2024 Q4 Form 10-Q Financial Statement
#000149315224045915 Filed on November 14, 2024
Income Statement
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
Revenue | $26.41M | $16.05M | |
YoY Change | 64.62% | 41.06% | |
Cost Of Revenue | $21.17M | $11.64M | |
YoY Change | 81.86% | ||
Gross Profit | $5.242M | $4.404M | |
YoY Change | 19.04% | ||
Gross Profit Margin | 19.85% | 27.45% | |
Selling, General & Admin | $8.383M | $8.144M | |
YoY Change | 2.93% | 91.41% | |
% of Gross Profit | 159.91% | 184.95% | |
Research & Development | $804.3K | $439.8K | |
YoY Change | 82.86% | ||
% of Gross Profit | 15.34% | 9.99% | |
Depreciation & Amortization | $803.7K | $1.024M | |
YoY Change | -21.5% | 28.57% | |
% of Gross Profit | 15.33% | 23.25% | |
Operating Expenses | $11.66M | $9.168M | |
YoY Change | 27.19% | -3.52% | |
Operating Profit | -$6.419M | -$4.765M | |
YoY Change | 34.72% | ||
Interest Expense | -$126.6K | -$269.8K | |
YoY Change | -53.09% | -77.21% | |
% of Operating Profit | |||
Other Income/Expense, Net | -$1.046M | -$4.861K | |
YoY Change | 21408.46% | ||
Pretax Income | -$7.464M | -$5.607M | |
YoY Change | 33.13% | 79.71% | |
Income Tax | -$11.47K | ||
% Of Pretax Income | |||
Net Earnings | -$5.484M | -$5.061M | |
YoY Change | 8.37% | -66.73% | |
Net Earnings / Revenue | -20.76% | -31.54% | |
Basic Earnings Per Share | -$0.18 | -$0.42 | |
Diluted Earnings Per Share | -$0.18 | -$0.39 | |
COMMON SHARES | |||
Basic Shares Outstanding | 32.64M shares | 31.19M shares | 12.13M shares |
Diluted Shares Outstanding | 31.27M shares | 12.13M shares |
Balance Sheet
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $11.20M | $2.447M | |
YoY Change | 357.65% | -71.55% | |
Cash & Equivalents | $11.20M | $2.993M | |
Short-Term Investments | |||
Other Short-Term Assets | $3.340M | $1.404M | |
YoY Change | 137.85% | -61.01% | |
Inventory | |||
Prepaid Expenses | |||
Receivables | $25.56M | $14.76M | |
Other Receivables | $1.312M | $1.343M | |
Total Short-Term Assets | $41.75M | $19.96M | |
YoY Change | 109.2% | -9.52% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $455.7K | $4.717M | |
YoY Change | -90.34% | 3305.35% | |
Goodwill | $22.78M | ||
YoY Change | |||
Intangibles | $21.71M | ||
YoY Change | |||
Long-Term Investments | $2.673M | $3.189M | |
YoY Change | -16.16% | 21.25% | |
Other Assets | $0.00 | ||
YoY Change | |||
Total Long-Term Assets | $59.35M | $54.03M | |
YoY Change | 9.85% | 161.82% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $41.75M | $19.96M | |
Total Long-Term Assets | $59.35M | $54.03M | |
Total Assets | $101.1M | $73.99M | |
YoY Change | 36.65% | 73.3% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $28.97M | $20.22M | |
YoY Change | 43.27% | 58.3% | |
Accrued Expenses | $13.23M | $5.868M | |
YoY Change | 125.52% | 56.19% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $13.17M | $1.037M | |
YoY Change | 1170.73% | 34.31% | |
Long-Term Debt Due | $5.832M | ||
YoY Change | 119.57% | ||
Total Short-Term Liabilities | $58.39M | $35.95M | |
YoY Change | 62.43% | 64.72% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $3.591M | |
YoY Change | -100.0% | -27.95% | |
Other Long-Term Liabilities | $2.234M | ||
YoY Change | |||
Total Long-Term Liabilities | $2.234M | $3.591M | |
YoY Change | -37.77% | -27.95% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $58.39M | $35.95M | |
Total Long-Term Liabilities | $2.234M | $3.591M | |
Total Liabilities | $60.63M | $39.59M | |
YoY Change | 53.14% | 47.68% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$95.80M | ||
YoY Change | |||
Common Stock | $0.00 | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $40.48M | $34.40M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $101.1M | $73.99M | |
YoY Change | 36.65% | 73.3% |
Cashflow Statement
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$5.484M | -$5.061M | |
YoY Change | 8.37% | -66.73% | |
Depreciation, Depletion And Amortization | $803.7K | $1.024M | |
YoY Change | -21.5% | 28.57% | |
Cash From Operating Activities | -$7.760M | -$3.153M | |
YoY Change | 146.15% | -40.26% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | $62.75K | $0.00 | |
YoY Change | -100.0% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Cash From Investing Activities | -$62.75K | $0.00 | |
YoY Change | -100.0% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $0.00 | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 4.131M | 1.054M | |
YoY Change | 291.81% | -2158.57% | |
NET CHANGE | |||
Cash From Operating Activities | -7.760M | -3.153M | |
Cash From Investing Activities | -62.75K | 0.000 | |
Cash From Financing Activities | 4.131M | 1.054M | |
Net Change In Cash | -3.692M | -2.098M | |
YoY Change | 75.95% | -60.67% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$7.760M | -$3.153M | |
Capital Expenditures | $62.75K | $0.00 | |
Free Cash Flow | -$7.823M | -$3.153M | |
YoY Change | 148.14% | -40.19% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | ||
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
2513882 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1295669 | usd | |
CY2023Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
688935 | usd |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
3375360 | usd | |
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001714562 | ||
CY2024Q3 | us-gaap |
Cash
Cash
|
11199013 | usd |
CY2023Q4 | us-gaap |
Cash
Cash
|
2945373 | usd |
CY2023Q4 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
47465 | usd |
CY2024Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
25559861 | usd |
CY2023Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
16459684 | usd |
CY2024Q3 | GAME |
Government Remittances
GovernmentRemittances
|
1311968 | usd |
CY2023Q4 | GAME |
Government Remittances
GovernmentRemittances
|
1665597 | usd |
CY2024Q3 | us-gaap |
Business Combination Contingent Consideration Asset Current
BusinessCombinationContingentConsiderationAssetCurrent
|
293445 | usd |
CY2023Q4 | us-gaap |
Business Combination Contingent Consideration Asset Current
BusinessCombinationContingentConsiderationAssetCurrent
|
207673 | usd |
CY2024Q3 | us-gaap |
Business Combination Contingent Consideration Asset Noncurrent
BusinessCombinationContingentConsiderationAssetNoncurrent
|
usd | |
CY2023Q4 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
usd | |
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-09-30 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
001-39389 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
GAMESQUARE HOLDINGS, INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
99-1946435 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
6775 Cowboys Way | ||
dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Ste. 1335 | ||
dei |
Entity Address Address Line3
EntityAddressAddressLine3
|
Frisco | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Texas | ||
dei |
Entity Address Country
EntityAddressCountry
|
US | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
75034 | ||
dei |
City Area Code
CityAreaCode
|
(216) | ||
dei |
Local Phone Number
LocalPhoneNumber
|
464-6400 | ||
dei |
Security12b Title
Security12bTitle
|
Common Stock, $0.0001 par value | ||
dei |
Trading Symbol
TradingSymbol
|
GAME | ||
dei |
Security Exchange Name
SecurityExchangeName
|
NASDAQ | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
dei |
Entity Listing Par Value Per Share
EntityListingParValuePerShare
|
0.0001 | ||
CY2024Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
32635995 | shares |
CY2024Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
341378 | usd |
CY2024Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
3046798 | usd |
CY2023Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
916740 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
22242532 | usd |
CY2024Q3 | us-gaap |
Investments
Investments
|
2673472 | usd |
CY2023Q4 | us-gaap |
Investments
Investments
|
2673472 | usd |
CY2023Q4 | us-gaap |
Business Combination Contingent Consideration Asset Noncurrent
BusinessCombinationContingentConsiderationAssetNoncurrent
|
293445 | usd |
CY2024Q3 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
8987416 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2464633 | usd |
CY2024Q3 | us-gaap |
Goodwill
Goodwill
|
22783315 | usd |
CY2023Q4 | us-gaap |
Goodwill
Goodwill
|
16303989 | usd |
CY2024Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
21706994 | usd |
CY2023Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
18574144 | usd |
CY2024Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
2743255 | usd |
CY2023Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
2159693 | usd |
CY2024Q3 | us-gaap |
Assets
Assets
|
101102605 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
64711908 | usd |
CY2024Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
28968243 | usd |
CY2023Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
23493472 | usd |
CY2024Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
13232256 | usd |
CY2023Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
5289149 | usd |
CY2023Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
47465 | usd |
CY2024Q3 | us-gaap |
Deferred Revenue
DeferredRevenue
|
2082235 | usd |
CY2023Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
1930028 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
741462 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
367487 | usd |
CY2024Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
4321038 | usd |
CY2023Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
4518571 | usd |
CY2024Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
21171114 | usd |
CY2024Q3 | us-gaap |
Gross Profit
GrossProfit
|
5242112 | usd |
CY2024Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
6180523 | usd |
CY2024Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
2202182 | usd |
CY2024Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
804258 | usd |
CY2024Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
803687 | usd |
CY2024Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
382983 | usd |
CY2024Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
1287223 | usd |
CY2024Q3 | us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
54106 | usd |
CY2024Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.18 | |
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.42 | |
CY2024Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
31270253 | shares |
CY2024Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31270253 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
12131409 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
12131409 | shares |
CY2024Q3 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
usd | |
CY2023Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
usd | |
CY2024Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
usd | |
CY2023Q4 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
usd | |
CY2024Q3 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
usd | |
CY2024Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2023Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2024Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
usd | |
CY2023Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
usd | |
us-gaap |
Preferred Stock Shares Authorized Unlimited
PreferredStockSharesAuthorizedUnlimited
|
Unlimited | ||
CY2023 | us-gaap |
Preferred Stock Shares Authorized Unlimited
PreferredStockSharesAuthorizedUnlimited
|
Unlimited | |
CY2024Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
usd | |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
usd | |
us-gaap |
Common Stock Shares Authorized Unlimited
CommonStockSharesAuthorizedUnlimited
|
Unlimited | ||
CY2023 | us-gaap |
Common Stock Shares Authorized Unlimited
CommonStockSharesAuthorizedUnlimited
|
Unlimited | |
CY2023Q4 | GAME |
Noncontrolling Interest
NoncontrollingInterest
|
usd | |
CY2023Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | ||
CY2024Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | ||
CY2023Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
usd | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
usd | ||
CY2023Q3 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
usd | |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
usd | ||
GAME |
Stock Issued During Period Value Impact Of Rounding Down After Exchange
StockIssuedDuringPeriodValueImpactOfRoundingDownAfterExchange
|
usd | ||
GAME |
Stock Issued During Period Value Issuance Of Common Shares To Settle Contingent Consideration
StockIssuedDuringPeriodValueIssuanceOfCommonSharesToSettleContingentConsideration
|
usd | ||
us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
usd | ||
GAME |
Shares Issued For Legal Settlements
SharesIssuedForLegalSettlements
|
usd | ||
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
usd | ||
GAME |
Loss On Disposition Of Assets Held For Sale
LossOnDispositionOfAssetsHeldForSale
|
usd | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | ||
GAME |
Gain Loss On Settlement Of Patent Litigation
GainLossOnSettlementOfPatentLitigation
|
usd | ||
GAME |
Accretion Of Promissory Note Receivable
AccretionOfPromissoryNoteReceivable
|
usd | ||
us-gaap |
Noncash Merger Related Costs
NoncashMergerRelatedCosts
|
usd | ||
GAME |
Income Tax Recovery
IncomeTaxRecovery
|
usd | ||
GAME |
Change In Deferred Tax Balances
ChangeInDeferredTaxBalances
|
usd | ||
GAME |
Change In Deferred Tax Balances
ChangeInDeferredTaxBalances
|
usd | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
usd | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
usd | ||
GAME |
Cash Acquired In Engine Acquisition
CashAcquiredInEngineAcquisition
|
usd | ||
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
usd | ||
us-gaap |
Proceeds From Sale Of Other Assets Investing Activities
ProceedsFromSaleOfOtherAssetsInvestingActivities
|
usd | ||
us-gaap |
Proceeds From Sale Of Property Held For Sale
ProceedsFromSaleOfPropertyHeldForSale
|
usd | ||
us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
usd | ||
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
usd | ||
us-gaap |
Proceeds From Other Short Term Debt
ProceedsFromOtherShortTermDebt
|
usd | ||
us-gaap |
Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
|
usd | ||
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
usd | ||
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
usd | ||
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
usd | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | ||
GAME |
Divestiture Of Assets In Exchange For Contingent Consideration Receivable
DivestitureOfAssetsInExchangeForContingentConsiderationReceivable
|
usd | ||
GAME |
Shares Options And Warrants Issued For Acquisition Of Engine
SharesOptionsAndWarrantsIssuedForAcquisitionOfEngine
|
usd | ||
GAME |
Reclassification Warrants To Warrant Liability
ReclassificationWarrantsToWarrantLiability
|
usd | ||
us-gaap |
Stock Issued1
StockIssued1
|
usd | ||
CY2024Q3 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
usd | |
CY2023Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue
|
usd | |
CY2024Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue
|
usd | |
CY2024Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
usd | |
dei |
Document Type
DocumentType
|
10-Q | ||
CY2024Q3 | us-gaap |
Assets Current
AssetsCurrent
|
41752463 | usd |
CY2024Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
455690 | usd |
CY2024Q3 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
8850282 | usd |
CY2024Q3 | GAME |
Warrant Liability
WarrantLiability
|
20605 | usd |
CY2023Q4 | GAME |
Warrant Liability
WarrantLiability
|
102284 | usd |
CY2024Q3 | GAME |
Arbitration Reserve
ArbitrationReserve
|
176416 | usd |
CY2023Q4 | GAME |
Arbitration Reserve
ArbitrationReserve
|
428624 | usd |
CY2024Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
58392537 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
36177080 | usd |
CY2023Q4 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
8176928 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
2234377 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
1994961 | usd |
CY2024Q3 | us-gaap |
Liabilities
Liabilities
|
60626914 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
46348969 | usd |
CY2024Q3 | us-gaap |
Preferred Stock No Par Value
PreferredStockNoParValue
|
0 | |
CY2023Q4 | us-gaap |
Preferred Stock No Par Value
PreferredStockNoParValue
|
0 | |
CY2024Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2024Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2023Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2023Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2024Q3 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0 | |
CY2023Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0 | |
CY2024Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
31586409 | shares |
CY2024Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
31586409 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
12989128 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
12989128 | shares |
CY2024Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
117883238 | usd |
CY2023Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
91915169 | usd |
CY2024Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
241106 | usd |
CY2023Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-132081 | usd |
CY2024Q3 | GAME |
Noncontrolling Interest
NoncontrollingInterest
|
18130467 | usd |
CY2024Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-95779120 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-73420149 | usd |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
40475691 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
18362939 | usd |
CY2024Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
101102605 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
64711908 | usd |
CY2024Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
26413226 | usd |
CY2023Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
11501446 | usd |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
72728415 | usd | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
25653411 | usd | |
CY2023Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
8989706 | usd |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
59858943 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
19074708 | usd | |
CY2023Q3 | us-gaap |
Gross Profit
GrossProfit
|
2511740 | usd |
us-gaap |
Gross Profit
GrossProfit
|
12869472 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
6578703 | usd | |
CY2023Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
4734909 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
18233771 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
11605255 | usd | |
CY2023Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1465378 | usd |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
6856774 | usd | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
3947100 | usd | |
CY2023Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
439822 | usd |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
2370927 | usd | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1100791 | usd | |
CY2023Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
571972 | usd |
CY2023Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
92334 | usd |
us-gaap |
Restructuring Charges
RestructuringCharges
|
506829 | usd | |
us-gaap |
Restructuring Charges
RestructuringCharges
|
386620 | usd | |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
2186916 | usd | |
CY2024Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
11660856 | usd |
CY2023Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
7993350 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
33857543 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
20522351 | usd | |
CY2024Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6418744 | usd |
CY2023Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5481610 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-20988071 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-13943648 | usd | |
CY2023Q3 | us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
209237 | usd |
us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
681491 | usd | |
us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
354561 | usd | |
CY2024Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-1032070 | usd |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-1032070 | usd | |
CY2024Q3 | us-gaap |
Liabilities Fair Value Adjustment
LiabilitiesFairValueAdjustment
|
-98937 | usd |
CY2023Q3 | us-gaap |
Liabilities Fair Value Adjustment
LiabilitiesFairValueAdjustment
|
86127 | usd |
us-gaap |
Liabilities Fair Value Adjustment
LiabilitiesFairValueAdjustment
|
357822 | usd | |
us-gaap |
Liabilities Fair Value Adjustment
LiabilitiesFairValueAdjustment
|
541136 | usd | |
CY2024Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
26482 | usd |
CY2023Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
133216 | usd |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
79382 | usd | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
1844094 | usd | |
CY2024Q3 | GAME |
Arbitration Settlement Reserve
ArbitrationSettlementReserve
|
113583 | usd |
CY2023Q3 | GAME |
Arbitration Settlement Reserve
ArbitrationSettlementReserve
|
212234 | usd |
GAME |
Arbitration Settlement Reserve
ArbitrationSettlementReserve
|
252208 | usd | |
GAME |
Arbitration Settlement Reserve
ArbitrationSettlementReserve
|
951878 | usd | |
CY2024Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-478 | usd |
CY2023Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-227201 | usd |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-4066022 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-189307 | usd | |
CY2024Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1045526 | usd |
CY2023Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-4861 | usd |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-5090171 | usd | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
2793240 | usd | |
CY2024Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-7464270 | usd |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-5486471 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-26078242 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-11150408 | usd | |
CY2023Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-11469 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-16496 | usd | |
CY2024Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-7464270 | usd |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-5475002 | usd |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-26078242 | usd | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-11133912 | usd | |
CY2024Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
-145 | usd |
CY2023Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
423303 | usd |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
1349738 | usd | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
-2347244 | usd | |
CY2024Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-7464415 | usd |
CY2023Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-5051699 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-24728504 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-13481156 | usd | |
CY2024Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-1979943 | usd |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-2369533 | usd | |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5484472 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5051699 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-22358971 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-13481156 | usd | |
CY2024Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-7464415 | usd |
CY2023Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-5051699 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-24728504 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-13481156 | usd | |
CY2024Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
360004 | usd |
CY2023Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
212040 | usd |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
373187 | usd | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
100687 | usd | |
CY2024Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-7104411 | usd |
CY2023Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-4839659 | usd |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-24355317 | usd | |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-13380469 | usd | |
CY2024Q3 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-1979943 | usd |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-2369533 | usd | |
CY2024Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-5124468 | usd |
CY2023Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-4839659 | usd |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-21985784 | usd | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-13380469 | usd | |
CY2024Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.18 | |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.45 | |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.90 | ||
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-1.06 | ||
CY2024Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
-0.00 | |
CY2023Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
0.03 | |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
0.05 | ||
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
-0.22 | ||
CY2024Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.18 | |
CY2023Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.42 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.85 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.85 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.28 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.28 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
26378453 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
26378453 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
10510845 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
10510845 | shares | |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
18362939 | usd |
us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
14587000 | usd | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
9865058 | usd | |
us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
107527 | usd | |
GAME |
Stock Issued During Period Value To Settle Outstanding Amounts Payable
StockIssuedDuringPeriodValueToSettleOutstandingAmountsPayable
|
100000 | usd | |
GAME |
Stock Issued During Period Value Restricted Share Units Exercised
StockIssuedDuringPeriodValueRestrictedShareUnitsExercised
|
20000 | usd | |
us-gaap |
Noncontrolling Interest Increase From Sale Of Parent Equity Interest
NoncontrollingInterestIncreaseFromSaleOfParentEquityInterest
|
20500000 | usd | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
1288484 | usd | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
373187 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-24728504 | usd | |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
40475691 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7265668 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7265668 | usd |
us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
41044000 | usd | |
us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
41044000 | usd | |
us-gaap |
Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
|
-900818 | usd | |
GAME |
Stock Issued During Period Value To Settle Outstanding Amounts Payable
StockIssuedDuringPeriodValueToSettleOutstandingAmountsPayable
|
66154 | usd | |
GAME |
Stock Issued During Period Value For Legal Settlements
StockIssuedDuringPeriodValueForLegalSettlements
|
183187 | usd | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
1288292 | usd | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
100687 | usd | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
100687 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-13481156 | usd | |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
35566014 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
35566014 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-24728504 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-13481156 | usd | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
2740431 | usd | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
2367539 | usd | |
us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
348224 | usd | |
us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
282474 | usd | |
GAME |
Shares Issued For Legal Settlements
SharesIssuedForLegalSettlements
|
187105 | usd | |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
3009891 | usd | |
GAME |
Loss On Disposition Of Assets Held For Sale
LossOnDispositionOfAssetsHeldForSale
|
3764474 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-1032070 | usd | |
GAME |
Gain Loss On Settlement Of Patent Litigation
GainLossOnSettlementOfPatentLitigation
|
-635480 | usd | |
GAME |
Accretion Of Promissory Note Receivable
AccretionOfPromissoryNoteReceivable
|
533869 | usd | |
us-gaap |
Noncash Merger Related Costs
NoncashMergerRelatedCosts
|
-42327 | usd | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
79382 | usd | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
1844094 | usd | |
GAME |
Gain Loss In Fair Value Of Arbitration Reserve
GainLossInFairValueOfArbitrationReserve
|
252208 | usd | |
GAME |
Gain Loss In Fair Value Of Arbitration Reserve
GainLossInFairValueOfArbitrationReserve
|
951878 | usd | |
us-gaap |
Liabilities Fair Value Adjustment
LiabilitiesFairValueAdjustment
|
357822 | usd | |
us-gaap |
Liabilities Fair Value Adjustment
LiabilitiesFairValueAdjustment
|
541136 | usd | |
GAME |
Income Tax Recovery
IncomeTaxRecovery
|
16496 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1288484 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1288292 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
3438866 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-903822 | usd | |
GAME |
Increase Decrease In Government Remittances
IncreaseDecreaseInGovernmentRemittances
|
-1972 | usd | |
GAME |
Increase Decrease In Government Remittances
IncreaseDecreaseInGovernmentRemittances
|
151118 | usd | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
971504 | usd | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-176019 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
671717 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
2460308 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-1475136 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
3757 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-318395 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-253403 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-25360532 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-10205445 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
5117 | usd | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
60000 | usd | |
GAME |
Cash Acquired In Engine Acquisition
CashAcquiredInEngineAcquisition
|
11278691 | usd | |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
2406812 | usd | |
us-gaap |
Proceeds From Sale Of Other Assets Investing Activities
ProceedsFromSaleOfOtherAssetsInvestingActivities
|
35500 | usd | |
us-gaap |
Proceeds From Sale Of Property Held For Sale
ProceedsFromSaleOfPropertyHeldForSale
|
328284 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
2705479 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
11278691 | usd | |
us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
10000000 | usd | |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
134942 | usd | |
us-gaap |
Proceeds From Other Short Term Debt
ProceedsFromOtherShortTermDebt
|
20500000 | usd | |
us-gaap |
Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
|
185397 | usd | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
825510 | usd | |
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
6045000 | usd | |
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
5800000 | usd | |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
-197533 | usd | |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
1036516 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
30412525 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
396403 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
448703 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
3 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect Disposal Group Including Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffectDisposalGroupIncludingDiscontinuedOperations
|
8206175 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect Disposal Group Including Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffectDisposalGroupIncludingDiscontinuedOperations
|
1469652 | usd | |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
2992838 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
977413 | usd |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
11199013 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
2447065 | usd |
us-gaap |
Interest Paid Net
InterestPaidNet
|
1074609 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
325150 | usd | |
us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
471222 | usd | |
us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
407224 | usd | |
GAME |
Divestiture Of Assets In Exchange For Contingent Consideration Receivable
DivestitureOfAssetsInExchangeForContingentConsiderationReceivable
|
7125628 | usd | |
GAME |
Shares Options And Warrants Issued For Acquisition Of Engine
SharesOptionsAndWarrantsIssuedForAcquisitionOfEngine
|
14587000 | usd | |
GAME |
Reclassification Warrants To Warrant Liability
ReclassificationWarrantsToWarrantLiability
|
900818 | usd | |
us-gaap |
Stock Issued1
StockIssued1
|
249341 | usd | |
CY2024Q3 | us-gaap |
Cash
Cash
|
11199013 | usd |
CY2023Q3 | us-gaap |
Cash
Cash
|
2945373 | usd |
CY2023Q3 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
47465 | usd |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
11199013 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2992838 | usd |
CY2024Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-95800000 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-73400000 | usd |
CY2024Q3 | GAME |
Working Capital Deficiency
WorkingCapitalDeficiency
|
-16600000 | usd |
CY2023Q4 | GAME |
Working Capital Deficiency
WorkingCapitalDeficiency
|
-13900000 | usd |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_84A_eus-gaap--UseOfEstimates_z0woLjoHnHSh" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">(c) <span style="text-decoration: underline"><span id="xdx_865_zvFRnNk2jSte">Use of estimates</span></span></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The preparation of consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities at the date of the financial statements and the reported amount of revenue and expenses during the reporting period. Management evaluates these estimates and judgments on an ongoing basis and bases its estimates on historical experience, current and expected future conditions, third-party evaluations and various other assumptions that management believes are reasonable under the circumstances. Significant estimates have been used by management in conjunction with the following: (i) valuation of warrant liabilities; (ii) valuation of convertible debt; (iii) contingent liabilities; (iv) share-based compensation; (v) assumptions used in business combinations; and (vi) testing for impairment of long-lived assets and goodwill. Actual results may differ from the estimates and assumptions used in the consolidated financial statements.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0.25in; text-align: justify; text-indent: -0.25in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> | ||
us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<p id="xdx_84E_eus-gaap--ConcentrationRiskCreditRisk_z9eG7eItYrEb" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">(g) <span style="text-decoration: underline"><span id="xdx_86A_zV2yh5K9Xy9i">Concentration of credit risk</span></span></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The Company places its cash, which may at times be in excess of United States’ Federal Deposit Insurance Corporation insurance limits, with high credit quality financial institutions and attempts to limit the amount of credit exposure with any one institution.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The Company had one customer whose revenue accounted for approximately <span id="xdx_90F_eus-gaap--ConcentrationRiskPercentage1_pid_dp_uPure_c20240101__20240930__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__srt--MajorCustomersAxis__custom--OneCustomerMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember_zmAFSsNWvZe7">47</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">% and <span id="xdx_908_eus-gaap--ConcentrationRiskPercentage1_pid_dp_uPure_c20230101__20230930__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__srt--MajorCustomersAxis__custom--OneCustomerMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember_zOPb62JchzOe">47</span>% </span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">of total revenue for the nine months ended September 30, 2024 and 2023, respectively.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">One customer individually accounted for more than <span id="xdx_909_eus-gaap--ConcentrationRiskPercentage1_pid_dp_uPure_c20240101__20240930__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--AccountsReceivableMember__srt--MajorCustomersAxis__custom--OneCustomersMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember_zWCNROGYEr7i">10</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">% of the Company’s accounts receivable as of September 30, 2024, and no customer as of December 31, 2023.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0.25in; text-align: justify; text-indent: -0.25in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> | ||
CY2024Q3 | GAME |
Business Combination Recognized Identifiable Asset Acquired Goodwill And Liabilities Assumed Net
BusinessCombinationRecognizedIdentifiableAssetAcquiredGoodwillAndLiabilitiesAssumedNet
|
7100000 | usd |
CY2024Q1 | us-gaap |
Business Combination Acquired Receivables Fair Value
BusinessCombinationAcquiredReceivablesFairValue
|
7100000 | usd |
CY2024Q1 | GAME |
Debt Discount Rate
DebtDiscountRate
|
0.15 | pure |
us-gaap |
Discontinued Operation Gain Loss On Disposal Of Discontinued Operation Net Of Tax
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax
|
3000000.0 | usd | |
CY2024Q3 | us-gaap |
Disposal Group Including Discontinued Operation Consideration
DisposalGroupIncludingDiscontinuedOperationConsideration
|
4900000 | usd |
CY2024Q3 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Notes And Loans Receivable Net
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet
|
2600000 | usd |
CY2024Q3 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Current
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentCurrent
|
2200000 | usd |
CY2024Q3 | us-gaap |
Disposal Group Including Discontinued Operation Intangible Assets Current
DisposalGroupIncludingDiscontinuedOperationIntangibleAssetsCurrent
|
1800000 | usd |
CY2024Q3 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Payable
DisposalGroupIncludingDiscontinuedOperationAccountsPayable
|
800000 | usd |
CY2024Q3 | us-gaap |
Disposal Group Including Discontinued Operation Accrued Liabilities
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilities
|
1400000 | usd |
CY2024Q3 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
9500000 | usd |
us-gaap |
Debt Instrument Interest Rate During Period
DebtInstrumentInterestRateDuringPeriod
|
0.030 | pure | |
us-gaap |
Debt Instrument Maturity Date
DebtInstrumentMaturityDate
|
2027-02-28 | ||
CY2023Q4 | us-gaap |
Goodwill
Goodwill
|
16303989 | usd |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
7147428 | usd | |
us-gaap |
Goodwill Transfers
GoodwillTransfers
|
668102 | usd | |
CY2024Q3 | us-gaap |
Goodwill
Goodwill
|
22783315 | usd |
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | usd | |
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | usd | |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
26738826 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
4330409 | usd |
CY2024Q3 | GAME |
Finite Lived Intangible Assets Accumulated Impairment Loss
FiniteLivedIntangibleAssetsAccumulatedImpairmentLoss
|
701423 | usd |
CY2024Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
21706994 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
24530111 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
5254544 | usd |
CY2023Q4 | GAME |
Finite Lived Intangible Assets Accumulated Impairment Loss
FiniteLivedIntangibleAssetsAccumulatedImpairmentLoss
|
701423 | usd |
CY2023Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
18574144 | usd |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
2200000 | usd | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1800000 | usd | |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
638030 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
2525611 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
1801360 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
1448750 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
1254161 | usd |
CY2024Q3 | GAME |
Finite Lived Intangible Assets Amortization Expense After Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFour
|
14039082 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
21706994 | usd |
us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | usd | |
us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | usd | |
CY2024Q3 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
229509 | usd |
CY2023Q3 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
135772 | usd |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
501052 | usd | |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
407315 | usd | |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
271543 | usd | |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
271543 | usd | |
CY2024Q3 | us-gaap |
Variable Lease Cost
VariableLeaseCost
|
105513 | usd |
CY2023Q3 | us-gaap |
Variable Lease Cost
VariableLeaseCost
|
64449 | usd |
us-gaap |
Variable Lease Cost
VariableLeaseCost
|
230023 | usd | |
us-gaap |
Variable Lease Cost
VariableLeaseCost
|
196498 | usd | |
us-gaap |
Variable Lease Cost
VariableLeaseCost
|
124510 | usd | |
us-gaap |
Variable Lease Cost
VariableLeaseCost
|
132049 | usd | |
CY2024Q3 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
335022 | usd |
CY2023Q3 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
200221 | usd |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
731075 | usd | |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
603813 | usd | |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
396053 | usd | |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
403592 | usd | |
CY2024Q3 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P4Y7M6D | |
CY2024Q3 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.083 | pure |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
|
229251 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
932475 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
937632 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
643764 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
|
545808 | usd |
CY2024Q3 | GAME |
Lessee Operating Lease Liability Payments Due After Year Four
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFour
|
181936 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
3470866 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
495027 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
2975839 | usd |
CY2024Q3 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
6045000.000 | usd |
CY2023Q4 | us-gaap |
Convertible Debt Fair Value Disclosures
ConvertibleDebtFairValueDisclosures
|
8176928 | usd |
GAME |
Convertible Debt On Interest Expense
ConvertibleDebtOnInterestExpense
|
453114 | usd | |
GAME |
Interest Payments
InterestPayments
|
-391481 | usd | |
GAME |
Principal Payments
PrincipalPayments
|
-5800000 | usd | |
us-gaap |
Redemption Premium
RedemptionPremium
|
-200000 | usd | |
GAME |
Issuance Of Convertible Debt
IssuanceOfConvertibleDebt
|
6045000 | usd | |
GAME |
Gain On Extinguishment Of Debt
GainOnExtinguishmentOfDebt
|
-329703 | usd | |
GAME |
Day One Loss On Issuance Of Debt
DayOneLossOnIssuanceOfDebt
|
1361773 | usd | |
us-gaap |
Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
|
107527 | usd | |
GAME |
Change In Fair Value Of Convertible Debt
ChangeInFairValueOfConvertibleDebt
|
-357822 | usd | |
CY2024Q3 | us-gaap |
Convertible Debt Fair Value Disclosures
ConvertibleDebtFairValueDisclosures
|
8850282 | usd |
CY2023Q4 | us-gaap |
Debt Current
DebtCurrent
|
7050000 | usd |
CY2024Q3 | us-gaap |
Debt Current
DebtCurrent
|
7650000 | usd |
CY2024Q1 | us-gaap |
Stock Issued During Period Shares Acquisitions
StockIssuedDuringPeriodSharesAcquisitions
|
10132884 | shares |
CY2023Q1 | GAME |
Stock Issued During Period Shares To Settle Outstanding Amounts Payable
StockIssuedDuringPeriodSharesToSettleOutstandingAmountsPayable
|
9109 | shares |
CY2023Q1 | us-gaap |
Settlement Liabilities Current
SettlementLiabilitiesCurrent
|
100000 | usd |
CY2023Q1 | GAME |
Stock Issued During Period Shares Issuance Of Common Shares To Settle Contingent Consideration
StockIssuedDuringPeriodSharesIssuanceOfCommonSharesToSettleContingentConsideration
|
29359 | shares |
CY2023Q2 | GAME |
Stock Issued During Period Shares For Legal Settlements
StockIssuedDuringPeriodSharesForLegalSettlements
|
29929 | shares |
CY2023Q2 | GAME |
Stock Issued During Period Shares For Legal Settlements
StockIssuedDuringPeriodSharesForLegalSettlements
|
29929 | shares |
CY2024Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
14138310 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
14138310 | shares | |
CY2023Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
3381646 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
3381646 | shares | |
CY2023Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
249819 | shares |
CY2023Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
5.26 | |
CY2023 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P4Y4M9D | |
GAME |
Share Based Compensation Arrangement By Share Based Payment Award Options Acquisition In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsAcquisitionInPeriodGross
|
1196759 | shares | |
GAME |
Share Based Compensation Arrangements By Share Based Payment Award Options Acquisition In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsAcquisitionInPeriodWeightedAverageExercisePrice
|
2.92 | ||
CY2024Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1446578 | shares |
CY2024Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
3.32 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P8Y6M29D | ||
CY2024Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
1413607 | shares |
CY2024Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
3.34 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
|
P8Y7M20D | ||
CY2024Q1 | us-gaap |
Warrants And Rights Outstanding Measurement Input
WarrantsAndRightsOutstandingMeasurementInput
|
0 | pure |
CY2022Q3 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
1300000 | usd |
CY2022Q3 | us-gaap |
Debt Instrument Maturity Date
DebtInstrumentMaturityDate
|
2025-08-31 | |
CY2022Q3 | us-gaap |
Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
|
0.07 | pure |
CY2022Q3 | us-gaap |
Debt Instrument Convertible Conversion Price1
DebtInstrumentConvertibleConversionPrice1
|
4.40 | |
CY2020Q2 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
241666 | shares |
CY2020Q2 | us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
1200000 | usd |
CY2020Q4 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
241666 | shares |
CY2020Q4 | us-gaap |
Loss Contingency Damages Paid Value
LossContingencyDamagesPaidValue
|
20000000.0 | usd |
CY2021Q3 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
241666 | shares |
CY2021Q3 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
241666 | shares |
CY2023Q2 | GAME |
Liability For Arbitration
LiabilityForArbitration
|
1500000 | usd |
CY2022Q2 | us-gaap |
Loss Contingency Damages Paid Value
LossContingencyDamagesPaidValue
|
2100000 | usd |
CY2022Q2 | us-gaap |
Loss Contingency Damages Paid Value
LossContingencyDamagesPaidValue
|
1900000 | |
us-gaap |
Revenues
Revenues
|
72728415 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
59858943 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
12869472 | usd | |
us-gaap |
Revenues
Revenues
|
25653411 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
19074708 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
6578703 | usd | |
CY2024Q3 | us-gaap |
Revenues
Revenues
|
26413226 | usd |
CY2024Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
21171114 | usd |
CY2024Q3 | us-gaap |
Gross Profit
GrossProfit
|
5242112 | usd |
CY2023Q3 | us-gaap |
Revenues
Revenues
|
11501446 | usd |
CY2023Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
8989706 | usd |
CY2023Q3 | us-gaap |
Gross Profit
GrossProfit
|
2511740 | usd |
CY2024Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
455690 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2464633 | usd |
CY2024Q3 | GAME |
Contingent Consideration Fair Value Disclosures
ContingentConsiderationFairValueDisclosures
|
293445 | usd |
CY2024Q3 | GAME |
Warrant Liability Fair Value Disclosures
WarrantLiabilityFairValueDisclosures
|
20605 | usd |
CY2024Q3 | GAME |
Arbitration Reserve Fair Value Disclosures
ArbitrationReserveFairValueDisclosures
|
176416 | usd |
CY2024Q3 | us-gaap |
Convertible Debt Fair Value Disclosures
ConvertibleDebtFairValueDisclosures
|
8850282 | usd |
CY2023Q4 | GAME |
Contingent Consideration Fair Value Disclosures
ContingentConsiderationFairValueDisclosures
|
501118 | usd |
CY2023Q4 | GAME |
Warrant Liability Fair Value Disclosures
WarrantLiabilityFairValueDisclosures
|
102284 | usd |
CY2023Q4 | GAME |
Arbitration Reserve Fair Value Disclosures
ArbitrationReserveFairValueDisclosures
|
428624 | usd |
CY2023Q4 | us-gaap |
Convertible Debt Fair Value Disclosures
ConvertibleDebtFairValueDisclosures
|
8176928 | usd |
CY2024Q1 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
3000000.0 | usd |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax
|
1400000 | usd | |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax
|
2700000 | usd | |
CY2024Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax
|
0 | usd |
CY2023Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax
|
100000 | usd |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax
|
1400000 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
1000000.0 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
900000 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
1500000 | usd | |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax
|
2700000 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
9600000 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
5800000 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
6500000 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Depreciation And Amortization
DisposalGroupIncludingDiscontinuedOperationDepreciationAndAmortization
|
200000 | usd | |
us-gaap |
Disposal Group Including Discontinued Operation Depreciation And Amortization
DisposalGroupIncludingDiscontinuedOperationDepreciationAndAmortization
|
1100000 | usd | |
ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false | ||
ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | ||
ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false | ||
ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false |