2023 Q1 Form 10-K Financial Statement

#000168316823001237 Filed on March 02, 2023

View on sec.gov

Income Statement

Concept 2023 Q1 2022 Q4 2022
Revenue $0.00 $0.00 $0.00
YoY Change
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $281.9K $290.5K $1.579M
YoY Change -29.77% -32.7% -22.79%
% of Gross Profit
Research & Development $177.9K $207.0K $1.048M
YoY Change -45.71% -47.36% -28.0%
% of Gross Profit
Depreciation & Amortization
YoY Change
% of Gross Profit
Operating Expenses $459.8K $497.6K $2.628M
YoY Change -36.93% -39.69% -24.95%
Operating Profit -$459.8K -$2.628M
YoY Change -36.93% -24.95%
Interest Expense -$13.87K -$36.55K -$93.95K
YoY Change -59.74% 44.41% -48.07%
% of Operating Profit
Other Income/Expense, Net $63.13K $0.00 $249.1K
YoY Change -283.26% -237.66%
Pretax Income -$396.6K -$534.1K -$2.378M
YoY Change -48.05% -37.18% -35.4%
Income Tax $2.400K $0.00 $2.400K
% Of Pretax Income
Net Earnings -$399.0K -$534.1K -$2.381M
YoY Change -47.73% -37.18% -35.38%
Net Earnings / Revenue
Basic Earnings Per Share -$0.06 -$0.33
Diluted Earnings Per Share -$0.06 -$0.07 -$0.33
COMMON SHARES
Basic Shares Outstanding 7.242M shares 7.241M shares 7.236M shares
Diluted Shares Outstanding 7.236M shares 7.236M shares

Balance Sheet

Concept 2023 Q1 2022 Q4 2022
SHORT-TERM ASSETS
Cash & Short-Term Investments $125.8K $220.7K $220.7K
YoY Change -66.73% -2.43% -2.43%
Cash & Equivalents $125.8K $220.6K $220.7K
Short-Term Investments
Other Short-Term Assets $22.69K $40.63K $40.63K
YoY Change -11.16% -6.27% -6.27%
Inventory
Prepaid Expenses
Receivables
Other Receivables
Total Short-Term Assets $148.5K $261.3K $261.3K
YoY Change -63.21% -3.05% -3.05%
LONG-TERM ASSETS
Property, Plant & Equipment
YoY Change
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets
YoY Change
Total Long-Term Assets $0.00 $0.00 $0.00
YoY Change
TOTAL ASSETS
Total Short-Term Assets $148.5K $261.3K $261.3K
Total Long-Term Assets $0.00 $0.00 $0.00
Total Assets $148.5K $261.3K $261.3K
YoY Change -63.21% -3.05% -3.05%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $127.9K $133.5K $133.5K
YoY Change -4.11% 17.58% 17.58%
Accrued Expenses $601.7K $584.8K $3.560M
YoY Change -73.85% -19.25% 83.68%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $4.172M $3.918M $3.918M
YoY Change 53.64% 67.9% 67.9%
LONG-TERM LIABILITIES
Long-Term Debt $1.255M $1.228M $1.228M
YoY Change 12.89% 67.09% 67.09%
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $1.255M $1.228M $1.228M
YoY Change 12.89% 67.09% 67.09%
TOTAL LIABILITIES
Total Short-Term Liabilities $4.172M $3.918M $3.918M
Total Long-Term Liabilities $1.255M $1.228M $1.228M
Total Liabilities $5.427M $5.146M $5.146M
YoY Change 41.8% 67.7% 67.7%
SHAREHOLDERS EQUITY
Retained Earnings -$7.307M -$6.908M
YoY Change 52.59%
Common Stock $72.00 $72.00
YoY Change 0.0%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$5.278M -$4.885M -$4.885M
YoY Change
Total Liabilities & Shareholders Equity $148.5K $261.3K $261.3K
YoY Change -63.21% -3.05% -3.05%

Cashflow Statement

Concept 2023 Q1 2022 Q4 2022
OPERATING ACTIVITIES
Net Income -$399.0K -$534.1K -$2.381M
YoY Change -47.73% -37.18% -35.38%
Depreciation, Depletion And Amortization
YoY Change
Cash From Operating Activities -$171.9K -$163.5K -$690.1K
YoY Change -9.41% -2.09% 1.6%
INVESTING ACTIVITIES
Capital Expenditures
YoY Change
Acquisitions
YoY Change
Other Investing Activities $77.00K $0.00 $343.0K
YoY Change 1140.96%
Cash From Investing Activities $77.00K $0.00 $343.0K
YoY Change 1140.96%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities $0.00 0.000 $341.6K
YoY Change -100.0% -34.93%
NET CHANGE
Cash From Operating Activities -$171.9K -163.5K -$690.1K
Cash From Investing Activities $77.00K 0.000 $343.0K
Cash From Financing Activities $0.00 0.000 $341.6K
Net Change In Cash -$94.87K -163.5K -$5.497K
YoY Change -162.45% -2.09% -95.66%
FREE CASH FLOW
Cash From Operating Activities -$171.9K -$163.5K -$690.1K
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2022 dei Entity Central Index Key
EntityCentralIndexKey
0000836564
CY2022 dei Amendment Flag
AmendmentFlag
false
CY2022 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2022
CY2022 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
FY
CY2022 us-gaap Stock Issued During Period Value Restricted Stock Award Net Of Forfeitures
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures
usd
CY2021 cpmv Conversion Of Series Convertible Voting Preferred Stock
ConversionOfSeriesConvertibleVotingPreferredStock
usd
CY2021 us-gaap Stock Issued During Period Value Restricted Stock Award Net Of Forfeitures
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures
usd
CY2022 dei Document Type
DocumentType
10-K
CY2022 dei Document Annual Report
DocumentAnnualReport
true
CY2022 dei Document Period End Date
DocumentPeriodEndDate
2022-12-31
CY2022 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2022 dei Document Transition Report
DocumentTransitionReport
false
CY2022 dei Entity File Number
EntityFileNumber
0-22182
CY2022 dei Entity Registrant Name
EntityRegistrantName
MOSAIC IMMUNOENGINEERING, INC.
CY2022 dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
DE
CY2022 dei Entity Tax Identification Number
EntityTaxIdentificationNumber
84-1070278
CY2022 dei Entity Address Address Line1
EntityAddressAddressLine1
1537 South Novato Blvd,
CY2022 dei Entity Address Address Line2
EntityAddressAddressLine2
#5
CY2022 dei Entity Address City Or Town
EntityAddressCityOrTown
Novato
CY2022 dei Entity Address State Or Province
EntityAddressStateOrProvince
CA
CY2022 dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
94947
CY2022 dei City Area Code
CityAreaCode
(657)
CY2022 dei Local Phone Number
LocalPhoneNumber
208-0890
CY2022 dei Security12b Title
Security12bTitle
Common Stock, $0.00001 par value
CY2022 dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
CY2022 dei Entity Voluntary Filers
EntityVoluntaryFilers
No
CY2022 dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
CY2022 dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
CY2022 dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
CY2022 dei Entity Small Business
EntitySmallBusiness
true
CY2022 dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
false
CY2022 dei Entity Shell Company
EntityShellCompany
false
CY2022Q2 dei Entity Public Float
EntityPublicFloat
1468607 usd
CY2023Q1 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
7242137 shares
CY2022 dei Auditor Firm
AuditorFirmId
170
CY2022 dei Auditor Name
AuditorName
KMJ Corbin & Company LLP
CY2022 dei Auditor Location
AuditorLocation
Irvine, California
CY2022Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
220645 usd
CY2021Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
226142 usd
CY2022Q4 us-gaap Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
40632 usd
CY2021Q4 us-gaap Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
43352 usd
CY2022Q4 us-gaap Assets Current
AssetsCurrent
261277 usd
CY2021Q4 us-gaap Assets Current
AssetsCurrent
269494 usd
CY2022Q4 us-gaap Assets
Assets
261277 usd
CY2021Q4 us-gaap Assets
Assets
269494 usd
CY2022Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
133464 usd
CY2021Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
113513 usd
CY2022Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
46700 usd
CY2021Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
104300 usd
CY2022Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
2399132 usd
CY2021Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
1391297 usd
CY2022Q4 cpmv Accrued Consulting
AccruedConsulting
753570 usd
CY2021Q4 cpmv Accrued Consulting
AccruedConsulting
474275 usd
CY2022Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
584808 usd
CY2021Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
249972 usd
CY2022Q4 us-gaap Liabilities Current
LiabilitiesCurrent
3917674 usd
CY2021Q4 us-gaap Liabilities Current
LiabilitiesCurrent
2333357 usd
CY2022Q4 us-gaap Convertible Debt
ConvertibleDebt
1228361 usd
CY2021Q4 us-gaap Convertible Debt
ConvertibleDebt
735148 usd
CY2022Q4 us-gaap Liabilities
Liabilities
5146035 usd
CY2021Q4 us-gaap Liabilities
Liabilities
3068505 usd
CY2022Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.00001
CY2021Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.00001
CY2022Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2021Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2022Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.00001
CY2021Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.00001
CY2022Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2021Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2022Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
7242137 shares
CY2022Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
7242137 shares
CY2021Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
7241137 shares
CY2021Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
7241137 shares
CY2022Q4 us-gaap Common Stock Value
CommonStockValue
72 usd
CY2021Q4 us-gaap Common Stock Value
CommonStockValue
72 usd
CY2022Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2023271 usd
CY2021Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
1728148 usd
CY2022Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-6908102 usd
CY2021Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-4527232 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-4884758 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
-2799011 usd
CY2022Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
261277 usd
CY2021Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
269494 usd
CY2022 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
1048457 usd
CY2021 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
1456119 usd
CY2022 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1579065 usd
CY2021 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
2045047 usd
CY2022 us-gaap Operating Expenses
OperatingExpenses
2627522 usd
CY2021 us-gaap Operating Expenses
OperatingExpenses
3501166 usd
CY2022 us-gaap Operating Income Loss
OperatingIncomeLoss
-2627522 usd
CY2021 us-gaap Operating Income Loss
OperatingIncomeLoss
-3501166 usd
CY2022 cpmv Gain On Redemption Of Preferred Stock Of Holocom
GainOnRedemptionOfPreferredStockOfHolocom
343000 usd
CY2021 cpmv Gain On Redemption Of Preferred Stock Of Holocom
GainOnRedemptionOfPreferredStockOfHolocom
0 usd
CY2022 us-gaap Interest And Other Income
InterestAndOtherIncome
33 usd
CY2021 us-gaap Interest And Other Income
InterestAndOtherIncome
36 usd
CY2022 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
57600 usd
CY2021 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
-20800 usd
CY2022 us-gaap Noninterest Expense
NoninterestExpense
69738 usd
CY2021 us-gaap Noninterest Expense
NoninterestExpense
30121 usd
CY2022 us-gaap Accretion Expense
AccretionExpense
81843 usd
CY2021 us-gaap Accretion Expense
AccretionExpense
130027 usd
CY2022 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
249052 usd
CY2021 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-180912 usd
CY2022 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-2378470 usd
CY2021 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-3682078 usd
CY2022 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
2400 usd
CY2021 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
2400 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
-2380870 usd
CY2021 us-gaap Net Income Loss
NetIncomeLoss
-3684478 usd
CY2022 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.33
CY2021 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.55
CY2022 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.33
CY2021 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.55
CY2022 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
7235609 shares
CY2022 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
7235609 shares
CY2021 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
6712675 shares
CY2021 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
6712675 shares
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
-2799011 usd
CY2022 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
295123 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
-2380870 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-4884758 usd
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
-422541 usd
CY2021 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
1308008 usd
CY2021 us-gaap Net Income Loss
NetIncomeLoss
-3684478 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
-2799011 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
-2380870 usd
CY2021 us-gaap Net Income Loss
NetIncomeLoss
-3684478 usd
CY2022 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
295123 usd
CY2021 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
1308008 usd
CY2022 cpmv Gain On Redemption Of Preferred Stock Of Holocom
GainOnRedemptionOfPreferredStockOfHolocom
343000 usd
CY2021 cpmv Gain On Redemption Of Preferred Stock Of Holocom
GainOnRedemptionOfPreferredStockOfHolocom
-0 usd
CY2022 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
57600 usd
CY2021 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
-20800 usd
CY2022 us-gaap Noninterest Expense
NoninterestExpense
69738 usd
CY2021 us-gaap Noninterest Expense
NoninterestExpense
30121 usd
CY2022 us-gaap Accretion Expense
AccretionExpense
81843 usd
CY2021 us-gaap Accretion Expense
AccretionExpense
130027 usd
CY2022 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-2720 usd
CY2021 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-7997 usd
CY2022 us-gaap Increase Decrease In Income Taxes
IncreaseDecreaseInIncomeTaxes
0 usd
CY2021 us-gaap Increase Decrease In Income Taxes
IncreaseDecreaseInIncomeTaxes
26078 usd
CY2022 us-gaap Increase Decrease In Other Accounts Payable
IncreaseDecreaseInOtherAccountsPayable
19951 usd
CY2021 us-gaap Increase Decrease In Other Accounts Payable
IncreaseDecreaseInOtherAccountsPayable
27499 usd
CY2022 us-gaap Increase Decrease In Self Insurance Reserve
IncreaseDecreaseInSelfInsuranceReserve
1007835 usd
CY2021 us-gaap Increase Decrease In Self Insurance Reserve
IncreaseDecreaseInSelfInsuranceReserve
997866 usd
CY2022 cpmv Increase Decrease In Accrued Consulting
IncreaseDecreaseInAccruedConsulting
279295 usd
CY2021 us-gaap Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
22571 usd
CY2022 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-690129 usd
CY2021 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-679236 usd
CY2022 cpmv Proceeds From Redemption Of Preferred Stock Of Holocom
ProceedsFromRedemptionOfPreferredStockOfHolocom
343000 usd
CY2022 us-gaap Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
334836 usd
CY2021 cpmv Proceeds From Redemption Of Preferred Stock Of Holocom
ProceedsFromRedemptionOfPreferredStockOfHolocom
0 usd
CY2021 cpmv Increase Decrease In Accrued Consulting
IncreaseDecreaseInAccruedConsulting
434275 usd
CY2022 cpmv Proceeds From Dissolution Of Affiliate
ProceedsFromDissolutionOfAffiliate
0 usd
CY2021 cpmv Proceeds From Dissolution Of Affiliate
ProceedsFromDissolutionOfAffiliate
27637 usd
CY2022 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
343000 usd
CY2021 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
27637 usd
CY2022 us-gaap Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
341632 usd
CY2021 us-gaap Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
525003 usd
CY2022 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
341632 usd
CY2021 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
525003 usd
CY2022 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-5497 usd
CY2021 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-126596 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
226142 usd
CY2020Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
352738 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
220645 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
226142 usd
CY2022 cpmv Conversion Of Series Convertible Voting Preferred Stock To Common Stock
ConversionOfSeriesConvertibleVotingPreferredStockToCommonStock
0 usd
CY2021 cpmv Conversion Of Series Convertible Voting Preferred Stock To Common Stock
ConversionOfSeriesConvertibleVotingPreferredStockToCommonStock
64 usd
CY2022 cpmv Conversion Of Accrued Payable To Founder To Convertible Note
ConversionOfAccruedPayableToFounderToConvertibleNote
0 usd
CY2021 cpmv Conversion Of Accrued Payable To Founder To Convertible Note
ConversionOfAccruedPayableToFounderToConvertibleNote
49997 usd
CY2022 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
2400 usd
CY2021 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
2400 usd
CY2022 us-gaap Interest Paid Net
InterestPaidNet
0 usd
CY2021 us-gaap Interest Paid Net
InterestPaidNet
0 usd
CY2022 us-gaap Nature Of Operations
NatureOfOperations
<p id="xdx_809_eus-gaap--NatureOfOperations_zQznYsC48IS4" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b>1.        <span id="xdx_823_z8bsvikeYcqb">Organization and Business</span></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b> </b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">Mosaic ImmunoEngineering, Inc. (the “Company,” “combined company,” “Mosaic,” “we,” “us,” or “our”), formerly known as Patriot Scientific Corporation, is a corporation organized under Delaware law on March 24, 1992. We are a development-stage biotechnology company focused on advancing and eventually commercializing our proprietary immunotherapy platform technology. Our lead immunotherapy product candidate, MIE-101, is based on a naturally occurring plant virus known as Cowpea mosaic virus (or CPMV) which is believed to be non-infectious in humans and animals. However, because of its virus structure and genetic composition, CPMV elicits a strong immune response when delivered directly into tumors as shown in our preclinical studies. Data from numerous mouse cancer models and in companion dogs with naturally occurring tumors show the ability of intratumoral administration of CPMV to result in anti-tumor effects in treated tumors and systemically at other sites of disease through immune activation. MIE-101 is currently in late-stage preclinical development and our goal is to advance MIE-101 into veterinary studies and into Phase I clinical trials within 18 to 24 months from the date we are able to raise sufficient funding.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">The Company has two wholly owned subsidiaries: Mosaic ImmunoEngineering Development Company (formerly referred to as Private Mosaic in connection with the reverse merger that closed in August 2020), a corporation organized under Delaware law on March 30, 2020 (date of inception) and Patriot Data Solutions Group, Inc., an inactive subsidiary of PTSC.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b>Liquidity and Management’s Plans</b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">The accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern. At December 31, 2022, the Company had cash and cash equivalents of $<span id="xdx_907_eus-gaap--CashAndCashEquivalentsAtCarryingValue_iI_pp0p0_c20221231_zqwpU1p6uyB6" title="Cash and cash equivalents">220,645</span> and has not yet generated any revenue. Therefore, our ability to continue our operations is highly dependent on our ability to raise capital to fund future operations. We anticipate, based on currently proposed plans and assumptions that our cash and cash equivalents on hand will not satisfy our operational and capital requirements through twelve months from the filing date of this Annual Report on Form 10-K.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">There are a number of uncertainties associated with our ability to raise additional capital and we have no current arrangements with respect to any additional financing. In addition, the continuation of disruptions caused by COVID-19, broad-based inflation, and various economic indicators that the United States economy may be entering a recession in upcoming quarters may cause investors to slow down or delay their decision to deploy capital which will adversely impact our ability to fund future operations. Consequently, there can be no assurance that any additional financing on commercially reasonable terms, or at all, will be available when needed. The inability to obtain additional capital will delay our ability to conduct our business operations. Any additional equity financing may involve substantial dilution to our then existing stockholders. The above matters raise substantial doubt regarding our ability to continue as a going concern.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b> </b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"/>
CY2022Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
220645 usd
CY2022 us-gaap Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
<p id="xdx_840_eus-gaap--PriorPeriodReclassificationAdjustmentDescription_zccengGt2jMf" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b><span id="xdx_86F_zA9HjUg2Jxa2">Reclassifications</span></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">Certain reclassifications have been made to amounts in the prior year to conform to the current year presentation. All reclassifications have been applied consistently to the periods presented. Such reclassifications have no effect on net loss as previously reported.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b> </b></p>
CY2021 us-gaap Operating Lease Expense
OperatingLeaseExpense
0 usd
CY2022Q4 cpmv Accrued Consulting Fees
AccruedConsultingFees
238000 usd
CY2021Q4 cpmv Accrued Consulting Fees
AccruedConsultingFees
137500 usd
CY2022 us-gaap Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
<p id="xdx_841_eus-gaap--ConcentrationRiskCreditRisk_zmgjLH4YxFRe" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b><span id="xdx_865_ztNBQF98NxVb">Financial Instruments and Concentrations of Credit Risk</span></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">Financial instruments that potentially subject us to concentrations of credit risk consist principally of cash and cash equivalents.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">We invest our cash and cash equivalents primarily in money market funds. Cash and cash equivalents are maintained with high quality financial institutions, which are regularly monitored by management. At times, deposits held with financial institutions may exceed the amount of insurance provided by the Federal Deposit Insurance Corporation and the Securities Investor Protection Corporation. We perform ongoing evaluations of these financial institutions to limit our concentration of risk exposure.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p>
CY2022 us-gaap Use Of Estimates
UseOfEstimates
<p id="xdx_843_eus-gaap--UseOfEstimates_zPu6LtLI1qqe" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b><span id="xdx_869_zxKgus5Jflsg">Use of Estimates</span></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">The preparation of consolidated financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Significant estimates in these consolidated financial statements include those related to the fair value of the anti-dilution issuance rights liability (derivative liability), the timing of conversion of the convertible notes, the provision or benefit for income taxes and the corresponding valuation allowance on deferred tax assets. In addition, management’s assessment of the Company’s ability to continue as a going concern involves the estimation of the amount and timing of future cash inflows and outflows. On an ongoing basis, the Company evaluates its estimates, judgments, and methodologies. The Company bases its estimates on historical experience and on various other assumptions believed to be reasonable. Due to the inherent uncertainty involved in making such accounting estimates and assumptions, the actual financial statement results could differ materially from such accounting estimates and assumptions.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p>
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
0 shares
CY2022Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
0 shares
CY2022 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
2235962 shares
CY2021 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
1921050 shares
CY2022Q4 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
220645 usd
CY2022Q4 us-gaap Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
46700 usd
CY2021Q4 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
226142 usd
CY2021Q4 us-gaap Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
104300 usd
CY2022Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
46700 usd
CY2021Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
104300 usd
CY2022Q4 us-gaap Share Price
SharePrice
0.99
CY2021Q4 us-gaap Share Price
SharePrice
1.02
CY2022 cpmv Estimated Additional Shares Of Common Stock
EstimatedAdditionalSharesOfCommonStock
71511 shares
CY2021 cpmv Estimated Additional Shares Of Common Stock
EstimatedAdditionalSharesOfCommonStock
134229 shares
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
1.30 pure
CY2021 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
1.05 pure
CY2022 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P0Y3M
CY2021 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P0Y3M
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0442 pure
CY2021 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0006 pure
CY2022Q4 us-gaap Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Contingent Liability
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedContingentLiability
177244 usd
CY2021Q4 us-gaap Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Contingent Liability
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedContingentLiability
177244 usd
CY2022Q4 cpmv Accrued Patent Expenses
AccruedPatentExpenses
382207 usd
CY2021Q4 cpmv Accrued Patent Expenses
AccruedPatentExpenses
41585 usd
CY2022Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
25357 usd
CY2021Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
31143 usd
CY2022Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
584808 usd
CY2021Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
249972 usd
CY2022Q4 us-gaap Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
916632 usd
CY2022Q4 cpmv Convertible Notes Redemption Value
ConvertibleNotesRedemptionValue
1145790 usd
CY2022 us-gaap Share Based Compensation
ShareBasedCompensation
295123 usd
CY2021 us-gaap Share Based Compensation
ShareBasedCompensation
1308008 usd
CY2022 us-gaap Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
0 usd
CY2021 us-gaap Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
0 usd
CY2022 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
2400 usd
CY2021 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
2400 usd
CY2022 us-gaap Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
2400 usd
CY2021 us-gaap Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
2400 usd
CY2022 us-gaap Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
0 usd
CY2021 us-gaap Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
0 usd
CY2022 us-gaap Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
0 usd
CY2021 us-gaap Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
0 usd
CY2022 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
0 usd
CY2021 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
0 usd
CY2022 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
2400 usd
CY2021 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
2400 usd
CY2022 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.2100 pure
CY2021 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.2100 pure
CY2022 us-gaap Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
-0.0008 pure
CY2021 us-gaap Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
-0.0005 pure
CY2022 cpmv Fair Market Value Of Derivative Liability
FairMarketValueOfDerivativeLiability
0.0051 pure
CY2021 cpmv Fair Market Value Of Derivative Liability
FairMarketValueOfDerivativeLiability
-0.0012 pure
CY2022 us-gaap Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
-0.0072 pure
CY2021 us-gaap Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
-0.0089 pure
CY2022 us-gaap Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
-0.2081 pure
CY2021 us-gaap Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
-0.2000 pure
CY2022 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
-0.0010 pure
CY2021 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
-0.0006 pure
CY2022Q4 us-gaap Deferred Tax Assets State Taxes
DeferredTaxAssetsStateTaxes
504 usd
CY2021Q4 us-gaap Deferred Tax Assets State Taxes
DeferredTaxAssetsStateTaxes
504 usd
CY2022Q4 us-gaap Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Accrued Liabilities
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities
953175 usd
CY2021Q4 us-gaap Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Accrued Liabilities
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities
554125 usd
CY2022Q4 us-gaap Deferred Tax Assets Investments
DeferredTaxAssetsInvestments
6701 usd
CY2021Q4 us-gaap Deferred Tax Assets Investments
DeferredTaxAssetsInvestments
22620 usd
CY2022Q4 us-gaap Deferred Tax Assets Property Plant And Equipment
DeferredTaxAssetsPropertyPlantAndEquipment
0 usd
CY2021Q4 us-gaap Deferred Tax Assets Property Plant And Equipment
DeferredTaxAssetsPropertyPlantAndEquipment
7 usd
CY2022Q4 us-gaap Deferred Tax Assets Tax Deferred Expense Compensation And Benefits
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits
478274 usd
CY2021Q4 us-gaap Deferred Tax Assets Tax Deferred Expense Compensation And Benefits
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits
384903 usd
CY2022Q4 us-gaap Deferred Income Taxes And Other Tax Receivable Current
DeferredIncomeTaxesAndOtherTaxReceivableCurrent
215261 usd
CY2021Q4 us-gaap Deferred Income Taxes And Other Tax Receivable Current
DeferredIncomeTaxesAndOtherTaxReceivableCurrent
231180 usd
CY2022Q4 us-gaap Deferred Tax Assets In Process Research And Development
DeferredTaxAssetsInProcessResearchAndDevelopment
83744 usd
CY2021Q4 us-gaap Deferred Tax Assets In Process Research And Development
DeferredTaxAssetsInProcessResearchAndDevelopment
0 usd
CY2022Q4 cpmv Deferred Tax Assets Limited Net Operating Loss Carryforwards
DeferredTaxAssetsLimitedNetOperatingLossCarryforwards
597262 usd
CY2021Q4 cpmv Deferred Tax Assets Limited Net Operating Loss Carryforwards
DeferredTaxAssetsLimitedNetOperatingLossCarryforwards
597262 usd
CY2022Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
504945 usd
CY2021Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
372512 usd
CY2022Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
2826464 usd
CY2021Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
2117873 usd
CY2022Q4 us-gaap Deferred Tax Assets Net
DeferredTaxAssetsNet
0 usd
CY2021Q4 us-gaap Deferred Tax Assets Net
DeferredTaxAssetsNet
0 usd
CY2022 us-gaap Operating Lease Expense
OperatingLeaseExpense
0 usd

Files In Submission

Name View Source Status
FilingSummary.xml Edgar Link unprocessable
cpmv-20221231_cal.xml Edgar Link unprocessable
cpmv-20221231_def.xml Edgar Link unprocessable
0001683168-23-001237-index-headers.html Edgar Link pending
0001683168-23-001237-index.html Edgar Link pending
0001683168-23-001237.txt Edgar Link pending
0001683168-23-001237-xbrl.zip Edgar Link pending
cpmv-20221231.xsd Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
mosaic_ex2101.htm Edgar Link pending
mosaic_ex2301.htm Edgar Link pending
mosaic_ex3101.htm Edgar Link pending
mosaic_ex3102.htm Edgar Link pending
mosaic_ex3201.htm Edgar Link pending
mosaic_ex3202.htm Edgar Link pending
mosaic_i10k-123122.htm Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
cpmv-20221231_pre.xml Edgar Link unprocessable
cpmv-20221231_lab.xml Edgar Link unprocessable
mosaic_i10k-123122_htm.xml Edgar Link completed
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending