XML 42 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments Investments (Details) - USD ($)
3 Months Ended 12 Months Ended
May 17, 2017
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2017
Mar. 14, 2017
Aug. 15, 2016
Investment [Line Items]            
Investment in Miso Robotics   $ 6,000,000   $ 2,250,000    
Percentage of ownership, Miso Robotics   30.00%   22.60%    
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 $ 20,700,000          
Common stock, shares outstanding   50,647,882   50,639,926    
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  
Interest Income, Other     $ 1,000,000      
Accretion (Amortization) of Discounts and Premiums, Investments     369,000      
Percentage of ownership, Veritone 20.00%          
Investments at fair value   $ 63,657,000   $ 104,754,000    
Revenues   62,093,000 $ 8,854,000      
Assets, Current   188,203,000   139,695,000    
Total assets   317,835,000   308,768,000    
Current liabilities   48,977,000   9,557,000    
Total liabilities   50,782,000   13,109,000    
Stockholders' Equity Attributable to Parent   $ 265,460,000   294,301,000    
Equity Method Investment, Ownership Percentage   23.00%        
Cumulative Unrealized Gain (Loss) Since Inception   $ 8,429,000        
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)     48.00%      
Veritone [Member]            
Investment [Line Items]            
Investment Income, Interest   $ 21,000        
Revenues       14,413,000    
Gross Profit       1,070,000    
Operating Expenses       60,105,000    
Other Operating Income (Expense), Net       (12,833,000)    
Net Income (Loss) Available to Common Stockholders, Diluted       $ (64,071,000)    
Earnings Per Share, Basic       $ (6,200)    
Assets, Current       $ 83,805,000    
Noncurrent assets       4,753,000    
Total assets       88,558,000    
Current liabilities       27,256,000    
Noncurrent liabilities       0    
Total liabilities       27,256,000    
Preferred Stock, Value, Outstanding       0    
Stockholders' Equity Attributable to Parent       61,302,000    
Total liabilities, preferred stock and stockholders' equity       $ 88,558,000    
Common Stock [Member]            
Investment [Line Items]            
Investment Owned, Balance, Shares       4,119,521    
Investments at fair value   57,345,000        
Warrant [Member]            
Investment [Line Items]            
Investment Owned, Balance, Shares       1,120,432    
Investments at fair value   $ 6,312,000        
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          
Finnerty - Common Stock [Member]            
Investment [Line Items]            
Fair Value Assumptions, Expected Volatility Rate 35.00% 0.00%   37.00%    
Fair Value Inputs, Discount for Lack of Marketability 6.00% 0.00%   5.00%    
Fair Value Assumptions, Expected Term 6 months 0 months   2 months    
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]            
Investment [Line Items]            
Fair Value Inputs, Discount for Lack of Marketability   30.00%        
Fair Value Assumptions, Expected Term   4 years 1 month        
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   50.00%        
Fair Value Assumptions, Risk Free Interest Rate   2.30%        
Fair Value Assumptions, Expected Term   2 years        
Black Scholes [Member] | Maximum [Member]            
Investment [Line Items]            
Fair Value Assumptions, Expected Volatility Rate   55.00%        
Fair Value Assumptions, Risk Free Interest Rate   2.70%        
Fair Value Assumptions, Expected Term   9 years        
Finnerty - Warrants [Member]            
Investment [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   5 months    
Finnerty - Warrants [Member] | Minimum [Member]            
Investment [Line Items]            
Fair Value Assumptions, Expected Volatility Rate   51.00%   72.00%    
Fair Value Inputs, Discount for Lack of Marketability   5.00%        
Finnerty - Warrants [Member] | Maximum [Member]            
Investment [Line Items]            
Fair Value Assumptions, Expected Volatility Rate   91.00%   87.00%    
Fair Value Inputs, Discount for Lack of Marketability   15.00%