XML 61 R53.htm IDEA: XBRL DOCUMENT v3.25.0.1
COUNTRY STAMPEDE ACQUISITION (Tables)
 9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Business Acquisition [Line Items]    
SCHEDULE OF ESTIMATED FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED ACQUISITION  

 

   As allocated   Final as allocated 
   Purchase price allocation 
   As allocated   Final as allocated 
Description  September 30, 2021   December 31, 2021 
Assets acquired:          
Tangible assets acquired, including $51,432 of cash acquired  $7,139,930   $5,748,291 
Identifiable intangible assets acquired   -    6,800,000 
Goodwill   11,839,308    5,886,547 
Liabilities assumed   (5,128,964)   (5,128,964)
Net assets acquired and liabilities assumed  $13,850,274   $13,305,874 
Consideration:          
Cash paid at TicketSmarter Acquisition date  $8,413,240   $8,413,240 
Common stock issued as consideration for TicketSmarter Acquisition at date of acquisition   990,360    990,360 
Contingent consideration earn-out agreement   4,244,400    3,700,000 
Cash paid at closing to escrow amount   500,000    500,000 
Cash retained from escrow amount pursuant to settlement of working capital target   (297,726)   (297,726)
           
Total TicketSmarter Acquisition purchase price  $13,850,274   $13,305,874 
Country Stampede Acquisition [Member]    
Business Acquisition [Line Items]    
SCHEDULE OF ESTIMATED FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED ACQUISITION

 

  

As allocated

(Preliminary)

 
Description  March 1, 2024 
Assets acquired (provisional):     
Tangible assets acquired  $305,000 
Identifiable intangible assets acquired (Trademarks and trade names)   300,000 
Goodwill   225,959 
Liabilities assumed   (288,000)
      
Net assets acquired and liabilities assumed  $542,959 
Consideration:     
Cash paid at Country Stampede Acquisition date  $400,000 
Cash paid subsequent to closing   142,959 
      
Total Country Stampede Acquisition purchase price  $542,959