Cover
Cover - USD ($) | 6 Months Ended | ||
Dec. 31, 2022 | Mar. 03, 2023 | Jun. 30, 2022 | |
Document Information [Line Items] | |||
Document Type | 10-KT | ||
Document Annual Report | false | ||
Document Transition Report | true | ||
Document Period Start Date | Jul. 01, 2022 | ||
Document Period End Date | Dec. 31, 2022 | ||
Entity File Number | 001-40329 | ||
Entity Registrant Name | Troika Media Group, Inc. | ||
Entity Incorporation, State or Country Code | NV | ||
Entity Tax Identification Number | 83-0401552 | ||
Entity Address, Address Line One | 25 West 39th Street, 6th Floor | ||
Entity Address, City or Town | New York | ||
Entity Address, State or Province | NY | ||
Entity Address, Postal Zip Code | 10018 | ||
City Area Code | 212 | ||
Local Phone Number | 213-0111 | ||
Entity Well-known Seasoned Issuer | No | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Interactive Data Current | Yes | ||
Entity Filer Category | Non-accelerated Filer | ||
Entity Small Business | true | ||
Entity Emerging Growth Company | false | ||
Entity Shell Company | false | ||
Entity Common Stock, Shares Outstanding (in shares) | 344,306,906 | ||
Documents Incorporated by Reference | DOCUMENTS INCORPORATED BY REFERENCE Documents Incorporated by Reference: Certain information required for Part III of this Transition Report on Form 10-K/T is incorporated by reference to an amendment to this Form 10-K/T, which is intended to be filed with the Securities and Exchange Commission within 120 days of Troika Media Group's fiscal year end. | ||
Entity Public Float | $ 0 | ||
Entity Central Index Key | 0001021096 | ||
Document Fiscal Year Focus | 2023 | ||
Document Fiscal Period Focus | FY | ||
Amendment Flag | true | ||
Current Fiscal Year End Date | --12-31 | ||
Amendment Description | EXPLANATORY NOTEThis Transition Report on Form 10-K/T, Troika Media Group Inc., together with its subsidiaries, is referred to in this document as "we", "our", "us", or the "Company"), incorporates by reference certain information from parts of other documents filed with the Securities and Exchange Commission. The Securities and Exchange Commission allows us to disclose important information by referring to it in that manner. Please refer to all such information when reading this Transition Report on Form 10-K/T. All information is as of December 31, 2022 unless otherwise indicated. For a description of the risk factors affecting or applicable to our business, see "Risk Factors," below.CHANGE IN FISCAL YEARWe have changed our fiscal year end to December 31 from June 30, effective January 1, 2023. This transition report is for the six-month transition period of July 1, 2022 through December 31, 2022. References in this report to "fiscal year" refer to years ending June 30. References to this report to "transition period" refer to the six month period ending December 31, 2022.FORWARD-LOOKING STATEMENTSThis Transition Report on Form 10-K/T contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, that involve risks and uncertainties. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact. Forward-looking statements can also be identified by words such as “future,” “anticipates,” “believes,” “estimates,” “expects,” “intends,” “plans,” “predicts,” “will,” “would,” “could,” “can,” “may,” and similar terms. Forward-looking statements are not guarantees of future performance and the Company’s actual results may differ significantly from the results discussed in the forward-looking statements. Factors that might cause such differences include, but are not limited to, those discussed in Part I, Item 1A of this Form 10-K/T under the heading “Risk Factors.”Forward-looking statements in this Transition Report speak only as of the date hereof. The Company does not undertake any obligation to update or release any revisions to any forward-looking statement made herein or to report any events or circumstances after the date hereof or to reflect the occurrence of unanticipated events or to conform such statements to actual results or changes in our expectations, except as required by law. | ||
Common Shares, $0.001 par value | |||
Document Information [Line Items] | |||
Title of 12(b) Security | Common Shares, $0.001 par value | ||
Trading Symbol | TRKA | ||
Security Exchange Name | NASDAQ | ||
Redeemable warrants to acquire common stock | |||
Document Information [Line Items] | |||
Title of 12(b) Security | Redeemable warrants to acquire common stock | ||
Trading Symbol | TRKAW | ||
Security Exchange Name | NASDAQ |
Audit Information
Audit Information | 6 Months Ended |
Dec. 31, 2022 | |
Audit Information [Abstract] | |
Auditor Name | RBSM LLP |
Auditor Location | New York, NY |
Auditor Firm ID | 587 |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Current assets: | |||
Cash and cash equivalents | $ 28,403,797 | $ 32,673,801 | $ 12,066,000 |
Accounts receivable, net | 6,487,031 | 9,421,497 | 1,327,000 |
Prepaid expenses and other current assets | 1,388,084 | 1,289,183 | 671,000 |
Contract assets | 4,314,268 | 23,586,036 | 0 |
Total current assets | 40,593,180 | 66,970,517 | 14,064,000 |
Other assets | 702,750 | 2,124,832 | 626,000 |
Property and equipment, net | 618,699 | 589,205 | 343,000 |
Right-of-use lease assets, net | 3,029,785 | 8,965,426 | 6,887,000 |
Amortizable intangible assets, net | 64,761,111 | 70,306,005 | 2,603,000 |
Goodwill | 45,518,505 | 55,349,535 | 19,368,000 |
Total assets | 155,224,030 | 204,305,520 | 43,891,000 |
Current liabilities: | |||
Accounts payable | 14,270,063 | 15,298,068 | 2,362,000 |
Accrued and other current liabilities | 7,434,095 | 5,478,865 | 6,001,000 |
Accrued billable expenses | 7,810,126 | 23,170,683 | 0 |
Acquisition liabilities | 9,293,402 | 9,108,504 | 0 |
Current portion of long-term debt, net of deferred financing costs | 1,551,211 | 1,538,220 | 0 |
Convertible notes payable | 60,006 | 50,000 | 50,000 |
Note payable - related party, current | 30,000 | 100,000 | 200,000 |
Net related party payables, current | 0 | 0 | 41,000 |
Contract liabilities | 6,209,442 | 11,321,159 | 5,973,000 |
Operating lease liabilities, current | 1,506,534 | 2,682,457 | 3,344,000 |
Taxes payable, net | 58,242 | 689,882 | 62,000 |
Derivative liabilities- financing warrants | 0 | 30,215,221 | 13,000 |
Contingent liability | 3,385,000 | 3,615,000 | 0 |
Restructuring liabilities | 897,859 | 0 | 0 |
Stimulus loan program, current | 0 | 0 | 22,000 |
Total current liabilities | 52,505,980 | 103,268,059 | 18,068,000 |
Long-term liabilities: | |||
Long-term debt, net of deferred financing costs | 64,833,844 | 65,581,203 | 0 |
Operating lease liabilities, non-current | 7,192,662 | 8,994,073 | 5,835,000 |
Preferred stock liability | 0 | 15,996,537 | 0 |
Stimulus loan program, non-current | 0 | 547,000 | |
Other liabilities | 212,432 | 74,909 | 703,000 |
Total liabilities | 124,744,918 | 193,914,781 | 25,153,000 |
Commitment and contingencies (Note 12) | |||
Stockholders’ equity: | |||
Common Stock, Value, Issued | 139,302 | 43,660 | 40,000 |
Additional paid-in-capital | 265,673,246 | 236,876,523 | 204,788,000 |
Stock payable | 0 | 0 | 1,210,000 |
Accumulated deficit | (235,336,543) | (225,582,006) | (186,889,000) |
Accumulated other comprehensive loss | 0 | (955,438) | (418,000) |
Total stockholders’ equity | 30,479,112 | 10,390,739 | 18,738,000 |
Total liabilities and stockholders’ equity | 155,224,030 | 204,305,520 | 43,891,000 |
Preferred Stock | |||
Stockholders’ equity: | |||
Preferred stock, $0.01 par value: 15,000,000 shares authorized | 0 | 0 | 0 |
Series A Preferred Stock | |||
Stockholders’ equity: | |||
Series A Preferred Stock ($0.01 par value: 5,000,000 shares authorized; issued and outstanding 0, 0, and 720,000 shares as of December 31, 2022 and June 30, 2022 and 2021, respectively) | 0 | 0 | 7,000 |
Series B Convertible Preferred Stocks | |||
Stockholders’ equity: | |||
Series B Convertible Preferred Stock ($0.01 par value: 3,000,000 shares authorized; issued and outstanding 0, 0, and 0 shares as of December 31, 2022 and June 30, 2022, and 2021, respectively) | 0 | 0 | 0 |
Series C Convertible Preferred Stocks | |||
Stockholders’ equity: | |||
Series C Convertible Preferred Stock ($0.01 par value: 1,200,000 shares authorized; issued and outstanding 0, 0, and 0 shares as of December 31, 2022 and June 30, 2022, and 2021, respectively) | 0 | 0 | 0 |
Series D Convertible Preferred Stocks | |||
Stockholders’ equity: | |||
Series D Convertible Preferred Stock ($0.01 par value: 2,500,000 shares authorized; issued and outstanding 0,0, and 0 shares as of December 31, 2022 and June 30, 2022, and 2021, respectively) | 0 | 0 | 0 |
Preferred Stock - Series E | |||
Stockholders’ equity: | |||
Series E Convertible Preferred Stock ($0.01 par value: 500,000 shares authorized; issued and outstanding 310,793, 500,000, and 0 shares as of December 31, 2022 and June 30, 2022, and 2021, respectively); redemption amount and liquidation preference $31.1 million, $50.0 million, and $0 as of December 31, 2022 and June 30, 2022, and 2021, respectively | $ 3,107 | $ 8,000 | $ 0 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Millions | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Stockholders' Equity Attributable to Parent [Abstract] | |||
Common stock, par or stated value per share (in USD per share) | $ 0.001 | $ 0.001 | $ 0.001 |
Common stock, shares authorized (in shares) | 800,000,000 | 800,000,000 | 800,000,000 |
Common stock, shares, issued (in shares) | 139,302,225 | 64,209,616 | 39,496,588 |
Common stock, shares outstanding (in shares) | 139,302,225 | 64,209,616 | 39,496,588 |
Preferred Stock | |||
Stockholders' Equity Attributable to Parent [Abstract] | |||
Preferred stock, par or stated value per share (in USD per share) | $ 0.01 | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 15,000,000 | 15,000,000 | 15,000,000 |
Series A Preferred Stock | |||
Stockholders' Equity Attributable to Parent [Abstract] | |||
Preferred stock, par or stated value per share (in USD per share) | $ 0.01 | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 5,000,000 | 5,000,000 | 5,000,000 |
Preferred stock, shares issued (in shares) | 0 | 0 | 720,000 |
Preferred stock, shares outstanding (in shares) | 0 | 0 | 720,000 |
Series B Convertible Preferred Stocks | |||
Stockholders' Equity Attributable to Parent [Abstract] | |||
Preferred stock, par or stated value per share (in USD per share) | $ 0.01 | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 3,000,000 | 3,000,000 | 3,000,000 |
Preferred stock, shares issued (in shares) | 0 | 0 | 0 |
Preferred stock, shares outstanding (in shares) | 0 | 0 | 0 |
Series C Convertible Preferred Stocks | |||
Stockholders' Equity Attributable to Parent [Abstract] | |||
Preferred stock, par or stated value per share (in USD per share) | $ 0.01 | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 1,200,000 | 1,200,000 | 1,200,000 |
Preferred stock, shares issued (in shares) | 0 | 0 | 0 |
Preferred stock, shares outstanding (in shares) | 0 | 0 | 0 |
Series D Convertible Preferred Stocks | |||
Stockholders' Equity Attributable to Parent [Abstract] | |||
Preferred stock, par or stated value per share (in USD per share) | $ 0.01 | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 2,500,000 | 2,500,000 | 2,500,000 |
Preferred stock, shares issued (in shares) | 0 | 0 | 0 |
Preferred stock, shares outstanding (in shares) | 0 | 0 | 0 |
Preferred Stock - Series E | |||
Stockholders' Equity Attributable to Parent [Abstract] | |||
Preferred stock, par or stated value per share (in USD per share) | $ 0.01 | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 500,000 | 500,000 | 500,000 |
Preferred stock, shares issued (in shares) | 310,793 | 500,000 | 0 |
Preferred stock, shares outstanding (in shares) | 310,793 | 500,000 | 0 |
Preferred stock, liquidation preference, value | $ 31.1 | $ 50 | $ 0 |
Consolidated Statements of Oper
Consolidated Statements of Operations and Comprehensive Loss - USD ($) | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Income Statement [Abstract] | |||
Revenue | $ 187,910,491 | $ 116,409,703 | $ 16,192,000 |
Cost of revenue | 162,250,051 | 88,127,498 | 7,504,000 |
Gross margin | 25,660,440 | 28,282,205 | 8,688,000 |
Operating expenses: | |||
Selling, general and administrative expenses | 22,658,206 | 45,271,857 | 25,372,000 |
Depreciation and amortization | 4,423,831 | 3,097,780 | 2,299,000 |
Restructuring and other related charges | 6,868,066 | 5,590,932 | 0 |
Impairment and other losses (gains), net | 11,066,341 | 7,708,677 | (3,142,000) |
Total operating expenses | 45,016,444 | 61,669,246 | 24,529,000 |
Operating loss | (19,356,004) | (33,387,041) | (15,841,000) |
Other income (expense): | |||
Amortization expense of note payable discount | 0 | 0 | (409,000) |
Loss contingency on equity issuance | (3,385,000) | (3,615,000) | 0 |
Interest expense | (6,174,849) | (2,943,367) | (7,000) |
Foreign exchange loss | (944,417) | (30,215) | (48,000) |
Gain on change in fair value of derivative liabilities | 20,004,367 | 638,622 | 72,000 |
Net gain on sale of subsidiary | 82,894 | 0 | 0 |
Other income, net | 212,386 | 679,920 | 452,000 |
Total other income (expense) | 9,795,381 | (5,270,040) | 60,000 |
Loss from operations before income taxes | (9,560,623) | (38,657,081) | (15,781,000) |
Income tax expense | (19,122) | (35,925) | (216,000) |
Net loss | (9,579,745) | (38,693,006) | (15,997,000) |
Foreign currency translation adjustment | 955,438 | (537,438) | (671,000) |
Comprehensive loss | $ (8,624,307) | $ (39,230,444) | $ (16,668,000) |
Loss per share: | |||
Basic loss per share (in US dollars per share) | $ (0.12) | $ (0.79) | $ (1.03) |
Diluted loss per share (in US dollars per share) | $ (0.12) | $ (0.79) | $ (1.03) |
Weighted average basic shares (in shares) | 78,420,414 | 49,225,698 | 15,544,032 |
Weighted average diluted shares (in shares) | 78,420,414 | 49,225,698 | 15,544,032 |
Consolidated Statements of Stoc
Consolidated Statements of Stockholders' Equity - USD ($) | Total | Cumulative Effect, Period of Adoption, Adjustment | Preferred Stock - Series A | Preferred Stock - Series B | Preferred Stock - Series C | Preferred Stock - Series D | Preferred Stock - Series E | Common Stock | Additional Paid In Capital | Stock Payable | Accumulated Deficit | Accumulated Deficit Cumulative Effect, Period of Adoption, Adjustment | Accumulated other comprehensive Income (Loss) |
Beginning balance at Jun. 30, 2020 | $ 7,000,000 | $ 7,000 | $ 25,000 | $ 9,000 | $ 20,000 | $ 16,000 | $ 176,262,000 | $ 1,300,000 | $ (170,892,000) | $ 253,000 | |||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||
Net loss | (15,997,000) | (15,997,000) | |||||||||||
Net loss | (15,997,000) | ||||||||||||
Sale of common stock in initial public offering, gross | 24,000,000 | 6,000 | 23,994,000 | ||||||||||
Offering costs relating to initial public offering | (3,298,000) | (3,298,000) | |||||||||||
Record stock payable relating to Redeeem acquisition | 1,210,000 | 1,210,000 | |||||||||||
Retirement of common stock | 0 | (3,000) | 3,000 | ||||||||||
Record vested portion of deferred compensation relating to Redeeem | 362,000 | 362,000 | |||||||||||
Issuance of common stock related to stock payable | 0 | 2,000 | 1,298,000 | (1,300,000) | |||||||||
Stock-based compensation on options | 881,000 | 881,000 | |||||||||||
Stock-based compensation on warrants | 3,176,000 | 3,176,000 | |||||||||||
Foreign currency translation gain (loss) | (671,000) | (671,000) | |||||||||||
Conversion of preferred stock – series B upon up-listing | 0 | (25,000) | 1,000 | 24,000 | |||||||||
Conversion of preferred stock – series C upon up-listing | 150,000 | (9,000) | 12,000 | 147,000 | |||||||||
Conversion of preferred stock – series D upon up-listing | 0 | (20,000) | 5,000 | 15,000 | |||||||||
Cashless issuance of common stock related to convertible notes payables | 1,750,000 | 1,000 | 1,749,000 | ||||||||||
Beneficial conversion features on convertible promissory notes | 144,000 | 144,000 | |||||||||||
Warrants granted for convertible promissory notes | 12,000 | 12,000 | |||||||||||
Imputed interest on convertible note payable | 19,000 | 19,000 | |||||||||||
Ending balance at Jun. 30, 2021 | 18,738,000 | $ 7,000 | 0 | 0 | 0 | 40,000 | 204,788,000 | 1,210,000 | (186,889,000) | (418,000) | |||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||
Net loss | (38,693,006) | ||||||||||||
Net loss | (38,693,006) | ||||||||||||
Issuance of common stock related to Redeeem acquisition | 0 | 1,210,000 | (1,210,000) | ||||||||||
Issuance of common stock related to Converge Acquisition | 14,875,000 | 14,875,000 | |||||||||||
Issuance of common stock to employee | 104,000 | 104,000 | |||||||||||
Issuance of common stock to contractors | 40,000 | 40,000 | |||||||||||
Record vested portion of deferred compensation relating to Redeeem | 3,015,049 | 3,660 | 3,011,389 | ||||||||||
Record preferred stock issued for PIPE (shares) | 8,000 | ||||||||||||
Issuance of preferred stock for PIPE | 3,000 | (5,000) | |||||||||||
Stock-based compensation | 13,292,534 | 13,292,534 | |||||||||||
Foreign currency translation gain (loss) | (537,438) | (537,438) | |||||||||||
Redemption of preferred stock - Series A (in shares) | (7,000) | ||||||||||||
Redemption of preferred stock - Series A | (446,400) | (439,400) | |||||||||||
Ending balance at Jun. 30, 2022 | $ 10,390,739 | $ (174,792) | $ 0 | 0 | 0 | 0 | $ 8,000 | 43,660 | 236,876,523 | 0 | (225,582,006) | $ (174,792) | (955,438) |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||
Accounting Standards Update [Extensible Enumeration] | Accounting Standards Update 2016-13 [Member] | ||||||||||||
Net loss | (9,579,745) | ||||||||||||
Net loss | $ (9,579,745) | ||||||||||||
Stock-based compensation | 2,681,614 | 1,533 | 2,680,081 | ||||||||||
Foreign currency translation gain (loss) | 955,438 | 955,438 | |||||||||||
Reclassification of derivative liabilities - financing warrants to additional paid-in-capital | 10,210,855 | 10,210,855 | |||||||||||
Reclassification of preferred stock liability to equity | 15,905,787 | 15,905,787 | |||||||||||
Conversion of preferred shares to common shares | 89,216 | (4,893) | 94,109 | ||||||||||
Ending balance at Dec. 31, 2022 | $ 30,479,112 | $ 200,000 | $ 0 | $ 0 | $ 0 | $ 0 | $ 3,107 | $ 139,302 | $ 265,673,246 | $ 0 | $ (235,336,543) | $ 0 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | |||
Net loss | $ (9,579,745) | $ (38,693,006) | $ (15,997,000) |
Adjustments to reconcile net loss to net cash used in operating activities: | |||
Depreciation | 109,248 | 146,890 | 131,000 |
Amortization of intangibles | 4,314,583 | 2,950,889 | 2,168,000 |
Amortization of right-of-use assets | 888,346 | 783,752 | 1,112,000 |
Accretion of fair value liability | 184,898 | 0 | 0 |
Amortization of deferred financing costs | 1,178,132 | 791,292 | 0 |
Impairment and other losses (gains), net | 11,066,341 | 7,708,677 | (3,142,000) |
Stock-based compensation | 2,681,614 | 16,307,583 | 4,419,000 |
Common stock issuances | 0 | 80,800 | 0 |
Net gain on sale of subsidiary | (82,894) | 0 | 0 |
Warrants related to financing of convertible note payable | 0 | 0 | 12,000 |
Imputed interest for note payable | 0 | 0 | 19,000 |
Gain on change in fair value of derivative liabilities | (20,004,367) | (638,622) | (72,000) |
Discount on derivative liability | 0 | 0 | 85,000 |
Provision (reversal) for bad debt | 354,049 | (124,058) | (260,000) |
Preferred shares converted to common stock | 0 | 0 | 150,000 |
Beneficial conversion features on convertible promissory notes | 0 | 0 | 144,000 |
Tax provision on income | 0 | 0 | 216,000 |
Loss on early termination of lease | 202,150 | 0 | 0 |
Loss contingency on equity issuance | 3,385,000 | 3,615,000 | 0 |
Change in operating assets and liabilities: | |||
Contract assets | 18,535,990 | 0 | 0 |
Accounts receivable | 2,107,272 | 13,360,992 | (226,000) |
Prepaid expenses | (197,018) | (526,186) | (527,000) |
Accounts payable and accrued expenses | (13,836,260) | 8,622,568 | 1,246,000 |
Other assets | 1,123,308 | (24,234,556) | 3,000 |
Operating lease liability | (932,014) | (3,123,381) | (919,000) |
Due to related parties | 0 | 828,249 | 41,000 |
Restructuring liabilities | 3,655,168 | 0 | 0 |
Other long-term liabilities | 172,764 | (624,103) | 477,000 |
Contract liabilities | (3,190,021) | 5,663,946 | 2,376,000 |
Contract liabilities to government grant | 0 | 0 | 1,706,000 |
Net cash provided by (used in) operating activities | 2,136,544 | (7,103,274) | (6,838,000) |
CASH FLOWS FROM INVESTING ACTIVITIES: | |||
Net cash paid for acquisition of Converge | 0 | (82,730,000) | 0 |
Net cash paid for acquisition of Redeeem | 0 | 0 | (1,376,000) |
Net cash paid for disposal of Mission UK | (613,535) | 0 | 0 |
Purchase of property and equipment | (195,513) | (163,824) | (158,000) |
Net cash used in investing activities | (809,048) | (82,893,824) | (1,534,000) |
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Proceeds from bank loan, net of debt issuance cost | 0 | 69,717,960 | 0 |
Payments made for loss contingency | (3,615,000) | 0 | 0 |
Proceeds from the issuance of preferred stock, net of offering costs | 0 | 44,405,000 | 0 |
Proceeds from initial public offering, net of offering costs | 0 | 0 | 20,702,000 |
Proceeds from stimulus loan programs | 0 | 0 | 569,000 |
Principal payments made for bank loan | (1,912,500) | (956,250) | 0 |
Payments to note payable of related party | (70,000) | (100,000) | (2,479,000) |
Payments made for the redemption of Series E preferred stock | 0 | (446,400) | 0 |
Proceeds from convertible note payable | 0 | 0 | 500,000 |
Payments to convertible note payable | 0 | 0 | (135,000) |
Net cash provided by (used in) financing activities | (5,597,500) | 112,620,310 | 19,157,000 |
Effect of exchange rate on cash | 0 | (2,015,411) | (425,000) |
Net (decrease) increase in cash, cash equivalents | (4,270,004) | 20,607,801 | 10,360,000 |
CASH AND CASH EQUIVALENTS — beginning of year | 32,673,801 | 12,066,000 | 1,706,000 |
CASH AND CASH EQUIVALENTS — end of year | 28,403,797 | 32,673,801 | 12,066,000 |
Cash paid during the period for: | |||
Income taxes | 0 | 0 | 0 |
Interest expense | 4,738,360 | 1,998,958 | 0 |
Noncash investing and financing activities: | |||
Preferred shares liability reclassified to equity | 15,997,000 | 0 | 54,000 |
Shares to be issued for Converge acquisition | 0 | 14,875,000 | 0 |
Shares to be issued for Redeeem acquisition | 0 | 0 | 1,210,000 |
Issuance of common stock related to convertible note payable | 0 | 0 | 1,750,000 |
Issuance of common stock related to stock payable | 0 | 0 | 1,300,000 |
Right-of-use assets acquired through operating leases | 0 | 0 | 2,642,000 |
Derivative liabilities - financing warrants reclassified into equity | $ 10,210,855 | $ 0 | $ 0 |
Consolidated Statements of St_2
Consolidated Statements of Stockholders' Equity (Parenthetical) - $ / shares | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Common stock, par or stated value per share (in USD per share) | $ 0.001 | $ 0.001 | $ 0.001 |
Preferred Stock - Series A | |||
Preferred stock, par or stated value per share (in USD per share) | 0.01 | ||
Preferred Stock - Series B | |||
Preferred stock, par or stated value per share (in USD per share) | 0.01 | ||
Preferred Stock - Series C | |||
Preferred stock, par or stated value per share (in USD per share) | 0.01 | ||
Preferred Stock - Series D | |||
Preferred stock, par or stated value per share (in USD per share) | 0.01 | ||
Preferred Stock - Series E | |||
Preferred stock, par or stated value per share (in USD per share) | $ 0.01 | $ 0.01 | $ 0.01 |
DESCRIPTION OF BUSINESS AND BAS
DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION | 6 Months Ended |
Dec. 31, 2022 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION | DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION Description of Business Troika Media Group, Inc. (“Company”, “our” or “we”) is a professional services company that architects and builds enterprise value in consumer facing brands to generate scalable performance driven revenue growth. The Company delivers a three solutions pillars that CREATE brands and experiences and CONNECT consumers through emerging technology products and ecosystems to deliver PERFORMANCE based measurable business outcomes. On March 22, 2022 (the “Closing Date”), the Company through its wholly owned subsidiary Converge Acquisition Corp executed a Membership Interest Purchase Agreement ("MIPA") for the acquisition of all the equity of Converge Direct, LLC and its affiliates ("Converge") for an aggregate purchase price of $125.0 million valued at $114.9 million. The MIPA identifies the seller parties as the Converge Sellers. See Note 3 - Business Combinations and Dispositions for full discussion on the transaction. Basis of Presentation On October 20, 2022 the Company's Board of Directors approved a change in the Company's fiscal year from a fiscal year ending on the last day of June each year to a calendar fiscal year ending on the last day of December of each year, effective January 1, 2023. Accordingly, these financial statements contain six month transitional financial statements as of and for the period ending December 31, 2022, and will become calendar year financial statements thereafter. The Company previously reported on a fiscal year basis ending on June 30th. In these consolidated financial statements, the fiscal years ended June 30, 2022 and 2021, are referred to as “fiscal year”, and the six month period ending December 31, 2022, is referred to as “transition period”. The accompanying consolidated financial statements include the accounts of the Company, and its wholly-owned subsidiaries, Troika Design Group, Inc., Troika Services Inc., Troika Analytics Inc., Troika Productions, LLC (California), Troika-Mission Holdings, Inc. (New York), Mission Culture LLC (Delaware), Mission-Media USA, Inc. (New York), Troika IO, Inc. (f/k/a Redeeem Acquisition Corp) (California), CD Acquisition Corp. (Delaware), Converge Direct, LLC (New York), Converge Marketing Services, LLC (to the extent of 40%) (New York), Converge Interactive, LLC (New York), and Lacuna Ventures, LLC (New York). The Mission-Media Holdings Limited (United Kingdom) financial statements are consolidated until the date of disposal, which was on August 1, 2022. All significant intercompany accounts and transactions have been eliminated in consolidation. Impact of the COVID-19 Pandemic The Company's operations and operating results were materially impacted by the COVID-19 pandemic (including COVID-19 variants) and actions taken by governmental authorities. The Company received loans totaling $3.4 million in relief under the CARES Act in the form of Small Business Administration ("SBA") backed loans in SBA stimulus Payroll Protection Program ("PPP") funding. The Company received approximately $1.7 million in April 2020, of which the majority of these funds were used for payroll. As per the US Government rules, the funds used for payroll, healthcare benefits, and other applicable operating expenses can be forgiven and the Company reported them as such in December 2020 considering the Company believed we had substantially met these conditions. On August 14, 2020, the Company received an additional $0.5 million in loans with 30-year terms under the SBA’s “Economic Injury Disaster Loan” program which the Company used to address any cash shortfalls that resulted from the pandemic. In February 2021, the Company obtained additional relief under the CARES Act in the form of an SBA backed loan and received an additional $1.7 million in SBA stimulus PPP funds which was used for payroll, healthcare benefits, and other applicable operating expenses. The Company has met all conditions for the forgiveness of the funding and no amounts are due as of December 31, 2022. |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 6 Months Ended |
Dec. 31, 2022 | |
Accounting Policies [Abstract] | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Business Combinations The acquisition method of accounting for business combinations requires management to use significant estimates and assumptions, including fair value estimates, as of the business combination date and to refine those estimates as necessary during the measurement period (defined as the period, not to exceed one year, in which the Company is allowed to adjust the provisional amounts recognized for a business combination). Use of Estimates The preparation of financial statements in conformity with U.S. generally accepted accounting principles ("GAAP") requires management to make estimates and assumptions about future events. These estimates and assumptions affect the amounts of assets and liabilities reported, disclosures about contingent assets and liabilities and reported amounts of revenue and expenses. Such estimates include the assessment of the collectability of accounts receivable and the determination of the allowance for doubtful accounts, valuation of warrants and options, goodwill, intangible assets, other long-lived assets, and tax accruals. In addition, estimates are used in revenue recognition, performance and share-based compensation, depreciation and amortization, litigation matters and other matters. Management believes its use of estimates in the financial statements to be reasonable. Management evaluates its estimates on an ongoing basis using historical experience and other factors, including the general economic environment and actions it may take in the future. The Company adjusts such estimates when facts and circumstances dictate. However, these estimates may involve significant uncertainties and judgments and cannot be determined with precision. In addition, these estimates are based on management’s best judgment at a point in time and, as such, these estimates may ultimately differ from actual results. Changes in estimates resulting from weakness in the economic environment or other factors beyond the Company’s control could be material and would be reflected in the Company’s financial statements in future periods. Revenue Recognition The Company generates revenue principally from two material revenue streams: Managed Services and Performance S olutions . The Company’s Managed Services are typically orientated around the management of a customer’s marketing, data and/or creative program. The Company’s deliverables relate to the planning, designing and activating of a solution program or set of work products. The Company executes this revenue stream by leveraging internal and external creative, technical or media-based resources, third party AdTech solutions, proprietary business intelligence systems, data delivery systems, and other key services required under the terms of a scope of work with a client. Revenue in certain cases is earned based on a percentage (%) of a customer’s total budget (or media spend) or retainer, which is recognized as a net revenue, while other revenue is recognized on a gross basis. The Company’s Performance Solutions are typically orientated around the delivery of a predetermined event or outcome to a client. Typically, the revenue associated with the event (as agreed upon in a scope of work) is based on a click, lead, call, appointment, qualified event, case, sale, or other defined business metric. The Company engages in a myriad of consumer engagement tactics, ecosystems, and methods to generate and collect a consumer’s interest in a particular service or good. The Company's revenue recognition policies that describe the nature, amount, timing, and uncertainty associated with each major revenue source from contracts with customers are described in Note 4 - Revenue and Accounts Receivable. Cost of Revenue Cost of revenue primarily consists of necessary costs incurred to generate revenue. Examples include payment for advertising and marketing services engaged for on behalf of a client, direct labor incurred, and certain creative design and production related costs. These costs are typically expensed as incurred. Advertising Advertising costs are typically charged to expense when incurred. The Company may receive rebates on advertising from co-operative advertising agreements with several vendors and suppliers. These rebates are recorded as a reduction to the related advertising and marketing expense. Total advertising costs classified in selling, general, and administrative during the six months ended December 31, 2022 and years ended June 30, 2022 and 2021, were approximately $0.1 million, $0.2 million , and $0, respectively. Income Taxes The Company accounts for its income taxes in accordance with Income Taxes Topic of the FASB ASC 740, which requires recognition of deferred tax assets and liabilities for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date. Income tax expense is based on reported earnings before income taxes. Deferred income taxes reflect the impact of temporary differences between assets and liabilities recognized for consolidated financial reporting purposes and such amounts recognized for tax purposes and are measured by applying enacted tax rates in effect in years in which the differences are expected to reverse. The Company also follows the guidance related to accounting for income tax uncertainties. In accounting for uncertainty in income taxes, the Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more likely than not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the relevant tax authority. The Company has net operating losses for both their US and UK entities; however, a full valuation allowance was recorded due to uncertainties in realizing the deferred tax asset (Note 17 – Income Taxes). Stock-based Compensation The Company recognizes stock-based compensation in accordance with ASC Topic 718 “Stock Compensation”, which requires the measurement and recognition of compensation expense for all share-based payment awards made to employees and directors including employee stock options and employee stock purchases related to an Employee Stock Purchase Plan based on the estimated fair values. For non-employee stock-based compensation, the Company has adopted ASC 2018-07, Improvements to Nonemployee Share-Based Payment Accounting which expands on the scope of ASC 718 to include share-based payment transactions for acquiring services from non-employees and requires stock-based compensation related to non-employees to be accounted for based on the fair value of the related stock or the fair value of the services at the grant date, whichever is more readily determinable in accordance with ASC Topic 718. Cash and Cash Equivalents The Company considers the balance of its investment in funds that substantially hold highly liquid securities that mature within three months or less from the date the fund purchases these securities to be cash equivalents. The carrying amount of cash and cash equivalents either approximates fair value due to the short-term maturity of these instruments or is at fair value. Checks outstanding in excess of related book balances are included in accounts payable in the accompanying consolidated balance sheets. The Company presents the change in these book cash overdrafts as cash flows from operating activities. Short-Term Investments Short-term investments include investments that (i) have original maturities of greater than three months and (ii) the Company has the ability to convert into cash within one year. The Company classifies short-term investments at the time of purchase as “held-to-maturity” and re-evaluates its classification quarterly based on whether the Company had the intent and ability to hold until maturity. Short-term investments, which were recorded at cost and adjusted for accrued interest, approximate fair value. Cash inflows and outflows related to the sale and purchase of short-term investments are classified as investing activities in the Company’s consolidated statements of cash flows. As of December 31, 2002, June 30, 2022 and June 30, 2021 the Company had no short-term investments. Accounts Receivable Accounts receivable is recorded at net realizable value. The Company maintains an allowance for credit losses to reserve for potentially uncollectible receivables. During the six months ended December 31, 2022, the Company adopted ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments, The allowance for credit losses is estimated based on the Company’s consideration of credit risk and analysis of receivables aging, specific identification of certain receivables that are at risk of not being paid, past collection experience and other factors. As of December 31, 2022, June 30, 2022, and 2021, the Company had $1.0 million , $0.6 million , and $0.5 million in allowance for doubtful accounts, respectively. Property and Equipment and Other Long-Lived Assets Property and equipment and other long-lived assets, including amortizable intangible assets, are stated at cost or acquisition date fair value, if acquired. Expenditures for new facilities or equipment, and expenditures that extend the useful lives of existing facilities or equipment, are capitalized and recorded at cost. The useful lives of the Company’s long-lived assets are based on estimates of the period over which the Company expects the assets to be of economic benefit to the Company. In estimating the useful lives, the Company considers factors such as, but not limited to, risk of obsolescence, anticipated use, plans of the Company, and applicable laws and permit requirements. Depreciation starts on the date when the asset is available for its intended use. Costs of maintenance and repairs are expensed as incurred. Property and equipment are depreciated on a straight-line basis using the estimated lives indicated below (in years): Estimated Useful Lives Computer equipment 3 Website design 5 Office machine & equipment 5 Furniture & fixtures 7 Leasehold improvements 7 Tenant incentives 7 Intangible assets with finite lives are depreciated on a straight-line basis using the estimated lives indicated below (in years): Estimated Useful Lives Customer relationships 10 Non-core customer relationships 8 Technology 5 Tradename 10 Workforce acquired 3 Impairment of long-lived-assets The Company evaluates, on a periodic basis, long-lived assets to be held and used for impairment in accordance with the reporting requirements of ASC 360-10. The evaluation is based on certain impairment indicators, such as the nature of the assets, the future economic benefit of the assets, any historical or future profitability measurements, as well as other external market conditions or factors that may be present. If these impairment indicators are present or other factors exist that indicate that the carrying amount of the asset may not be recoverable, then an estimate of the undiscounted value of expected future operating cash flows is used to determine whether the asset is recoverable and the amount of any impairment is measured as the difference between the carrying amount of the asset and its estimated fair value. The fair value is estimated using valuation techniques such as market prices for similar assets or discounted future operating cash flows. Intangible asset impairment charges $1.2 million, $0.4 million, and $0 for the six months ended December 31, 2022 and years ended June 30, 2022 and 2021, respectively. The Company has adopted the provisions of ASU 2017-04—Intangibles—Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. ASU 2017-04 requires goodwill impairments to be measured on the basis of the fair value of a reporting unit relative to the reporting unit’s carrying amount rather than on the basis of the implied amount of goodwill relative to the goodwill balance of the reporting unit. Thus, ASU 2017-04 permits an entity to record a goodwill impairment that is entirely or partly due to a decline in the fair value of other assets that, under existing GAAP, would not be impaired or have a reduced carrying amount. Furthermore, the ASU removes “the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of the goodwill impairment test.” Instead, all reporting units, even those with a zero or negative carrying amount will apply the same impairment test. Accordingly, the goodwill of reporting unit or entity with zero or negative carrying values will not be impaired, even when conditions underlying the reporting unit/entity may indicate that goodwill is impaired. For the six months ended December 31, 2022 and years ended June 30, 2022 and 2021, a goodwill impairment charge of approximately $9.8 million, $8.7 million, and $0, respectively, was recorded as a result of the Company’s annual impairment assessment. The total impairment charge for the six months ended December 31, 2022 consisted of approximately $2.9 million for Troika Design and $6.9 million for Mission Culture. The total impairment charge for the year ended June 30, 2022 consisted of approximately $2.0 million for Redeeem and $6.7 million for Mission-Media Holdings Limited. See Note 10 - Intangible Assets & Goodwill for additional information. Leases The Company’s leases primarily consist of corporate office space. The Company determines whether an arrangement contains a lease at the inception of the arrangement. If a lease is determined to exist, the lease term is assessed based on the date when the underlying asset is made available by the lessor for the Company’s use. The Company’s assessment of the lease term reflects the non-cancellable term of the lease, inclusive of any rent-free periods and/or periods covered by early-termination options which the Company is reasonably certain not to exercise, as well as periods covered by renewal options which the Company is reasonably certain to exercise. The Company’s lease agreements do not contain material residual value guarantees or material restrictive covenants. The Company determines lease classification as either operating or finance at lease commencement, which governs the pattern of expense recognition and the presentation reflected in the consolidated and combined statements of operations and statements of cash flows over the lease term. For leases with a term exceeding 12 months, a lease liability is recorded on the Company’s consolidated balance sheets at lease commencement reflecting the present value of the fixed minimum payment obligations over the lease term. A corresponding right-of-use (“ROU”) asset equal to the initial lease liability is also recorded, adjusted for any prepaid rent and/or initial direct costs incurred in connection with execution of the lease and reduced by any lease incentives received. In addition, the ROU asset is adjusted to reflect any above or below market lease terms under acquired lease contracts. The Company includes fixed payment obligations related to non-lease components in the measurement of ROU assets and lease liabilities, as the Company has elected to account for lease and non-lease components together as a single lease component. ROU assets associated with finance leases are presented separate from ROU assets associated with operating leases and are included within Property and equipment, net on the Company’s consolidated balance sheets. For purposes of measuring the present value of the Company’s fixed payment obligations for a given lease, the Company uses its incremental borrowing rate, determined based on information available at lease commencement, as rates implicit in the underlying leasing arrangements are typically not readily determinable. The Company’s incremental borrowing rate reflects the rate it would pay to borrow on a secured basis and incorporates the term and economic environment surrounding the associated lease. For operating leases, fixed lease payments are recognized as lease expense on a straight-line basis over the lease term. For finance leases, the initial ROU asset is depreciated on a straight-line basis over the lease term, along with recognition of interest expense associated with accretion of the lease liability, which is ultimately reduced by the related fixed payments. For leases with a term of 12 months or less (“short-term leases”), any fixed lease payments are recognized on a straight-line basis over the lease term and are not recognized on the consolidated balance sheets. Variable lease costs for both operating and finance leases, if any, are recognized as incurred and such costs are excluded from lease balances recorded on the consolidated balance sheets. Fair Value Measurement The fair value hierarchy is based on inputs to valuation techniques that are used to measure fair value that are either observable or unobservable. Observable inputs reflect assumptions market participants would use in pricing an asset or liability based on market data obtained from independent sources while unobservable inputs reflect a reporting entity’s pricing based upon their own market assumptions. The fair value hierarchy consists of the following three levels: • Level I — Quoted prices for identical instruments in active markets. • Level II — Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable. • Level III — Instruments whose significant value drivers are unobservable. Fair-value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of December 31, 2022, June 30, 2022, and June 30, 2021. The respective carrying value of certain on-balance-sheet financial instruments approximated their fair values. These financial instruments include cash, accounts receivable, accounts payable, accrued liabilities, and convertible notes payable. Fair values for these items were assumed to approximate carrying values because of their short term nature or they are payable on demand. The Company uses Level 3 inputs for its valuation methodology for the embedded conversion option liabilities as the fair values were determined by using the Black-Scholes option-pricing model based on various assumptions. The Company’s derivative liabilities are adjusted to reflect fair value at each period end, with any increase or decrease in the fair value being recorded in results of operations as adjustments to fair value of derivatives. See Note 9 - Fair Value Measurements for additional information. Concentration of Credit Risk Financial instruments that potentially may subject the Company to a concentration of credit risk consist principally of cash and cash equivalents and accounts receivable. The Company maintains cash and cash equivalent account balances with financial institutions in the United States and United Kingdom which at times exceed federally insured limits for accounts in the United States. Considering deposits with these institutions can be redeemed on demand, the Company believes there is minimal risk. As of December 31, 2022, June 30, 2022 and June 30, 2021, the Company had approximately $26.2 million, $30.0 million , and $10.1 million in cash that was uninsured, respectively. For the six months ended December 31, 2022, six (6) customers accounted for 85.5% of our net revenues. For the fiscal years ending June 30, 2022 and 2021, six (6) customers accounted for 74.1% and 42.4% of our net revenues, respectively. As of December 31, 2022, four (4) customers made up 81.1% of the net receivable balance. As of June 30, 2022 and June 30, 2021, three (3) customers made up 75.9% and 44.2%, respectively, of the net receivable balance. Derivative Liability The Company analyzes all financial instruments with features of both liabilities and equity under ASC 480, “Distinguishing Liabilities from Equity” and ASC 815, “Derivatives and Hedging”. Derivative liabilities are adjusted to reflect their fair value at each period end with any increase or decrease in the fair value being recorded in results of operations. The fair value of derivative instruments such as convertible note payables and warrant liabilities are valued using the Black-Scholes option-pricing model based on various assumptions. Retirement Benefits We maintain a 401(k) retirement savings plan (or 401(k) Plan) under which all of our employees are eligible to participate beginning on the first day of the month after their employment with us begins. The 401(k) Plan includes a deferral feature under which a participant may elect to defer his or her compensation by up to the statutorily prescribed IRS limits. Currently, we also match participant contributions to the 401(k) Plan up to 3% of the participant’s annual eligible earnings. We believe that providing a vehicle for retirement savings through our 401(k) Plan, and making matching contributions, adds to the overall desirability of our executive compensation program. For the six months ended December 31, 2022 the Company has made payments of $0.2 million, and as of December 31, 2022 accrued $1.6 million related to safe harbor contributions. As of June 30, 2022 and 2021, the Company did not make any contributions to the 401(k) retirement savings plan. See Note 12 - Commitments and Contingencies for additional information. Restructuring and Related Costs Costs associated with restructuring plan generally consist of involuntary termination benefits, contract termination costs, and other exit-related costs including costs to close facilities. The Company records a liability for involuntary termination benefits when management has committed to a plan that established the terms of the arrangement and that plan has been communicated to employees. Costs to terminate a contract before the end of the term are recognized on the termination date, and costs that will continue to be incurred in a contract for the remaining term without economic benefit are recognized as the cease of use date. Restructuring and related costs may also include the write down of related assets, including operating lease right of use assets, when the sale or abandonment of the asset is a direct result of the plan. Other exit related costs are recognized as incurred. Restructuring and related costs are recognized as an operating expense within the consolidated statements of operations and are classified based on the Company's classification policy for each category of operating expense. Foreign Currency Translation The consolidated financial statements of the Company are presented in U.S. dollars. The functional currency for the Company is U.S. dollars for all entities other than Mission-Media Holdings Limited, whose operations are based in the United Kingdom and their functional currency is British Pound Sterling (GBP). Transactions in currencies other than the functional currencies are recorded using the appropriate exchange rate at the time of the transaction. All assets and liabilities are translated into U.S. Dollars at balance sheet date using closing rate, shareholders’ equity is translated at historical rates and revenue and expense accounts are translated at the average exchange rate for the year or the reporting period. The translation adjustments are reported as a separate component of stockholders’ equity, captioned as accumulated other comprehensive (loss) income. Transaction gains and losses arising from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the Statement of Operations. The relevant translation rates are as follows: at the date of the Mission-Media Holdings Limited transaction (August 1, 2022), the Company utilized a closing rate of $1.217670 US$:GBP, and a yearly average rate of $1.285833 US$:GBP; for the year ended June 30, 2022, closing rate at $1.219050 US$:GBP, yearly average rate at $1.330358 US$:GBP, for the year ended June 30, 2021, closing rate at $1.382800 US$:GBP, yearly average rate at $1.346692 US$:GBP. At the period-end date of December 31, 2022, the Company did not have any foreign subsidiaries. Comprehensive loss Comprehensive loss is defined as a change in equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources and includes all changes in equity during a period except those resulting from investments by owners and distributions to owners. For the Company, comprehensive loss for the six months ending December 31, 2022 and the years ending June 30, 2022 and 2021, included net loss and unrealized gains (losses) from foreign currency translation adjustments. Earnings per Share Net income (loss) per common share is calculated in accordance with ASC Topic: 260 Earnings per Share. Basic income (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. The computation of diluted net loss per share does not include dilutive common stock equivalents in the weighted average shares outstanding as they would be anti-dilutive. In periods where the Company has a net loss, all dilutive securities are excluded. The following are dilutive common stock equivalents as of December 31, 2022, which were not included in the calculation of loss per share, since the Company had a net loss from continuing operations and a net loss: December 31, 2022 June 30, 2022 June 30, 2021 Convertible preferred stock 124,317,000 33,333,333 48,000 Stock payables — — 588,354 Stock options 3,437,000 3,616,836 2,766,467 Stock warrants 4,147,000 6,771,223 7,248,702 Financing warrants 266,666,640 70,270,019 — Restricted stock units 3,800,000 4,450,000 — Total 402,367,640 118,441,411 10,651,523 Stimulus Funding In accordance with IAS-20, Accounting for Government Grants and Disclosure of Government Assistance, the proceeds from government grants are to be recognized as a deferred income liability and reported as income as the related costs are expensed. On December 31, 2022 and June 30, 2022, the Company had no deferred income liabilities. On June 30, 2021, the Company recorded deferred income liabilities of approximately $0.3 million within contract liabilities and $0.6 million within stimulus loans, respectively. For the fiscal years ending June 30, 2022 and 2021, the Company recognized approximately $0.3 million, and $3.1 million in income from government grants, respectively. For the six months ended December 31, 2022, the Company had no income from government grants. Recent Accounting Pronouncements Accounting Pronouncements Adopted In August 2020, FASB issued ASU 2020-06, “Debt—Debt with Conversion and Other and Derivatives and Hedging—Contracts in Entity’s Own Equity: Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” which simplifies the accounting for convertible instruments by removing the separation models for convertible debt with a cash conversion feature and convertible instruments with a beneficial conversion feature. As a result, a convertible debt instrument will be accounted for as a single liability measured at its amortized cost. These changes will reduce reported interest expense and increase reported net income for entities that have issued a convertible instrument that was bifurcated according to previously existing rules. Also, ASU 2020-06 requires the application of the if-converted method for calculating diluted earnings per share and the treasury stock method will be no longer available. The Company has adopted the guidance effective July 1, 2021. The adoption of the pronouncement did not have a material impact on the financial statements when adopted. In December 2019, the FASB issued amended guidance in the form of ASU No. 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes.” This ASU is intended to simplify various aspects related to accounting for income taxes by removing certain exceptions to the general principles in Topic 740 and clarifying certain aspects of the current guidance to promote consistency among reporting entities. The Company has adopted the guidance effective July 1, 2021. During the six months ended December 31, 2022, the Company adopted ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments, or ASU 2016-13, which changes the impairment model for most financial assets, including accounts receivable. The new model uses a forward-looking expected loss method. Historically, the credit loss experience on our client billings has not resulted in material bad debt expense. Accordingly, the adoption of ASU 2016-13 did not have a significant impact on our financial position, or on our results of operations. As a result of the adoption of ASU 2016-13, we changed our accounting policy for allowance for doubtful accounts as follows: We maintain an allowance for doubtful accounts related to potential losses that could arise due to our customers’ inability to make required payments. This allowance requires management to apply judgment in deriving the estimated reserve. In connection with the estimate of our allowance, we perform ongoing credit evaluations of our customers’ financial condition, including information related to their credit ratings obtained from independent third-party firms. If, as a result, we become aware that additional reserves may be necessary, we perform additional analysis including, but not limited to, factors such as a customer’s creditworthiness, intent and ability to pay and overall financial position. If the data we use to calculate the allowance for doubtful accounts does not timely reflect the future ability to collect outstanding receivables, including the effects of the COVID-19 pandemic on our clients’ credit, additional provisions for doubtful accounts may be needed and our results of operations could be affected. Since the Company adopted ASU 2016-13 during this transition period, a modified retrospective approach was used by using a cumulative-effect adjustment to the opening retained earnings balance. For the period ended December 31, 2022, we recorded bad debt expense of $0.4 million and increased our allowance for doubtful accounts to $1.0 million. The Company recorded in retained earnings the cumulative effect of the adoption of the accounting pronouncement of $0.2 million. Accounting Standards Update 2021-04—Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options (a consensus of the FASB Emerging Issues Task Force). The Company adopted this standard effective July 1, 2022. The adoption of the pronouncement did not have a material impact on the financial statements when adopted. Accounting Pronouncements Not Yet Adopted In October 2021, the FASB issued ASU 2021-08, “Business Combinations (Subtopic 805), Accounting for Contract Assets and Contract Liabilities from Contracts with Customers” (“ASU 2021-08”), which is intended to improve the accounting for acquired revenue contracts with customers in a business combination by addressing diversity in practice and inconsistency. ASU 2021-08 is effective for the Company beginning January 1, 2023. This update should be applied prospectively on or after the effective date of the amendments. The Company is currently evaluating the effect of adopting this ASU. |
BUSINESS COMBINATIONS AND DISPO
BUSINESS COMBINATIONS AND DISPOSITIONS | 6 Months Ended |
Dec. 31, 2022 | |
Business Combination and Asset Acquisition [Abstract] | |
BUSINESS COMBINATIONS AND DISPOSITIONS | BUSINESS COMBINATIONS AND DISPOSITIONS Redeeem, LLC Redeeem Asset Purchase On May 21, 2021, the Company through its wholly owned subsidiary Redeeem Acquisition Corp executed an asset purchase agreement for the acquisition of all the assets and specific liabilities of Redeeem, LLC, a California limited liability company (“Redeeem”). The asset purchase agreement identifies the seller parties as Redeeem, LLC and Kyle Hill. The purchase price consisted of an aggregate cash payment of $1.2 million , 452,929 shares of the Company’s common stock valued at $1.2 million at $2.6715 per share, and a cash payment of $0.2 million relating to specific liabilities. The Company accounted for the transaction under the purchase method of accounting in accordance with the provisions of ASC Topic 805 Business Combinations (ASC 805). In addition to the purchase price detailed above, the Company also agreed to provide 3,623,433 shares of the Company’s common stock valued at approximately $9.7 million at $2.6715 per share to Redeeem’s employees which will be vested over three (3) years. For the six months ended December 31, 2022, and the years ended June 30, 2022 and 2021, the Company recognized approximately $0, $3.0 million, and $0.4 million, respectively, in stock-based compensation relating to the vested portion of this deferred compensation. For further detail, please see Note 15 – Stockholders’ Equity. Redeeem Disposition During fourth quarter of fiscal year 2022, the Company wound down operations of Redeeem, LLC and on June 7, 2022, Mr. Kyle Hill, the seller of Redeeem, entered into a separation agreement with the Company (“Separation Agreement”). The terms of the Separation Agreement provided that the compensation for the Redeeem purchase would be modified and Hill would forfeit 1,231,967 of the 3,623,433 shares placed in escrow. The remaining escrow balance of 1,231,968 shares at June 7, 2022, would continue to be governed by the terms of the escrow agreement. As a result, the Company impaired the net value of the intangible assets and goodwill acquired with the purchase, totaling approximately $2.5 million as of June 30, 2022, as well as returned the 1,231,967 shares forfeited by Mr. Hill to Treasury stock, valued at $3.0 million (based on share price of $2.6715 at June 11, 2021). The 1,231,968 shares remaining in escrow are still reported as outstanding as of December 31, 2022. The Company is in the process of having the shares returned from escrow and will retire the shares. Converge Acquisition On March 22, 2022 (the “Closing Date”), the Company through its wholly owned subsidiary CD Acquisition Corp, executed a Membership Interest Purchase Agreement ("MIPA") for the acquisition of all the equity of Converge Direct, LLC and its affiliates ("Converge") and 40% of the equity of Converge Marketing Services, LLC an affiliated entity, for a notional aggregate purchase price of $125.0 million valued for accounting purposes at approximately $114.9 million. The MIPA identifies the seller parties as the Converge Sellers. Purchase Price The cash portion of the purchase price consists of $65.9 million paid on the date of the acquisition, $29.1 million held in escrow payable upon satisfaction of certain conditions, and another $5.0 million payable 12 months after the acquisition date contingent on the Company satisfying its bank covenants and at the option of the payee payment will be in the form of cash or common stock of the Company valued at $2.00 per share. The remaining $25.0 million was paid in the form of 12.5 million shares of the Company’s restricted common stock at a price of $2.00 per share, which for accounting purposes was valued at $1.19 per share for $14.9 million. All 12.5 million shares were subject to a nine (9) month lock-up period. Pursuant to the provisions of the MIPA dated as of November 22, 2021, as amended, an aggregate of $2.5 million (10%) or 1,250,000 shares of the common stock issued to the Sellers are held in escrow to secure against claims for indemnification. The escrowed shares will be held until the later of (a) one year from the Closing Date, or (b) the resolution of indemnification claims. The Company is accounting for the transaction under the purchase method of accounting in accordance with the provisions of ASC Topic 805 Business Combinations (ASC 805). On the Closing Date, Converge became a wholly-owned subsidiary. The Company recorded the $5.0 million payable due at March 21, 2023, at its net present value of $4.7 million at March 22, 2022. Further, pursuant to the MIPA, the Company recorded an additional liability totaling $4.3 million which represents the excess net working capital value received by the Company at the purchase date. Per the terms of the MIPA, this amount was to be repaid within 120 days of closing. As of December 31, 2022, the total $9.3 million is included within acquisition liabilities on the consolidated balance sheets. On March 21, 2022, the Company entered into employment agreements with Sid Toama and Tom Marianacci, two (2) former owners of Converge. Mr. Toama was appointed President of TMG and Mr. Marianacci was appointed as President of the Converge entities. Purchase Price Allocation The Company negotiated the purchase price based on the expected cash flows to be derived from their operations after integration into the Company’s existing distribution, production and service networks. The acquisition purchase price is allocated based on the fair values of the assets acquired and liabilities assumed, which are based on management estimates and third-party appraisals. The Company engaged a valuation expert to provide guidance to management which was considered and in part relied upon in completing its purchase price allocation. The excess of the purchase price over the aggregate estimated fair value of net assets acquired was allocated to goodwill. The following table summarizes the allocation of the purchase price of the assets acquired related to the acquisition as of the closing date: Current assets $ 33,856,000 Fixed assets 233,000 Other non-current assets 4,340,000 Intangible assets 71,100,000 Goodwill 45,519,000 Current liabilities (34,904,000) Other non-current liabilities (5,506,000) Consideration $ 114,638,000 Intangible Assets The estimated fair values of the identifiable intangible assets acquired were calculated using an income valuation approach which requires a forecast of expected future cash flows either through the use of relief-from-royalty method or multi-period excess earnings methods ("MPEEM"). The estimated useful lives are based on the Company’s experience and expectations as to the duration of the time the Company expects to realize benefits of the assets. The estimated fair values of the identifiable intangible assets acquired, estimated useful lives and related valuation methodology are as follows: Intangible Assets: Fair Value Life in Years Discount Rate Valuation Method Customer relationships $ 53,600,000 10 17.8% Income (MPEEM) Technology 10,400,000 5 17.8% Income (Relief-from-Royalty) Tradename 7,100,000 10 18.8% Income (Relief-from-Royalty) $ 71,100,000 |
REVENUE AND ACCOUNTS RECEIVABLE
REVENUE AND ACCOUNTS RECEIVABLE | 6 Months Ended |
Dec. 31, 2022 | |
Revenue from Contract with Customer [Abstract] | |
REVENUE AND ACCOUNTS RECEIVABLE | REVENUE AND ACCOUNTS RECEIVABLE The Company generates revenues primarily by delivering both managed services and performance based marketing services to customers. Managed Services revenue $ 104,644,907 Performance Solutions revenue 75,652,075 Other revenue 7,613,509 $ 187,910,491 The Company’s revenue recognition policies that describe the nature, amount, timing and uncertainty associated with each major source of revenue from contracts with customers are summarized below. Managed and Professional Services Company provides a service such as, but not limited to, media planning, media buying, media ROI measurement, and media or marketing performance reporting. The Company enters into agreements with internet search companies, third-party publishers and/or strategic partners to generate customer acquisition services for their Managed Services customer. The Company is compensated for the delivery of services and/or goods to a client and the revenue includes both the anticipated costs to deliver the product or service as well as the Company’s margin, which is arranged in one of three ways (i) a predetermined retainer amount; (ii) cost plus margin or (iii) a predetermined commission percentage based on the total media spend executed by Company on a client’s behalf. The Company recognizes managed and professional service fees over time by measuring the progress toward complete satisfaction of a performance obligation by measuring its performance in transferring control of the services contractually delivered to a client by applying the input method. Revenue is recognized based on the extent of inputs expended toward satisfying a performance obligation and it was determined that the best judge of inputs is the costs consumed by a project in relation to its total anticipated costs. Consultative service engagements typically do not incur a significant amount of direct costs; however, any costs are recognized as incurred. Professional services fees are recognized evenly throughout the term of the agreement. Performance Solutions (“Pay Per Event”) Company provides to its clients the ability to pay for a marketing or sales event rather than incurring the media and services expense in a managed service engagement. The Company utilizes the same functions that it delivers in its managed services offering but only charges a client for a predetermined marketing or sales outcome. The fees in this situation will typically be tied to a (i) cost per phone call, (ii) cost per web form lead, (iii) cost per consumer appointment, (iv) cost per qualified lead, and (v) cost per sale. There is a premium that is charged to the client for the Performance Marketing service due to the fact that the Company is taking on the cost risk associated with the services and media that it is executing without knowing that revenue will be generated. The risk is mitigated by the fact that the client has agreed to purchase the “work product” (lead, call, etc.) at a predetermined cost and the Company charges higher margins associated with the service. The Company recognizes revenues for performance advertising when a user engages with the advertisement, such as a click, a view, or a purchase. Generally, advertising revenues are reported on a gross basis, that is, the amounts billed to our customers are recorded as revenues, and amounts paid to suppliers are recorded as cost of revenues. Where we are the principal, we control the advertising and services before it is transferred to our customers. Our control is evidenced by our being primarily responsible to our customers and having a level of discretion in establishing pricing. The Company’s payment terms vary by the type of customer. Generally, payment terms range from prepayment to sixty (60) days after revenue is earned. Principal versus Agent Revenue Recognition Our customers reimburse for expenses relating to the out-of-pocket costs associated with the provision of Managed Services engagements. This includes third party expenses such as media costs and administrative fees, technology fees, production expenses, data costs, and other third-party expenses that the Company incurs on behalf of a client that is needed to deliver the services. The Company recognizes reimbursement income over time by measuring the progress toward complete satisfaction of a performance obligation by measuring its performance in transferring control of the services contractually delivered to a client by applying the input method. The revenue is recognized based on the extent of inputs expended toward satisfying a performance obligation and it was determined that the best judge of input is the costs incurred to date in relation to the anticipated costs. As a result, unless an overage or saving is identified, the reimbursement income equates to the reimbursement costs incurred. Given that the Company contracts directly with the majority of the vendors and is liable for any overages, the Company is deemed a principal in this revenue transaction as they have control over the asset and transfer the asset themselves. As a result, this transaction is recorded gross rather than net. Accruals for costs incurred but not yet billed by third parties are recorded in accrued billable expenses on the consolidated balance sheets. Contract Balances from Contracts with Customers An account receivable is recorded when there is an unconditional right to consideration based on a contract with a customer. For certain types of contracts with customers, the Company may recognize revenue in advance of the contractual right to invoice the customer, resulting in an amount recorded to contract assets. Once the Company has an unconditional right to consideration under these contracts, the contract assets are reclassified to accounts receivable. When consideration is received from a customer prior to transferring services to the customer under the terms of a contract, a contract liability (deferred revenue) is recorded. Deferred revenue is recognized as revenue when, or as, control of the services is transferred to the customer and all revenue recognition criteria have been met. The following table provides information about current contract balances from contracts with customers: December 31, June 30, June 30, 2022 2022 2021 Accounts Receivable, net $ 6,487,031 $ 9,421,497 $ 1,327,000 Contract assets $ 4,314,268 $ 23,586,036 $ — Contract liabilities $ 6,209,442 $ 11,321,159 $ 5,973,000 Accounts receivable is presented net of allowance for doubtful accounts. The Company analyzes receivables aging, customer specific risks, and other factors to estimate its allowance. The Company’s allowance for doubtful accounts was $1.0 million, $0.6 million and $0.5 million as of December 31, 2022, June 30, 2022, and June 30, 2021, respectively. The amount of revenue recognized during the six months ended December 31, 2022, relating to the contract liabilities recorded as of June 30, 2022, was $7.2 million. |
RESTRUCTURING CHARGES
RESTRUCTURING CHARGES | 6 Months Ended |
Dec. 31, 2022 | |
Restructuring and Related Activities [Abstract] | |
RESTRUCTURING CHARGES | RESTRUCTURING CHARGES For the six months ending December 31, 2022 and year ending June 30, 2022, the Company underwent organizational changes to further streamline operations. This restructuring program includes workforce reductions, closure of excess facilities, and other charges. The restructuring program resulted in costs incurred primarily for (1) workforce reduction of 113 employees across certain business functions and operating units, (2) abandoned or excess facilities relating to lease terminations and non-cancelable lease costs and (3) other charges, which include but are not limited to legal fees, regulatory/compliance expenses, and contractual obligations. During the six months ended December 31, 2022 and the year ended June 30, 2022, the Company recorded approximately $6.9 million and $5.6 million, respectively, for restructuring charges on the Statements of Operations. As of December 31, 2022 , the Company had accrued restructuring charges of approximately $0.9 million , which is expected to be paid by the end of Fiscal Year 2027. The components of the restructuring charges related to the restructuring program are listed below: Six Months Ended For the Year Ended December 31, 2022 June 30, 2022 June 30, 2021 Excess facilities $ 2,964,459 $ — $ — Severance and termination costs 1,159,683 2,299,732 — Professional fees 1,453,785 — — MUK restructuring costs 376,466 — — Share-based compensation related to accelerated vesting — 3,291,200 — Other exit costs 913,673 — — Total restructuring costs $ 6,868,066 $ 5,590,932 $ — The following is a summary of the components of the restructuring reserve liability: December 31, 2022 Severance and termination costs $ 496,599 Other exit costs 401,260 Total restructuring liabilities $ 897,859 There were no restructuring liabilities recorded as of June 30, 2022 and June 30, 2021. During the six months ended December 31, 2022, a total amount of approximately $2.2 million was paid for restructuring and other related charges December 31, 2022, the remaining amount of restructuring charges to be paid was approximately $3.9 million. The remaining payments are expected to be paid in the following years: approximately $1.7 million in 2023, approximately $1.0 million in 2024, approximately $0.5 million in 2025, approximately $0.4 million in 2026, and approximately $0.2 million in 2027. Of the $3.9 million expected cash payments, $3.0 million is related to the excess facilities charges due to non-cancelable lease costs that will be paid in future periods. These amounts are presented as operating lease liabilities on the Consolidated Balance Sheets as of December 31, 2022. The re maining amount of approximately $0.9 million is presented as Restructuring liabilities on the Consolidated Balance Sheets. |
INVESTMENT IN NONCONSOLIDATED A
INVESTMENT IN NONCONSOLIDATED AFFILIATE | 6 Months Ended |
Dec. 31, 2022 | |
Related Party Transactions [Abstract] | |
INVESTMENTS IN NONCONSOLIDATED AFFILIATE | INVESTMENT IN NONCONSOLIDATED AFFILIATEOn March 22, 2022, the Company acquired 40% of the equity of Converge Marketing Services, LLC, an affiliate of Converge, which is accounted for under the equity method of accounting. At the acquisition date and as of December 31, 2022, the Company's carrying amount of the investment was insignificant. See Note 3 - Business Combinations and Dispositions for more information on the Converge Acquisition. |
PROPERTY AND EQUIPMENT, NET
PROPERTY AND EQUIPMENT, NET | 6 Months Ended |
Dec. 31, 2022 | |
Property, Plant and Equipment [Abstract] | |
PROPERTY AND EQUIPMENT, NET | PROPERTY AND EQUIPMENT, NET Property and equipment, net consists of the following as of December 31, 2022: December 31, 2022 June 30, 2022 June 30, 2021 Computer equipment $ 820,000 $ 841,000 $ 697,000 Website design 6,000 6,000 6,000 Office machine & equipment 109,000 91,000 97,000 Furniture & fixtures 338,000 413,000 438,000 Leasehold improvements 436,000 379,000 135,000 Tenant incentives — — 145,000 Property and equipment, gross 1,709,000 1,730,000 1,518,000 Accumulated depreciation (1,090,000) (1,141,000) (1,175,000) Property and equipment, net $ 619,000 $ 589,000 $ 343,000 |
LEASES
LEASES | 6 Months Ended |
Dec. 31, 2022 | |
Leases [Abstract] | |
Leases | LEASES The Company has various operating leases for office space. Some leases include options to extend the lease term, generally at the Company's discretion. The leases generally provide for fixed annual rentals plus certain other costs. The Company's lease agreements do not include any material residual value guarantees or material restrictive covenants. Since the Company's leases do not provide an implicit interest rate, the Company uses its incremental borrowing rate as of the lease commencement date to determine the present value of future lease payments. Upon the adoption of ASC Topic 842, Leases, the Company used the incremental borrowing rate on July 1, 2019 for all operating leases that commenced prior to that date. Lease expense was approximately $1.3 million, $1.8 million, and $2.6 million for the six months ended December 31, 2022, and the years ended June 30, 2022, and 2021, respectively. In addition, the restructuring and other related charges include $3.0 million for the excess office space related to the Mission Culture and Troika Design Group entities. The $3.0 million charge to the restructuring and other related charges was offset by reducing the right-of-use asset on the Consolidated Balance Sheets. In September 2022, the Company terminated the lease of one of their office facilities in Englewood Cliffs, New Jersey. As part of company-wide restructuring, the Company made the decision to cease using this space as of September 2022, and has no foreseeable plans to occupy it in the future. As of December 31, 2022 the Company has made total payments of $0.2 million for this termination. Further, the Company derecognized the associated right of use asset, and lease liability, and recorded a loss on the early termination of the lease of $0.2 million, which is recognized on the Statement of Operations on the line Restructuring Charges. The following table summarizes the weighted-average remaining lease term and discount rate for operating leases: Six Months Ended For the Year Ended December 31, 2022 June 30, 2022 June 30, 2021 Weighted average remaining lease term in years 3.0 years 3.6 years 3.2 years Weighted average discount rate 5.5% 5.5% 5.0% As of December 31, 2022 , the maturities of the Company’s operating lease liabilities are as follows: Fiscal year ending December 31, 2023 $ 1,949,000 Fiscal year ending December 31, 2024 1,955,000 Fiscal year ending December 31, 2025 1,449,000 Fiscal year ending December 31, 2026 1,454,000 Fiscal year ending December 31, 2027 1,117,000 Thereafter 2,354,000 Total undiscounted operating lease payments $ 10,278,000 Less: imputed interest (1,579,000) Total operating lease liabilities $ 8,699,000 Less: current portion of operating lease liabilities 1,506,534 Operating lease liabilities, non-current $ 7,192,662 Lease Abatement During the year ended June 30, 2022, the company entered into lease abatement agreements with certain landlords. A gain on rent abatement of approximately $0.2 million was recorded during the year ended June 30, 2022. For the six months ended December 31, 2022, and the year ended June 30, 2021, there were no gains or losses on rent abatement. |
FAIR VALUE MEASUREMENTS
FAIR VALUE MEASUREMENTS | 6 Months Ended |
Dec. 31, 2022 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | FAIR VALUE MEASUREMENTS The fair value hierarchy is based on inputs to valuation techniques that are used to measure fair value that are either observable or unobservable. Observable inputs are developed using market data, such as publicly available information about actual events or transactions, and reflect the assumptions that market participants would use when pricing the asset or liability. Unobservable inputs are inputs for which market data is not available and that are developed using the best information available about the assumptions that market participants would use when pricing the asset or liability. The fair value hierarchy consists of the following three levels: • Level I — Quoted prices for identical instruments in active markets. • Level II — Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable. • Level III — Instruments whose significant value drivers are unobservable. The following table presents for each of these hierarchy levels, the Company’s liabilities that are measured at fair value on a recurring basis: June 30, 2022 Level 1 Level 2 Level 3 Total Liabilities: Warrant liability $— $— $ 30,215,221 $ 30,215,221 December 31, 2022 Level 1 Level 2 Level 3 Total Liabilities: Warrant liability $— $— $— $— The estimated fair value of the warrant liability at December 9, 2022, June 30, 2022 and March 22, 2022 was determined using Level 3 inputs. Inherent in a Black-Scholes options pricing model are assumptions related to expected stock-price volatility, expected life, risk-free interest rate, dividend yield. The Company estimates the volatility of its ordinary shares based on projected volatility of comparable public companies that matches the expected remaining life of the warrants. The risk-free interest rate is based on the U.S. Treasury zero-coupon yield curve on the grant date for a maturity similar to the expected remaining life of the warrants. The expected life of the warrants is assumed to be equivalent to their remaining contractual term. The dividend rate is based on the historical rate, which the Company anticipates to remain at zero. The following table provides quantitative information regarding Level 3 fair value measurements as of December 9, 2022 and June 30, 2022: As of December 9, 2022 As of June 30, 2022 Exercise price $ 0.25 $ 0.76 Stock price $ 0.11 $ 0.76 Volatility 63.60 % 63.60 % Expected life four years five years Risk-free rate 3.99 % 2.42 % Dividend yield — % — % The change in the fair value of the derivative warrant liabilities, for the six months ended December 31, 2022 is summarized as follows: Warrant liabilities at June 30, 2022 $ 30,215,221 Change in fair value of warrant liabilities 20,004,367 Warrant liabilities classification to equity (at December 9, 2022 valuation) 10,210,855 Warrant liabilities at December 31, 2022 $ — |
INTANGIBLE ASSETS & GOODWILL
INTANGIBLE ASSETS & GOODWILL | 6 Months Ended |
Dec. 31, 2022 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
INTANGIBLE ASSETS & GOODWILL | INTANGIBLE ASSETS & GOODWILL Intangible Assets Intangible assets consisted of the following: December 31, 2022 June 30, 2022 June 30, 2021 Customer relationship $ 53,600,000 $ 58,560,000 $ 4,960,000 Non-core customer relationships — 760,000 760,000 Non-compete agreements — 1,430,000 1,430,000 Technology 10,400,000 10,920,000 520,000 Tradename 7,100,000 7,570,000 470,000 Workforce acquired — 2,125,000 2,125,000 71,100,000 81,365,000 10,265,000 Less: accumulated impairment expense — (446,000) — Less: accumulated amortization (6,339,000) (10,613,000) (7,662,000) Net book value $ 64,761,000 $ 70,306,000 $ 2,603,000 Purchased intangible assets with finite useful lives are amortized over their respective estimated useful lives. The Company’s finite-lived intangible assets consist of customer relationships, contractor and resume databases, trade names, and internal use software and are being amortized over periods ranging from three ten $0.4 million and $0 in impairment and other losses (gains), net $0.6 million related to customer relationships, $0.2 million related to non-core customer relationships, $0.2 million related to tradename, and $0.2 million related to non-compete agreements. During the six months ended December 31, 2022 and the years ended June 30, 2022 and 2021, amortization expense was approximately $4.3 million, $3.0 million and $2.2 million, respectively. Future amortization expense is as follows for the years ending December 31, 2023 $ 8,150,000 2024 8,150,000 2025 8,150,000 2026 8,150,000 2027 6,532,000 Thereafter 25,629,000 $ 64,761,000 Goodwill As of December 31, 2022, the net goodwill balance was $45.5 million and accumulated impairment was $18.5 million. The impairment expense for the six months ending December 31, 2022 was approximately $9.8 million , comprised of $6.9 million relating to Mission Culture and $2.9 million relating to Troika Design. As of June 30, 2022, the net goodwill balance was $55.3 million and accumulated impairment was $8.7 million. The impairment expense for the year ending June 30, 2022 was $8.7 million, comprised of $2.0 million relating to Redeeem and $6.7 million relating to Mission-Media Holdings Limited. As of June 30, 2021, the net goodwill balance was $19.4 million. There was no impairment expense and no accumulated impairment for the year ending June 30, 2021. Goodwill will be reassessed during our next annual measurement date of October 31, 2023. As of December 31, 2022, June 30, 2022, and June 30, 2021, the change in carrying value of Goodwill are listed below: Balance at ended June 30, 2021 $ 19,368,000 Goodwill acquired during the year 45,518,000 Goodwill impairment expense (8,711,926) Change in goodwill from foreign currency (824,539) Balance at ended June 30, 2022 $ 55,349,535 Goodwill acquired during the year — Goodwill impairment expense (9,831,030) Change in goodwill from foreign currency — Balance at ended December 31, 2022 $ 45,518,505 |
ACCRUED EXPENSES
ACCRUED EXPENSES | 6 Months Ended |
Dec. 31, 2022 | |
Payables and Accruals [Abstract] | |
ACCRUED EXPENSES | ACCRUED EXPENSES As of December 31, 2022, June 30, 2022 and June 30, 2021, the Company recorded approximately $15.2 million, $28.6 million and $6.0 million in accrued expenses, respectively. As of December 31, As of June 30, 2022 2022 2021 Accrued expenses $ 6,903,150 $ 3,825,570 $ 4,819,000 Accrued billable expenses 7,810,126 23,170,683 — Accrued payroll 530,945 851,276 294,000 Accrued taxes — 802,019 888,000 $ 15,244,221 $ 28,649,548 $ 6,001,000 |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 6 Months Ended |
Dec. 31, 2022 | |
Commitments and Contingencies Disclosure [Abstract] | |
COMMITMENTS AND CONTINGENCIES | COMMITMENTS AND CONTINGENCIES Commitments As of December 31, 2022, commitments of the Company in the normal course of business in excess of one year are as follows: Payments Due by Period Year 1 Years 2-3 Years 4-5 >5 Years Total Operating lease obligations (a) $ 1,949,000 $ 3,404,000 $ 2,571,000 $ 2,354,000 $ 10,278,000 Debt repayment (b) 1,912,500 7,650,000 64,068,750 — $ 73,631,250 Restructuring liabilities (c) 698,683 163,669 35,507 — $ 897,859 Acquisition liabilities (d) 9,293,402 — — — $ 9,293,402 Total $ 13,853,585 $ 11,217,669 $ 66,675,257 $ 2,354,000 $ 94,100,511 (a) Operating lease obligations primarily represent future minimum rental payments on various long-term noncancellable leases for office space. Lease obligations related to excess facilities associated with the Company wide restructuring plan are included within the operating lease obligations line. (b) Debt repayments consists of principal repayments required under the Company's Credit Facility. '(c) Restructuring liabilities relate primarily to future severance payments and other exit costs (d) Acquisition liabilities recorded on the balance sheet consist of the Company's obligations to the Converge Sellers arising from the Converge Acquisition. See Note 3 - Business Combinations and Dispositions. Contingencies Partial Liquidated Damages The Company agreed to pay to the Purchasers all liquidated damages owed through September 21, 2022 (including any pro-rated amounts), which totaled approximately $3.6 million, all of which has been paid. The Company accrued $3.4 million as of December 31, 2022, which is recorded under contingency on equity issuance on the Consolidated Balance Sheets. The maximum liquidated damages is capped at $7.0 million. 401k Liability In 2022, with new management in charge, the company discovered that it had not made the safe harbor non elective employer contributions to the 401k plan in 2017 pursuant to its 3% formula under plan terms, and the Company corrected that contribution for the affected participants, with earnings, in 2022. The Company also discovered that it did not make the 3% safe harbor non elective employer contributions to the 401k plan for plan years 2018 through 2022. When the error was discovered in 2022, the Company attempted to correct the error by performing the applicable non-discrimination tests and by making qualified nonelective contributions (QNECs) to affected participant accounts. However, as the administration of the 401k plan did not conform to the plan terms with respect to the 3% employer contribution, additional correction is required. Although the Company is evaluating the appropriate corrective approach, the Company has accrued approximately $1.6 million related to the safe harbor 2018 – 2022 contributions, as of December 31, 2022. Legal Matters We may become a party to litigation in the normal course of business. In the opinion of management, there are no legal matters involving us that would have a material adverse effect upon our financial condition, results of operations or cash flows as of December 31, 2022. |
CREDIT FACILITIES
CREDIT FACILITIES | 6 Months Ended |
Dec. 31, 2022 | |
Debt Disclosure [Abstract] | |
CREDIT FACILITIES | CREDIT FACILITIES Senior Secured Credit Facility On March 21, 2022, Troika Media Group Inc., and each subsidiary of Troika Media Group Inc. as guarantors, entered into a Financing Agreement with Blue Torch Finance LLC (“Blue Torch”), as Administrative Agent and Collateral Agent. This $76.5 million First Lien Senior Secured Term Loan (the “Credit Facility”) formed the majority of the purchase price of the Converge Acquisition, as well as for working capital and general corporate purposes. The Credit Facility provides for: (i) a Term Loan in the amount of $75.0 million; (ii) an interest rate of the LIBOR Rate Loan of three (3) months; (iii) a four-year maturity, amortized 5.0% per year, payable quarterly; (iv) a 1.0% commitment fee and an upfront fee of 2.0% ($1.5 million) of the Credit Facility paid at closing (capitalized into the Credit Facility bringing the initial loan balance to $76.5 million), plus an administrative agency fee of $250,000 per year; (v) a first priority perfected lien on all property and assets including all outstanding equity of the Company’s subsidiaries; (vi) 1.5% fully-diluted penny warrant coverage in the combined entity; (vii) mandatory prepayment for 50.0% of excess cash flow and 100.0% of proceeds from various transactions; (viii) customary affirmative, negative and financial covenants; (ix) delivery of audited financial statements of Converge; and (x) customary closing conditions. The Company agreed to customary restrictive financial and non-financial covenants in the Credit Facility including, but not limited to, a debt leverage ratio, fixed charge coverage ratio, and maintaining liquidity of at least $6.0 million at all times. The Company and each of its subsidiary Guarantors entered into a Pledge and Security Agreement (the “Security Agreement”) dated as of March 21, 2022, as a requirement with the Credit Facility. Each Guarantor pledged and assigned to the Collateral Agreement and granted the Collateral Agent with a continuing security interest in all personal property and fixtures of the Guarantors (the “Collateral”) and all proceeds of the Collateral. All equity of the Guarantors was pledged by the Borrower. On March 21, 2022, each of the Company’s Subsidiaries, as Guarantors, entered into an Intercompany Subordination Agreement (the “ISA”) with the Collateral Agent. Under the ISA, each obligor agreed to the subordination of such indebtedness of each other obligor to such other obligations. On March 21, 2022, the Company entered into an Escrow Agreement with Blue Torch Finance LLC and Alter Domus (US) LLC, as Escrow Agent. The Escrow Agreement provides for the escrow of $29.1 million of the $76.5 million proceeds, under the Credit Facility to be held until the audited financial statements of Converge Direct LLC and affiliates for the years ended December 31, 2020 and 2019, are delivered to Blue Torch Finance LLC, which were delivered during fourth quarter 2022. As of December 31, 2022, Blue Torch Finance LLC has not authorized the release of the funds in escrow. Although the Company believes that the Converge Sellers’ recourse is solely to the escrow account, it is possible that the Converge Sellers could make claims against the Company for the deferred amount. In the event that the Converge Sellers were to make and be successful in such claims, the Company believes that a court would likely order Blue Torch to release the escrowed funds to satisfy such claims On October 14, 2022, Blue Torch and the Company entered into a Limited Waiver of events of default under the Financing Agreement that related to the Company’s failure to satisfy certain financial and non-financial covenants. The Limited Waiver was scheduled to expire on October 28, 2022, if not terminated earlier by Blue Torch (“Waiver Period”), but was subsequently extended by the First Amendment to Limited Waiver to Financing Agreement dated as of October 28, 2022, the Second Amendment to the Limited Waiver to Financing Agreement dated as of November 11, 2022, the Third Amendment to the Limited Waiver to Financing Agreement dated as of November 25, 2022, the Fourth Amendment to the Limited Waiver to Financing Agreement dated as of December 9, 2022, and the Fifth Amendment to the Limited Waiver to Financing Agreement dated as of December 23, 2022. Refer to Note 18 Subsequent Events. in the Notes to Consolidated Financial Statements, included in Item 8. Financial Statements and Supplementary Data of this Transition Report, for further details on our debt. The Company is working in good faith with Blue Torch to resolve the aforementioned events of default and has initiated a strategic review process to, among other things, explore other potential means of resolution with Blue Torch, including by engaging in a refinancing, sale or similar transaction. In connection with the aforementioned note, the Company recorded deferred debt and issuance costs totaling $9.2 million. The discount and issuance costs will be amortized over the life of the note using the effective interest rate method. Amortization of deferred financing costs for the six months ended December 31, 2022, was approximately $1.2 million. For the years ended June 30, 2022 and 2021, amortization of deferred financing costs were $0.8 million and $0, respectively. As of December 31, 2022, and June 30, 2022 the Company made principal payments totaling approximately $1.9 million and $1.0 million, respectively. There was no amortization of deferred financing costs or principal payments made for the year ended June 30, 2021. Convertible Note Payable As of December 31, 2022, June 30, 2022 and June 30, 2021, there was a total of $60 thousand, $50 thousand, and $50 thousand respectively, in convertible notes payable outstanding. Long term debt consists of the following at December 31, 2022, June 30, 2022 , and June 30, 2021 : Effective Interest Rate December 31, 2022 June 30, 2022 June 30, 2021 Senior Note due 2026 (less unamortized discount and issuance costs of $7.2 million, $8.4 million, and $0, respectively) 14.18 % $ 66,385,055 $ 67,119,000 $ — Convertible Note 60,006 50,000 50,000 Related Party Note 30,000 100,000 200,000 Total debt 66,475,061 67,269,000 250,000 Less: current portion 1,641,217 1,688,000 250,000 Long-term debt, excluding current portion $ 64,833,844 $ 65,581,203 $ — The payments of principal to be made are as follows: 2023 $ 1,912,500 2024 3,825,000 2025 3,825,000 2026 64,068,750 $ 73,631,250 |
RELATED PARTY
RELATED PARTY | 6 Months Ended |
Dec. 31, 2022 | |
Related Party Transactions [Abstract] | |
RELATED PARTY | RELATED PARTY Related Party Transactions Converge Sellers During the third quarter of fiscal year 2022, in connection with the Converge Acquisition, the Company incurred amounts due to the Converge Sellers totaling $9.2 million. The Conver ge Sellers include Sadiq "Sid" Toama, CEO of Troika Media Group, Tom Marianacci, Head of Demand Solutions, of the Converge subsidiaries, wholly owned subsidiaries of Troika and Mike Carrano, Head of Supply Solutions, are all party to the amounts due. As of December 31, 2022 and June 30, 2022, there was $9.3 million and $9.1 million, respectively, outstanding and included on the balance sheet under acquisition liabilities. During the six months ended December 31, 2022, and year ended June 30, 2022, the Company recorded $0.2 million and $0 of interest expense related to accretion of the fair value of the liability. There were no such amounts recorded for the period ended June 30, 2021 related to acquisition liability or interest expense. Converge Marketing Services ("CMS") The Company has an Exclusive Services Agreement with CMS, a 40% owned entity, to provide advertising and related services. For the six months ended December 31, 2022, the Company generated revenue of $2.5 million from the CMS agreement. For the year ended June 30, 2022 the Company generated revenue of $1.3 million, which represents the revenue earned post-Converge acquisition. Media Resource Group Mr. Tom Marianacci, who is the Head of Demand Solutions of the Company and one of the Converge sellers, currently holds more than 5% of the Company’s equity. Mr. Marianacci serves as an Owner and executive director of Media Resource Group (“MRG”) company that entered into a service agreement with the Company , dated January 1st, 1997 , under which MRG agreed to provide certain media services to the Company. The Company paid approximately $0.8 million and $0.4 million to MRG for the six months ended December 31, 2022 and the period between March 21, 2022 and June 30, 2022, respectively. Other As of December 31, 2022, June 30, 2022 and 2021, the Company owed the founder and CEO of Troika Design Group, Inc. Dan Pappalardo approximately $30 thousand, $0.1 million and $0.2 million , respectively. For the six months ended December 31, 2022, the Company paid Thomas Ochocki, a member of the Company's Board of Directors and Managing Member of Union Investment Management Limited, approximately $18 thousand, for various reimbursable expenses and paid Union Eight Ventures Ltd. and Union Investment Management Ltd. approximately $0.4 million for consulting fees. In April 2021, the Company paid $0.3 million to the estate of Sally Pappalardo representing the outstanding principal of $0.2 million and accrued interest of $0.1 million . The holder provided the Company a signed release acknowledging all obligations under the note had been paid in full. |
STOCKHOLDERS_ EQUITY
STOCKHOLDERS’ EQUITY | 6 Months Ended |
Dec. 31, 2022 | |
Equity [Abstract] | |
STOCKHOLDERS’ EQUITY | STOCKHOLDERS’ EQUITY Employee and Director Incentive Plans 2017 EQUITY INCENTIVE PLAN On June 13, 2017, the Board adopted and approved an amendment to the Troika Media Group, Inc. 2015 Employee, Director and Consultant Equity Incentive Plan (the “Equity Plan”), to change the name from M2 nGage Group, Inc. to Troika Media Group, Inc., in order to attract, motivate, retain, and reward high-quality executives and other employees, officers, directors, consultants, and other persons who provide services to the Company by enabling such persons to acquire an equity interest in the Company. Under the Plan, the Board (or the compensation committee of the Board, if one is established) may award stock options, either stock grant of shares of the Company’s common stock, incentive stock options (“ISOs”) under IRS section 422, or a non-qualified stock option (“Non-ISOs”) (collectively “Options”). The Plan allocates 3,333,334 shares of the Company’s common stock (“Plan Shares”) for issuance of equity awards under the Plan. As of December 31, 2022, the Company has granted, under the Plan, awards in the form of non-qualified stock options (" NQSOs") for all 3,333,334 shares. 2021 EQUITY INCENTIVE PLAN On October 28, 2021, the Board adopted, and a majority of outstanding shareholders subsequently approved, the 2021 Employee, Director & Consultant Equity Incentive Plan (the “2021 Plan”). The prior Equity Plan did not have any remaining authorized shares. The 2021 Plan is intended to attract and retain employees, directors and consultants, to involve them to work for the benefit of the Company or its affiliated entities, and to provide additional incentive for them to promote the Company’s success. The 2021 Plan provides for the award of stock options, either ISOs or NQSOs, restricted shares and restricted stock units (RSUs) . The 2021 Plan authorized 12,300,000 shares of Common Stock for the issuance of awards under the 2021 Plan. As of the date of this report, an aggregate of 6,000,000 RSUs and 2,000,000 NQSOs had been awarded to executive officers and directors and 3,700,000 RSUs had been awarded to employees. In addition the Company has issued 3,500,000 RSUs to certain executives of Converge related to the acquisition agreement and related to their continued employment with the Company. These RSUs were issued outside the 2021 Equity Incentive Plan. Non-Qualified Stock Options (“NQSOs”) Award Activity Under the Equity Incentive Plan the Company grants options to purchase shares of the Company's common stock to employees and affiliates of the Company. These options are time based and vest over the contractual term. The options granted are approved by the Company's Compensation Committee. The following table summarizes balances relating to holders of the Company’s NQSOs as of December 31, 2022, June 30, 2022 and June 30, 2021 : Nonperformance based vesting NQSO's Weighted average exercise price Weighted average remaining contractual term (in years) Aggregate intrinsic value Outstanding balance as of: June 30, 2021 3,088,833 $1.13 0.40 $1,829,999 June 30, 2022 3,657,833 $1.39 0.60 $1,824,232 December 31, 2022 4,971,223 $0.93 1.40 $— Exercisable at: June 30, 2021 2,766,467 $0.90 0.30 $1,611,068 June 30, 2022 2,997,972 $1.04 0.20 $1,806,539 December 31, 2022 3,175,320 $0.97 0.30 $— The Company uses the Black-Scholes Model to determine the fair value of stock options granted. Option-pricing models require the input of highly subjective assumptions, particularly for the expected stock price volatility and the expected term of options. Changes in the subjective input assumptions can materially affect the fair value estimate. The expected stock price volatility assumptions are based on the historical volatility of the Company’s common stock over periods that are similar to the expected terms of grants and other relevant factors. The Company derives the expected term based on an average of the contract term and the vesting period taking into consideration the vesting schedules and future employee behavior with regard to option exercise. The risk-free interest rate is based on U.S. Treasury yields for a maturity approximating the expected term calculated at the date of grant. The Company has never paid any cash dividends on its common stock and the Company has no intention to pay a dividend at this time; therefore, the Company assumes that no dividends will be paid over the expected terms of stock options awards. The Company granted stock options to purchase 2,000,000 shares of common stock during the six months ended December 31, 2022 at $0.59 per share. The Company determines the assumptions used in the valuation of stock option awards as of the date of grant. Differences in the expected stock price volatility, expected term or risk-free interest rate may necessitate distinct valuation assumptions at those grant dates. As such, the Company may use different assumptions for stock options granted throughout the year. The Company has utilized the following assumptions in its Black-Scholes stock options valuation model to calculate the estimated grant date fair value of the options granted during the six months ended December 31, 2022 : Volatility 65.6 % Risk-free rate 3.05 % Contractual term 3.0 years Exercise price $0.59 For the six months ended December 31, 2022, and years ended June 30, 2022 and 2021, the Company recognized stock compensation expense for options granted of $0.4 million, $0.5 million, and $0.9 million, respectively. As of December 31, 2022, total unrecognized share-based compensation related to unvested options was approximately $0.7 million, and the weighted-average remaining vesting period for these awards was approximately one year and two months. Restricted Share Units Award Activity Pursuant to the Company’s 2021 Plan the Company issues RSUs in consideration for employee and consultant services. RSUs issued under the Plan may be exercised in accordance with the applicable grant notice. The Company has also issued RSUs outside of the Plan in accordance with the Converge transaction to certain Converge Sellers, these RSUs are may also be exercised in accordance with the applicable grant notice. The following table summarizes activity relating to holders of the Company’s RSUs for the six months ended December 31, 2022 and during the years ended June 30, 2022 and 2021 : Nonperformance based vesting RSU's Weighted average fair value per share at date of grant Outstanding award balance as of June 30, 2021 — Granted 8,800,000 $ 1.02 Exercised (7,700,000) $ 1.01 Forfeited — Outstanding award balance as of June 30, 2022 1,100,000 $ 1.02 Granted 900,000 $0.34 Exercised (800,000) $ 0.29 Forfeited (150,000) $1.00 Outstanding award balance as of December 31, 2022 1,050,000 $ 0.95 Vested 750,000 $ 0.97 Unvested 300,000 $ 0.91 For the six months ended December 31, 2022, and years ended June 30, 2022 and 2021, the Company recognized stock compensation expense for restricted stock units granted of $1.3 million, $8.5 million, and $0, respectively. As of December 31, 2022, total unrecognized share-based compensation related to unvested restricted stock units was approximately $2.9 million, and the weighted-average remaining vesting period for these awards is approximately one year and six months. Non public warrants In connection with agreements with employees, consultants and lenders, the Company issued non public warrants with the right to purchase restricted shares of the Company's common stock at an agreed upon contractual exercise price. These warrants have not been registered under the Securities Act, the Warrant is being issued and the shares issuable upon exercise of the warrants and will be issued on the basis of the statutory exemption provided by the Securities Act. Absent a registration statement applicable to these warrants, restricted stock will be issued to the holder upon exercise. The following table summarizes balances relating to holders of the Company’s nonpublic warrants as of December 31, 2022, June 30, 2022, and June 30, 2021: Warrants Weighted-average exercise price Outstanding balance: June 30, 2021 8,296,408 $1.05 June 30, 2022 6,771,223 $1.05 December 31, 2022 6,437,889 $1.06 Exercisable at: June 30, 2021 7,248,702 $1.00 June 30, 2022 5,770,263 $0.99 December 31, 2022 5,275,611 $1.00 For the six months ended December 31, 2022 and years ended June 30, 2022 and 2021, the Company has recorded approximately $1.0 million, $0.9 million and $3.2 million, respectively, as compensation expense related to vested warrants issued, net of forfeitures. No warrants were granted in the six months ended December 31, 2022. As of December 31, 2022 t he weighted-average remaining contractual term for the outstanding warrants was approximately two years and the intrinsic value of outstanding warrants was $0. Series E Private Placement On March 16, 2022, the Company entered into a Securities Purchase Agreement with certain institutional investors to issue and sell in a private offering an aggregate of $50.0 million of securities, consisting of shares of Series E convertible preferred stock of the Company, par value $0.01 per share and warrants to purchase (100% coverage) shares of common. Under the terms of the Purchase Agreement, the Company agreed to sell 500,000 shares of its Series E Preferred Stock and Warrants to purchase up to 33,333,333 shares of the Company’s common stock. Each share of the Series E Preferred Stock has a stated value of $100 per share and is convertible into shares of common stock at a conversion price of $1.50 per share subject to adjustment. The Preferred Stock is perpetual and has no maturity date. The Preferred Stock will not be subject to any mandatory redemption or other similar provisions. All future shares of Preferred Stock shall rank junior to the Series E Preferred Stock, except if at least a majority of the Series E Preferred Stock expressly consent, to the creation of the Parity Stock of Senior Preferred Stock. The Conversion Price of the Series E Preferred Stock and the Exercise Price of the Warrants is subject to adjustment for: (a) stock dividends and stock distributions; (b) subsequent rights offerings; (c) pro rata distributions; and (d) Fundamental Transactions (as defined). The Conversion Price is also subject to downward adjustment (the “Registration Reset Price”) to the greater of (i) eighty (80%) percent of the average of the ten (10) lowest daily VWAPs during the forty (40) trading day period beginning on and including the Trading Day immediately follow the Effective Date of the initial Registration Statement in July 2022, and (ii) the Floor Price of $0.25 per share. The Company issued accompanying Common Stock Purchase Warrants (the “Warrants”) exercisable for five (5) years at $2.00 per share, to purchase an aggregate of 33,333,333 shares of Common Stock. The exercise price is subject to the same Registration Reset Price, as described above. The Floor Price is $0.25 per share. At the time of the closing of the aforementioned Securities Purchase Agreement, using the Black-Scholes model, the Company recorded a fair value of approximately $28.4 million on the balance sheet within derivative liabilities- financing warrant s. At June 30, 2022 the fair value of such warrants was $28.4 million and a resultant gain on change in fair value of derivative liabilities was recorded for approximately $0.6 million. At December 9, 2022, the date of the mark to market revaluation, the fair value of such warrants was $10.2 million and a resultant gain on change in fair value of derivative liabilities was recorded for approximately $20.0 million. The Series E Preferred Stock and Warrants include certain reset and anti-dilution provisions that could reduce the conversion prices and exercise prices thereo f down to $0.25 (the “Floor Price”) which was a significant discount to the then current market price. For purposes of complying with Rule 563 5(d) of the Nasdaq Stock Market rules, the shareholders approved the issuance of more than 19.99% of the current total issued and outstanding shares of Common Stock upon conversion of the Series E Preferred Stock and exercise of the Warrants, including, but not limited to, reducing the conversion price to the Floor Price. In addition, the Majority Stockholders approved the amendment to Article Three of the Articles of Incorporation to reflect an increase in the number of authorized shares of all classes of stock which the Company shall have the authority to issue from 315,000,000 shares to 825,000,000 shares, such shares being designated as follows: (i) 800,000,000 shares of Common Stock, and (ii) 25,000,000 shares of preferred stock, par value $0.01 per share. On September 26, 2022, we entered into an Exchange Agreement (the “Exchange Agreement”) with each holder of our Series E Preferred Stock (each a “Series E Holder”), pursuant to which (i) each Series E Holder exchanged its existing warrant to purchase our common stock, dated March 16, 2022 (the “Old Warrants”), for new warrants to purchase our common stock (the “New Warrants”), and (ii) each Series E Holder consented to changes in the terms of the private investment in public equity (“PIPE”) placement effected by the Company on March 16, 2022 (the “New PIPE Terms”), including an amendment and restatement of the terms of our Series E convertible preferred stock, par value $0.01 per share (the “Series E Preferred Stock”). In consideration for the issuance of the New Warrants and the other New PIPE Terms, we filed an amended and restated certificate of designation for the Series E Preferred Stock (the “Certificate of Designation”) with the Secretary of State of the State of Nevada to effect certain changes contemplated by the Exchange Agreement. The New PIPE Terms effect the following changes, among others, to the rights Series E Holders: a. New Warrant Exercise Price : The New Warrant exercise price per share of common stock was $0.55, provided that if all shares of Series E Preferred Stock issued pursuant to the Certificate of Designation were not repurchased by the Company on or prior to November 26, 2022, on such date, the exercise price per share of the New Warrants would revert to $2.00, subject to further adjustment as set forth in the New Warrant. In general, such further adjustments provide that, subject to acceleration by the holder thereof, after the Subsequent Adjustment Period, the exercise price is adjusted to the lesser of the exercise price then in effect or the greater of (i) the average of the ten (10) lowest daily VWAPs during the Subsequent Adjustment Period and (ii) $0.25. b. Series E Conversion Price : The conversion price for the Series E Preferred Stock was initially equal to $0.40 per share, and so long as the arithmetic average of the daily volume-weighted average prices ("VWAPs") of the Common Stock for the calendar week prior to each of the following respective dates was lower than the Conversion Price at that time, the Conversion Price would be downwardly adjusted by $0.01 on each of October 24, 2022, October 31, 2022, November 7, 2022, November 14, 2022, and November 21, 2022. The conversion price is subject to further adjustments upon conclusion of the Subsequent Adjustment Period, subject to acceleration by the holder thereof, to the lesser of the conversion price then in effect or the greater of (i) the average of the ten (10) lowest daily VWAPs during the Subsequent Adjustment Period and (ii) $0.25. c. Standstill Period : The Series E Holders agreed to a 60-day standstill period ending on November 26, 2022 (the “Standstill Period”), during which each Series E Holder agreed not to convert more than fifty (50%) percent of the Series E Preferred Stock held by such holder at the beginning of the Standstill Period. d. Series E Buyout . During the Standstill Period the Company agreed to use commercially reasonable efforts to raise funds to repurchase all outstanding shares of Series E Preferred Stock held by the Series E Holders at a purchase price of $100 per share, subject to the provisions of the Certificate of Designation. e. Limitation on Sales: During the Standstill Period, the Purchasers agreed not to sell shares of the Company’s common stock for a price less than $0.30 per share. f. Liquidated Damages: The Company agreed to pay to the Purchasers all liquidated damages owed through September 21, 2022 (including any pro-rated amounts), which totaled approximately $3.6 million, all of which was paid during the three months ended September 30, 2022. The Company accrued an additional $3.4 million at December 31, 2022 which is recorded in loss contingency on equity issuance on the statements of operations and comprehensive income (loss). Financing Warrants As part of the Converge Acquisition, the Company agreed to issue Common Stock Purchase Warrants. The warrants were issued to certain institutional investors, "the Series E Investor Warrants", and to the Lender, "Blue Torch Warrants", to purchase shares of the Company's Common Stock. The Company has recorded the change in the fair value of these warrants using the mark to market approach. Reconciliation of the derivative liabilities - financing warrants are as follows: On December 9, 2022, the Company determined that the warrant contracts met certain criteria for equity classification within the Consolidated Balance Sheets. At December 9, 2022, the fair value of such warrants was $10.2 million and a resultant gain on change in fair value of derivative liabilities - financing warrants was recorded for approximately $20.0 million, which is recorded on the Consolidated Statements of Operations within the line, gain on change in fair value of derivative liabilities. As of December 31, 2022, the Company reclassified the derivative liabilities into equity classification. The value of the derivative liabilities were remeasured as of December 9, 2022 and the Company transferred into equity the derivative liabilities at their remeasured fair value of approximately $10.2 million. Blue Torch warrants For the six months ended December 31, 2022, the Company recorded approximately $1.3 million gain on change in fair value of derivative liabilities related to warrants issued to the Lender in connection with our Credit Facility. During the fiscal year ended June 30, 2022, the Company recorded approximately $0.6 million gain on change in fair value of derivative liabilities related to warrants issued to the Lender in connection with our Credit Facility, which were initially valued at approximately $2.4 million. Series E Investor warrants For the six months ended December 31, 2022, the Company recorded approximately $18.7 million gain on change in fair value of derivative liabilities related to warrants issued to Series E investors. During the fiscal year ended June 30, 2022, the Company recorded $6 thousand gain on change in fair value of derivative liabilities related to warrants issued to Series E investors, which were initially valued at approximately $28.4 million. Refer to Note 9 Fair Value Measurements. in the Notes to Consolidated Financial Statements, included in Item 8. Financial Statements and Supplementary Data of this Transition Report, for further details on our warrant liabilities. Preferred Stock Series A Preferred Stock On April 14, 2022, notice was given that all 720,000 shares of the Issuer’s outstanding 9% Series A Preferred Stock would be redeemed. The redemption of the Series A Preferred Stock was effected on May 31, 2022 (the “Redemption Date”) at a price equal to $0.20 per share, plus an amount equal to all accrued and unpaid dividends thereon but not including the Redemption Date in an amount equal to $0.42 per share, for a total payment of $0.62 per share (the “Redemption Price”). The total aggregate amount of the redemption was $0.4 million . Holders of record as of the Redemption Date received the Redemption Price upon presentation and surrender of the Preferred Stock as described in the notice. Upon redemption, dividends on the Preferred Stock ceased to accrue and all rights of the Holders terminated, except to the proceeds of the Redemption Price. As of December 31, 2022, there were no shares of Series A Preferred Stock issued and outstanding Preferred shares As of December 31, 2022, no shares of Series A Preferred Stock were issued and outstanding; no shares of Series B Preferred Stock were issued and outstanding; no shares of Series C Preferred Stock were issued and outstanding; no shares of Series D Preferred Stock were issued and outstanding; and 310,793 shares of Series E Preferred Stock were issued and outstanding. For the six months ended December 31, 2022, 189,207 shares of Series E Preferred Stock were converted into approximately 75.0 million shares of common stock, at a conversion price of $0.25. |
MISSION-MEDIA HOLDINGS LTD EQUI
MISSION-MEDIA HOLDINGS LTD EQUITY PURCHASE AGREEMENT | 6 Months Ended |
Dec. 31, 2022 | |
Discontinued Operations and Disposal Groups [Abstract] | |
MISSION-MEDIA HOLDINGS LTD EQUITY PURCHASE AGREEMENT | MISSION-MEDIA HOLDINGS LTD EQUITY PURCHASE AGREEMENT On August 1, 2022, Troika Mission Holdings (seller) entered into an equity purchase agreement with Union Ventures Limited (buyer). The buyer purchased from seller, all of the seller's right, title, and interest in and to sellers respective Mission-Media Holdings Limited shares, including any and all liabilities and assets on as is basis. The buyer agreed to pay the seller an aggregate purchase price of $1,000. At the closing the seller was required to make a nonrefundable infusion of no less than £500,000 GBP ($609,000 USD) to Mission UK for working capital. The Company sold 100% of its Mission-Media Holdings Limited subsidiary business to Union Ventures Limited, a UK limited liability company formed under the laws of England and Wales (registered no. 14169163) for $1,000 and deconsolidated its investment . The net gain on the deconsolidation was approximately $0.1 million as reported gain on sale of subsidiary in the Statement of Operations in the Company's financial statements. Further, during the six months ended December 31, 2022, the Company reclassified approximately $1.0 million out of Accumulated Other Comprehensive Income and into Foreign Exchange Loss within the Statements of Operations for the release of historical cumulative translation adjustments for Mission-Media Holdings. As of December 31, 2022 , the Company does not consider Mission-Media Holdings Ltd. to be a related party and does not have any continuing involvement with the former subsidiary. |
INCOME TAXES
INCOME TAXES | 6 Months Ended |
Dec. 31, 2022 | |
Income Tax Disclosure [Abstract] | |
INCOME TAXES | INCOME TAXES The Company and its domestic subsidiaries file on a consolidated U.S. federal tax basis and state tax returns on a consolidated, combined or separate basis depending on the applicable laws for the calendar years ending December 31, 2022, and December 31, 2021. In prior years, the Company issued US GAAP financial statements for the fiscal period ended June 30th and going forward, the Company’s year-end for US GAAP and tax return purposes will be aligned to a calendar year-end. The Company, the parent company of Troika Design Group Inc., Troika Services, Inc., Troika Analytics, Inc., Troika-Mission Holdings, Inc., Mission Media USA, Inc., Troika IO, Inc. and CD Acquisition Corp, are subject to the U.S. federal tax rate of 21% and approximately up to 11% state tax for the years ending December 31, 2022, and December 31, 2021. Mission-Media Holdings, LTD and Mission-Media, LTD are foreign subsidiaries of the Company which file tax returns in the United Kingdom. The Company divested its two UK subsidiaries on August 1, 2022.The UK entities are subject to a tax rate of 19% for the years ending December 31, 2022, and December 31, 2021. Income tax (benefit) expense from continuing operations on an estimated GAAP basis for the six months ended December 31, 2022 and years ending June 30, 2022 and 2021 consisted of the following: December 31, 2022 June 30, 2022 June 30, 2021 Current Federal $ — $ (37,109) $ 37,000 State 19,122 73,034 27,000 Foreign — — — Total current tax expense / (benefit) $ 19,122 $ 35,925 $ 64,000 Deferred Federal $ — $ — $ 152,000 State — — — Foreign — — — Total deferred tax expense / (benefit) $ — $ — $ 152,000 Valuation allowance — — — Total tax expense / (benefit) $ 19,122 $ 35,925 $ 216,000 A reconciliation of the estimated federal statutory income tax rate to the Company’s effective income tax rate is as follows: December 31, 2022 June 30, 2022 June 30, 2021 Taxes calculated at federal rate 21.0 % 21.0 % 21.0 % Foreign taxes (30.6) % (4.3) % (0.1) % Debt settlement — % 0.2 % 2.6 % Stock compensation — % (2.2) % (1.2) % Change in valuation allowance (72.1) % (15.4) % (25.4) % State taxes, net of federal benefit 41.0 % 1.2 % 1.9 % Gain on derivative liability - financing warrants 46.1 % — % — % Acquisition - domestic — % — % — % Acquisition - foreign — % — % — % Goodwill impairment (17.5) % (1.3) % — % Revaluation of deferred 11.3 % — % — % Other adjustments (0.2) % 1.0 % 1.6 % Provision for income taxes (1.0) % 0.2 % 0.4 % The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and liabilities at December 31, 2022, June 30, 2022, and June 30, 2021, are presented below: December 31, 2022 June 30, 2022 June 30, 2021 Deferred Tax Assets Net operating loss carryforwards $ 12,050,000 $ 9,242,000 $ 5,320,000 Accounts receivable reserve 277,000 137,000 131,000 Contribution carryover 13,000 11,000 6,000 Section 163 (j) limitation 2,808,000 649,000 120,000 Stock based compensation 2,031,000 1,132,000 1,611,000 Accrued interest — 82,000 89,000 Accrued Expenses 448,000 — — Contract liabilities 1,974,000 2,187,000 — Deferred rent — 303,000 — Net right-of-use assets 3,873,000 — 1,772,000 Goodwill 635,000 — — Intangibles 1,695,000 — — Total Deferred Tax Assets 25,804,000 13,743,000 9,049,000 Deferred Tax Liabilities Fixed Assets (127,000) (117,000) (112,000) Intangibles — (98,000) (513,000) Lease liability (5,447,000) — — Goodwill — (171,000) — Deferred Revenue — — (179,000) Total Deferred Tax Liabilities (5,574,000) (386,000) (804,000) Net Deferred Tax Assets 20,230,000 13,357,000 8,245,000 Valuation Allowance (20,230,000) (13,357,000) (8,245,000) Net deferred tax / (liabilities) $ — $ — $ — The Company is in the process of reviewing its current deferred tax balances and the above amounts for the periods ending December 31, 2022, June 30, 2022 and 2021, are estimated, but may not be all inclusive. Deferred tax assets and liabilities are computed by applying the estimated enacted federal, foreign and state income tax rates to the gross amounts of future taxable amounts and future deductible amounts and other tax attributes, such as net operating loss carryforwards. In assessing if the deferred tax assets will be realized, the Company considers whether it is more likely than not that some or all of these deferred tax assets will be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the period in which these deductible temporary differences reverse. During the six months ending December 31, 2022, the estimated valuation allowance increased by approximately $6.9 million to $20.2 million as compared to an increase of approximately $5.1 million for such period and $8.2 million for the year ended as of June 30, 2022 and June 30, 2021. The increase in valuation allowance is primarily related to an increase in net operating losses. The total valuation allowance results from the Company’s position that it is more likely than not able to realize their net deferred tax assets within the foreseeable future. At June 30, 2017, and prior to this date, the Company had estimated federal and state net operating loss carryforwards. For the periods prior to the year ending June 30, 2017, the Company is unable to accurately verify or compute the applicable federal and state net operating losses. Such losses may not be utilizable or possibly eliminated under IRC Section 382/383, change of ownership rules. Management is in the process of reviewing IRC Section 382/383 at the time of this filing for the period indicated. These carryforwards may be subject to an annual limitation under I.R.C. §§ 382 and 383 and similar state |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 6 Months Ended |
Dec. 31, 2022 | |
Subsequent Events [Abstract] | |
Subsequent Events | SUBSEQUENT EVENTS Machinist Litigation On February 7, 2023, Robert Machinist, the former Chief Executive Officer and Chairman of the Board of the Company, filed a Complaint against the Company in the Supreme Court of the State of New York in a case styled Robert Machinist v. Troika Media Group, Inc. , No. 650728/2023. Mr. Machinist alleges the Company breached a Separation Agreement between Mr. Machinist and the Company, dated May 19, 2022, by not paying certain severance and other benefits. The Complaint seeks damages with interest, a declaration that Mr. Machinist is entitled the payments sought by the Complaint (and an injunction compelling the Company to pay them), and an award of Mr. Machinist’s costs incurred in connection with the litigation. Although the Company believes that it has meritorious defenses, at this time, the Company cannot predict the outcome of this matter. Blue Torch Limited Waiver The Waiver Period, as described in Note 13, was further extended by the Sixth Amendment to the Limited Waiver to Financing Agreement dated as of January 13, 2023, and the Seventh Amendment to the Limited Waiver to the Financing Agreement dated January 31, 2023. On February 10, 2023, Blue Torch and the Company entered into an Amended and Restated Limited Waiver (the “ A&R Limited Waiver ”) of certain events of default (such events of default, the “ Specified Events of Default ”) under the Financing Agreement, which amended and restated the prior Limited Wavier, as amended. The A&R Limited Waiver provides that, among other things, during the A&R Waiver Period (defined below), the Company will comply with certain sale and refinancing milestones and refrain from engaging in any “Permitted Acquisition” under the Financing Agreement or making certain post-closing payments to the sellers of the Converge business under the MIPA. The A&R Limited Waiver will expire on the earliest of (x) the occurrence of an Event of Default under the Financing Agreement that is not a Specified Event of Default, (y) a failure by the Company to comply with certain sale and refinancing milestones set forth in a side letter agreed by the Company and the Lenders and (z) June 30, 2023, subject to potential extension of up to 60 days to obtain regulatory and/or shareholder approval in the event the Company is pursuing a sale transaction (the “ A&R Waiver Period ”). Conversion of Preferred Series E Shares and exercise of Warrants During the period January 1, 2023 to March 6, 2023 an approximate 270 thousand shares of Preferred Series E Stock were converted into approximately 111 million shares of common stock. During the same period, holders of warrants exercised approximately 27.1 million warrants resulting in the issuance of an additional 106.0 million shares of common stock being issued. Approximately 6.2 million warrants remain unexercised. |
SUMMARY OF SIGNIFICANT ACCOUN_2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 6 Months Ended |
Dec. 31, 2022 | |
Accounting Policies [Abstract] | |
BASIS OF PRESENTATION | Basis of Presentation On October 20, 2022 the Company's Board of Directors approved a change in the Company's fiscal year from a fiscal year ending on the last day of June each year to a calendar fiscal year ending on the last day of December of each year, effective January 1, 2023. Accordingly, these financial statements contain six month transitional financial statements as of and for the period ending December 31, 2022, and will become calendar year financial statements thereafter. The Company previously reported on a fiscal year basis ending on June 30th. In these consolidated financial statements, the fiscal years ended June 30, 2022 and 2021, are referred to as “fiscal year”, and the six month period ending December 31, 2022, is referred to as “transition period”. The accompanying consolidated financial statements include the accounts of the Company, and its wholly-owned subsidiaries, Troika Design Group, Inc., Troika Services Inc., Troika Analytics Inc., Troika Productions, LLC (California), Troika-Mission Holdings, Inc. (New York), Mission Culture LLC (Delaware), Mission-Media USA, Inc. (New York), Troika IO, Inc. (f/k/a Redeeem Acquisition Corp) (California), CD Acquisition Corp. (Delaware), Converge Direct, LLC (New York), Converge Marketing Services, LLC (to the extent of 40%) (New York), Converge Interactive, LLC (New York), and Lacuna Ventures, LLC (New York). The Mission-Media Holdings Limited (United Kingdom) financial statements are consolidated until the date of disposal, which was on August 1, 2022. All significant intercompany accounts and transactions have been eliminated in consolidation. |
PRINCIPLES OF CONSOLIDATION | |
BUSINESS COMBINATIONS | Business Combinations The acquisition method of accounting for business combinations requires management to use significant estimates and assumptions, including fair value estimates, as of the business combination date and to refine those estimates as necessary |
USE OF ESTIMATES | Use of Estimates The preparation of financial statements in conformity with U.S. generally accepted accounting principles ("GAAP") requires management to make estimates and assumptions about future events. These estimates and assumptions affect the amounts of assets and liabilities reported, disclosures about contingent assets and liabilities and reported amounts of revenue and expenses. Such estimates include the assessment of the collectability of accounts receivable and the determination of the allowance for doubtful accounts, valuation of warrants and options, goodwill, intangible assets, other long-lived assets, and tax accruals. In addition, estimates are used in revenue recognition, performance and share-based compensation, depreciation and amortization, litigation matters and other matters. Management believes its use of estimates in the financial statements to be reasonable. Management evaluates its estimates on an ongoing basis using historical experience and other factors, including the general economic environment and actions it may take in the future. The Company adjusts such estimates when facts and circumstances dictate. However, these estimates may involve significant uncertainties and judgments and cannot be determined with precision. In addition, these estimates are based on management’s best judgment at a point in time and, as such, these estimates may ultimately differ from actual results. Changes in estimates resulting from weakness in the economic environment or other factors beyond the Company’s control could be material and would be reflected in the Company’s financial statements in future periods. |
REVENUE RECOGNITION | Revenue Recognition The Company generates revenue principally from two material revenue streams: Managed Services and Performance S olutions . The Company’s Managed Services are typically orientated around the management of a customer’s marketing, data and/or creative program. The Company’s deliverables relate to the planning, designing and activating of a solution program or set of work products. The Company executes this revenue stream by leveraging internal and external creative, technical or media-based resources, third party AdTech solutions, proprietary business intelligence systems, data delivery systems, and other key services required under the terms of a scope of work with a client. Revenue in certain cases is earned based on a percentage (%) of a customer’s total budget (or media spend) or retainer, which is recognized as a net revenue, while other revenue is recognized on a gross basis. The Company’s Performance Solutions are typically orientated around the delivery of a predetermined event or outcome to a client. Typically, the revenue associated with the event (as agreed upon in a scope of work) is based on a click, lead, call, appointment, qualified event, case, sale, or other defined business metric. The Company engages in a myriad of consumer engagement tactics, ecosystems, and methods to generate and collect a consumer’s interest in a particular service or good. The Company's revenue recognition policies that describe the nature, amount, timing, and uncertainty associated with each major revenue source from contracts with customers are described in Note 4 - Revenue and Accounts Receivable. Cost of Revenue |
ADVERTISING | Advertising Advertising costs are typically charged to expense when incurred. The Company may receive rebates on advertising from co-operative advertising agreements with several vendors and suppliers. These rebates are recorded as a reduction to the related advertising and marketing expense. Total advertising costs classified in selling, general, and administrative during the six months ended December 31, 2022 and years ended June 30, 2022 and 2021, were approximately $0.1 million, $0.2 million , and $0, respectively. |
INCOME TAXES | Income Taxes The Company accounts for its income taxes in accordance with Income Taxes Topic of the FASB ASC 740, which requires recognition of deferred tax assets and liabilities for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date. Income tax expense is based on reported earnings before income taxes. Deferred income taxes reflect the impact of temporary differences between assets and liabilities recognized for consolidated financial reporting purposes and such amounts recognized for tax purposes and are measured by applying enacted tax rates in effect in years in which the differences are expected to reverse. The Company also follows the guidance related to accounting for income tax uncertainties. In accounting for uncertainty in income taxes, the Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more likely than not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the relevant tax authority. The Company has net operating losses for both their US and UK entities; however, a full valuation allowance was recorded due to uncertainties in realizing the deferred tax asset (Note 17 – Income Taxes). |
STOCK-BASED COMPENSATION | Stock-based Compensation The Company recognizes stock-based compensation in accordance with ASC Topic 718 “Stock Compensation”, which requires the measurement and recognition of compensation expense for all share-based payment awards made to employees and directors including employee stock options and employee stock purchases related to an Employee Stock Purchase Plan based on the estimated fair values. For non-employee stock-based compensation, the Company has adopted ASC 2018-07, Improvements to Nonemployee Share-Based Payment Accounting |
CASH AND CASH EQUIVALENTS | Cash and Cash Equivalents The Company considers the balance of its investment in funds that substantially hold highly liquid securities that mature within three months or less from the date the fund purchases these securities to be cash equivalents. The carrying amount of cash and cash equivalents either approximates fair value due to the short-term maturity of these instruments or is at fair value. Checks outstanding in excess of related book balances are included in accounts payable in the accompanying consolidated balance sheets. The Company presents the change in these book cash overdrafts as cash flows from operating activities. |
SHORT-TERM INVESTMENTS | Short-Term InvestmentsShort-term investments include investments that (i) have original maturities of greater than three months and (ii) the Company has the ability to convert into cash within one year. The Company classifies short-term investments at the time of purchase as “held-to-maturity” and re-evaluates its classification quarterly based on whether the Company had the intent and ability to hold until maturity. Short-term investments, which were recorded at cost and adjusted for accrued interest, approximate fair value. Cash inflows and outflows related to the sale and purchase of short-term investments are classified as investing activities in the Company’s consolidated statements of cash flows. As of December 31, 2002, June 30, 2022 and June 30, 2021 the Company had no short-term investments. |
ACCOUNTS RECEIVABLE | Accounts ReceivableAccounts receivable is recorded at net realizable value. The Company maintains an allowance for credit losses to reserve for potentially uncollectible receivables. During the six months ended December 31, 2022, the Company adopted ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments, The allowance for credit losses is estimated based on the Company’s consideration of credit risk and analysis of receivables aging, specific identification of certain receivables that are at risk of not being paid, past collection experience and other factors. |
PROPERTY AND EQUIPMENT | Property and Equipment and Other Long-Lived Assets Property and equipment and other long-lived assets, including amortizable intangible assets, are stated at cost or acquisition date fair value, if acquired. Expenditures for new facilities or equipment, and expenditures that extend the useful lives of existing facilities or equipment, are capitalized and recorded at cost. The useful lives of the Company’s long-lived assets are based on estimates of the period over which the Company expects the assets to be of economic benefit to the Company. In estimating the useful lives, the Company considers factors such as, but not limited to, risk of obsolescence, anticipated use, plans of the Company, and applicable laws and permit requirements. Depreciation starts on the date when the asset is available for its intended use. Costs of maintenance and repairs are expensed as incurred. Property and equipment are depreciated on a straight-line basis using the estimated lives indicated below (in years): Estimated Useful Lives Computer equipment 3 Website design 5 Office machine & equipment 5 Furniture & fixtures 7 Leasehold improvements 7 Tenant incentives 7 Intangible assets with finite lives are depreciated on a straight-line basis using the estimated lives indicated below (in years): Estimated Useful Lives Customer relationships 10 Non-core customer relationships 8 Technology 5 Tradename 10 Workforce acquired 3 |
IMPAIRMENT OF LONG-LIVED-ASSETS | Impairment of long-lived-assets The Company evaluates, on a periodic basis, long-lived assets to be held and used for impairment in accordance with the reporting requirements of ASC 360-10. The evaluation is based on certain impairment indicators, such as the nature of the assets, the future economic benefit of the assets, any historical or future profitability measurements, as well as other external market conditions or factors that may be present. If these impairment indicators are present or other factors exist that indicate that the carrying amount of the asset may not be recoverable, then an estimate of the undiscounted value of expected future operating cash flows is used to determine whether the asset is recoverable and the amount of any impairment is measured as the difference between the carrying amount of the asset and its estimated fair value. The fair value is estimated using valuation techniques such as market prices for similar assets or discounted future operating cash flows. Intangible asset impairment charges $1.2 million, $0.4 million, and $0 for the six months ended December 31, 2022 and years ended June 30, 2022 and 2021, respectively. |
LEASES | Leases The Company’s leases primarily consist of corporate office space. The Company determines whether an arrangement contains a lease at the inception of the arrangement. If a lease is determined to exist, the lease term is assessed based on the date when the underlying asset is made available by the lessor for the Company’s use. The Company’s assessment of the lease term reflects the non-cancellable term of the lease, inclusive of any rent-free periods and/or periods covered by early-termination options which the Company is reasonably certain not to exercise, as well as periods covered by renewal options which the Company is reasonably certain to exercise. The Company’s lease agreements do not contain material residual value guarantees or material restrictive covenants. The Company determines lease classification as either operating or finance at lease commencement, which governs the pattern of expense recognition and the presentation reflected in the consolidated and combined statements of operations and statements of cash flows over the lease term. For leases with a term exceeding 12 months, a lease liability is recorded on the Company’s consolidated balance sheets at lease commencement reflecting the present value of the fixed minimum payment obligations over the lease term. A corresponding right-of-use (“ROU”) asset equal to the initial lease liability is also recorded, adjusted for any prepaid rent and/or initial direct costs incurred in connection with execution of the lease and reduced by any lease incentives received. In addition, the ROU asset is adjusted to reflect any above or below market lease terms under acquired lease contracts. The Company includes fixed payment obligations related to non-lease components in the measurement of ROU assets and lease liabilities, as the Company has elected to account for lease and non-lease components together as a single lease component. ROU assets associated with finance leases are presented separate from ROU assets associated with operating leases and are included within Property and equipment, net on the Company’s consolidated balance sheets. For purposes of measuring the present value of the Company’s fixed payment obligations for a given lease, the Company uses its incremental borrowing rate, determined based on information available at lease commencement, as rates implicit in the underlying leasing arrangements are typically not readily determinable. The Company’s incremental borrowing rate reflects the rate it would pay to borrow on a secured basis and incorporates the term and economic environment surrounding the associated lease. For operating leases, fixed lease payments are recognized as lease expense on a straight-line basis over the lease term. For finance leases, the initial ROU asset is depreciated on a straight-line basis over the lease term, along with recognition of interest expense associated with accretion of the lease liability, which is ultimately reduced by the related fixed payments. For leases with a term of 12 months or less (“short-term leases”), any fixed lease payments are recognized on a straight-line basis over the lease term and are not recognized on the consolidated balance sheets. Variable lease costs for both operating and finance leases, if any, are recognized as incurred and such costs are excluded from lease balances recorded on the consolidated balance sheets. |
FAIR VALUE MEASUREMENT | Fair Value Measurement The fair value hierarchy is based on inputs to valuation techniques that are used to measure fair value that are either observable or unobservable. Observable inputs reflect assumptions market participants would use in pricing an asset or liability based on market data obtained from independent sources while unobservable inputs reflect a reporting entity’s pricing based upon their own market assumptions. The fair value hierarchy consists of the following three levels: • Level I — Quoted prices for identical instruments in active markets. • Level II — Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable. • Level III — Instruments whose significant value drivers are unobservable. Fair-value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of December 31, 2022, June 30, 2022, and June 30, 2021. The respective carrying value of certain on-balance-sheet financial instruments approximated their fair values. These financial instruments include cash, accounts receivable, accounts payable, accrued liabilities, and convertible notes payable. Fair values for these items were assumed to approximate carrying values because of their short term nature or they are payable on demand. The Company uses Level 3 inputs for its valuation methodology for the embedded conversion option liabilities as the fair values were determined by using the Black-Scholes option-pricing model based on various assumptions. The Company’s derivative liabilities are adjusted to reflect fair value at each period end, with any increase or decrease in the fair value being recorded in results of operations as adjustments to fair value of derivatives. See Note 9 - Fair Value Measurements for additional information. |
CONCENTRATION OF CREDIT RISK | Concentration of Credit Risk Financial instruments that potentially may subject the Company to a concentration of credit risk consist principally of cash and cash equivalents and accounts receivable. The Company maintains cash and cash equivalent account balances with financial institutions in the United States and United Kingdom which at times exceed federally insured limits for accounts in the United States. Considering deposits with these institutions can be redeemed on demand, the Company believes there is minimal risk. As of December 31, 2022, June 30, 2022 and June 30, 2021, the Company had approximately $26.2 million, $30.0 million , and $10.1 million in cash that was uninsured, respectively. |
DERIVATIVE LIABILITY | Derivative Liability The Company analyzes all financial instruments with features of both liabilities and equity under ASC 480, “Distinguishing Liabilities from Equity” and ASC 815, “Derivatives and Hedging”. Derivative liabilities are adjusted to reflect their fair value at each period end with any increase or decrease in the fair value being recorded in results of operations. The fair value of derivative instruments such as convertible note payables and warrant liabilities are valued using the Black-Scholes option-pricing model based on various assumptions. |
RETIREMENT BENEFITS | Retirement BenefitsWe maintain a 401(k) retirement savings plan (or 401(k) Plan) under which all of our employees are eligible to participate beginning on the first day of the month after their employment with us begins. The 401(k) Plan includes a deferral feature under which a participant may elect to defer his or her compensation by up to the statutorily prescribed IRS limits. Currently, we also match participant contributions to the 401(k) Plan up to 3% of the participant’s annual eligible earnings. We believe that providing a vehicle for retirement savings through our 401(k) Plan, and making matching contributions, adds to the overall desirability of our executive compensation program |
RESTRUCTURING AND RELATED COSTS | Restructuring and Related CostsCosts associated with restructuring plan generally consist of involuntary termination benefits, contract termination costs, and other exit-related costs including costs to close facilities. The Company records a liability for involuntary termination benefits when management has committed to a plan that established the terms of the arrangement and that plan has been communicated to employees. Costs to terminate a contract before the end of the term are recognized on the termination date, and costs that will continue to be incurred in a contract for the remaining term without economic benefit are recognized as the cease of use date. Restructuring and related costs may also include the write down of related assets, including operating lease right of use assets, when the sale or abandonment of the asset is a direct result of the plan. Other exit related costs are recognized as incurred. Restructuring and related costs are recognized as an operating expense within the consolidated statements of operations and are classified based on the Company's classification policy for each category of operating expense. |
FOREIGN CURRENCY TRANSLATION | Foreign Currency Translation The consolidated financial statements of the Company are presented in U.S. dollars. The functional currency for the Company is U.S. dollars for all entities other than Mission-Media Holdings Limited, whose operations are based in the United Kingdom and their functional currency is British Pound Sterling (GBP). Transactions in currencies other than the functional currencies are recorded using the appropriate exchange rate at the time of the transaction. All assets and liabilities are translated into U.S. Dollars at balance sheet date using closing rate, shareholders’ equity is translated at historical rates and revenue and expense accounts are translated at the average exchange rate for the year or the reporting period. The translation adjustments are reported as a separate component of stockholders’ equity, captioned as accumulated other comprehensive (loss) income. Transaction gains and losses arising from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the Statement of Operations. The relevant translation rates are as follows: at the date of the Mission-Media Holdings Limited transaction (August 1, 2022), the Company utilized a closing rate of $1.217670 US$:GBP, and a yearly average rate of $1.285833 US$:GBP; for the year ended June 30, 2022, closing rate at $1.219050 US$:GBP, yearly average rate at $1.330358 US$:GBP, for the year ended June 30, 2021, closing rate at $1.382800 US$:GBP, yearly average rate at $1.346692 US$:GBP. At the period-end date of December 31, 2022, the Company did not have any foreign subsidiaries. |
COMPREHENSIVE LOSS | Comprehensive loss Comprehensive loss is defined as a change in equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources and includes all changes in equity during a period except those resulting from investments by owners and distributions to owners. For the Company, comprehensive loss for the six months ending December 31, 2022 and the years ending June 30, 2022 and 2021, included net loss and unrealized gains (losses) from foreign currency translation adjustments. |
EARNINGS PER SHARE | Earnings per Share Net income (loss) per common share is calculated in accordance with ASC Topic: 260 Earnings per Share. Basic income (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. The computation of diluted net loss per share does not include dilutive common stock equivalents in the weighted average shares outstanding as they would be anti-dilutive. In periods where the Company has a net loss, all dilutive securities are excluded. |
STIMULUS FUNDING | In accordance with IAS-20, Accounting for Government Grants and Disclosure of Government Assistance, the proceeds from government grants are to be recognized as a deferred income liability and reported as income as the related costs are expensed. On December 31, 2022 and June 30, 2022, the Company had no deferred income liabilities. On June 30, 2021, the Company recorded deferred income liabilities of approximately $0.3 million within contract liabilities and $0.6 million within stimulus loans, respectively. For the fiscal years ending June 30, 2022 and 2021, the Company recognized approximately $0.3 million, and $3.1 million in income from government grants, respectively. For the six months ended December 31, 2022, the Company had no income from government grants. |
RECENT ACCOUNTING PRONOUNCEMENTS | Recent Accounting Pronouncements Accounting Pronouncements Adopted In August 2020, FASB issued ASU 2020-06, “Debt—Debt with Conversion and Other and Derivatives and Hedging—Contracts in Entity’s Own Equity: Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” which simplifies the accounting for convertible instruments by removing the separation models for convertible debt with a cash conversion feature and convertible instruments with a beneficial conversion feature. As a result, a convertible debt instrument will be accounted for as a single liability measured at its amortized cost. These changes will reduce reported interest expense and increase reported net income for entities that have issued a convertible instrument that was bifurcated according to previously existing rules. Also, ASU 2020-06 requires the application of the if-converted method for calculating diluted earnings per share and the treasury stock method will be no longer available. The Company has adopted the guidance effective July 1, 2021. The adoption of the pronouncement did not have a material impact on the financial statements when adopted. In December 2019, the FASB issued amended guidance in the form of ASU No. 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes.” This ASU is intended to simplify various aspects related to accounting for income taxes by removing certain exceptions to the general principles in Topic 740 and clarifying certain aspects of the current guidance to promote consistency among reporting entities. The Company has adopted the guidance effective July 1, 2021. During the six months ended December 31, 2022, the Company adopted ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments, or ASU 2016-13, which changes the impairment model for most financial assets, including accounts receivable. The new model uses a forward-looking expected loss method. Historically, the credit loss experience on our client billings has not resulted in material bad debt expense. Accordingly, the adoption of ASU 2016-13 did not have a significant impact on our financial position, or on our results of operations. As a result of the adoption of ASU 2016-13, we changed our accounting policy for allowance for doubtful accounts as follows: We maintain an allowance for doubtful accounts related to potential losses that could arise due to our customers’ inability to make required payments. This allowance requires management to apply judgment in deriving the estimated reserve. In connection with the estimate of our allowance, we perform ongoing credit evaluations of our customers’ financial condition, including information related to their credit ratings obtained from independent third-party firms. If, as a result, we become aware that additional reserves may be necessary, we perform additional analysis including, but not limited to, factors such as a customer’s creditworthiness, intent and ability to pay and overall financial position. If the data we use to calculate the allowance for doubtful accounts does not timely reflect the future ability to collect outstanding receivables, including the effects of the COVID-19 pandemic on our clients’ credit, additional provisions for doubtful accounts may be needed and our results of operations could be affected. Since the Company adopted ASU 2016-13 during this transition period, a modified retrospective approach was used by using a cumulative-effect adjustment to the opening retained earnings balance. For the period ended December 31, 2022, we recorded bad debt expense of $0.4 million and increased our allowance for doubtful accounts to $1.0 million. The Company recorded in retained earnings the cumulative effect of the adoption of the accounting pronouncement of $0.2 million. Accounting Standards Update 2021-04—Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options (a consensus of the FASB Emerging Issues Task Force). The Company adopted this standard effective July 1, 2022. The adoption of the pronouncement did not have a material impact on the financial statements when adopted. Accounting Pronouncements Not Yet Adopted In October 2021, the FASB issued ASU 2021-08, “Business Combinations (Subtopic 805), Accounting for Contract Assets and Contract Liabilities from Contracts with Customers” (“ASU 2021-08”), which is intended to improve the accounting for acquired revenue contracts with customers in a business combination by addressing diversity in practice and inconsistency. ASU 2021-08 is effective for the Company beginning January 1, 2023. This update should be applied prospectively on or after the effective date of the amendments. The Company is currently evaluating the effect of adopting this ASU. |
SUMMARY OF SIGNIFICANT ACCOUN_3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Accounting Policies [Abstract] | |
Schedule of Estimated Useful Lives | Property and equipment are depreciated on a straight-line basis using the estimated lives indicated below (in years): Estimated Useful Lives Computer equipment 3 Website design 5 Office machine & equipment 5 Furniture & fixtures 7 Leasehold improvements 7 Tenant incentives 7 Intangible assets with finite lives are depreciated on a straight-line basis using the estimated lives indicated below (in years): Estimated Useful Lives Customer relationships 10 Non-core customer relationships 8 Technology 5 Tradename 10 Workforce acquired 3 Intangible assets consisted of the following: December 31, 2022 June 30, 2022 June 30, 2021 Customer relationship $ 53,600,000 $ 58,560,000 $ 4,960,000 Non-core customer relationships — 760,000 760,000 Non-compete agreements — 1,430,000 1,430,000 Technology 10,400,000 10,920,000 520,000 Tradename 7,100,000 7,570,000 470,000 Workforce acquired — 2,125,000 2,125,000 71,100,000 81,365,000 10,265,000 Less: accumulated impairment expense — (446,000) — Less: accumulated amortization (6,339,000) (10,613,000) (7,662,000) Net book value $ 64,761,000 $ 70,306,000 $ 2,603,000 |
Schedule of Dilutive Common Stock Equivalents | The following are dilutive common stock equivalents as of December 31, 2022, which were not included in the calculation of loss per share, since the Company had a net loss from continuing operations and a net loss: December 31, 2022 June 30, 2022 June 30, 2021 Convertible preferred stock 124,317,000 33,333,333 48,000 Stock payables — — 588,354 Stock options 3,437,000 3,616,836 2,766,467 Stock warrants 4,147,000 6,771,223 7,248,702 Financing warrants 266,666,640 70,270,019 — Restricted stock units 3,800,000 4,450,000 — Total 402,367,640 118,441,411 10,651,523 |
BUSINESS COMBINATIONS AND DIS_2
BUSINESS COMBINATIONS AND DISPOSITIONS (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Business Combination and Asset Acquisition [Abstract] | |
Schedule Of Purchase Price Allocation | The following table summarizes the allocation of the purchase price of the assets acquired related to the acquisition as of the closing date: Current assets $ 33,856,000 Fixed assets 233,000 Other non-current assets 4,340,000 Intangible assets 71,100,000 Goodwill 45,519,000 Current liabilities (34,904,000) Other non-current liabilities (5,506,000) Consideration $ 114,638,000 |
Schedule of Identifiable Intangible Assets Acquired | The estimated fair values of the identifiable intangible assets acquired, estimated useful lives and related valuation methodology are as follows: Intangible Assets: Fair Value Life in Years Discount Rate Valuation Method Customer relationships $ 53,600,000 10 17.8% Income (MPEEM) Technology 10,400,000 5 17.8% Income (Relief-from-Royalty) Tradename 7,100,000 10 18.8% Income (Relief-from-Royalty) $ 71,100,000 |
REVENUE AND ACCOUNTS RECEIVAB_2
REVENUE AND ACCOUNTS RECEIVABLE (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Revenue from Contract with Customer [Abstract] | |
Schedule of Revenue Generated by Managed Services and Performance Based Marketing Services | The Company generates revenues primarily by delivering both managed services and performance based marketing services to customers. Managed Services revenue $ 104,644,907 Performance Solutions revenue 75,652,075 Other revenue 7,613,509 $ 187,910,491 |
Contract with Customer, Contract Asset, Contract Liability, and Receivable | The following table provides information about current contract balances from contracts with customers: December 31, June 30, June 30, 2022 2022 2021 Accounts Receivable, net $ 6,487,031 $ 9,421,497 $ 1,327,000 Contract assets $ 4,314,268 $ 23,586,036 $ — Contract liabilities $ 6,209,442 $ 11,321,159 $ 5,973,000 |
RESTRUCTURING CHARGES (Tables)
RESTRUCTURING CHARGES (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Restructuring and Related Activities [Abstract] | |
Components of Restructuring Charges | The components of the restructuring charges related to the restructuring program are listed below: Six Months Ended For the Year Ended December 31, 2022 June 30, 2022 June 30, 2021 Excess facilities $ 2,964,459 $ — $ — Severance and termination costs 1,159,683 2,299,732 — Professional fees 1,453,785 — — MUK restructuring costs 376,466 — — Share-based compensation related to accelerated vesting — 3,291,200 — Other exit costs 913,673 — — Total restructuring costs $ 6,868,066 $ 5,590,932 $ — |
Components of Restructuring Reserve Liability | The following is a summary of the components of the restructuring reserve liability: December 31, 2022 Severance and termination costs $ 496,599 Other exit costs 401,260 Total restructuring liabilities $ 897,859 |
PROPERTY AND EQUIPMENT, NET (Ta
PROPERTY AND EQUIPMENT, NET (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Property, Plant and Equipment [Abstract] | |
Schedule Of Property And Equipment | Property and equipment, net consists of the following as of December 31, 2022: December 31, 2022 June 30, 2022 June 30, 2021 Computer equipment $ 820,000 $ 841,000 $ 697,000 Website design 6,000 6,000 6,000 Office machine & equipment 109,000 91,000 97,000 Furniture & fixtures 338,000 413,000 438,000 Leasehold improvements 436,000 379,000 135,000 Tenant incentives — — 145,000 Property and equipment, gross 1,709,000 1,730,000 1,518,000 Accumulated depreciation (1,090,000) (1,141,000) (1,175,000) Property and equipment, net $ 619,000 $ 589,000 $ 343,000 |
LEASES (Tables)
LEASES (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Leases [Abstract] | |
Schedule of Operating Leases | The following table summarizes the weighted-average remaining lease term and discount rate for operating leases: Six Months Ended For the Year Ended December 31, 2022 June 30, 2022 June 30, 2021 Weighted average remaining lease term in years 3.0 years 3.6 years 3.2 years Weighted average discount rate 5.5% 5.5% 5.0% |
Schedule of Future Minimum Lease Payments | As of December 31, 2022 , the maturities of the Company’s operating lease liabilities are as follows: Fiscal year ending December 31, 2023 $ 1,949,000 Fiscal year ending December 31, 2024 1,955,000 Fiscal year ending December 31, 2025 1,449,000 Fiscal year ending December 31, 2026 1,454,000 Fiscal year ending December 31, 2027 1,117,000 Thereafter 2,354,000 Total undiscounted operating lease payments $ 10,278,000 Less: imputed interest (1,579,000) Total operating lease liabilities $ 8,699,000 Less: current portion of operating lease liabilities 1,506,534 Operating lease liabilities, non-current $ 7,192,662 |
FAIR VALUE MEASUREMENTS (Tables
FAIR VALUE MEASUREMENTS (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Fair Value Disclosures [Abstract] | |
Fair Value, Liabilities Measured on Recurring Basis | The following table presents for each of these hierarchy levels, the Company’s liabilities that are measured at fair value on a recurring basis: June 30, 2022 Level 1 Level 2 Level 3 Total Liabilities: Warrant liability $— $— $ 30,215,221 $ 30,215,221 December 31, 2022 Level 1 Level 2 Level 3 Total Liabilities: Warrant liability $— $— $— $— |
Fair Value Measurement Inputs and Valuation Techniques | The following table provides quantitative information regarding Level 3 fair value measurements as of December 9, 2022 and June 30, 2022: As of December 9, 2022 As of June 30, 2022 Exercise price $ 0.25 $ 0.76 Stock price $ 0.11 $ 0.76 Volatility 63.60 % 63.60 % Expected life four years five years Risk-free rate 3.99 % 2.42 % Dividend yield — % — % |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation | The change in the fair value of the derivative warrant liabilities, for the six months ended December 31, 2022 is summarized as follows: Warrant liabilities at June 30, 2022 $ 30,215,221 Change in fair value of warrant liabilities 20,004,367 Warrant liabilities classification to equity (at December 9, 2022 valuation) 10,210,855 Warrant liabilities at December 31, 2022 $ — |
INTANGIBLE ASSETS & GOODWILL (T
INTANGIBLE ASSETS & GOODWILL (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Schedule of Intangible Assets | Property and equipment are depreciated on a straight-line basis using the estimated lives indicated below (in years): Estimated Useful Lives Computer equipment 3 Website design 5 Office machine & equipment 5 Furniture & fixtures 7 Leasehold improvements 7 Tenant incentives 7 Intangible assets with finite lives are depreciated on a straight-line basis using the estimated lives indicated below (in years): Estimated Useful Lives Customer relationships 10 Non-core customer relationships 8 Technology 5 Tradename 10 Workforce acquired 3 Intangible assets consisted of the following: December 31, 2022 June 30, 2022 June 30, 2021 Customer relationship $ 53,600,000 $ 58,560,000 $ 4,960,000 Non-core customer relationships — 760,000 760,000 Non-compete agreements — 1,430,000 1,430,000 Technology 10,400,000 10,920,000 520,000 Tradename 7,100,000 7,570,000 470,000 Workforce acquired — 2,125,000 2,125,000 71,100,000 81,365,000 10,265,000 Less: accumulated impairment expense — (446,000) — Less: accumulated amortization (6,339,000) (10,613,000) (7,662,000) Net book value $ 64,761,000 $ 70,306,000 $ 2,603,000 |
Schedule of Future amortization expense | During the six months ended December 31, 2022 and the years ended June 30, 2022 and 2021, amortization expense was approximately $4.3 million, $3.0 million and $2.2 million, respectively. Future amortization expense is as follows for the years ending December 31, 2023 $ 8,150,000 2024 8,150,000 2025 8,150,000 2026 8,150,000 2027 6,532,000 Thereafter 25,629,000 $ 64,761,000 |
Schedule of Goodwill | As of December 31, 2022, June 30, 2022, and June 30, 2021, the change in carrying value of Goodwill are listed below: Balance at ended June 30, 2021 $ 19,368,000 Goodwill acquired during the year 45,518,000 Goodwill impairment expense (8,711,926) Change in goodwill from foreign currency (824,539) Balance at ended June 30, 2022 $ 55,349,535 Goodwill acquired during the year — Goodwill impairment expense (9,831,030) Change in goodwill from foreign currency — Balance at ended December 31, 2022 $ 45,518,505 |
ACCRUED EXPENSES (Tables)
ACCRUED EXPENSES (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Payables and Accruals [Abstract] | |
Schedule Of Accounts Payable | As of December 31, As of June 30, 2022 2022 2021 Accrued expenses $ 6,903,150 $ 3,825,570 $ 4,819,000 Accrued billable expenses 7,810,126 23,170,683 — Accrued payroll 530,945 851,276 294,000 Accrued taxes — 802,019 888,000 $ 15,244,221 $ 28,649,548 $ 6,001,000 |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of Commitments of the Company | As of December 31, 2022, commitments of the Company in the normal course of business in excess of one year are as follows: Payments Due by Period Year 1 Years 2-3 Years 4-5 >5 Years Total Operating lease obligations (a) $ 1,949,000 $ 3,404,000 $ 2,571,000 $ 2,354,000 $ 10,278,000 Debt repayment (b) 1,912,500 7,650,000 64,068,750 — $ 73,631,250 Restructuring liabilities (c) 698,683 163,669 35,507 — $ 897,859 Acquisition liabilities (d) 9,293,402 — — — $ 9,293,402 Total $ 13,853,585 $ 11,217,669 $ 66,675,257 $ 2,354,000 $ 94,100,511 (a) Operating lease obligations primarily represent future minimum rental payments on various long-term noncancellable leases for office space. Lease obligations related to excess facilities associated with the Company wide restructuring plan are included within the operating lease obligations line. (b) Debt repayments consists of principal repayments required under the Company's Credit Facility. '(c) Restructuring liabilities relate primarily to future severance payments and other exit costs (d) Acquisition liabilities recorded on the balance sheet consist of the Company's obligations to the Converge Sellers arising from the Converge Acquisition. See Note 3 - Business Combinations and Dispositions. |
CREDIT FACILITIES (Tables)
CREDIT FACILITIES (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Debt Disclosure [Abstract] | |
Schedule of Long-Term Debt Instruments | Long term debt consists of the following at December 31, 2022, June 30, 2022 , and June 30, 2021 : Effective Interest Rate December 31, 2022 June 30, 2022 June 30, 2021 Senior Note due 2026 (less unamortized discount and issuance costs of $7.2 million, $8.4 million, and $0, respectively) 14.18 % $ 66,385,055 $ 67,119,000 $ — Convertible Note 60,006 50,000 50,000 Related Party Note 30,000 100,000 200,000 Total debt 66,475,061 67,269,000 250,000 Less: current portion 1,641,217 1,688,000 250,000 Long-term debt, excluding current portion $ 64,833,844 $ 65,581,203 $ — |
Schedule of Maturities of Long-Term Debt | The payments of principal to be made are as follows: 2023 $ 1,912,500 2024 3,825,000 2025 3,825,000 2026 64,068,750 $ 73,631,250 |
STOCKHOLDERS_ EQUITY (Tables)
STOCKHOLDERS’ EQUITY (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Equity [Abstract] | |
Summary of option activity | The following table summarizes balances relating to holders of the Company’s NQSOs as of December 31, 2022, June 30, 2022 and June 30, 2021 : Nonperformance based vesting NQSO's Weighted average exercise price Weighted average remaining contractual term (in years) Aggregate intrinsic value Outstanding balance as of: June 30, 2021 3,088,833 $1.13 0.40 $1,829,999 June 30, 2022 3,657,833 $1.39 0.60 $1,824,232 December 31, 2022 4,971,223 $0.93 1.40 $— Exercisable at: June 30, 2021 2,766,467 $0.90 0.30 $1,611,068 June 30, 2022 2,997,972 $1.04 0.20 $1,806,539 December 31, 2022 3,175,320 $0.97 0.30 $— |
Schedule of assumptions | The Company has utilized the following assumptions in its Black-Scholes stock options valuation model to calculate the estimated grant date fair value of the options granted during the six months ended December 31, 2022 : Volatility 65.6 % Risk-free rate 3.05 % Contractual term 3.0 years Exercise price $0.59 |
Summary of RSU activity | The following table summarizes activity relating to holders of the Company’s RSUs for the six months ended December 31, 2022 and during the years ended June 30, 2022 and 2021 : Nonperformance based vesting RSU's Weighted average fair value per share at date of grant Outstanding award balance as of June 30, 2021 — Granted 8,800,000 $ 1.02 Exercised (7,700,000) $ 1.01 Forfeited — Outstanding award balance as of June 30, 2022 1,100,000 $ 1.02 Granted 900,000 $0.34 Exercised (800,000) $ 0.29 Forfeited (150,000) $1.00 Outstanding award balance as of December 31, 2022 1,050,000 $ 0.95 Vested 750,000 $ 0.97 Unvested 300,000 $ 0.91 |
Summary of warrant activity | The following table summarizes balances relating to holders of the Company’s nonpublic warrants as of December 31, 2022, June 30, 2022, and June 30, 2021: Warrants Weighted-average exercise price Outstanding balance: June 30, 2021 8,296,408 $1.05 June 30, 2022 6,771,223 $1.05 December 31, 2022 6,437,889 $1.06 Exercisable at: June 30, 2021 7,248,702 $1.00 June 30, 2022 5,770,263 $0.99 December 31, 2022 5,275,611 $1.00 |
INCOME TAXES (Tables)
INCOME TAXES (Tables) | 6 Months Ended |
Dec. 31, 2022 | |
Income Tax Disclosure [Abstract] | |
Schedule of Income tax (benefit) expense | |
Schedule of Effective Income Tax Rate Reconciliation | A reconciliation of the estimated federal statutory income tax rate to the Company’s effective income tax rate is as follows: December 31, 2022 June 30, 2022 June 30, 2021 Taxes calculated at federal rate 21.0 % 21.0 % 21.0 % Foreign taxes (30.6) % (4.3) % (0.1) % Debt settlement — % 0.2 % 2.6 % Stock compensation — % (2.2) % (1.2) % Change in valuation allowance (72.1) % (15.4) % (25.4) % State taxes, net of federal benefit 41.0 % 1.2 % 1.9 % Gain on derivative liability - financing warrants 46.1 % — % — % Acquisition - domestic — % — % — % Acquisition - foreign — % — % — % Goodwill impairment (17.5) % (1.3) % — % Revaluation of deferred 11.3 % — % — % Other adjustments (0.2) % 1.0 % 1.6 % Provision for income taxes (1.0) % 0.2 % 0.4 % |
Schedule of Deferred Tax Assets and Liabilities | The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and liabilities at December 31, 2022, June 30, 2022, and June 30, 2021, are presented below: December 31, 2022 June 30, 2022 June 30, 2021 Deferred Tax Assets Net operating loss carryforwards $ 12,050,000 $ 9,242,000 $ 5,320,000 Accounts receivable reserve 277,000 137,000 131,000 Contribution carryover 13,000 11,000 6,000 Section 163 (j) limitation 2,808,000 649,000 120,000 Stock based compensation 2,031,000 1,132,000 1,611,000 Accrued interest — 82,000 89,000 Accrued Expenses 448,000 — — Contract liabilities 1,974,000 2,187,000 — Deferred rent — 303,000 — Net right-of-use assets 3,873,000 — 1,772,000 Goodwill 635,000 — — Intangibles 1,695,000 — — Total Deferred Tax Assets 25,804,000 13,743,000 9,049,000 Deferred Tax Liabilities Fixed Assets (127,000) (117,000) (112,000) Intangibles — (98,000) (513,000) Lease liability (5,447,000) — — Goodwill — (171,000) — Deferred Revenue — — (179,000) Total Deferred Tax Liabilities (5,574,000) (386,000) (804,000) Net Deferred Tax Assets 20,230,000 13,357,000 8,245,000 Valuation Allowance (20,230,000) (13,357,000) (8,245,000) Net deferred tax / (liabilities) $ — $ — $ — |
DESCRIPTION OF BUSINESS AND B_2
DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION (Details) - USD ($) $ in Millions | 1 Months Ended | ||||
Mar. 21, 2022 | Aug. 14, 2020 | Feb. 28, 2021 | Apr. 30, 2020 | Mar. 22, 2022 | |
Product Information [Line Items] | |||||
Proceeds from SBA loan | $ 3.4 | ||||
Converge Acquisition | |||||
Product Information [Line Items] | |||||
Purchase price in cash | $ 125 | ||||
Aggregate purchase price, value | $ 114.9 | ||||
Converge Acquisition | Converge Marketing Services, LLC | |||||
Product Information [Line Items] | |||||
Percentage of voting interest acquired | 40% | 40% | |||
Payroll Protection Program | |||||
Product Information [Line Items] | |||||
Proceeds from SBA loan | $ 0.5 | $ 1.7 | $ 1.7 |
SUMMARY OF SIGNIFICANT ACCOUN_4
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Narrative (Details) - USD ($) | 6 Months Ended | 12 Months Ended | |||
Aug. 01, 2022 | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2020 | |
Product Information [Line Items] | |||||
Marketing and advertising cost | $ 100,000 | $ 200,000 | $ 0 | ||
Allowance for doubtful accounts | $ 1,000,000 | $ 600,000 | $ 500,000 | ||
Impairment, Intangible Asset, Finite-Lived, Statement of Income or Comprehensive Income [Extensible Enumeration] | Asset Impairment Charges And Other Gain (Loss), Net | Asset Impairment Charges And Other Gain (Loss), Net | Asset Impairment Charges And Other Gain (Loss), Net | ||
Impairment of intangible assets, finite lived | $ 1,200,000 | $ 400,000 | $ 0 | ||
Goodwill impairment losses | 9,831,030 | 8,711,926 | 0 | ||
Uninsured cash | $ 26,200,000 | $ 30,000,000 | $ 10,100,000 | ||
Employer matching contribution, percentage of match | 3% | ||||
Retirement benefit payments | $ 200,000 | ||||
Accrued retirement benefits | 1,600,000 | ||||
Closing rate US$: GBP | $ 1.217670 | $ 1.219050 | $ 1.382800 | ||
Average rate US$: GBP | $ 1.285833 | $ 1.330358 | $ 1.346692 | ||
Provision (reversal) for bad debt | 354,049 | $ (124,058) | $ (260,000) | ||
Total stockholders’ equity | 30,479,112 | 10,390,739 | 18,738,000 | $ 7,000,000 | |
STIMULUS FUNDING | |||||
Product Information [Line Items] | |||||
Contract liabilities | 600,000 | ||||
Cumulative Effect, Period of Adoption, Adjustment | |||||
Product Information [Line Items] | |||||
Total stockholders’ equity | 200,000 | (174,792) | |||
Troika Design | |||||
Product Information [Line Items] | |||||
Goodwill impairment losses | 2,900,000 | ||||
Mission Culture LLC | |||||
Product Information [Line Items] | |||||
Goodwill impairment losses | 6,900,000 | ||||
Redeem, LLC Acquisition | |||||
Product Information [Line Items] | |||||
Goodwill impairment losses | 2,000,000 | ||||
Mission Media Limited | |||||
Product Information [Line Items] | |||||
Goodwill impairment losses | 6,700,000 | ||||
Payroll Protection Program | |||||
Product Information [Line Items] | |||||
Deferred income liabilities | 0 | 0 | 300,000 | ||
Gain on PPP loan forgiveness | $ 0 | $ 300,000 | $ 3,100,000 | ||
Major Customer | Customer Concentration Risk | Accounts Receivable | |||||
Product Information [Line Items] | |||||
Customer risk percentage (as a percent) | 81.10% | 75.90% | 44.20% | ||
Major Customer | Customer Concentration Risk | Revenue Benchmark | |||||
Product Information [Line Items] | |||||
Customer risk percentage (as a percent) | 85.50% | 74.10% | 42.40% |
SUMMARY OF SIGNIFICANT ACCOUN_5
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Schedule of Estimated Useful Lives (Details) | 6 Months Ended |
Dec. 31, 2022 | |
Computer equipment | |
Property, Plant and Equipment [Line Items] | |
Estimated life (in years) | 3 years |
Website design | |
Property, Plant and Equipment [Line Items] | |
Estimated life (in years) | 5 years |
Office machine & equipment | |
Property, Plant and Equipment [Line Items] | |
Estimated life (in years) | 5 years |
Furniture & fixtures | |
Property, Plant and Equipment [Line Items] | |
Estimated life (in years) | 7 years |
Leasehold improvements | |
Property, Plant and Equipment [Line Items] | |
Estimated life (in years) | 7 years |
Tenant incentives | |
Property, Plant and Equipment [Line Items] | |
Estimated life (in years) | 7 years |
Non-core customer relationships | |
Property, Plant and Equipment [Line Items] | |
Finite-lived intangible asset, useful life (in years) | 8 years |
Technology | |
Property, Plant and Equipment [Line Items] | |
Finite-lived intangible asset, useful life (in years) | 5 years |
Tradename | |
Property, Plant and Equipment [Line Items] | |
Finite-lived intangible asset, useful life (in years) | 10 years |
Workforce acquired | |
Property, Plant and Equipment [Line Items] | |
Finite-lived intangible asset, useful life (in years) | 3 years |
SUMMARY OF SIGNIFICANT ACCOUN_6
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Schedule of Dilutive Common Stock Equivalents (Details) - USD ($) | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||
Convertible preferred stock (in shares) | 124,317,000 | 33,333,333 | 48,000 |
Stock payable | $ 0 | $ 0 | $ 588,354 |
Stock options (in shares) | 3,437,000 | 3,616,836 | 2,766,467 |
Stock warrants (in shares) | 4,147,000 | 6,771,223 | 7,248,702 |
Total dilutive stock (in shares) | 402,367,640 | 118,441,411 | 10,651,523 |
Financing warrants | |||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||
Antidilutive securities (in shares) | 266,666,640 | 70,270,019 | 0 |
Restricted stock units | |||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||
Antidilutive securities (in shares) | 3,800,000 | 4,450,000 | 0 |
BUSINESS COMBINATIONS AND DIS_3
BUSINESS COMBINATIONS AND DISPOSITIONS - Narrative (Details) - USD ($) | 6 Months Ended | 12 Months Ended | |||||||
Jun. 07, 2022 | Mar. 22, 2022 | Mar. 21, 2022 | Nov. 22, 2021 | Jun. 11, 2021 | May 21, 2021 | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Business Combination Segment Allocation [Line Items] | |||||||||
Issuance of common stock related to Converge Acquisition | $ 14,875,000 | ||||||||
Deferred compensation | $ 0 | 3,000,000 | $ 400,000 | ||||||
Value of common stock previously held in escrow | 3,000,000 | ||||||||
Converge Acquisition | |||||||||
Business Combination Segment Allocation [Line Items] | |||||||||
Stock issued during period, shares, acquisitions | 12,500,000 | ||||||||
Intangible assets | $ 71,100,000 | ||||||||
Purchase price in cash | $ 125,000,000 | ||||||||
Aggregate purchase price, value | $ 114,900,000 | ||||||||
Cash payment | 65,900,000 | ||||||||
Escrow deposit | 29,100,000 | ||||||||
Amount withheld by company for working capital | $ 5,000,000 | ||||||||
Contingent consideration, term to make payment | 12 months | ||||||||
Other payments to acquire businesses | $ 25,000,000 | ||||||||
Price per share (in dollars per share) | $ 1.19 | ||||||||
Value of equity interest issued | $ 14,900,000 | ||||||||
Lock-up period, duration | 9 months | ||||||||
Consideration | $ 2,500,000 | ||||||||
Percentage of shares held in escrow | 10% | ||||||||
Net present value of liability | $ 4,700,000 | ||||||||
Additional contingent consideration representing excess net equity value | $ 4,300,000 | ||||||||
Number of days to pay contingent consideration | 120 days | ||||||||
Contingent consideration, liability | $ 9,300,000 | 9,100,000 | |||||||
Converge Acquisition | Common Stock | |||||||||
Business Combination Segment Allocation [Line Items] | |||||||||
Stock issued during period, shares, acquisitions | 1,250,000 | ||||||||
Price per share (in dollars per share) | $ 2 | ||||||||
Converge Acquisition | Restricted Stock | |||||||||
Business Combination Segment Allocation [Line Items] | |||||||||
Price per share (in dollars per share) | $ 2 | ||||||||
Converge Acquisition | Converge Marketing Services, LLC | |||||||||
Business Combination Segment Allocation [Line Items] | |||||||||
Percentage of voting interest acquired | 40% | 40% | |||||||
Redeem, LLC Acquisition | |||||||||
Business Combination Segment Allocation [Line Items] | |||||||||
Aggregate cash payment | $ 1,200,000 | ||||||||
Issuance of common stock related to Converge Acquisition | $ 1,200,000 | ||||||||
Strike price | $ 2.6715 | $ 2.6715 | |||||||
Stock issued during period, shares, acquisitions | 1,231,968 | 3,623,433 | |||||||
Stock issued to Redeem's employees | $ 9,700,000 | ||||||||
Award vesting period | 3 years | ||||||||
Number of shares of common stock forfeited, previously held in escrow | 1,231,967 | ||||||||
Intangible assets | $ 2,500,000 | ||||||||
Employment Agreement Member | Redeem, LLC Acquisition | |||||||||
Business Combination Segment Allocation [Line Items] | |||||||||
Common stock purchase price | 452,929 | ||||||||
Liabilities assumed | $ 200,000 |
BUSINESS COMBINATIONS AND DIS_4
BUSINESS COMBINATIONS AND DISPOSITIONS - Schedule Of Purchase Price Allocation (Details) - USD ($) | Dec. 31, 2022 | Jun. 30, 2022 | Mar. 22, 2022 | Jun. 30, 2021 |
Business Acquisition [Line Items] | ||||
Goodwill | $ 45,518,505 | $ 55,349,535 | $ 19,368,000 | |
Converge Acquisition | ||||
Business Acquisition [Line Items] | ||||
Current assets | $ 33,856,000 | |||
Fixed assets | 233,000 | |||
Other non-current assets | 4,340,000 | |||
Intangible assets | 71,100,000 | |||
Goodwill | 45,519,000 | |||
Current liabilities | (34,904,000) | |||
Other non-current liabilities | (5,506,000) | |||
Consideration | $ 114,638,000 |
BUSINESS COMBINATIONS AND DIS_5
BUSINESS COMBINATIONS AND DISPOSITIONS - Schedule of Intangible Assets (Details) - Converge Acquisition $ in Millions | Mar. 22, 2022 USD ($) |
Business Acquisition [Line Items] | |
Fair Value | $ 71.1 |
Customer relationship | |
Business Acquisition [Line Items] | |
Fair Value | $ 53.6 |
Finite-lived intangible asset, useful life (in years) | 10 years |
Discount rate (as a percent) | 0.178 |
Technology | |
Business Acquisition [Line Items] | |
Fair Value | $ 10.4 |
Finite-lived intangible asset, useful life (in years) | 5 years |
Discount rate (as a percent) | 0.178 |
Tradename | |
Business Acquisition [Line Items] | |
Fair Value | $ 7.1 |
Finite-lived intangible asset, useful life (in years) | 10 years |
Discount rate (as a percent) | 0.188 |
REVENUE AND ACCOUNTS RECEIVAB_3
REVENUE AND ACCOUNTS RECEIVABLE - Schedule of Revenue Generated by Managed Services and Performance Based Marketing Services (Details) | 6 Months Ended |
Dec. 31, 2022 USD ($) | |
Managed and Performance Based Marketing Services | |
Disaggregation of Revenue [Line Items] | |
Revenue increase (decrease) in period | $ 187,910,491 |
Managed Services | |
Disaggregation of Revenue [Line Items] | |
Revenue increase (decrease) in period | 104,644,907 |
Performance Solutions | |
Disaggregation of Revenue [Line Items] | |
Revenue increase (decrease) in period | 75,652,075 |
Other Managed and Performance Based Marketing Services | |
Disaggregation of Revenue [Line Items] | |
Revenue increase (decrease) in period | $ 7,613,509 |
REVENUE AND ACCOUNTS RECEIVAB_4
REVENUE AND ACCOUNTS RECEIVABLE (Details) - USD ($) | 6 Months Ended | ||
Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Revenue from Contract with Customer [Abstract] | |||
Contract with customer, payment terms | 60 days | ||
Accounts receivable, net | $ 6,487,031 | $ 9,421,497 | $ 1,327,000 |
Contract assets | 4,314,268 | 23,586,036 | 0 |
Contract liabilities | 6,209,442 | 11,321,159 | 5,973,000 |
Allowance for doubtful accounts | 1,000,000 | $ 600,000 | $ 500,000 |
Revenue recognized | $ 7,200,000 |
RESTRUCTURING CHARGES - Narrati
RESTRUCTURING CHARGES - Narrative (Details) | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 USD ($) employees | Jun. 30, 2022 USD ($) | Jun. 30, 2021 USD ($) | |
Restructuring Cost and Reserve [Line Items] | |||
Workforce reduction | employees | 113 | ||
Restructuring and other related charges | $ 6,868,066 | $ 5,590,932 | $ 0 |
Restructuring liabilities | 897,859 | ||
Restructuring and other related charges | 2,200,000 | ||
Restructuring liabilities, Year 1 | 698,683 | ||
Future restructuring costs | $ 3,900,000 | ||
Restructuring, Incurred Cost, Statement of Income or Comprehensive Income [Extensible Enumeration] | Restructuring and other related charges | ||
2022 Restructuring Plan | |||
Restructuring Cost and Reserve [Line Items] | |||
Restructuring liabilities, Year 1 | $ 1,700,000 | ||
Restructuring liabilities, Year 2 | 1,000,000 | ||
Restructuring liabilities, Year 3 | 500,000 | ||
Restructuring liabilities, Year 4 | 400,000 | ||
Restructuring liabilities, Year 5 | 200,000 | ||
Contract Termination | |||
Restructuring Cost and Reserve [Line Items] | |||
Future restructuring costs | $ 3,000,000 |
RESTRUCTURING CHARGES - Compone
RESTRUCTURING CHARGES - Components of Restructuring Charges (Details) - USD ($) | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Restructuring Cost and Reserve [Line Items] | |||
Restructuring and other related charges | $ 6,868,066 | $ 5,590,932 | $ 0 |
Mission UK | |||
Restructuring Cost and Reserve [Line Items] | |||
Restructuring and other related charges | 376,466 | 0 | 0 |
Excess facilities | |||
Restructuring Cost and Reserve [Line Items] | |||
Restructuring and other related charges | 2,964,459 | 0 | 0 |
Severance and termination costs | |||
Restructuring Cost and Reserve [Line Items] | |||
Restructuring and other related charges | 1,159,683 | 2,299,732 | 0 |
Professional fees | |||
Restructuring Cost and Reserve [Line Items] | |||
Restructuring and other related charges | 1,453,785 | 0 | 0 |
Share-based compensation related to accelerated vesting | |||
Restructuring Cost and Reserve [Line Items] | |||
Restructuring and other related charges | 0 | 3,291,200 | 0 |
Other exit costs | |||
Restructuring Cost and Reserve [Line Items] | |||
Restructuring and other related charges | $ 913,673 | $ 0 | $ 0 |
RESTRUCTURING CHARGES - Compo_2
RESTRUCTURING CHARGES - Components of Restructuring Reserve Liability (Details) - USD ($) | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Restructuring Cost and Reserve [Line Items] | |||
Restructuring liabilities | $ 897,859 | $ 0 | $ 0 |
Severance and termination costs | |||
Restructuring Cost and Reserve [Line Items] | |||
Restructuring liabilities | 496,599 | ||
Other exit costs | |||
Restructuring Cost and Reserve [Line Items] | |||
Restructuring liabilities | $ 401,260 |
INVESTMENT IN NONCONSOLIDATED_2
INVESTMENT IN NONCONSOLIDATED AFFILIATE (Details) | Mar. 22, 2022 | Mar. 21, 2022 |
Converge Marketing Services, LLC | Converge Acquisition | ||
Asset Acquisition [Line Items] | ||
Percentage of voting interest acquired | 40% | 40% |
PROPERTY AND EQUIPMENT, NET - S
PROPERTY AND EQUIPMENT, NET - Schedule Of Property And Equipment (Details) - USD ($) | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Property, plant and equipment | $ 1,709,000 | $ 1,730,000 | $ 1,518,000 |
Accumulated depreciation | (1,090,000) | (1,141,000) | (1,175,000) |
Property and equipment, net | 618,699 | 589,205 | 343,000 |
Computer equipment | |||
Property, plant and equipment | 820,000 | 841,000 | 697,000 |
Website design | |||
Property, plant and equipment | 6,000 | 6,000 | 6,000 |
Office machine & equipment | |||
Property, plant and equipment | 109,000 | 91,000 | 97,000 |
Furniture & fixtures | |||
Property, plant and equipment | 338,000 | 413,000 | 438,000 |
Leasehold improvements | |||
Property, plant and equipment | 436,000 | 379,000 | 135,000 |
Tenant incentives | |||
Property, plant and equipment | $ 0 | $ 0 | $ 145,000 |
PROPERTY AND EQUIPMENT, NET - N
PROPERTY AND EQUIPMENT, NET - Narrative (Details) - USD ($) | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Property, Plant and Equipment [Abstract] | |||
Depreciation and amortization | $ 109,248 | $ 146,890 | $ 131,000 |
LEASES - Narrative (Details)
LEASES - Narrative (Details) - USD ($) | 4 Months Ended | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Lessee, Lease, Description [Line Items] | ||||
Operating lease expense | $ 1,300,000 | $ 1,800,000 | $ 2,600,000 | |
Operating lease, excess office space charge | 3,000,000 | |||
Restructuring and other related charges | 6,868,066 | 5,590,932 | 0 | |
Loss on early termination of lease | (202,150) | 0 | 0 | |
Gain on rent abatement | 0 | 200,000 | 0 | |
Excess facilities | ||||
Lessee, Lease, Description [Line Items] | ||||
Restructuring and other related charges | 2,964,459 | $ 0 | $ 0 | |
Englewood Cliffs, New Jersey Lease | ||||
Lessee, Lease, Description [Line Items] | ||||
Loss on early termination of lease | $ 200,000 | $ 200,000 |
LEASES - Schedule of Operating
LEASES - Schedule of Operating Leases (Details) | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Leases [Abstract] | |||
Weighted average remaining lease term in years | 3 years | 3 years 7 months 6 days | 3 years 2 months 12 days |
Weighted average discount rate | 5.50% | 5.50% | 5% |
LEASES - Schedule of Future Min
LEASES - Schedule of Future Minimum Lease Payments (Details) - USD ($) | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Leases [Abstract] | |||
Fiscal year ending December 31, 2023 | $ 1,949,000 | ||
Fiscal year ending December 31, 2024 | 1,955,000 | ||
Fiscal year ending December 31, 2025 | 1,449,000 | ||
Fiscal year ending December 31, 2026 | 1,454,000 | ||
Fiscal year ending December 31, 2027 | 1,117,000 | ||
Thereafter | 2,354,000 | ||
Total undiscounted operating lease payments | 10,278,000 | ||
Less: imputed interest | (1,579,000) | ||
Total operating lease liabilities | 8,699,000 | ||
Less: current portion of operating lease liabilities | 1,506,534 | $ 2,682,457 | $ 3,344,000 |
Operating lease liabilities, non-current | $ 7,192,662 | $ 8,994,073 | $ 5,835,000 |
FAIR VALUE MEASUREMENTS - Liabi
FAIR VALUE MEASUREMENTS - Liabilities Measured on a Recurring Basis (Details) - USD ($) | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative liabilities- financing warrants | $ 0 | $ 30,215,221 | $ 13,000 |
Fair Value, Recurring | |||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative liabilities- financing warrants | 0 | 30,215,221 | |
Level 1 | Fair Value, Recurring | |||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative liabilities- financing warrants | 0 | ||
Level 2 | Fair Value, Recurring | |||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative liabilities- financing warrants | 0 | ||
Level 3 | Fair Value, Recurring | |||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative liabilities- financing warrants | $ 0 | $ 30,215,221 |
FAIR VALUE MEASUREMENTS - Valua
FAIR VALUE MEASUREMENTS - Valuation Inputs (Details) | Dec. 09, 2022 $ / shares | Jun. 30, 2022 $ / shares |
Exercise price | ||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | ||
Derivative liability, measurement input, per share (in dollars per share) | $ 0.25 | $ 0.76 |
Stock price | ||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | ||
Derivative liability, measurement input, per share (in dollars per share) | $ 0.11 | $ 0.76 |
Volatility | ||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | ||
Derivative liability, measurement input | 0.6360 | 0.6360 |
Expected life | ||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | ||
Derivative liability, measurement input, term | 4 years | 5 years |
Risk-free rate | ||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | ||
Derivative liability, measurement input | 0.0399 | 0.0242 |
Dividend yield | ||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | ||
Derivative liability, measurement input | 0 | 0 |
FAIR VALUE MEASUREMENTS - Level
FAIR VALUE MEASUREMENTS - Level 3 Reconciliation (Details) | 6 Months Ended |
Dec. 31, 2022 USD ($) | |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | |
Warrant liability at June 30, 2022 | $ 30,215,221 |
Change in fair value of warrant liabilities | 20,004,367 |
Warrant liabilities classification to equity (at December 9, 2022 valuation) | 10,210,855 |
Warrant liabilities at September 30, 2022 | $ 0 |
Fair Value, Liability, Recurring Basis, Unobservable Input Reconciliation, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration] | Gain on change in fair value of derivative liabilities |
INTANGIBLE ASSETS & GOODWILL -S
INTANGIBLE ASSETS & GOODWILL -Schedule of Intangible Assets (Details) - USD ($) | 6 Months Ended | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Intangible assets, gross | $ 71,100,000 | $ 81,365,000 | $ 10,265,000 | |
Less: accumulated impairment expense | 0 | $ 0 | (446,000) | |
Less: accumulated amortization | (6,339,000) | (10,613,000) | (7,662,000) | |
Net book value | 64,761,111 | 70,306,005 | 2,603,000 | |
Customer relationship | ||||
Intangible assets, gross | 53,600,000 | 58,560,000 | 4,960,000 | |
Non-core customer relationships | ||||
Intangible assets, gross | 0 | 760,000 | 760,000 | |
Non-compete agreements | ||||
Intangible assets, gross | 0 | 1,430,000 | 1,430,000 | |
Technology | ||||
Intangible assets, gross | 10,400,000 | 10,920,000 | 520,000 | |
Tradename | ||||
Intangible assets, gross | 7,100,000 | 7,570,000 | 470,000 | |
Workforce acquired | ||||
Intangible assets, gross | $ 0 | $ 2,125,000 | $ 2,125,000 |
INTANGIBLE ASSETS & GOODWILL -
INTANGIBLE ASSETS & GOODWILL - Schedule of Future Amortization Expense (Details) $ in Thousands | Dec. 31, 2022 USD ($) |
Goodwill and Intangible Assets Disclosure [Abstract] | |
2023 | $ 8,150 |
2024 | 8,150 |
2025 | 8,150 |
2026 | 8,150 |
2027 | 6,532 |
Thereafter | 25,629 |
Future amortization expense | $ 64,761 |
INTANGIBLE ASSETS & GOODWILL _2
INTANGIBLE ASSETS & GOODWILL - Narrative (Details) - USD ($) | 6 Months Ended | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Finite-Lived Intangible Assets [Line Items] | ||||
Impairment of intangible assets, finite lived | $ 1,200,000 | $ 400,000 | $ 0 | |
Impairment, Intangible Asset, Finite-Lived, Statement of Income or Comprehensive Income [Extensible Enumeration] | Asset Impairment Charges And Other Gain (Loss), Net | Asset Impairment Charges And Other Gain (Loss), Net | Asset Impairment Charges And Other Gain (Loss), Net | |
Amortization | $ 4,300,000 | $ 3,000,000 | $ 2,200,000 | |
Goodwill | 45,518,505 | $ 55,349,535 | 19,368,000 | |
Goodwill, accumulated impairment loss | 18,500,000 | 0 | ||
Impairment and other losses (gains), net | $ 9,831,030 | 8,711,926 | $ 0 | |
Workforce acquired | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Finite-lived intangible asset, useful life (in years) | 3 years | |||
Customer relationship | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Impairment of intangible assets, finite lived | $ 600,000 | |||
Non-core customer relationships | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Impairment of intangible assets, finite lived | 200,000 | |||
Tradename | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Impairment of intangible assets, finite lived | 200,000 | |||
Non-compete agreements | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Impairment of intangible assets, finite lived | 200,000 | |||
Redeem, LLC Acquisition | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Impairment and other losses (gains), net | 2,000,000 | |||
Mission UK | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Impairment and other losses (gains), net | $ 6,700,000 | |||
Mission Culture LLC | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Impairment and other losses (gains), net | 6,900,000 | |||
Troika Design | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Impairment and other losses (gains), net | $ 2,900,000 | |||
Minimum | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Finite-lived intangible asset, useful life (in years) | 3 years | |||
Maximum | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Finite-lived intangible asset, useful life (in years) | 10 years |
INTANGIBLE ASSETS & GOODWILL _3
INTANGIBLE ASSETS & GOODWILL - Goodwill (Details) - USD ($) | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Goodwill [Roll Forward] | |||
Goodwill, beginning balance | $ 55,349,535 | $ 19,368,000 | |
Goodwill acquired during the year | 0 | 45,518,000 | |
Goodwill impairment expense | (9,831,030) | (8,711,926) | $ 0 |
Change in goodwill from foreign currency | 0 | (824,539) | |
Goodwill, ending balance | $ 45,518,505 | $ 55,349,535 | $ 19,368,000 |
ACCRUED EXPENSES - Narrative (D
ACCRUED EXPENSES - Narrative (Details) - USD ($) | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Payables and Accruals [Abstract] | |||
Accounts payable | $ 15,244,221 | $ 28,649,548 | $ 6,001,000 |
ACCRUED EXPENSES (Details)
ACCRUED EXPENSES (Details) - USD ($) | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Payables and Accruals [Abstract] | |||
Accrued expenses | $ 6,903,150 | $ 3,825,570 | $ 4,819,000 |
Accrued billable expenses | 7,810,126 | 23,170,683 | 0 |
Accrued payroll | 530,945 | 851,276 | 294,000 |
Accrued taxes | 0 | 802,019 | 888,000 |
Accounts payable and accrued expenses | $ 15,244,221 | $ 28,649,548 | $ 6,001,000 |
COMMITMENTS AND CONTINGENCIES -
COMMITMENTS AND CONTINGENCIES - Schedule of Commitments of the Company (Details) - USD ($) | Dec. 31, 2022 | Jun. 30, 2022 |
Commitments and Contingencies Disclosure [Abstract] | ||
Operating lease obligations, Year 1 | $ 1,949,000 | |
Operating lease obligations, Years 2-3 | 3,404,000 | |
Operating lease obligations, Years 4-5 | 2,571,000 | |
Operating lease obligations, More Than 5 Years | 2,354,000 | |
Total undiscounted operating lease payments | 10,278,000 | |
Debt repayment, Year 1 | 1,912,500 | |
Debt repayment, Years 2-3 | 7,650,000 | |
Debt repayment, Years 4-5 | 64,068,750 | |
Debt repayment, More Than 5 Years | 0 | |
Long-term debt, gross | 73,631,250 | |
Restructuring liabilities, Year 1 | 698,683 | |
Restructuring liabilities, Years 2-3 | 163,669 | |
Restructuring liabilities, Years 4-5 | 35,507 | |
Restructuring liabilities, More Than 5 Years | 0 | |
Restructuring liabilities | 897,859 | |
Acquisition liabilities, Year 1 | 9,293,402 | |
Acquisition liabilities, Years 2-3 | 0 | |
Acquisition liabilities, Years 4-5 | 0 | |
Acquisition liabilities, More Than Five Years | 0 | |
Acquisition liabilities | $ 9,293,402 | |
Total Contractual Obligation | $ 94,100,511 | |
Total Contractual Obligation, Year 1 | 13,853,585 | |
Total Contractual Obligation, Years 2-3 | 11,217,669 | |
Total Contractual Obligation, Years 4-5 | 66,675,257 | |
Total Contractual Obligation, More Than 5 Years | $ 2,354,000 |
COMMITMENTS AND CONTINGENCIES_2
COMMITMENTS AND CONTINGENCIES (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | 12 Months Ended |
Sep. 30, 2022 | Dec. 31, 2022 | Jun. 30, 2022 | |
Partial liquidated damages | $ 3.6 | $ 3.6 | |
Accrual for settlement payment | $ 3.4 | ||
Employer matching contribution, percentage of match | 3% | ||
Accrued retirement benefits | $ 1.6 | ||
Maximum | |||
Damages net amount | $ 7 | ||
Stephenson | |||
Settlement payment | $ 0.9 | ||
Reversal of accrual to other income | $ 0.1 |
CREDIT FACILITIES (Details)
CREDIT FACILITIES (Details) - USD ($) | 6 Months Ended | 12 Months Ended | ||||
Mar. 21, 2022 | Dec. 31, 2022 | Dec. 31, 2020 | Jun. 30, 2022 | Jun. 30, 2021 | Dec. 09, 2022 | |
Line of Credit Facility [Line Items] | ||||||
Amortization of deferred financing costs | $ 1,178,132 | $ 791,292 | $ 0 | |||
Number of shares purchased by warrants (in shares) | 1,929,439 | 5,429,439 | ||||
Common stock, par or stated value per share (in USD per share) | $ 0.01 | $ 0.001 | $ 0.001 | $ 0.001 | ||
The Credit Facility | ||||||
Line of Credit Facility [Line Items] | ||||||
Face amount | $ 73,631,250 | |||||
The Credit Facility | Secured Debt | Line of Credit | ||||||
Line of Credit Facility [Line Items] | ||||||
Face amount | $ 76,500,000 | |||||
Principal amount | $ 75,000,000 | |||||
Debt instrument, term | 4 years | |||||
Interest rate | 5% | |||||
Upfront fee | $ 1,500,000 | |||||
Administrative agency fee | $ 250,000 | |||||
Fully-diluted penny warrant coverage percentage | 1.50% | |||||
Mandatory prepayment, percentage | 50% | |||||
Percentage of proceeds from various transactions | 100% | |||||
Debt instrument, covenant, minimum liquidity | $ 6,000,000 | |||||
Escrow deposit | 29,100,000 | |||||
Unamortized debt discount and issuance costs | $ 9,200,000 | |||||
Amortization of deferred financing costs | 1,200,000 | $ 800,000 | $ 0 | |||
Principal payments made for bank loan | $ 1,900,000 | $ 0 | $ 1,000,000 | |||
Commitment fee percentage | 1% | |||||
Upfront fee, percentage | 2% |
CREDIT FACILITIES - Summary of
CREDIT FACILITIES - Summary of Long Term Debt (Details) - USD ($) | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Line of Credit Facility [Line Items] | |||
Convertible notes payable | $ 60,006 | $ 50,000 | $ 50,000 |
Total debt | 66,475,061 | 67,269,000 | 250,000 |
Less: current portion | 1,641,217 | 1,688,000 | 250,000 |
Long-term debt, net of deferred financing costs | 64,833,844 | 65,581,203 | 0 |
Dan Pappalardo | |||
Line of Credit Facility [Line Items] | |||
Note payable - related party, current | $ 30,000 | 100,000 | 200,000 |
Senior Notes due 2026 | |||
Line of Credit Facility [Line Items] | |||
Effective Interest Rate | 14.18% | ||
Face amount | $ 66,385,055 | 67,119,000 | 0 |
Unamortized debt discount and issuance costs | $ 7,200,000 | $ 8,400,000 | $ 0 |
CREDIT FACILITIES - Summary o_2
CREDIT FACILITIES - Summary of Repayments (Details) | Dec. 31, 2022 USD ($) |
Line of Credit Facility [Line Items] | |
2023 | $ 1,912,500 |
The Credit Facility | |
Line of Credit Facility [Line Items] | |
2023 | 1,912,500 |
2024 | 3,825,000 |
2025 | 3,825,000 |
2026 | 64,068,750 |
Total Principal | $ 73,631,250 |
RELATED PARTY - Narrative (Deta
RELATED PARTY - Narrative (Details) - USD ($) | 1 Months Ended | 6 Months Ended | 12 Months Ended | 15 Months Ended | ||||
Apr. 30, 2021 | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Mar. 31, 2022 | Mar. 22, 2022 | Mar. 21, 2022 | |
Related Party Transaction [Line Items] | ||||||||
Accretion of fair value liability | $ 184,898 | $ 0 | $ 0 | |||||
Converge Sellers | ||||||||
Related Party Transaction [Line Items] | ||||||||
Note payable - related party, current | $ 9,200,000 | |||||||
Converge Marketing Services | ||||||||
Related Party Transaction [Line Items] | ||||||||
Revenue from related parties | 2,500,000 | 1,300,000 | ||||||
Media Resource Group | ||||||||
Related Party Transaction [Line Items] | ||||||||
Related party transactions | 800,000 | $ 400,000 | ||||||
Dan Pappalardo | ||||||||
Related Party Transaction [Line Items] | ||||||||
Note payable - related party, current | 30,000 | 100,000 | $ 200,000 | 100,000 | ||||
Estate Of Sally Pappalardo | ||||||||
Related Party Transaction [Line Items] | ||||||||
Note payable - related party, current | $ 300,000 | |||||||
Outstanding principal | 200,000 | |||||||
Accrued interest | $ 100,000 | |||||||
Converge Acquisition | ||||||||
Related Party Transaction [Line Items] | ||||||||
Contingent consideration, liability | 9,300,000 | $ 9,100,000 | $ 9,100,000 | |||||
Converge Acquisition | Converge Marketing Services, LLC | ||||||||
Related Party Transaction [Line Items] | ||||||||
Percentage of voting interest acquired | 40% | 40% | ||||||
Reimbursable Expenses | Thomas Ochocki | ||||||||
Related Party Transaction [Line Items] | ||||||||
Related party transactions | 18,000 | |||||||
Consulting Fees | Union Eight Ventures Ltd. and Union Investment Management Ltd. | ||||||||
Related Party Transaction [Line Items] | ||||||||
Related party transactions | $ 400,000 |
STOCKHOLDERS_ EQUITY - Narrativ
STOCKHOLDERS’ EQUITY - Narrative (Details) | 1 Months Ended | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||||||||||||||||
Dec. 09, 2022 USD ($) | Nov. 21, 2022 $ / shares | Nov. 14, 2022 $ / shares | Nov. 07, 2022 $ / shares | Oct. 31, 2022 $ / shares | Oct. 24, 2022 $ / shares | Apr. 14, 2022 shares | Mar. 16, 2022 USD ($) d $ / shares shares | Jun. 13, 2017 shares | Sep. 30, 2020 | Jun. 30, 2020 | Sep. 30, 2022 USD ($) | Dec. 31, 2022 USD ($) $ / shares shares | Jun. 30, 2022 USD ($) $ / shares shares | Jun. 30, 2021 USD ($) $ / shares shares | Nov. 27, 2022 $ / shares | Nov. 26, 2022 | Sep. 26, 2022 $ / shares | May 31, 2022 USD ($) $ / shares | Mar. 21, 2022 $ / shares shares | Mar. 20, 2022 shares | Oct. 28, 2021 shares | |
Class of Stock [Line Items] | ||||||||||||||||||||||
Number of shares authorized to be issued | 12,300,000 | |||||||||||||||||||||
Number of options granted during the period (in shares) | 2,000,000 | |||||||||||||||||||||
Options granted, grant date fair value (in dollars per share) | $ / shares | $ 0.59 | |||||||||||||||||||||
Stock compensation expense for options granted | $ | $ 400,000 | $ 500,000 | $ 900,000 | |||||||||||||||||||
Stock-based compensation | $ | 2,681,614 | 16,307,583 | 4,419,000 | |||||||||||||||||||
Stock compensation expense for restricted stock units | $ | 1,300,000 | 8,500,000 | 0 | |||||||||||||||||||
Stock-based compensation | $ | 2,681,614 | 13,292,534 | ||||||||||||||||||||
Preferred stock, par or stated value per share (in USD per share) | $ / shares | $ 0.01 | $ 0.01 | ||||||||||||||||||||
Preferred stock, shares authorized (in shares) | 25,000,000 | |||||||||||||||||||||
Percentage of trading price | 80% | |||||||||||||||||||||
Number of consecutive lowest trading days | d | 10 | |||||||||||||||||||||
Number of trading days | d | 40 | |||||||||||||||||||||
Floor price (in usd per share) | $ / shares | $ 0.25 | |||||||||||||||||||||
Warrants exercisable, term (in years) | 5 years | |||||||||||||||||||||
Warrants exercisable, price (in usd per share) | $ / shares | $ 2 | |||||||||||||||||||||
Purchase of common stock shares | 33,333,333 | |||||||||||||||||||||
Fair market value of warrants | $ | $ 10,200,000 | $ 28,400,000 | 28,400,000 | |||||||||||||||||||
Gain on change in fair value of derivative liabilities | $ | 20,000,000 | $ 20,004,367 | $ 638,622 | $ 72,000 | ||||||||||||||||||
Percentage of outstanding votes | 19.99% | |||||||||||||||||||||
Shares authorized (in shares) | 825,000,000 | 315,000,000 | ||||||||||||||||||||
Common stock, shares authorized (in shares) | 800,000,000 | 800,000,000 | 800,000,000 | 800,000,000 | ||||||||||||||||||
Partial liquidated damages | $ | $ 3,600,000 | $ 3,600,000 | ||||||||||||||||||||
Accrual for settlement payment | $ | 3,400,000 | |||||||||||||||||||||
Derivative liabilities, transferred into equity | $ | $ 10,200,000 | |||||||||||||||||||||
Common Stock, Value, Issued | $ | 139,302 | $ 43,660 | $ 40,000 | |||||||||||||||||||
Stock split, conversion ratio | 0.06667 | 0.1 | ||||||||||||||||||||
Vested Options | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Stock-based compensation | $ | $ 700,000 | |||||||||||||||||||||
Period for recognition of share based compensation | 1 year 2 months | |||||||||||||||||||||
Restricted Stock Units (RSUs) | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Number of options granted during the period (in shares) | 900,000 | 8,800,000 | ||||||||||||||||||||
Stock-based compensation | $ | $ 2,900,000 | |||||||||||||||||||||
Period for recognition of share based compensation | 1 year 6 months | |||||||||||||||||||||
Restricted Stock Units (RSUs) | Share-Based Payment Arrangement, Nonemployee | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Number of options granted during the period (in shares) | 6,000,000 | |||||||||||||||||||||
Restricted Stock Units (RSUs) | Share-Based Payment Arrangement, Nonemployee | Converge Acquisition | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Number of options granted during the period (in shares) | 3,500,000 | |||||||||||||||||||||
Restricted Stock Units (RSUs) | Share-Based Payment Arrangement, Employee | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Number of options granted during the period (in shares) | 3,700,000 | |||||||||||||||||||||
Financing warrants | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Stock-based compensation | $ | $ 1,000,000 | $ 900,000 | $ 3,200,000 | |||||||||||||||||||
Number of warrants granted (in shares) | 0 | |||||||||||||||||||||
Weighted-average remaining contractual term | 2 years | |||||||||||||||||||||
Intrinsic value of warrants outstanding | $ | $ 0 | |||||||||||||||||||||
Gain on change in fair value of derivative liabilities | $ | $ 1,300,000 | |||||||||||||||||||||
Nonperformance Based Vesting NQSO | Share-Based Payment Arrangement, Nonemployee | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Number of options granted during the period (in shares) | 2,000,000 | |||||||||||||||||||||
2017 Equity Incentive Plan | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Issuance of common stock (in shares) | 3,333,334 | |||||||||||||||||||||
Certain Institutional Investors | Securities Purchase Agreement | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Issue and sell in private offering an aggregate amount | $ | $ 50,000,000 | |||||||||||||||||||||
Warrants to purchase shares of common, percentage | 100% | |||||||||||||||||||||
Warrants to purchase up to shares of common stock | 33,333,333 | |||||||||||||||||||||
Stated value of per share | $ / shares | $ 100 | |||||||||||||||||||||
Conversion price per share | $ / shares | 1.50 | |||||||||||||||||||||
Investors | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Convertible note payables | $ | 28,400,000 | |||||||||||||||||||||
Note Holders | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Convertible note payables | $ | $ 2,400,000 | |||||||||||||||||||||
Series A Preferred Stock | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Preferred stock, par or stated value per share (in USD per share) | $ / shares | $ 0.01 | $ 0.01 | $ 0.01 | |||||||||||||||||||
Preferred stock, shares authorized (in shares) | 5,000,000 | 5,000,000 | 5,000,000 | |||||||||||||||||||
Preferred stock, shares outstanding (in shares) | 720,000 | 0 | 0 | 720,000 | ||||||||||||||||||
Preferred stock, rate | 9% | |||||||||||||||||||||
Preferred stock, redemption price excluding dividends (in dollars per share) | $ / shares | $ 0.20 | |||||||||||||||||||||
Preferred stock, unpaid dividends included in redemption price (in dollars per share) | $ / shares | 0.42 | |||||||||||||||||||||
Preferred stock, redemption price (in dollars per share) | $ / shares | $ 0.62 | |||||||||||||||||||||
Preferred stock, redemption amount | $ | $ 400,000 | |||||||||||||||||||||
Preferred stock, shares issued (in shares) | 0 | 0 | 720,000 | |||||||||||||||||||
Series B Preferred Stock | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Preferred stock, shares outstanding (in shares) | 0 | |||||||||||||||||||||
Preferred stock, shares issued (in shares) | 0 | |||||||||||||||||||||
Series C Preferred Stock | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Preferred stock, shares outstanding (in shares) | 0 | |||||||||||||||||||||
Preferred stock, shares issued (in shares) | 0 | |||||||||||||||||||||
Series D Preferred Stock | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Preferred stock, shares outstanding (in shares) | 0 | |||||||||||||||||||||
Preferred stock, shares issued (in shares) | 0 | |||||||||||||||||||||
Series E Preferred Stock | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Preferred stock, par or stated value per share (in USD per share) | $ / shares | $ 0.01 | |||||||||||||||||||||
Preferred stock, shares authorized (in shares) | 500,000 | 310,793 | ||||||||||||||||||||
Exercise price, VWAP, period | 10 days | |||||||||||||||||||||
Preferred stock conversion price (in dollars per share) | $ / shares | $ 0.25 | |||||||||||||||||||||
Standstill period, minimum threshold (in dollars per share) | $ / shares | $ 0.30 | |||||||||||||||||||||
Preferred stock, shares issued (in shares) | 310,793 | |||||||||||||||||||||
Conversion of stock | 189,207 | |||||||||||||||||||||
Common Stock, Value, Issued | $ | $ 75,000,000 | |||||||||||||||||||||
Series E Preferred Stock | Private Placement | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Exercise price of warrant (in dollars per share) | $ / shares | $ 2 | 0.55 | ||||||||||||||||||||
Preferred stock conversion price (in dollars per share) | $ / shares | 0.40 | |||||||||||||||||||||
Preferred stock conversion price, decrease (in dollars per share) | $ / shares | $ 0.01 | $ 0.01 | $ 0.01 | $ 0.01 | $ 0.01 | |||||||||||||||||
Standstill period | 60 days | |||||||||||||||||||||
Sale of stock, standstill period, conversion threshold of preferred stock, percentage | 50% | |||||||||||||||||||||
Sale of stock, price per share | $ / shares | $ 100 | |||||||||||||||||||||
Series E Preferred Stock | Investors | ||||||||||||||||||||||
Class of Stock [Line Items] | ||||||||||||||||||||||
Gain on change in fair value of derivative liabilities | $ | $ 18,700,000 | $ 6,000 |
STOCKHOLDERS_ EQUITY - Summary
STOCKHOLDERS’ EQUITY - Summary of Option Activity (Details) - Nonperformance Based Vesting NQSO - USD ($) | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Outstanding (in shares) | 4,971,223 | 3,657,833 | 3,088,833 |
Weighted average exercise price, outstanding (in dollars per share) | $ 0.93 | $ 1.39 | $ 1.13 |
Weighted average remaining contractual term, outstanding | 1 year 4 months 24 days | 7 months 6 days | 4 months 24 days |
Aggregate intrinsic value, outstanding | $ 0 | $ 1,824,232 | $ 1,829,999 |
Outstanding, exercisable (in shares) | 3,175,320 | 2,997,972 | 2,766,467 |
Weighted average exercise price, exercisable (in dollars per share) | $ 0.97 | $ 1.04 | $ 0.90 |
Weighted average remaining contractual term, exercisable | 3 months 18 days | 2 months 12 days | 3 months 18 days |
Aggregate intrinsic value, exercisable | $ 0 | $ 1,806,539 | $ 1,611,068 |
STOCKHOLDERS_ EQUITY - Schedule
STOCKHOLDERS’ EQUITY - Schedule of Assumptions (Details) - Options | 6 Months Ended |
Dec. 31, 2022 $ / shares | |
Volatility (as a percent) | 65.60% |
Risk-free rate (as a percent) | 3.05% |
Contractual term (in years) | 3 years |
Exercise price (in usd per share) | $ 0.59 |
STOCKHOLDERS' EQUITY- Summary o
STOCKHOLDERS' EQUITY- Summary of RSU Activity (Details) - $ / shares | 6 Months Ended | 12 Months Ended |
Dec. 31, 2022 | Jun. 30, 2022 | |
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Nonvested, Number of Shares [Roll Forward] | ||
Number of options granted during the period (in shares) | 2,000,000 | |
Restricted Stock Units (RSUs) | ||
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Nonvested, Number of Shares [Roll Forward] | ||
Beginning balance (in shares) | 1,100,000 | 0 |
Number of options granted during the period (in shares) | 900,000 | 8,800,000 |
Exercised (in shares) | (800,000) | (7,700,000) |
Forfeited (in shares) | (150,000) | 0 |
Ending balance (in shares) | 1,050,000 | 1,100,000 |
Vested (in shares) | 750,000 | |
Unvested (in shares) | 300,000 | |
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Nonvested, Weighted Average Grant Date Fair Value [Abstract] | ||
Granted (in dollars per share) | $ 0.34 | $ 1.02 |
Exercised (in dollars per share) | 0.29 | 1.01 |
Forfeited (in shares) | 1 | |
Outstanding (in shares) | 0.95 | $ 1.02 |
Vested (in dollars per share) | 0.97 | |
Unvested (in dollars per share) | $ 0.91 |
STOCKHOLDERS_ EQUITY - Summar_2
STOCKHOLDERS’ EQUITY - Summary of Warrant Activity (Details) - Warrant - $ / shares | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Outstanding [Roll Forward] | |||
Beginning balance (in shares) | 6,771,223 | 8,296,408 | |
Ending balance (in shares) | 6,437,889 | 6,771,223 | 8,296,408 |
Number of Shares, Vested and exercisable Ending Balance | 5,275,611 | 5,770,263 | 7,248,702 |
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Outstanding, Weighted Average Exercise Price [Abstract] | |||
Beginning balance (in usd per share) | $ 1.05 | $ 1.05 | |
Ending balance (in usd per share) | 1.06 | 1.05 | $ 1.05 |
Vested and exercisable ending balance (in usd per share) | $ 1 | $ 0.99 | $ 1 |
MISSION-MEDIA HOLDINGS LTD EQ_2
MISSION-MEDIA HOLDINGS LTD EQUITY PURCHASE AGREEMENT (Details) £ in Thousands | 6 Months Ended | 12 Months Ended | |||
Aug. 01, 2022 USD ($) | Dec. 31, 2022 USD ($) | Jun. 30, 2022 USD ($) | Jun. 30, 2021 USD ($) | Aug. 01, 2022 GBP (£) | |
Discontinued Operations [Line Items] | |||||
Net gain on sale of subsidiary | $ 82,894 | $ 0 | $ 0 | ||
Union Ventures Limited | Mission UK | |||||
Discontinued Operations [Line Items] | |||||
Aggregate purchase price | $ 1,000,000 | ||||
Nonrefundable infusion | $ 609,000 | £ 500 | |||
Percentage of business sold | 100% | 100% | |||
Net gain on sale of subsidiary | $ 100,000 | ||||
Foreign exchange loss | $ 1,000,000 |
INCOME TAXES - (Benefit) Expens
INCOME TAXES - (Benefit) Expense from Continuing Operations (Details) - USD ($) | 6 Months Ended | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Income Tax Disclosure [Abstract] | ||||
Current federal tax expense (benefit) | $ 0 | $ (37,109) | $ 37,000 | |
Current state and local tax expense (benefit) | 19,122 | 73,034 | 27,000 | |
Current foreign tax expense (benefit) | 0 | 0 | 0 | |
Current income tax expense (benefit) | 19,122 | 35,925 | 64,000 | |
Deferred federal income tax expense (benefit) | $ 0 | 0 | 152,000 | |
Deferred state and local income tax expense (benefit) | $ 0 | 0 | 0 | |
Deferred foreign income tax expense (benefit) | 0 | 0 | 0 | |
Deferred income tax expense (benefit) | 0 | 0 | 152,000 | |
Valuation allowance | 0 | 0 | 0 | |
Income tax expense | $ 19,122 | $ 35,925 | $ 216,000 |
INCOME TAXES - Reconciliation o
INCOME TAXES - Reconciliation of Federal Statutory Rate (Details) | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Income Tax Disclosure [Abstract] | |||
Taxes calculated at federal rate, percentage (as a percent) | 21% | 21% | 21% |
Foreign taxes, percentage (as a percent) | (30.60%) | (4.30%) | (0.10%) |
Debt settlement, percentage (as a percent) | 0% | 0.20% | 2.60% |
Stock compensation, percentage (as a percent) | 0% | (2.20%) | (1.20%) |
Change in valuation allowance (as a percent) | (72.10%) | (15.40%) | (25.40%) |
State taxes net of federal benefit (as a percent) | 41% | 1.20% | 1.90% |
Gain on derivative liability - financing warrants | 46.10% | 0% | 0% |
Acquisition - domestic (as a percent) | 0% | 0% | 0% |
Acquisition - foreign (as a percent) | 0% | 0% | 0% |
Goodwill impairment, percentage (as a percent) | (17.50%) | (1.30%) | 0% |
Revaluation of deferred (as a percent) | 11.30% | 0% | 0% |
Other adjustments (as a percent) | (0.20%) | 1% | 1.60% |
Provision for income taxes (as a percent) | (1.00%) | 0.20% | 0.40% |
INCOME TAXES - Deferred Tax Ass
INCOME TAXES - Deferred Tax Assets and Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 |
Deferred Tax Assets | |||
Net operating loss carryforwards | $ 12,050 | $ 9,242 | $ 5,320 |
Accounts receivable reserve | 277 | 137 | 131 |
Contribution carryover | 13 | 11 | 6 |
Section 163 (j) limitation | 2,808 | 649 | 120 |
Stock based compensation | 2,031 | 1,132 | 1,611 |
Accrued interest | 0 | 82 | 89 |
Accrued Expenses | 448 | 0 | 0 |
Contract liabilities | 1,974 | 2,187 | 0 |
Deferred rent | 0 | 303 | 0 |
Net right-of-use assets | 3,873 | 0 | 1,772 |
Goodwill | 635 | 0 | 0 |
Intangibles | 1,695 | 0 | 0 |
Total Deferred Tax Assets | 25,804 | 13,743 | 9,049 |
Deferred Tax Liabilities | |||
Fixed Assets | (127) | (117) | (112) |
Intangibles | 0 | (98) | (513) |
Lease liability | (5,447) | 0 | 0 |
Goodwill | 0 | (171) | 0 |
Deferred Revenue | 0 | 0 | (179) |
Total Deferred Tax Liabilities | (5,574) | (386) | (804) |
Net Deferred Tax Assets | 20,230 | 13,357 | 8,245 |
Valuation Allowance | (20,230) | (13,357) | (8,245) |
Net deferred tax / (liabilities) | $ 0 | $ 0 | $ 0 |
INCOME TAXES - Narrative (Detai
INCOME TAXES - Narrative (Details) - USD ($) | 6 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Jun. 30, 2022 | Jun. 30, 2021 | |
Income Tax Contingency [Line Items] | |||
Increase in valuation allowance | $ 6,900,000 | $ 5,100,000 | |
Deferred tax assets, valuation allowance | 20,230,000 | 13,357,000 | $ 8,245,000 |
Domestic Tax Authority | |||
Income Tax Contingency [Line Items] | |||
Net operating loss carryforwards | 25,000,000 | 37,800,000 | 20,600,000 |
State and Local Jurisdiction | |||
Income Tax Contingency [Line Items] | |||
Net operating loss carryforwards | 0 | 13,100,000 | 6,300,000 |
Foreign Tax Authority | |||
Income Tax Contingency [Line Items] | |||
Net operating loss carryforwards | $ 4,000,000 | $ 3,900,000 | |
Statutory Expiration Date Commencing 2019 | Domestic Tax Authority | |||
Income Tax Contingency [Line Items] | |||
Net operating loss carryforwards | 1,400,000 | ||
No Statutory Expiration Date | Domestic Tax Authority | |||
Income Tax Contingency [Line Items] | |||
Net operating loss carryforwards | $ 23,600,000 |
SUBSEQUENT EVENTS - Narrative (
SUBSEQUENT EVENTS - Narrative (Details) - shares | 2 Months Ended | |||
Mar. 06, 2023 | Feb. 10, 2023 | Dec. 09, 2022 | Mar. 21, 2022 | |
Subsequent Event [Line Items] | ||||
Number of shares purchased by warrants (in shares) | 5,429,439 | 1,929,439 | ||
Subsequent Event | ||||
Subsequent Event [Line Items] | ||||
Potential extension period | 60 days | |||
Unexercised warrants (in shares) | 6,200,000 | |||
Subsequent Event | Series E Preferred Stock | ||||
Subsequent Event [Line Items] | ||||
Preferred stock, shares outstanding (in shares) | 270,000 | |||
Subsequent Event | Common Stock | ||||
Subsequent Event [Line Items] | ||||
Number of shares issued upon conversion of preferred stock (in shares) | 111,000,000 | |||
Number of shares purchased by warrants (in shares) | 106,000,000 | |||
Subsequent Event | Financing warrants | ||||
Subsequent Event [Line Items] | ||||
Exercised (in shares) | 27,100,000 |