XML 43 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments Investments (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
May 17, 2017
Sep. 30, 2018
Jun. 30, 2018
Sep. 30, 2017
Jun. 30, 2018
Sep. 30, 2018
Sep. 30, 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%       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   49,639,319       49,639,319   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       $ 1,100,000            
Accretion (Amortization) of Discounts and Premiums, Investments             $ 630,000      
Percentage of ownership, Veritone 20.00%                  
Shares of Investment Sold   1,000,000                
Sale of Stock, Price Per Share   $ 10.44       $ 10.44        
Investments at fair value   $ 36,648,000       $ 36,648,000   $ 104,754,000    
Revenues   13,725,000   36,633,000   82,303,000 61,944,000      
Net Income (Loss) Available to Common Stockholders, Diluted   $ (33,195,000)   $ 158,326,000   $ (93,660,000) $ 132,143,000      
Earnings Per Share, Basic   $ (0.67)   $ 3.13   $ (1.87) $ 2.62      
Assets, Current   $ 157,103,000       $ 157,103,000   139,695,000    
Total assets   220,276,000       220,276,000   308,768,000    
Current liabilities   16,260,000       16,260,000   9,557,000    
Total liabilities   18,134,000       18,134,000   13,109,000    
Stockholders' Equity Attributable to Parent   $ 200,298,000       $ 200,298,000   294,301,000    
Equity Method Investment, Ownership Percentage   15.00%       15.00%        
Cumulative Unrealized Gain (Loss) Since Inception   $ 8,140,000       $ 8,140,000        
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)             53.00%      
Veritone [Member]                    
Investment [Line Items]                    
Investment Income, Interest           $ 21,000        
Revenues     $ 4,168,000   $ 8,556,000          
Gross Profit     3,348,000   7,172,000          
Operating Expenses     17,081,000   34,855,000          
Other Operating Income (Expense), Net     133,000   316,000          
Net Income (Loss) Available to Common Stockholders, Diluted     $ (14,330,000)   $ (27,379,000)          
Earnings Per Share, Basic     $ (880)   $ (1,690)          
Assets, Current     $ 97,833,000   $ 97,833,000     83,805,000    
Noncurrent assets     7,190,000   7,190,000     4,753,000    
Total assets     105,023,000   105,023,000     88,558,000    
Current liabilities     32,027,000   32,027,000     27,256,000    
Noncurrent liabilities     473,000   473,000     0    
Total liabilities     32,500,000   32,500,000     27,256,000    
Preferred Stock, Value, Outstanding     0   0     0    
Stockholders' Equity Attributable to Parent     72,523,000   72,523,000     61,302,000    
Total liabilities, preferred stock and stockholders' equity     $ 105,023,000   $ 105,023,000     $ 88,558,000    
Common Stock [Member]                    
Investment [Line Items]                    
Investment Owned, Balance, Shares               3,119,521    
Investments at fair value   32,538,000       32,538,000        
Warrant [Member]                    
Investment [Line Items]                    
Investment Owned, Balance, Shares               1,120,432    
Investments at fair value   $ 4,110,000       $ 4,110,000        
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 Assumptions, Expected Term           4 years        
Finnerty [Member] | Minimum [Member]                    
Investment [Line Items]                    
Fair Value Inputs, Discount for Lack of Marketability           27.00%        
Finnerty [Member] | Maximum [Member]                    
Investment [Line Items]                    
Fair Value Inputs, Discount for Lack of Marketability           30.00%        
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           70.00%        
Fair Value Assumptions, Risk Free Interest Rate           2.81%        
Fair Value Assumptions, Expected Term           2 years        
Black Scholes [Member] | Maximum [Member]                    
Investment [Line Items]                    
Fair Value Assumptions, Risk Free Interest Rate           3.03%        
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 2 years           5 months    
Finnerty - Warrants [Member] | Minimum [Member]                    
Investment [Line Items]                    
Fair Value Assumptions, Expected Volatility Rate   70.00%           72.00%    
Fair Value Inputs, Discount for Lack of Marketability   20.00%                
Finnerty - Warrants [Member] | Maximum [Member]                    
Investment [Line Items]                    
Fair Value Assumptions, Expected Volatility Rate               87.00%    
Fair Value Inputs, Discount for Lack of Marketability   31.00%