XML 65 R54.htm IDEA: XBRL DOCUMENT v3.21.2
Schedule of Proforma Financial Information (Details) - USD ($)
 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Jun. 30, 2021
Jun. 30, 2020
Dec. 31, 2020
Nov. 30, 2020
Dec. 31, 2019
Customer Securities for which Entity has Right to Sell or Repledge (Including Securities Sold or Repledged) [Line Items]              
Cash $ 3,940,968   $ 3,940,968   $ 4,262,168    
Total current assets 4,802,409   4,802,409   4,988,264    
Intangible assets 498,694   498,694   559,800    
Goodwill 941,937   941,937   941,937    
Total assets 6,324,661   6,324,661   6,525,593    
Liabilities 2,607,580   2,607,580   2,125,668    
Total liabilities 2,607,580   2,607,580   2,132,052    
Common stock           $ 8,500  
Additional paid-in capital 16,998,373   16,998,373   11,657,286    
Accumulated deficits (13,621,238)   (13,621,238)   (7,274,401)    
Total Shareholders’ Equity 3,717,081   3,717,081   4,393,541   $ 379,208
Total Liabilities and Shareholders’ Equity 6,324,661   6,324,661   6,525,593    
Sales 595,088 $ 457,667 643,934 $ 575,394      
Cost of sales 413,913 236,794 437,365 336,697      
Gross profit 181,175 220,873 206,569 238,697      
Net Income (loss) (4,151,074) $ (433,375) (6,346,837) $ (915,173) (6,289,205)    
Magical Beasts LLC [Member]              
Customer Securities for which Entity has Right to Sell or Repledge (Including Securities Sold or Repledged) [Line Items]              
Cash            
Current Assets            
Total current assets            
Intangible assets            
Goodwill            
Other            
Total assets            
Liabilities            
Note payable issued in acquisition            
Total liabilities            
Common stock            
Additional paid-in capital            
Accumulated deficits            
Total Shareholders’ Equity            
Total Liabilities and Shareholders’ Equity            
Sales            
Cost of sales            
Gross profit            
Expenses            
Net Income (loss)            
SRM Entertainment LTD [Member]              
Customer Securities for which Entity has Right to Sell or Repledge (Including Securities Sold or Repledged) [Line Items]              
Cash            
Current Assets            
Total current assets            
Intangible assets            
Goodwill            
Other            
Total assets            
Liabilities            
Note payable issued in acquisition            
Total liabilities            
Common stock            
Additional paid-in capital            
Accumulated deficits            
Total Shareholders’ Equity            
Total Liabilities and Shareholders’ Equity            
Sales            
Cost of sales            
Gross profit            
Expenses            
Net Income (loss)            
Magical Beasts LLC [Member]              
Customer Securities for which Entity has Right to Sell or Repledge (Including Securities Sold or Repledged) [Line Items]              
Goodwill $ 308,690   $ 308,690        
Magical Beasts LLC [Member] | Proforma Adjustment [Member]              
Customer Securities for which Entity has Right to Sell or Repledge (Including Securities Sold or Repledged) [Line Items]              
Cash            
Current Assets            
Total current assets            
Intangible assets         (67,523)    
Goodwill            
Other            
Total assets         (67,523)    
Liabilities            
Note payable issued in acquisition            
Total liabilities            
Common stock            
Additional paid-in capital            
Accumulated deficits         (67,523)    
Total Shareholders’ Equity         (67,523)    
Total Liabilities and Shareholders’ Equity         (67,523)    
Sales         105,404    
Cost of sales         83,428    
Gross profit         21,976    
Expenses         50,057    
Net Income (loss)         (30,081)    
Magical Beasts LLC [Member] | Consolidated Balance [Member]              
Customer Securities for which Entity has Right to Sell or Repledge (Including Securities Sold or Repledged) [Line Items]              
Cash         4,262,168    
Current Assets         726,096    
Total current assets         4,988,264    
Intangible assets         559,800    
Goodwill         941,937    
Other         35,592    
Total assets         6,525,593    
Liabilities         1,440,552    
Note payable issued in acquisition         691,500    
Total liabilities         2,132,052    
Common stock         10,656    
Additional paid-in capital         11,657,286    
Accumulated deficits         (7,274,401)    
Total Shareholders’ Equity         4,393,541    
Total Liabilities and Shareholders’ Equity         6,525,593    
Sales         1,065,665    
Cost of sales         624,570    
Gross profit         441,095    
Expenses         6,730,300    
Net Income (loss)         (6,289,205)    
Magical Beasts LLC [Member] | Proforma Balance [Member]              
Customer Securities for which Entity has Right to Sell or Repledge (Including Securities Sold or Repledged) [Line Items]              
Cash         4,262,168    
Current Assets         726,096    
Total current assets         4,988,264    
Intangible assets         492,277    
Goodwill         941,937    
Other         35,592    
Total assets         6,458,070    
Liabilities         1,440,552    
Note payable issued in acquisition         691,500    
Total liabilities         2,132,052    
Common stock         10,656    
Additional paid-in capital         11,657,286    
Accumulated deficits         (7,341,924)    
Total Shareholders’ Equity         4,326,018    
Total Liabilities and Shareholders’ Equity         6,458,070    
Sales         1,171,069    
Cost of sales         707,998    
Gross profit         463,071    
Expenses         6,782,357    
Net Income (loss)         (6,319,286)    
SRM Entertainment LTD [Member]              
Customer Securities for which Entity has Right to Sell or Repledge (Including Securities Sold or Repledged) [Line Items]              
Goodwill           $ 941,937  
SRM Entertainment LTD [Member] | Proforma Adjustment [Member]              
Customer Securities for which Entity has Right to Sell or Repledge (Including Securities Sold or Repledged) [Line Items]              
Cash            
Current Assets            
Total current assets            
Intangible assets         (145,766)    
Goodwill            
Other            
Total assets         (145,766)    
Liabilities            
Note payable issued in acquisition            
Total liabilities            
Common stock            
Additional paid-in capital            
Accumulated deficits         (145,766)    
Total Liabilities and Shareholders’ Equity         (145,766)    
Sales         2,727,346    
Cost of sales         2,133,135    
Gross profit         594,211    
Expenses         572,885    
Net Income (loss)         21,326    
SRM Entertainment LTD [Member] | Proforma Balance [Member]              
Customer Securities for which Entity has Right to Sell or Repledge (Including Securities Sold or Repledged) [Line Items]              
Cash         4,262,168    
Current Assets         726,096    
Total current assets         4,988,264    
Intangible assets         414,034    
Goodwill         941,937    
Other         35,592    
Total assets         6,379,827    
Liabilities         1,440,552    
Note payable issued in acquisition         691,500    
Total liabilities         2,132,052    
Common stock         10,656    
Additional paid-in capital         11,657,286    
Accumulated deficits         (7,420,167)    
Total Shareholders’ Equity         (4,247,775)    
Total Liabilities and Shareholders’ Equity         6,379,827    
Sales         3,793,011    
Cost of sales         2,757,705    
Gross profit         1,035,306    
Expenses         7,303,185    
Net Income (loss)         (6,267,879)    
SRM Entertainment LTD [Member] | Consolidated Balance [Member]              
Customer Securities for which Entity has Right to Sell or Repledge (Including Securities Sold or Repledged) [Line Items]              
Cash         4,262,168    
Current Assets         726,096    
Total current assets         4,988,264    
Intangible assets         559,800    
Goodwill         941,937    
Other         35,592    
Total assets         6,525,593    
Liabilities         1,440,552    
Note payable issued in acquisition         691,500    
Total liabilities         2,132,052    
Common stock         10,656    
Additional paid-in capital         11,657,286    
Accumulated deficits         (7,274,401)    
Total Shareholders’ Equity         4,393,541    
Total Liabilities and Shareholders’ Equity         6,525,593    
Sales         1,065,665    
Cost of sales         624,570    
Gross profit         441,095    
Expenses         6,730,300    
Net Income (loss)         $ (6,289,205)