Intangible assets, net | 5. Intangible assets, net TinBu Acquisition The following intangible assets, net relate to the acquisition of TinBu LLC (“TinBu”): Customer Relationships Customer relationships represent the valuation of acquired customer accounts. The cost is amortized on the straight -line six As of September 30, As of December 31, Cost basis $ 940,000 $ 940,000 Less: accumulated amortization (483,056 ) (365,556 ) $ 456,944 $ 574,444 Amortization expense for the three months ended September 30, 2021 and 2020 was $39,167 and $39,167, respectively. Amortization expense for the nine months ended September 30, 2021 and 2020 was $117,500 and $117,500, respectively. Estimated amortization expense for the three months remaining in 2021 will be $39,167 and each of the ensuing years through December 31, 2024 will be $156,667 (except for 2024, which will be $104,443). Trade Name Trade name consists of the valuation of the Company’s trademarks and brand identity. The trade name is being amortized on the straight -line six As of September 30, As of December 31, Cost basis $ 10,000 $ 10,000 Less: accumulated amortization (5,139 ) (3,889 ) $ 4,861 $ 6,111 Amortization expense for the three months ended September 30, 2021 and 2020 was $417 and $417, respectively. Amortization expense for the nine months ended September 30, 2021 and 2020 was $1,250 and $1,250, respectively. Estimated amortization expense for the three months remaining in 2021 will be $417 and each of the ensuing years through December 31, 2024 will be $1,667 (except for 2024, which will be $1,110). Technology Technology represents the valuation of acquired technology. The cost is amortized on the straight -line six As of September 30, As of December 31, Cost basis $ 1,430,000 $ 1,430,000 Less: accumulated amortization (734,861 ) (556,111 ) $ 695,139 $ 873,889 Amortization expense for the three months ended September 30, 2021 and 2020 was $59,583 and $59,583, respectively. Amortization expense for the nine months ended September 30, 2021 and 2020 was $178,750 and $178,750, respectively. Estimated amortization expense for the three months remaining in 2021 will be $59,583 and each of the ensuing years through December 31, 2024 will be $238,333 (except for 2024, which will be $158,890). Software Agreements The Company entered into a software agreement with a third party. As part of the agreement, the Company paid $2,000,000 for unlimited access to the software of the third party. The cost of this software agreement is amortized on the straight -line six As of September 30, As of December 31, Cost basis $ 2,000,000 $ 2,000,000 Less: accumulated amortization (1,194,444 ) (944,444 ) $ 805,556 $ 1,055,556 Amortization expense for the three months ended September 30, 2021 and 2020 was $83,333 and $83,333, respectively. Amortization expense for the nine months ended September 30, 2021 and 2020 was $250,000 and $250,000, respectively. Estimated amortization expense for the three months remaining in 2021 will be $83,333 and each of the ensuing years through December 31, 2024 will be $333,333 (except for 2024, which will be $83,333). On March 9, 2018, the Company and Playsino Inc. executed a Merger Agreement (the “Playsino Agreement”), which included a provision that, in the event of the Playsino Agreement’s termination, the Company would receive a non -exclusive -exclusive -exclusive -exclusive -exclusive five -line -10 As of September 30, Cost basis $ 12,450,000 Less: accumulated amortization (1,245,000 ) $ 11,205,000 Amortization expense for the three and nine months ended September 30, 2021 was $622,500 and $1,245,000, respectively. Estimated amortization expense for the three months remaining in 2021 will be $622,500 and each of the ensuing years through December 31, 2026 will be $2,490,000 (except for 2026, which will be $622,500). Sports.com Domain Acquisition In February 2021, the Company purchased the domain name sports.com. The total purchase price for the unlimited use of the domain name was $6,000,000 which was partially paid in cash for $3,000,000 and the balance was settled by issuing Series B convertible debt of $3,000,000 (see Note 6). The cost is amortized n the straight -line fifteen As of September 30, Cost basis $ 6,000,000 Less: accumulated amortization (233,333 ) $ 5,766,667 Amortization expense for the three and nine months ended September 30, 2021 was $100,000 and $233,333, respectively. Estimated amortization expense for the three months remaining in 2021 will be $100,000 and each of the ensuing years through December 31, 2036 will be $400,000 (except for 2036, which will be $66,666). Lottery.com Domain Acquisition In March 2017, the Company purchased the domain name lottery.com. The total purchase price was $935,000 for the domain name. The cost is amortized on the straight -line fifteen As of September 30, As of December 31, Cost basis $ 935,000 $ 935,000 Less: accumulated amortization (280,500 ) (233,750 ) $ 654,500 $ 701,250 Amortization expense for the three months ended September 30, 2021 and 2020 was $15,583 and $15,583, respectively. Amortization expense for the nine months ended September 30, 2021 and 2020 was $46,750 and $46,750, respectively. Estimated amortization expense for the three months remaining in 2021 will be $15,583 and each of the ensuing years through December 31, 2032, will be $62,333 (except for 2032, which will be $15,588). Aganar and JuegaLotto Acquisition The following intangible assets, net relate to the acquisition of Aganar and JuegaLotto: Customer Relationships Customer relationships represent the valuation of acquired customer accounts. The asset will be amortized on the straight -line six As of September 30, Cost basis $ 410,000 Less: accumulated amortization (17,083 ) $ 392,917 Amortization expense for the three and nine months ended September 30, 2021 was $17,083. Estimated amortization expense for the three months remaining in 2021 will be $17,083 and each of the ensuing years through December 31, 2027 will be $68,333 (except for 2027, which will be $34,167). Trade Name Trade name consists of the valuation of the Company’s trademarks and brand identity. The trade name is being amortized on the straight -line six As of September 30, Cost basis $ 2,540,000 Less: accumulated amortization (105,833 ) $ 2,434,167 Amortization expense for the three and nine months ended September 30, 2021 was $105,833. Estimated amortization expense for the three months remaining in 2021 will be $105,833 and each of the ensuing years through December 31, 2027 will be $423,333 (except for 2027, which will be $211,667). Technology Technology represents the valuation of acquired technology. The asset will be amortized on the straight -line six As of September 30, Cost basis $ 1,620,000 Less: accumulated amortization (67,500 ) $ 1,552,500 Amortization expense for the three and nine months ended September 30, 2021 was $67,500. Estimated amortization expense for the three months remaining in 2021 will be $67,500 and each of the ensuing years through December 31, 2027 will be $270,000 (except for 2027, which will be $135,000). Gaming Licenses Gaming licenses represent the valuation of licenses allowing the entities to operate in certain jurisdictions. The asset will be amortized on the straight -line six As of September 30, Cost basis $ 4,020,000 Less: accumulated amortization (167,500 ) $ 3,852,500 Amortization expense for the three and nine months ended September 30, 2021 was $167,500. Estimated amortization expense for the three months remaining in 2021 will be $167,500 and each of the ensuing years through December 31, 2027 will be $670,000 (except for 2027, which will be $335,000). | 5. Intangible Assets, net TinBu Acquisition The following intangible assets relate to the acquisition of TinBu: Customer Relationships Customer relationships represent the valuation of acquired customer accounts. The cost is amortized on the straight -line As of December 31, 2020 2019 Cost basis $ 940,000 $ 940,000 Less: accumulated amortization (365,556 ) (208,889 ) $ 574,444 $ 731,111 Amortization expense for the years ended December Trade Name Trade name consists of the valuation of the Company’s trademarks and brand identity. The trade name is being amortized on the straight -line As of December 31, 2020 2019 Cost basis $ 10,000 $ 10,000 Less: accumulated amortization (3,889 ) (2,222 ) $ 6,111 $ 7,778 Amortization expense for the years ended December Technology Technology represents the valuation of acquired technology. The cost is amortized on the straight -line As of December 31, 2020 2019 Cost basis $ 1,430,000 $ 1,430,000 Less: accumulated amortization (556,111 ) (317,778 ) $ 873,889 $ 1,112,222 Amortization expense for the years ended December Software Agreement The Company entered into a software agreement with a third party. As part of the agreement, the Company paid $2,000,000 for unlimited access to the software of the third party. The cost is amortized on the straight -line As of December 31, 2020 2019 Cost basis $ 2,000,000 $ 2,000,000 Less: accumulated amortization (916,667 ) (583,333 ) $ 1,083,333 $ 1,416,667 Amortization expense for the years ended December Lottery.com Domain Acquisition In March 2017, the Company purchased the domain name lottery.com. The total purchase price was $935,000 for the domain name. The cost is amortized on the straight -line As of December 31, 2020 2019 Cost basis $ 935,000 $ 935,000 Less: accumulated amortization (233,750 ) (171,417 ) $ 701,250 $ 763,583 Amortization expense for the years ended December |