 104,754,000       $ 0         $ 104,754,000 $ 0      
Equity Method Investment, Ownership Percentage   23.00%                 23.00%        
Maximum [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Receivable with Imputed Interest, Effective Yield (Interest Rate)                     53.00%        
Fair Value Assumptions, Expected Volatility Rate                     50.00%        
Fair Value Inputs, Probability of Default                     75.00%        
Fair value inputs recovery                     100.00%        
Minimum [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Receivable with Imputed Interest, Effective Yield (Interest Rate)                     9.00%        
Monte Carlo [Member] | Minimum [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Fair Value Assumptions, Expected Volatility Rate                   40.00%          
Fair Value Inputs, Discount for Lack of Marketability                     7.00%        
Fair Value Inputs, Probability of Default                     25.00%        
Finnerty - Common Stock [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Fair Value Assumptions, Expected Volatility Rate 35.00%                   37.00%        
Fair Value Inputs, Discount for Lack of Marketability 6.00%                   5.00%        
Fair Value Assumptions, Expected Term 6 months                   2 months        
Finnerty - Warrants [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Fair Value Assumptions, Expected Volatility Rate 35.00%                            
Fair Value Inputs, Discount for Lack of Marketability 6.00%                   10.00%        
Fair Value Assumptions, Expected Term 6 months                   5 months        
Finnerty - Warrants [Member] | Maximum [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Fair Value Assumptions, Expected Volatility Rate                     87.00%        
Finnerty - Warrants [Member] | Minimum [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Fair Value Assumptions, Expected Volatility Rate                     72.00%        
Black Scholes [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Fair Value Assumptions, Expected Dividend Payments                     $ 0        
Black Scholes [Member] | Maximum [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Fair Value Assumptions, Risk Free Interest Rate                     2.37%        
Fair Value Assumptions, Expected Volatility Rate                     55.00%        
Fair Value Assumptions, Expected Term                     9 years        
Black Scholes [Member] | Minimum [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Fair Value Assumptions, Risk Free Interest Rate                     1.94%        
Fair Value Assumptions, Expected Volatility Rate                     45.00%        
Fair Value Assumptions, Expected Term                     3 years        
Veritone [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Assets, Current     78,509,000             $ 78,509,000          
Revenues                   10,914,000          
Investment Income, Interest                     $ 1,100,000        
Gross Profit                   10,090,000          
Operating Expenses                   44,024,000          
Other Operating Income (Expense), Net                   (12,872,000)          
Net Income (Loss) Available to Common Stockholders, Diluted                   $ (51,281,000)          
Basic and diluted loss per common share                   $ (5,940)          
Assets, Noncurrent     1,173,000             $ 1,173,000          
Assets     79,682,000             79,682,000          
Liabilities, Current     31,836,000             31,836,000          
Liabilities, Noncurrent     14,000             14,000          
Liabilities     31,850,000             31,850,000          
Preferred Stock, Value, Outstanding     0             0          
Stockholders' Equity Attributable to Parent     47,832,000             47,832,000          
Total liabilities, preferred stock and stockholders' equity     $ 79,682,000             $ 79,682,000          
Common Stock [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Investment Owned, Balance, Shares   4,119,521                 4,119,521        
Investments at fair value   $ 90,795,000                 $ 90,795,000        
Warrant [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Investment Owned, Balance, Shares   1,120,432                 1,120,432        
Investments at fair value   $ 13,959,000                 $ 13,959,000        
Veritone Loans [Member] | Veritone [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Common stock, shares outstanding 1,523,746                            
Primary warrant [Member] | Veritone [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Common stock, shares outstanding 2,150,335                            
Bridge Loan [Member] | Veritone [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Common stock, shares outstanding 295,440                            
Warrant [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Gain on Conversion of Loan and Accrued Interest                     0        
Gain on exercise of Primary Warrant                     (4,616,000)        
Change in fair value of investment                     8,317,000        
Common Stock [Member]                              
Accounts, Notes, Loans and Financing Receivable [Line Items]                              
Gain on Conversion of Loan and Accrued Interest                     2,671,000        
Gain on exercise of Primary Warrant                     0        
Change in fair value of investment                     $ 33,922,000