2022 Q4 Form 10-Q Financial Statement

#000121390022070224 Filed on November 09, 2022

View on sec.gov

Income Statement

Concept 2022 Q4 2022 Q3 2021 Q3
Revenue $541.3K $374.4K $165.0K
YoY Change 86.64% 126.83%
Cost Of Revenue $184.4K $109.4K $88.52K
YoY Change -14.16% 23.55%
Gross Profit $356.9K $265.0K $76.52K
YoY Change 374.72% 246.31%
Gross Profit Margin 65.93% 70.79% 46.36%
Selling, General & Admin $421.1K $387.2K $9.079M
YoY Change -24.45% -95.74%
% of Gross Profit 118.01% 146.12% 11864.85%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $50.56K $39.88K $12.95K
YoY Change 83.79% 207.97%
% of Gross Profit 14.17% 15.05% 16.92%
Operating Expenses $471.7K $427.1K $9.092M
YoY Change -19.36% -95.3%
Operating Profit -$114.8K -$162.1K -$9.015M
YoY Change -77.47% -98.2%
Interest Expense -$945.9K $1.183M -$900.0K
YoY Change -10.84% -231.46%
% of Operating Profit
Other Income/Expense, Net $0.00
YoY Change
Pretax Income -$1.061M -$1.344M -$9.915M
YoY Change -32.47% -86.44%
Income Tax
% Of Pretax Income
Net Earnings -$992.4K -$1.344M -$9.915M
YoY Change -36.82% -86.44%
Net Earnings / Revenue -183.35% -359.12% -6007.9%
Basic Earnings Per Share -$0.11 -$0.82
Diluted Earnings Per Share -$0.09 -$0.11 -$824.1K
COMMON SHARES
Basic Shares Outstanding 12.25M shares 12.25M shares 12.03M shares
Diluted Shares Outstanding 12.25M shares 12.03M shares

Balance Sheet

Concept 2022 Q4 2022 Q3 2021 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $1.645M $1.770M $2.529M
YoY Change -44.77% -30.02%
Cash & Equivalents $1.645M $1.770M $10.73M
Short-Term Investments
Other Short-Term Assets $0.00 $0.00 $8.207M
YoY Change -100.0% -100.0%
Inventory
Prepaid Expenses
Receivables $49.77K $86.26K $38.67K
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $1.695M $1.856M $10.77M
YoY Change -43.88% -82.78%
LONG-TERM ASSETS
Property, Plant & Equipment $186.3K $145.1K $25.84K
YoY Change 713.08% 461.58%
Goodwill $5.805M $5.805M
YoY Change 0.0%
Intangibles $354.1K $378.7K
YoY Change -21.6%
Long-Term Investments
YoY Change
Other Assets $5.570K $5.570K $0.00
YoY Change 0.0%
Total Long-Term Assets $6.385M $6.376M $6.291M
YoY Change 1.59% 1.36%
TOTAL ASSETS
Total Short-Term Assets $1.695M $1.856M $10.77M
Total Long-Term Assets $6.385M $6.376M $6.291M
Total Assets $8.080M $8.232M $17.07M
YoY Change -13.17% -51.76%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $245.5K $279.4K $225.5K
YoY Change -2.11% 23.9%
Accrued Expenses $4.658M $4.190M $1.514M
YoY Change 118.73% 176.78%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $407.0K
YoY Change -100.0% -100.0%
Long-Term Debt Due $7.047M $1.532M
YoY Change 361.26%
Total Short-Term Liabilities $12.00M $6.077M $10.35M
YoY Change 184.48% -41.26%
LONG-TERM LIABILITIES
Long-Term Debt $8.062M $13.15M $12.23M
YoY Change -31.94% 7.51%
Other Long-Term Liabilities $1.400K $8.840K
YoY Change
Total Long-Term Liabilities $8.063M $13.16M $12.23M
YoY Change -31.93% 7.58%
TOTAL LIABILITIES
Total Short-Term Liabilities $12.00M $6.077M $10.35M
Total Long-Term Liabilities $8.063M $13.16M $12.23M
Total Liabilities $20.06M $19.23M $22.57M
YoY Change 24.9% -14.8%
SHAREHOLDERS EQUITY
Retained Earnings -$52.18M -$51.18M
YoY Change 11.8%
Common Stock $12.44K $12.25K
YoY Change 2.96%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$11.98M -$11.00M -$5.509M
YoY Change
Total Liabilities & Shareholders Equity $8.080M $8.232M $17.07M
YoY Change -13.17% -51.76%

Cashflow Statement

Concept 2022 Q4 2022 Q3 2021 Q3
OPERATING ACTIVITIES
Net Income -$992.4K -$1.344M -$9.915M
YoY Change -36.82% -86.44%
Depreciation, Depletion And Amortization $50.56K $39.88K $12.95K
YoY Change 83.79% 207.97%
Cash From Operating Activities -$49.43K -$152.2K -$430.7K
YoY Change -99.44% -64.66%
INVESTING ACTIVITIES
Capital Expenditures $68.53K -$1.260K
YoY Change
Acquisitions
YoY Change
Other Investing Activities $0.00 $0.00 $916.7K
YoY Change -100.0% -100.0%
Cash From Investing Activities -$68.53K -$1.260K $916.7K
YoY Change 37972.22% -100.14%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -6.500K -1.460K -250.5K
YoY Change -100.65% -99.42%
NET CHANGE
Cash From Operating Activities -49.43K -152.2K -430.7K
Cash From Investing Activities -68.53K -1.260K 916.7K
Cash From Financing Activities -6.500K -1.460K -250.5K
Net Change In Cash -124.5K -154.9K 235.5K
YoY Change -98.39% -165.77%
FREE CASH FLOW
Cash From Operating Activities -$49.43K -$152.2K -$430.7K
Capital Expenditures $68.53K -$1.260K
Free Cash Flow -$118.0K -$150.9K
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
usd
CY2021Q4 us-gaap Other Assets
OtherAssets
5568 usd
CY2021Q4 us-gaap Derivative Liabilities
DerivativeLiabilities
20442 usd
CY2021Q4 us-gaap Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
7800 usd
CY2021Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
11802736 usd
CY2021Q4 mssv Preferred Stock Value1
PreferredStockValue1
1050 usd
CY2021Q4 us-gaap Preferred Stock Value
PreferredStockValue
10 usd
CY2021Q4 us-gaap Common Stock Value
CommonStockValue
12086 usd
CY2021Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
39899491 usd
CY2021Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-46669643 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
-6757006 usd
CY2021Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
9305566 usd
dei Local Phone Number
LocalPhoneNumber
889-9509
dei Document Type
DocumentType
10-Q
dei Document Quarterly Report
DocumentQuarterlyReport
true
dei Document Period End Date
DocumentPeriodEndDate
2022-09-30
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2022
dei Document Transition Report
DocumentTransitionReport
false
dei Entity File Number
EntityFileNumber
000-56010
dei Entity Registrant Name
EntityRegistrantName
MESO NUMISMATICS, INC.
dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
NV
dei Entity Tax Identification Number
EntityTaxIdentificationNumber
88-0492191
dei Entity Address Address Line1
EntityAddressAddressLine1
433 Plaza Real Suite 275
dei Entity Address City Or Town
EntityAddressCityOrTown
Boca Raton
dei Entity Address State Or Province
EntityAddressStateOrProvince
FL
dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
33432
dei City Area Code
CityAreaCode
(800)
dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
dei Entity Small Business
EntitySmallBusiness
true
dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
false
dei Entity Shell Company
EntityShellCompany
false
dei Security12b Title
Security12bTitle
None
dei Trading Symbol
TradingSymbol
None
CY2022Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
12250888 shares
CY2022Q3 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
4189504 usd
CY2022Q3 mssv Customer Advances
CustomerAdvances
33990 usd
CY2021Q4 mssv Customer Advances
CustomerAdvances
18215 usd
CY2022Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1769636 usd
CY2022Q3 us-gaap Other Receivables
OtherReceivables
86262 usd
CY2021Q4 us-gaap Other Receivables
OtherReceivables
17257 usd
CY2022Q3 us-gaap Assets Current
AssetsCurrent
1855898 usd
CY2022Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
145112 usd
CY2022Q3 us-gaap Other Assets
OtherAssets
5568 usd
CY2022Q3 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
378670 usd
CY2022Q3 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
41408 usd
CY2022Q3 us-gaap Goodwill
Goodwill
5805438 usd
CY2022Q3 us-gaap Assets
Assets
8232094 usd
CY2022Q3 us-gaap Accounts Payable Current
AccountsPayableCurrent
279372 usd
CY2021Q4 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
251536 usd
CY2021Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
20000 usd
CY2022Q3 us-gaap Derivative Liabilities
DerivativeLiabilities
9960 usd
CY2022Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
32568 usd
CY2022Q3 us-gaap Notes Payable Current
NotesPayableCurrent
1531519 usd
CY2022Q3 us-gaap Liabilities Current
LiabilitiesCurrent
6076913 usd
CY2022Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
8840 usd
CY2022Q3 mssv Convertible Notes Payable Net Of Discount
ConvertibleNotesPayableNetOfDiscount
38110 usd
CY2022Q3 us-gaap Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
7800 usd
CY2022Q3 us-gaap Long Term Notes Payable
LongTermNotesPayable
13100313 usd
CY2022Q3 us-gaap Liabilities
Liabilities
19231976 usd
CY2022Q3 mssv Preferred Stock Value1
PreferredStockValue1
1050 usd
CY2022Q3 us-gaap Preferred Stock Value
PreferredStockValue
10 usd
CY2022Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2021Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2022Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
6500000000 shares
CY2021Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
6500000000 shares
CY2022Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
13853202 shares
CY2022Q3 mssv Common Stock Shares Issuable
CommonStockSharesIssuable
13853202 shares
CY2021Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
13687439 shares
CY2021Q4 mssv Common Stock Shares Issuable
CommonStockSharesIssuable
13687439 shares
CY2022Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
12250888 shares
CY2021Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
12085125 shares
CY2022Q3 us-gaap Common Stock Value
CommonStockValue
12251 usd
CY2022Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
40170862 usd
CY2022Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-51184055 usd
CY2022Q3 us-gaap Stockholders Equity
StockholdersEquity
-10999882 usd
CY2022Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
8232094 usd
CY2022Q3 us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
80931 usd
CY2022Q3 us-gaap Revenues
Revenues
374359 usd
CY2021Q3 us-gaap Revenues
Revenues
165042 usd
us-gaap Revenues
Revenues
988958 usd
us-gaap Revenues
Revenues
185254 usd
CY2022Q3 us-gaap Cost Of Revenue
CostOfRevenue
109364 usd
CY2021Q3 us-gaap Cost Of Revenue
CostOfRevenue
88520 usd
us-gaap Depreciation
Depreciation
102184 usd
us-gaap Cost Of Revenue
CostOfRevenue
468838 usd
us-gaap Cost Of Revenue
CostOfRevenue
115170 usd
CY2022Q3 us-gaap Gross Profit
GrossProfit
264995 usd
CY2021Q3 us-gaap Gross Profit
GrossProfit
76522 usd
us-gaap Gross Profit
GrossProfit
520120 usd
us-gaap Gross Profit
GrossProfit
70084 usd
CY2021Q3 us-gaap Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
518833 usd
us-gaap Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
67500 usd
us-gaap Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
552932 usd
CY2022Q3 us-gaap Depreciation
Depreciation
39882 usd
CY2021Q3 us-gaap Depreciation
Depreciation
12947 usd
CY2021Q3 us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
22351 usd
us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
216506 usd
us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
22732 usd
CY2022Q3 us-gaap Professional Fees
ProfessionalFees
143118 usd
CY2021Q3 us-gaap Professional Fees
ProfessionalFees
336299 usd
us-gaap Professional Fees
ProfessionalFees
735186 usd
us-gaap Professional Fees
ProfessionalFees
665544 usd
CY2022Q3 us-gaap Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
22500 usd
us-gaap Depreciation
Depreciation
13347 usd
CY2022Q3 mssv Investor Relations
InvestorRelations
32749 usd
CY2021Q3 mssv Investor Relations
InvestorRelations
32574 usd
mssv Investor Relations
InvestorRelations
127633 usd
mssv Investor Relations
InvestorRelations
53046 usd
CY2021Q3 us-gaap Other Selling General And Administrative Expense
OtherSellingGeneralAndAdministrativeExpense
8116269 usd
us-gaap Other Selling General And Administrative Expense
OtherSellingGeneralAndAdministrativeExpense
8116269 usd
CY2022Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
107907 usd
CY2021Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
52651 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
341131 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
69206 usd
CY2022Q3 us-gaap Operating Expenses
OperatingExpenses
427087 usd
CY2021Q3 us-gaap Operating Expenses
OperatingExpenses
9091924 usd
us-gaap Operating Expenses
OperatingExpenses
1590140 usd
us-gaap Operating Expenses
OperatingExpenses
9493076 usd
CY2022Q3 us-gaap Interest Expense
InterestExpense
1183166 usd
CY2021Q3 us-gaap Interest Expense
InterestExpense
900039 usd
us-gaap Interest Expense
InterestExpense
3454874 usd
us-gaap Interest Expense
InterestExpense
1659724 usd
CY2022Q3 mssv Settlement Of Lawsuit
SettlementOfLawsuit
876 usd
mssv Settlement Of Lawsuit
SettlementOfLawsuit
10482 usd
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-231109 usd
CY2022Q3 us-gaap Net Income Loss
NetIncomeLoss
-1344383 usd
CY2021Q3 us-gaap Net Income Loss
NetIncomeLoss
-9915441 usd
us-gaap Net Income Loss
NetIncomeLoss
-4514412 usd
us-gaap Net Income Loss
NetIncomeLoss
-11313825 usd
CY2022Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.11
CY2021Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.82
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.37
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-1
CY2022Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
12250888 shares
CY2021Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
12032466 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
12187004 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
11295486 shares
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
-6757006 usd
us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
20000 usd
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
us-gaap Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
251536 usd
us-gaap Net Income Loss
NetIncomeLoss
-4514412 usd
CY2022Q3 us-gaap Stockholders Equity
StockholdersEquity
-10999882 usd
CY2022Q2 us-gaap Stockholders Equity
StockholdersEquity
-9655499 usd
CY2022Q3 us-gaap Net Income Loss
NetIncomeLoss
-1344383 usd
CY2022Q3 us-gaap Stockholders Equity
StockholdersEquity
-10999882 usd
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
-6409571 usd
mssv Debt Settlement
DebtSettlement
213109 usd
us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
963866 usd
us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
5038576 usd
us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
20000 usd
us-gaap Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
251536 usd
mssv Stock Issued During Period Value Imputed Interest On Debt
StockIssuedDuringPeriodValueImputedInterestOnDebt
24192 usd
us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
5703537 usd
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
us-gaap Net Income Loss
NetIncomeLoss
-11313825 usd
CY2021Q3 us-gaap Stockholders Equity
StockholdersEquity
-5508580 usd
CY2021Q2 us-gaap Stockholders Equity
StockholdersEquity
-1855269 usd
CY2021Q3 us-gaap Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
251536 usd
CY2021Q3 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
5038576 usd
CY2021Q3 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
963866 usd
mssv Cancellation Of Preferred Series Cc
CancellationOfPreferredSeriesCC
83731 usd
CY2021Q3 mssv Stock Issued During Period Value Imputed Interest On Debt
StockIssuedDuringPeriodValueImputedInterestOnDebt
8152 usd
CY2021Q3 us-gaap Net Income Loss
NetIncomeLoss
-9915441 usd
CY2021Q3 us-gaap Stockholders Equity
StockholdersEquity
-5508580 usd
us-gaap Net Income Loss
NetIncomeLoss
-4514412 usd
us-gaap Net Income Loss
NetIncomeLoss
-11313825 usd
us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
1319796 usd
us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
500338 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
102184 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
13347 usd
us-gaap Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
10482 usd
us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
-213109 usd
us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
20000 usd
mssv Preferred Shares Issued For Services
PreferredSharesIssuedForServices
251536 usd
mssv Imputed Interest On Debt
ImputedInterestOnDebt
24192 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
69007 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
5804 usd
us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-2714 usd
us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
7000 usd
mssv Increase Decrease Stock Payable
IncreaseDecreaseStockPayable
251536 usd
us-gaap Increase Decrease In Due To Affiliates
IncreaseDecreaseInDueToAffiliates
8116269 usd
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
2104501 usd
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
806467 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-1064706 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-1129835 usd
us-gaap Cash Acquired From Acquisition
CashAcquiredFromAcquisition
666647 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
129901 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-129901 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
666647 usd
us-gaap Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
11400000 usd
mssv Proceeds From Note Receivable
ProceedsFromNoteReceivable
250000 usd
us-gaap Repayments Of Debt
RepaymentsOfDebt
14282 usd
us-gaap Repayments Of Debt
RepaymentsOfDebt
454 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-14282 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
11149546 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-1208889 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
10686358 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
2978525 usd
CY2020Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
42534 usd
CY2022Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1769636 usd
CY2021Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
10728892 usd
us-gaap Interest Paid Net
InterestPaidNet
265 usd
mssv Issuance Of Preferred Series Dd
IssuanceOfPreferredSeriesDD
251536 usd
mssv Issuance Of Common Shares For Services
IssuanceOfCommonSharesForServices
20000 usd
mssv Debt Restructure
DebtRestructure
5703537 usd
mssv Cancellations Of Preferred Series Bb
CancellationsOfPreferredSeriesBB
279 usd
mssv Shares Issued For Legal Settlement
SharesIssuedForLegalSettlement
213109 usd
mssv Issuance Of Preferred Series Aa For Acquisition
IssuanceOfPreferredSeriesAAForAcquisition
963866 usd
us-gaap Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
175000 usd
mssv Discount Issued On Convertible Debt
DiscountIssuedOnConvertibleDebt
1200000 usd
mssv Issuance Of Preferred Series Dd For Acquisition
IssuanceOfPreferredSeriesDDForAcquisition
5038576 usd
CY2022Q3 us-gaap Allowance For Doubtful Accounts Premiums And Other Receivables
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables
0 usd
CY2021Q4 us-gaap Allowance For Doubtful Accounts Premiums And Other Receivables
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables
0 usd
CY2017Q3 mssv Share Issuance Of Series Bb Preferred
ShareIssuanceOfSeriesBBPreferred
25000 shares
CY2018Q3 us-gaap Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
On July 2, 2018, the Board of Directors authorized and shareholders approved a 1-for-1,000 reverse stock split of its issued and outstanding shares of common stock held by the holders of record. The prior year financials have been changed to reflect the 1-for-1,000 reverse stock split. 
mssv Bear Interest Rate Description
BearInterestRateDescription
●Assumed certain Convertible Redeemable Notes issued by Lans Holdings Inc. to a lender, pursuant to the Assignment and Assumption Agreement and subject to any pre-existing defaults under the Notes, Meso Numismatics, Inc. reissued an aggregate of $1,079,626 of Convertible Redeemable Notes to the lender which bear interest at a rate varying from ten (10%) to fifteen (15%) percent, and have a one (1) year maturity date.
us-gaap Compensation Expense Excluding Cost Of Good And Service Sold
CompensationExpenseExcludingCostOfGoodAndServiceSold
1163357 usd
us-gaap Proceeds From Issuance Of Redeemable Convertible Preferred Stock
ProceedsFromIssuanceOfRedeemableConvertiblePreferredStock
1079626 usd
mssv Gross Profits
GrossProfits
0.5259 pure
CY2021Q3 mssv Purchase Agreement Acquiring Description
PurchaseAgreementAcquiringDescription
On August 18, 2021, the Company completed its acquisition of Global Stem Cells Group Inc., through a Stock Purchase Agreement acquiring all the outstanding capital stock of Global Stem Cells Group Inc and paid the purchase price of a total of 1,000,000 shares of Series AA Preferred Stock in the Company, 8,974 shares of Series DD Preferred Stock in the Company and $225,000 USD (the final payment of $50,000 was made on July 2, 2021). 
mssv Issuance Shares
IssuanceShares
1000 usd
mssv Cash Payments
CashPayments
8200000 usd
us-gaap Related Party Transaction Selling General And Administrative Expenses From Transactions With Related Party
RelatedPartyTransactionSellingGeneralAndAdministrativeExpensesFromTransactionsWithRelatedParty
8200000 usd
us-gaap Use Of Estimates
UseOfEstimates
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><i>Use of Estimates in Financial Statement Presentation</i></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 these financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.</p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><i> </i></p>
us-gaap Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><i>Reclassifications</i></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 amounts for the prior year have been revised or reclassified to conform to the current year presentation. No change in net loss resulted from these reclassifications.</p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><i> </i></p>
us-gaap Federal Deposit Insurance Corporation Premium Expense
FederalDepositInsuranceCorporationPremiumExpense
250000 usd
dei Entity Central Index Key
EntityCentralIndexKey
0001760026
CY2022Q3 mssv Convertible Notes Outstanding
ConvertibleNotesOutstanding
296864 shares
CY2021Q4 mssv Convertible Notes Outstanding
ConvertibleNotesOutstanding
75710 shares
CY2022Q3 mssv Convertible Preferred Stock Outstanding
ConvertiblePreferredStockOutstanding
37647060 shares
CY2021Q4 mssv Convertible Preferred Stock Outstanding
ConvertiblePreferredStockOutstanding
37647060 shares
CY2022Q3 mssv Shares Underlying Warrants Outstanding
SharesUnderlyingWarrantsOutstanding
103500000 shares
CY2021Q4 mssv Shares Underlying Warrants Outstanding
SharesUnderlyingWarrantsOutstanding
103500000 shares
CY2022Q3 mssv Total Outstanding
TotalOutstanding
141443924 shares
CY2021Q4 mssv Total Outstanding
TotalOutstanding
141222770 shares
CY2022Q3 us-gaap Derivative Liabilities
DerivativeLiabilities
9960 usd
CY2022Q3 us-gaap Financial Instruments Owned At Fair Value
FinancialInstrumentsOwnedAtFairValue
9960 usd
CY2021Q4 us-gaap Derivative Liabilities
DerivativeLiabilities
20442 usd
CY2021Q4 us-gaap Financial Instruments Owned At Fair Value
FinancialInstrumentsOwnedAtFairValue
20442 usd
CY2022Q3 us-gaap Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Liabilities Deferred Revenue
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesDeferredRevenue
8232094 usd
us-gaap Profit Loss
ProfitLoss
-4514412 usd
CY2019Q4 us-gaap Shares Issued Price Per Share
SharesIssuedPricePerShare
1.2
mssv Going Concern
GoingConcern
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><i>Going Concern</i></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 financial statements have been prepared assuming the Company will continue as a going concern. The Company has incurred losses since inception, resulting in an accumulated deficit of approximately $51 million and a working capital deficit of $4,221,016 as of September 30, 2022 and future losses are anticipated. These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern.</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 ability of the Company to continue its operations as a going concern is dependent on management’s plans, which include the raising of capital through debt and/or equity markets with some additional funding from other traditional financing sources, including term notes, until such time that funds provided by operations are sufficient to fund working capital requirements.</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 will require additional funding to finance the growth of its current and expected future operations as well to achieve its strategic objectives. There can be no assurance that financing will be available in amounts or terms acceptable to the Company, if at all. The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. These financial statements do not include any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company be unable to continue as a going concern.</p>
CY2022Q3 mssv Accumulated Deficit
AccumulatedDeficit
51000000 usd
CY2022Q3 mssv Working Capital Deficit
WorkingCapitalDeficit
4221016 usd
us-gaap Revenue From Related Parties
RevenueFromRelatedParties
468838 usd
mssv Revenue Gross Profits
RevenueGrossProfits
520120 usd
us-gaap Deferred Revenue Revenue Recognized1
DeferredRevenueRevenueRecognized1
988958 usd
mssv Description Of Convertible Debentures
DescriptionOfConvertibleDebentures
The notes are convertible, at the investors’ sole discretion, into shares of common stock at conversion price equal to the lowest bid price of the Common Stock as reported on the National Quotations Bureau OTC Markets exchange for the three prior trading days including the day upon which a Notice of Conversion is received by the Company.
CY2019Q4 us-gaap Excess Stock Shares Issued
ExcessStockSharesIssued
81043 shares
CY2019Q4 mssv Aggregate Exchange Amount
AggregateExchangeAmount
97252 usd
mssv Payments On The Outstanding Convertible Notes
PaymentsOnTheOutstandingConvertibleNotes
10000 usd
CY2021 mssv Payments On The Outstanding Convertible Notes
PaymentsOnTheOutstandingConvertibleNotes
25000 usd
CY2022Q3 us-gaap Deposit Liabilities Accrued Interest
DepositLiabilitiesAccruedInterest
251144 usd
CY2021Q4 us-gaap Deposit Liabilities Accrued Interest
DepositLiabilitiesAccruedInterest
251144 usd
CY2022Q3 us-gaap Other Notes Payable Current
OtherNotesPayableCurrent
62252 usd
CY2021Q4 us-gaap Other Notes Payable Current
OtherNotesPayableCurrent
72252 usd
CY2015 mssv Debt Instrument Bears Interest Rate
DebtInstrumentBearsInterestRate
0.10 pure
CY2022Q3 us-gaap Principal Amount Outstanding On Loans Securitized
PrincipalAmountOutstandingOnLoansSecuritized
130025 usd
us-gaap Long Term Debt Contingent Payment Of Principal Or Interest
LongTermDebtContingentPaymentOfPrincipalOrInterest
$89,323
CY2019Q4 us-gaap Sale Of Stock Price Per Share
SaleOfStockPricePerShare
1.2
CY2019Q4 mssv Premium Paid
PremiumPaid
0.20 pure
CY2020Q4 mssv Promissory Debentures Description
PromissoryDebenturesDescription
At December 7, 2020 the Company exchanged $5,379,624 of principal, default penalty and accrued but unpaid interest on convertible notes for $5,379,624 promissory notes and cashless warrants to purchase 15,000,000 shares of our common stock with three separate lenders. The new notes have a maturity date of November 23, 2023 and an aggregate principal amount of $5,379,624 shall bear interest at a fifteen (15%) percentage compounded annual interest rate and, as an incentive; we have issued cashless warrants to purchase 15,000,000 shares of our common stock at an exercise price of $0.03 per share in connection with the restructuring. The Company recorded the fair value of the 15,000,000 warrants issued with debt at approximately $262,376 at December 31, 2020 as a discount. Lender is granted security interest and lien in all rights, title and interest in the assets and property of the as collateral. 
CY2020Q4 mssv Promissory Debentures Description
PromissoryDebenturesDescription
the Company entered into a Promissory Debentures with a lender in the amount of $110,000 which bear compounded annual interest at eighteen (18%) percent and have a two (2) year maturity date and cashless warrants to purchase 1,000,000 shares of our common stock. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total of $100,000, net of discount in the amount of $10,000 to the Company. The Company recorded the fair value of the 1,000,000 warrants issued with debt at approximately $17,491 at December 31, 2020 as a discount. On January 6, 2021, the Company entered into a Promissory Debentures with a lender in the amount of $1,000,000 which bear interest at fifteen (15%) percent and have a one (1) year maturity date and cashless warrants to purchase 10,000,000 shares of our common stock, at exercise prices of $0.03 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total of $900,000, net of discount in the amount of $100,000 to the Company. The Company recorded the fair value of the 10,000,000 warrants issued with debt at approximately $237,811 at the date of issuance as a discount. This debt instrument is currently in default as of January 6, 2022. On June 22, 2021, the Company entered into a Promissory Debentures with a lender in the amount of $11,600,000 which bear interest at twelve (12%) percent and have a three (3) year maturity date and cashless warrants to purchase 70,000,000 shares of our common stock, at exercise prices of $0.10 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total of $10,500,000, net of discount in the amount of $1,100,000 to the Company. The Company recorded the fair value of the 70,000,000 warrants issued with debt at approximately $5,465,726 at the date the warrants were issued as a discount. Lender is granted senior security interest and lien in all rights, title and interest in the assets and property of the Company as collateral. On August 18, 2021, through a Stock Purchase Agreement in which 100% of the outstanding shares of Global Stem Cell Group, Inc. the Company acquired a 2018 Jaguar F-Pace which was acquired from Benito Novas for $45,000 on January 8, 2019 and assumed the related auto loan, with an original loan amount of $20,991 at 8.99% interest for 48 months and monthly payments of $504.94. As of September 30, 2022, the principal balance of the outstanding auto loan was $1,494. On August 18, 2021, through a Stock Purchase Agreement in which 100% of the outstanding shares of Global Stem Cell Group, Inc. the Company assumed the November 17, 2020, agreement with an Investor for proceeds in the amount of $400,000 treated as a promissory note. In exchange for the gross proceeds, the Investor shall receive the right to a perpetual 7.75% (payment percentage) of the revenues of Global Stem Cell Group. The payments of the payment percentage shall be calculated by multiplying the gross quarterly revenues appearing in the financial statements by the payment percentage and treated as accrued interest. Payments shall be made ninety (90) days from the end of each respective fiscal quarter with the first payment to be made on the quarter ending December 31, 2020. Payments may be accrued and deferred if payment would deplete cash, cash equivalent and/or short term investment balances on each respective fiscal quarter by more than twenty (20%) percent. As of September 30, 2022, the principal balance of the outstanding loan was $400,000 and accrued interest totals $161,892. This debt instrument is currently in default due to the non-payment of interest. On September 20, 2021, the Company entered into a Promissory Debentures with a lender in the amount of $1,100,000 which bear interest at twelve (12%) percent and have a three (3) year maturity date and cashless warrants to purchase 7,500,000 shares of our common stock, at exercise prices of $0.085 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total of $1,000,000, net of discount in the amount of $100,000 to the Company. The Company recorded the fair value of the 7,500,000 warrants issued with debt at approximately $360,607 at the time of issuance as a discount. On December 30, 2021, the parties wished to modify the terms of the Promissory Debentures dated July 13, 2020 in the amount of $6,000 and accrued interest in the amount of $1,578 by issuing a new promissory note and extend the date of maturity. In consideration for the new terms, the Promissory Debenture dated December 30, 2021 shall include a five (5%) percent premium for a total of $7,958 which bear interest at twelve (12%) percent and have a seventeen (17) months maturity date. The notes may be repaid in whole or in part at any time prior to maturity. On December 30, 2021, the parties wished to modify the terms of the Promissory Debentures dated July 15, 2020 in the amount of $84,000 and accrued interest in the amount of $22,162 by issuing a new promissory note and extend the date of maturity. In consideration for the new terms, the Promissory Debenture dated December 30, 2021 shall include a five (5%) percent premium for a total of $111,470 which bear interest at twelve (12%) percent and have a seventeen (17) months maturity date. The notes may be repaid in whole or in part at any time prior to maturity. 
CY2021Q1 mssv Promissory Debentures Description
PromissoryDebenturesDescription
On January 6, 2021, the Company entered into a Promissory Debentures with a lender in the amount of $1,000,000 which bear interest at fifteen (15%) percent and have a one (1) year maturity date and cashless warrants to purchase 10,000,000 shares of our common stock, at exercise prices of $0.03 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total of $900,000, net of discount in the amount of $100,000 to the Company. The Company recorded the fair value of the 10,000,000 warrants issued with debt at approximately $237,811 at the date of issuance as a discount. This debt instrument is currently in default as of January 6, 2022. On June 22, 2021, the Company entered into a Promissory Debentures with a lender in the amount of $11,600,000 which bear interest at twelve (12%) percent and have a three (3) year maturity date and cashless warrants to purchase 70,000,000 shares of our common stock, at exercise prices of $0.10 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total of $10,500,000, net of discount in the amount of $1,100,000 to the Company. The Company recorded the fair value of the 70,000,000 warrants issued with debt at approximately $5,465,726 at the date the warrants were issued as a discount. Lender is granted senior security interest and lien in all rights, title and interest in the assets and property of the Company as collateral. On August 18, 2021, through a Stock Purchase Agreement in which 100% of the outstanding shares of Global Stem Cell Group, Inc. the Company acquired a 2018 Jaguar F-Pace which was acquired from Benito Novas for $45,000 on January 8, 2019 and assumed the related auto loan, with an original loan amount of $20,991 at 8.99% interest for 48 months and monthly payments of $504.94. As of September 30, 2022, the principal balance of the outstanding auto loan was $1,494. On August 18, 2021, through a Stock Purchase Agreement in which 100% of the outstanding shares of Global Stem Cell Group, Inc. the Company assumed the November 17, 2020, agreement with an Investor for proceeds in the amount of $400,000 treated as a promissory note. In exchange for the gross proceeds, the Investor shall receive the right to a perpetual 7.75% (payment percentage) of the revenues of Global Stem Cell Group. The payments of the payment percentage shall be calculated by multiplying the gross quarterly revenues appearing in the financial statements by the payment percentage and treated as accrued interest. Payments shall be made ninety (90) days from the end of each respective fiscal quarter with the first payment to be made on the quarter ending December 31, 2020. Payments may be accrued and deferred if payment would deplete cash, cash equivalent and/or short term investment balances on each respective fiscal quarter by more than twenty (20%) percent. As of September 30, 2022, the principal balance of the outstanding loan was $400,000 and accrued interest totals $161,892. This debt instrument is currently in default due to the non-payment of interest. On September 20, 2021, the Company entered into a Promissory Debentures with a lender in the amount of $1,100,000 which bear interest at twelve (12%) percent and have a three (3) year maturity date and cashless warrants to purchase 7,500,000 shares of our common stock, at exercise prices of $0.085 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total of $1,000,000, net of discount in the amount of $100,000 to the Company. The Company recorded the fair value of the 7,500,000 warrants issued with debt at approximately $360,607 at the time of issuance as a discount. On December 30, 2021, the parties wished to modify the terms of the Promissory Debentures dated July 13, 2020 in the amount of $6,000 and accrued interest in the amount of $1,578 by issuing a new promissory note and extend the date of maturity. In consideration for the new terms, the Promissory Debenture dated December 30, 2021 shall include a five (5%) percent premium for a total of $7,958 which bear interest at twelve (12%) percent and have a seventeen (17) months maturity date. The notes may be repaid in whole or in part at any time prior to maturity. On December 30, 2021, the parties wished to modify the terms of the Promissory Debentures dated July 15, 2020 in the amount of $84,000 and accrued interest in the amount of $22,162 by issuing a new promissory note and extend the date of maturity. In consideration for the new terms, the Promissory Debenture dated December 30, 2021 shall include a five (5%) percent premium for a total of $111,470 which bear interest at twelve (12%) percent and have a seventeen (17) months maturity date. The notes may be repaid in whole or in part at any time prior to maturity. 
mssv Market Value Of Common Stock On Measurement Datein Dollars
MarketValueOfCommonStockOnMeasurementDateinDollars
0.03
mssv Adjusted Exercise Pricein Dollars Per Share
AdjustedExercisePriceinDollarsPerShare
0.06
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0379 pure
mssv Instrument Lives In Years
InstrumentLivesInYears
P2Y3M
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
1.05 pure
CY2021Q2 mssv Promissory Debentures Description
PromissoryDebenturesDescription
the Company entered into a Promissory Debentures with a lender in the amount of $11,600,000 which bear interest at twelve (12%) percent and have a three (3) year maturity date and cashless warrants to purchase 70,000,000 shares of our common stock, at exercise prices of $0.10 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total of $10,500,000, net of discount in the amount of $1,100,000 to the Company. The Company recorded the fair value of the 70,000,000 warrants issued with debt at approximately $5,465,726 at the date the warrants were issued as a discount. Lender is granted senior security interest and lien in all rights, title and interest in the assets and property of the Company as collateral.On August 18, 2021, through a Stock Purchase Agreement in which 100% of the outstanding shares of Global Stem Cell Group, Inc. the Company acquired a 2018 Jaguar F-Pace which was acquired from Benito Novas for $45,000 on January 8, 2019 and assumed the related auto loan, with an original loan amount of $20,991 at 8.99% interest for 48 months and monthly payments of $504.94. As of September 30, 2022, the principal balance of the outstanding auto loan was $1,494. On August 18, 2021, through a Stock Purchase Agreement in which 100% of the outstanding shares of Global Stem Cell Group, Inc. the Company assumed the November 17, 2020, agreement with an Investor for proceeds in the amount of $400,000 treated as a promissory note. In exchange for the gross proceeds, the Investor shall receive the right to a perpetual 7.75% (payment percentage) of the revenues of Global Stem Cell Group. The payments of the payment percentage shall be calculated by multiplying the gross quarterly revenues appearing in the financial statements by the payment percentage and treated as accrued interest. Payments shall be made ninety (90) days from the end of each respective fiscal quarter with the first payment to be made on the quarter ending December 31, 2020. Payments may be accrued and deferred if payment would deplete cash, cash equivalent and/or short term investment balances on each respective fiscal quarter by more than twenty (20%) percent. As of September 30, 2022, the principal balance of the outstanding loan was $400,000 and accrued interest totals $161,892. This debt instrument is currently in default due to the non-payment of interest. On September 20, 2021, the Company entered into a Promissory Debentures with a lender in the amount of $1,100,000 which bear interest at twelve (12%) percent and have a three (3) year maturity date and cashless warrants to purchase 7,500,000 shares of our common stock, at exercise prices of $0.085 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total of $1,000,000, net of discount in the amount of $100,000 to the Company. The Company recorded the fair value of the 7,500,000 warrants issued with debt at approximately $360,607 at the time of issuance as a discount. On December 30, 2021, the parties wished to modify the terms of the Promissory Debentures dated July 13, 2020 in the amount of $6,000 and accrued interest in the amount of $1,578 by issuing a new promissory note and extend the date of maturity. In consideration for the new terms, the Promissory Debenture dated December 30, 2021 shall include a five (5%) percent premium for a total of $7,958 which bear interest at twelve (12%) percent and have a seventeen (17) months maturity date. The notes may be repaid in whole or in part at any time prior to maturity. On December 30, 2021, the parties wished to modify the terms of the Promissory Debentures dated July 15, 2020 in the amount of $84,000 and accrued interest in the amount of $22,162 by issuing a new promissory note and extend the date of maturity. In consideration for the new terms, the Promissory Debenture dated December 30, 2021 shall include a five (5%) percent premium for a total of $111,470 which bear interest at twelve (12%) percent and have a seventeen (17) months maturity date. The notes may be repaid in whole or in part at any time prior to maturity. 
CY2021Q3 mssv Promissory Debentures Description
PromissoryDebenturesDescription
On September 20, 2021, the Company entered into a Promissory Debentures with a lender in the amount of $1,100,000 which bear interest at twelve (12%) percent and have a three (3) year maturity date and cashless warrants to purchase 7,500,000 shares of our common stock, at exercise prices of $0.085 per share. The notes may be repaid in whole or in part at any time prior to maturity. The lender had advanced a total of $1,000,000, net of discount in the amount of $100,000 to the Company. The Company recorded the fair value of the 7,500,000 warrants issued with debt at approximately $360,607 at the time of issuance as a discount. 
mssv Promissory Notes Payable
PromissoryNotesPayable
20239053 usd
CY2021 mssv Promissory Notes Payable
PromissoryNotesPayable
20243335 usd
mssv Promissory Notes Payable Discount
PromissoryNotesPayableDiscount
5541887 usd
CY2021 mssv Promissory Notes Payable Discount
PromissoryNotesPayableDiscount
6822622 usd
CY2022Q3 us-gaap Other Deferred Costs Gross
OtherDeferredCostsGross
57534 usd
CY2021Q4 us-gaap Other Deferred Costs Gross
OtherDeferredCostsGross
82466 usd
CY2022Q3 us-gaap Notes Payable
NotesPayable
14639632 usd
CY2021Q4 us-gaap Notes Payable
NotesPayable
13338247 usd
us-gaap Dividends Share Based Compensation Cash
DividendsShareBasedCompensationCash
14282 usd
CY2021 us-gaap Dividends Share Based Compensation Cash
DividendsShareBasedCompensationCash
1812 usd
us-gaap Debt Instrument Periodic Payment Interest
DebtInstrumentPeriodicPaymentInterest
2135079 usd
CY2021 us-gaap Debt Instrument Periodic Payment Interest
DebtInstrumentPeriodicPaymentInterest
1781394 usd
us-gaap Investment Income Amortization Of Discount
InvestmentIncomeAmortizationOfDiscount
1280736 usd
CY2021 us-gaap Investment Income Amortization Of Discount
InvestmentIncomeAmortizationOfDiscount
874476 usd
CY2022Q3 us-gaap Interest Payable Current
InterestPayableCurrent
3938360 usd
CY2021Q4 us-gaap Interest Payable Current
InterestPayableCurrent
1878251 usd
CY2022Q3 mssv Outstanding Promissory Notes Payable
OutstandingPromissoryNotesPayable
20239055 usd
CY2021Q4 mssv Outstanding Promissory Notes Payable
OutstandingPromissoryNotesPayable
20243335 usd
mssv Common Stock Issuablein Shares
CommonStockIssuableinShares
296864 shares
CY2021 mssv Derivative Instruments Additions
DerivativeInstrumentsAdditions
24186 usd
CY2021Q4 mssv Gain On Derivative Instruments
GainOnDerivativeInstruments
-3744 usd
CY2021Q4 us-gaap Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
20442 usd
CY2022Q3 mssv Gain On Derivative Instruments
GainOnDerivativeInstruments
-8627 usd
mssv Derivative Instruments Conversions
DerivativeInstrumentsConversions
-1855 usd
CY2022Q3 us-gaap Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
9960 usd
us-gaap Debt Conversion Description
DebtConversionDescription
At any time prior to November 25, 2022 (“Automatic Conversion Date”) the Company may redeem for cash out of funds legally available therefore, any or all of the outstanding Series CC Convertible Preferred Stock at a price equal to $1,000 per share. If not converted prior, on the Automatic Conversion Date, any and all remaining issued and outstanding shares of Series CC Convertible Preferred Stock shall automatically convert at the Conversion Price, which is a price per share determined by dividing the number of issued and outstanding shares of (common) stock of the Company on the date of conversion by 1,000 and multiply the results by 0.8. 
CY2022Q2 us-gaap Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
89485 shares
CY2022Q2 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
10000 usd
CY2021Q1 mssv Issuance Of Warrants
IssuanceOfWarrants
10000000 shares
CY2021Q1 mssv Warrants Issued For Debt
WarrantsIssuedForDebt
237811 usd
CY2021Q2 mssv Issuance Of Warrants
IssuanceOfWarrants
70000000 shares
CY2021Q2 mssv Warrants Issued For Debt
WarrantsIssuedForDebt
5465726 usd
CY2021Q3 mssv Issuance Of Warrants
IssuanceOfWarrants
7500000 shares
CY2021Q3 mssv Warrants Issued For Debt
WarrantsIssuedForDebt
360607 usd
CY2014Q2 mssv Aggregate Vote
AggregateVote
0.67 pure
CY2021Q3 mssv Final Payment
FinalPayment
225000 usd
CY2021Q3 mssv Final Payment
FinalPayment
50000 usd
mssv Convertible Common Stock Description
ConvertibleCommonStockDescription
The Series AA Preferred shares issued on August 18, 2021, were valued based upon industry specific control premiums and the Company’s market cap at the time of the transaction. The $963,866 value of the 1,000,000 shares of Series AA Super Voting Preferred Stock issued to Benito Novas were valued based on a calculation by a third party independent valuation specialist. 
mssv Professional Service Consulting Description
ProfessionalServiceConsultingDescription
In consideration of mutual covenants set forth in the Professional Service Consulting Agreement, Dave Christensen, current Director, President, Chief Executive Officer, Chief Financial Officer and Secretary, shall be compensated monthly based on annual rate of $90,000, starting January 1, 2022. Additionally, the agreement included an issuance of 896 shares of Series DD Preferred Stock of the Company. An amount of 448 shares were issued on August 18, 2021 and the remaining 448 were issued February 18, 2022. 
us-gaap Other Expenses
OtherExpenses
503552 usd
CY2021Q4 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
251776 usd
CY2022Q1 us-gaap Convertible Preferred Stock Shares Issued Upon Conversion
ConvertiblePreferredStockSharesIssuedUponConversion
448 shares
CY2021 mssv Recorded As Stock Payable
RecordedAsStockPayable
251536 usd
mssv Professional Service Consulting Agreement Description
ProfessionalServiceConsultingAgreementDescription
In consideration of mutual covenants set forth in the Professional Service Consulting Agreement, Dave Christensen, current Director, President, Chief Executive Officer, Chief Financial Officer and Secretary, shall be compensated monthly based on annual rate of $90k starting January 1, 2022. Additionally, the agreement includes an issuance of 896 shares of Series DD Preferred Stock of the Company. An amount of 448 shares were issued on August 18, 2021 and the remaining 448 were issued February 18, 2022.
us-gaap Payments For Fees
PaymentsForFees
22500 usd
CY2021Q4 us-gaap Escrow Deposit Disbursements Related To Property Acquisition1
EscrowDepositDisbursementsRelatedToPropertyAcquisition1
8200000 usd
CY2021Q3 mssv Stock Purchase Agreement Percentage
StockPurchaseAgreementPercentage
1 pure
CY2019Q1 us-gaap Payments Of Loan Costs
PaymentsOfLoanCosts
20991 usd
CY2021Q1 us-gaap Payments For Proceeds From Deposit On Loan
PaymentsForProceedsFromDepositOnLoan
504.94 usd
mssv Outstanding Auto Loan
OutstandingAutoLoan
1494 usd
CY2021Q3 mssv Outstanding Share Percentage
OutstandingSharePercentage
1 pure
mssv Aggregate Amount
AggregateAmount
119143 usd
CY2017 us-gaap Litigation Settlement Amount Awarded To Other Party
LitigationSettlementAmountAwardedToOtherParty
282500 usd
CY2021Q2 us-gaap Dividends Common Stock Cash
DividendsCommonStockCash
300000 usd
CY2021Q2 mssv Issued Shares Of Common Stock
IssuedSharesOfCommonStock
1092866 shares
CY2021Q2 mssv Common Stock Settlement Amount
CommonStockSettlementAmount
213109 usd
CY2021Q2 us-gaap Certain Loans Acquired In Transfer Accounted For As Debt Securities Outstanding Balance
CertainLoansAcquiredInTransferAccountedForAsDebtSecuritiesOutstandingBalance
0 usd
us-gaap Effective Income Tax Rate Reconciliation Disposition Of Assets
EffectiveIncomeTaxRateReconciliationDispositionOfAssets
0.275 pure
CY2022Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
72766 usd
CY2021Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
43536 usd
CY2022Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
145112 usd
CY2021Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
22909 usd
mssv Equipment And Leaseholds Purchased
EquipmentAndLeaseholdsPurchased
121332 usd
CY2022Q3 mssv Equipment And Leaseholds Purchased
EquipmentAndLeaseholdsPurchased
28838 usd
us-gaap Cost Of Goods And Services Sold Depreciation
CostOfGoodsAndServicesSoldDepreciation
29230 usd
us-gaap Cost Of Goods And Services Sold Depreciation
CostOfGoodsAndServicesSoldDepreciation
1856 usd
CY2021Q3 mssv Outstanding Shares Percentage
OutstandingSharesPercentage
1 pure
CY2021Q3 us-gaap Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Cash And Equivalents
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents
225000 usd
us-gaap Convertible Preferred Stock Terms Of Conversion
ConvertiblePreferredStockTermsOfConversion
The preliminary purchase price for the merger was determined to be $6.229 million, which consists of (i) 1 million shares of Series AA preferred stock valued at approximately $964,000, (ii) 8,974 shares of Series DD preferred stock valued at approximately $5.04 million and (iii) $225,000 in cash of which $175,000 was advanced in prior to closing of the transaction. 
us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
1089976 usd
us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
-12999298 usd
us-gaap Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
-1.13
CY2022Q3 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
43425 usd
CY2022Q3 us-gaap Receivable With Imputed Interest Net Amount
ReceivableWithImputedInterestNetAmount
2016 usd
CY2022Q3 us-gaap Operating Lease Liability
OperatingLeaseLiability
41409 usd
CY2022Q3 us-gaap Finite Lived Trademarks Gross
FiniteLivedTrademarksGross
87700 usd
CY2021Q4 us-gaap Finite Lived Trademarks Gross
FiniteLivedTrademarksGross
87700 usd
mssv Intellectual Property Licenses
IntellectualPropertyLicenses
363000 usd
CY2021 mssv Intellectual Property Licenses
IntellectualPropertyLicenses
363000 usd
mssv Customer Base
CustomerBase
37000 usd
CY2021 mssv Customer Base
CustomerBase
37000 usd
CY2022Q3 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
487700 usd
CY2021Q4 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
487700 usd
CY2022Q3 us-gaap Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
109030 usd
CY2021Q4 us-gaap Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
36076 usd
CY2022Q3 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
378670 usd
CY2021Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
451624 usd
us-gaap Property Plant And Equipment Useful Life
PropertyPlantAndEquipmentUsefulLife
P5Y
mssv Amortization Expense Intellectual Property
AmortizationExpenseIntellectualProperty
72954 usd
mssv Amortization Expense Intellectual Property
AmortizationExpenseIntellectualProperty
11491 usd
mssv Monthly Rent
MonthlyRent
2714 usd
CY2022Q3 us-gaap Security Deposit Liability
SecurityDepositLiability
5588 usd
CY2022Q3 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
24427 usd
CY2022Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
18998 usd
CY2022Q3 us-gaap Advance Rent
AdvanceRent
2714 usd
CY2022Q3 us-gaap Security Deposit
SecurityDeposit
5568 usd
CY2022Q1 us-gaap Payments To Acquire Water Systems
PaymentsToAcquireWaterSystems
121332 usd
CY2021Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
usd
CY2022Q3 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
usd
CY2021Q3 mssv Settlement Of Lawsuit
SettlementOfLawsuit
usd
CY2022Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
usd
CY2021Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
usd
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
usd
CY2021Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
12032466 shares
us-gaap Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
usd
us-gaap Stock Issued During Period Value Share Based Compensation Forfeited
StockIssuedDuringPeriodValueShareBasedCompensationForfeited
usd
CY2021Q3 us-gaap Stock Issued During Period Value Share Based Compensation Forfeited
StockIssuedDuringPeriodValueShareBasedCompensationForfeited
usd
us-gaap Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
usd
us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
usd
mssv Imputed Interest On Debt
ImputedInterestOnDebt
usd
us-gaap Cash Acquired From Acquisition
CashAcquiredFromAcquisition
usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
usd
us-gaap Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
us-gaap Interest Paid Net
InterestPaidNet
usd
mssv Issuance Of Preferred Series Dd
IssuanceOfPreferredSeriesDD
usd
mssv Issuance Of Common Shares For Services
IssuanceOfCommonSharesForServices
usd
mssv Debt Restructure
DebtRestructure
usd
mssv Cancellations Of Preferred Series Bb
CancellationsOfPreferredSeriesBB
usd
mssv Shares Issued For Legal Settlement
SharesIssuedForLegalSettlement
usd
mssv Cancellation Of Preferred Series Cc
CancellationOfPreferredSeriesCC
usd
mssv Issuance Of Preferred Series Aa For Acquisition
IssuanceOfPreferredSeriesAAForAcquisition
usd
mssv Issuance Of Preferred Series Dd For Acquisition
IssuanceOfPreferredSeriesDDForAcquisition
usd
us-gaap Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
usd
mssv Discount Issued On Convertible Debt
DiscountIssuedOnConvertibleDebt
usd
mssv Expected Dividend Yields
ExpectedDividendYields
CY2020Q4 us-gaap Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
usd
CY2021 mssv Derivative Instruments Conversions
DerivativeInstrumentsConversions
usd
mssv Derivative Instruments Additions
DerivativeInstrumentsAdditions
usd
CY2022Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
usd
CY2022Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
usd
CY2022Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
usd
dei Amendment Flag
AmendmentFlag
false

Files In Submission

Name View Source Status
mssv-20220930_cal.xml Edgar Link unprocessable
0001213900-22-070224-index-headers.html Edgar Link pending
0001213900-22-070224-index.html Edgar Link pending
0001213900-22-070224.txt Edgar Link pending
0001213900-22-070224-xbrl.zip Edgar Link pending
f10q0922ex31-1_mesonum.htm Edgar Link pending
f10q0922ex31-2_mesonum.htm Edgar Link pending
f10q0922ex32-1_mesonum.htm Edgar Link pending
f10q0922_mesonum.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
mssv-20220930.xsd 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
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
mssv-20220930_def.xml Edgar Link unprocessable
mssv-20220930_pre.xml Edgar Link unprocessable
mssv-20220930_lab.xml Edgar Link unprocessable
f10q0922_mesonum_htm.xml Edgar Link completed
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
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.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
FilingSummary.xml Edgar Link unprocessable