2023 Q1 Form 10-K Financial Statement

#000121390023029942 Filed on April 14, 2023

View on sec.gov

Income Statement

Concept 2023 Q1 2022 Q4 2022
Revenue $786.2K $541.3K $1.530M
YoY Change 153.55% 86.64% 7470.86%
Cost Of Revenue $249.4K $184.4K $653.3K
YoY Change 22.5% -14.16% 97.96%
Gross Profit $536.8K $356.9K $877.0K
YoY Change 404.09% 374.72% 484.64%
Gross Profit Margin 68.28% 65.93% 57.31%
Selling, General & Admin $73.00 $421.1K $8.200M
YoY Change -99.99% -24.45% -18.33%
% of Gross Profit 0.01% 118.01% 935.04%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $56.63K $50.56K $152.7K
YoY Change 109.89% 83.79% 281.85%
% of Gross Profit 10.55% 14.17% 17.42%
Operating Expenses $611.0K $471.7K $2.062M
YoY Change -5.85% -19.36% -79.55%
Operating Profit -$74.21K -$114.8K -$1.185M
YoY Change -86.32% -77.47% -88.07%
Interest Expense -$1.599M -$945.9K -$4.390M
YoY Change 40.91% -10.84% 61.41%
% of Operating Profit
Other Income/Expense, Net $503.6K $503.6K
YoY Change -144.15%
Pretax Income -$1.670M -$1.061M -$5.575M
YoY Change -0.4% -32.47% -56.71%
Income Tax -$1.156M
% Of Pretax Income
Net Earnings -$1.670M -$992.4K -$5.507M
YoY Change -0.4% -36.82% -57.25%
Net Earnings / Revenue -212.45% -183.35% -359.87%
Basic Earnings Per Share -$0.13 -$0.45
Diluted Earnings Per Share -$0.13 -$0.09 -$0.45
COMMON SHARES
Basic Shares Outstanding 12.44M shares 12.25M shares 12.22M shares
Diluted Shares Outstanding 12.44M shares 12.22M shares

Balance Sheet

Concept 2023 Q1 2022 Q4 2022
SHORT-TERM ASSETS
Cash & Short-Term Investments $1.637M $1.645M $1.645M
YoY Change -33.5% -44.77% -44.79%
Cash & Equivalents $1.637M $1.645M $1.645M
Short-Term Investments
Other Short-Term Assets $0.00 $0.00
YoY Change -100.0% -100.0%
Inventory
Prepaid Expenses
Receivables $102.8K $49.77K $49.77K
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $1.739M $1.695M $1.695M
YoY Change -34.18% -43.88% -43.88%
LONG-TERM ASSETS
Property, Plant & Equipment $159.5K $186.3K $220.2K
YoY Change 110.27% 713.08% 1001.15%
Goodwill $5.805M $5.805M
YoY Change 0.0%
Intangibles $329.7K $354.1K
YoY Change -21.6%
Long-Term Investments
YoY Change
Other Assets $5.570K $5.570K $5.570K
YoY Change 0.0% 0.0% -44.3%
Total Long-Term Assets $6.327M $6.385M $6.385M
YoY Change 0.19% 1.59% 1.52%
TOTAL ASSETS
Total Short-Term Assets $1.739M $1.695M $1.695M
Total Long-Term Assets $6.327M $6.385M $6.385M
Total Assets $8.066M $8.080M $8.080M
YoY Change -9.95% -13.17% -13.21%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $374.0K $245.5K $245.5K
YoY Change -1.14% -2.11% -1.82%
Accrued Expenses $5.431M $4.658M $4.690M
YoY Change 91.67% 118.73% 120.19%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change -100.0% -100.0% -100.0%
Long-Term Debt Due $7.070M $7.047M $7.047M
YoY Change 360.77% 361.26% 360.57%
Total Short-Term Liabilities $12.93M $12.00M $12.00M
YoY Change 167.95% 184.48% 184.35%
LONG-TERM LIABILITIES
Long-Term Debt $8.792M $8.062M $8.062M
YoY Change -28.42% -31.94% -31.91%
Other Long-Term Liabilities $0.00 $1.400K $1.400K
YoY Change -100.0%
Total Long-Term Liabilities $8.792M $8.063M $8.063M
YoY Change -28.55% -31.93% -31.9%
TOTAL LIABILITIES
Total Short-Term Liabilities $12.93M $12.00M $12.00M
Total Long-Term Liabilities $8.792M $8.063M $8.063M
Total Liabilities $21.72M $20.06M $20.06M
YoY Change 26.79% 24.9% 24.92%
SHAREHOLDERS EQUITY
Retained Earnings -$53.85M -$52.18M
YoY Change 11.8%
Common Stock $12.44K $12.44K
YoY Change 2.96%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$13.65M -$11.98M -$11.98M
YoY Change
Total Liabilities & Shareholders Equity $8.066M $8.080M $8.080M
YoY Change -9.95% -13.17% -13.21%

Cashflow Statement

Concept 2023 Q1 2022 Q4 2022
OPERATING ACTIVITIES
Net Income -$1.670M -$992.4K -$5.507M
YoY Change -0.4% -36.82% -57.25%
Depreciation, Depletion And Amortization $56.63K $50.56K $152.7K
YoY Change 109.89% 83.79% 281.85%
Cash From Operating Activities $6.775K -$49.43K -$1.114M
YoY Change -101.31% -99.44% -88.72%
INVESTING ACTIVITIES
Capital Expenditures $5.486K $68.53K $198.4K
YoY Change
Acquisitions
YoY Change
Other Investing Activities $0.00 $0.00
YoY Change -100.0% -100.0%
Cash From Investing Activities -$5.486K -$68.53K -$198.4K
YoY Change 37972.22% -129.62%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -$9.850K -6.500K -$20.78K
YoY Change 603.57% -100.65% -100.17%
NET CHANGE
Cash From Operating Activities $6.775K -49.43K -$1.114M
Cash From Investing Activities -$5.486K -68.53K -$198.4K
Cash From Financing Activities -$9.850K -6.500K -$20.78K
Net Change In Cash -$8.561K -124.5K -$1.333M
YoY Change -98.35% -98.39% -145.35%
FREE CASH FLOW
Cash From Operating Activities $6.775K -$49.43K -$1.114M
Capital Expenditures $5.486K $68.53K $198.4K
Free Cash Flow $1.289K -$118.0K -$1.313M
YoY Change -100.25% -86.71%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2022 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.45
CY2021 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-1.12
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 Fiscal Year Focus
DocumentFiscalYearFocus
2022
CY2022 dei Document Transition Report
DocumentTransitionReport
false
CY2022 dei Entity File Number
EntityFileNumber
000-56010
CY2022 dei Entity Registrant Name
EntityRegistrantName
MESO NUMISMATICS, INC.
CY2022 dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
NV
CY2022 dei Entity Tax Identification Number
EntityTaxIdentificationNumber
88-0492191
CY2022 dei Entity Address Address Line1
EntityAddressAddressLine1
433 Plaza Real Suite 275
CY2022 dei Entity Address City Or Town
EntityAddressCityOrTown
Boca Raton
CY2022 dei Entity Address State Or Province
EntityAddressStateOrProvince
FL
CY2022 dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
33432
CY2022 dei City Area Code
CityAreaCode
(800)
CY2022 dei Local Phone Number
LocalPhoneNumber
956-3935
CY2022 dei Security12b Title
Security12bTitle
None
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
No
CY2022 dei Icfr Auditor Attestation Flag
IcfrAuditorAttestationFlag
false
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
612544 usd
CY2023Q1 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
12443938 shares
CY2022 dei Trading Symbol
TradingSymbol
MSSV
CY2022 dei Auditor Name
AuditorName
L J Soldinger Associates, LLC
CY2022 dei Auditor Location
AuditorLocation
Deer Park, Illinois
CY2022 dei Auditor Firm
AuditorFirmId
318
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1645185 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
2978525 usd
CY2022Q4 us-gaap Receivables Net Current
ReceivablesNetCurrent
49766 usd
CY2021Q4 us-gaap Receivables Net Current
ReceivablesNetCurrent
17256 usd
CY2021Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
24245 usd
CY2022Q4 us-gaap Assets Current
AssetsCurrent
1694951 usd
CY2021Q4 us-gaap Assets Current
AssetsCurrent
3020027 usd
CY2022Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
186269 usd
CY2021Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
22909 usd
CY2022Q4 us-gaap Other Assets
OtherAssets
5568 usd
CY2021Q4 us-gaap Other Assets
OtherAssets
5568 usd
CY2022Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
354084 usd
CY2021Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
451624 usd
CY2022Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
33963 usd
CY2022Q4 us-gaap Goodwill
Goodwill
5805438 usd
CY2021Q4 us-gaap Goodwill
Goodwill
5805438 usd
CY2022Q4 us-gaap Assets
Assets
8080273 usd
CY2021Q4 us-gaap Assets
Assets
9305566 usd
CY2022Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
245463 usd
CY2021Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
181442 usd
CY2021Q4 mssv Liabilities Held For Sale
LiabilitiesHeldForSale
69314 usd
CY2022Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
4657530 usd
CY2021Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
2129395 usd
CY2022Q4 us-gaap Customer Advances Current
CustomerAdvancesCurrent
10450 usd
CY2021Q4 us-gaap Customer Advances Current
CustomerAdvancesCurrent
18215 usd
CY2021Q4 mssv Stock Payablerelated Party
StockPayablerelatedParty
251536 usd
CY2021Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
20000 usd
CY2022Q4 us-gaap Derivative Liabilities
DerivativeLiabilities
6944 usd
CY2021Q4 us-gaap Derivative Liabilities
DerivativeLiabilities
20442 usd
CY2022Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
32568 usd
CY2022Q4 us-gaap Notes Payable Current
NotesPayableCurrent
7046666 usd
CY2021Q4 us-gaap Notes Payable Current
NotesPayableCurrent
1527711 usd
CY2022Q4 us-gaap Liabilities Current
LiabilitiesCurrent
11999621 usd
CY2021Q4 us-gaap Liabilities Current
LiabilitiesCurrent
4218055 usd
CY2022Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
1395 usd
CY2022Q4 mssv Convertible Notes Payable Net Of Discount
ConvertibleNotesPayableNetOfDiscount
37419 usd
CY2021Q4 mssv Convertible Notes Payable Net Of Discount
ConvertibleNotesPayableNetOfDiscount
33982 usd
CY2022Q4 mssv Notes Payablerelated Parties Non Current
NotesPayablerelatedPartiesNonCurrent
7800 usd
CY2021Q4 mssv Notes Payablerelated Parties Non Current
NotesPayablerelatedPartiesNonCurrent
7800 usd
CY2022Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
8016330 usd
CY2021Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
11802736 usd
CY2022Q4 us-gaap Liabilities
Liabilities
20062565 usd
CY2021Q4 us-gaap Liabilities
Liabilities
16062573 usd
CY2022Q4 us-gaap Preferred Stock Value
PreferredStockValue
1050 usd
CY2021Q4 us-gaap Preferred Stock Value
PreferredStockValue
1050 usd
CY2022Q4 mssv Preferred Stock Value1
PreferredStockValue1
10 usd
CY2021Q4 mssv Preferred Stock Value1
PreferredStockValue1
10 usd
CY2022Q4 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
CY2022 us-gaap Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
-5575135 usd
CY2021 us-gaap Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
-12871273 usd
CY2022 us-gaap Discontinued Operation Gain Loss On Disposal Of Discontinued Operation Net Of Tax
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax
68313 usd
CY2021 us-gaap Discontinued Operation Gain Loss On Disposal Of Discontinued Operation Net Of Tax
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax
-13207 usd
CY2022 us-gaap Discontinued Operation Income Loss From Discontinued Operation Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax
68313 usd
CY2021 us-gaap Discontinued Operation Income Loss From Discontinued Operation Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax
-13207 usd
CY2022Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
6500000000 shares
CY2021Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
6500000000 shares
CY2022Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
14046252 shares
CY2022Q4 mssv Common Stock Shares Issuable
CommonStockSharesIssuable
14046252 shares
CY2021Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
13687439 shares
CY2021Q4 mssv Common Stock Shares Issuable
CommonStockSharesIssuable
13687439 shares
CY2022Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
12443938 shares
CY2021Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
12085125 shares
CY2022Q4 us-gaap Common Stock Value
CommonStockValue
12444 usd
CY2021Q4 us-gaap Common Stock Value
CommonStockValue
12086 usd
CY2022Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
40180669 usd
CY2021Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
39899491 usd
CY2022Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-52176465 usd
CY2021Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-46669643 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-11982292 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
-6757007 usd
CY2022Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
8080273 usd
CY2021Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
9305566 usd
CY2022 us-gaap Revenues
Revenues
1530223 usd
CY2021 us-gaap Revenues
Revenues
437887 usd
CY2022 us-gaap Cost Of Revenue
CostOfRevenue
653256 usd
CY2021 us-gaap Cost Of Revenue
CostOfRevenue
287750 usd
CY2022 us-gaap Gross Profit
GrossProfit
876967 usd
CY2021 us-gaap Gross Profit
GrossProfit
150137 usd
CY2022 us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
317796 usd
CY2021 us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
133451 usd
CY2022 us-gaap Professional Fees
ProfessionalFees
886651 usd
CY2021 us-gaap Professional Fees
ProfessionalFees
966974 usd
CY2022 us-gaap Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
90000 usd
CY2021 us-gaap Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
563072 usd
CY2022 us-gaap Depreciation
Depreciation
152739 usd
CY2021 us-gaap Depreciation
Depreciation
40058 usd
CY2022 mssv Investor Relations
InvestorRelations
190382 usd
CY2021 mssv Investor Relations
InvestorRelations
100496 usd
CY2021 us-gaap Other Selling General And Administrative Expense
OtherSellingGeneralAndAdministrativeExpense
8116269 usd
CY2022 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
424258 usd
CY2021 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
149374 usd
CY2022 us-gaap Operating Expenses
OperatingExpenses
2061826 usd
CY2021 us-gaap Operating Expenses
OperatingExpenses
10069694 usd
CY2022 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-4403774 usd
CY2021 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-2724351 usd
CY2022 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
13498 usd
CY2021 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
3744 usd
CY2021 mssv Settlement Of Lawsuit
SettlementOfLawsuit
-231109 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
-5506822 usd
CY2021 us-gaap Net Income Loss
NetIncomeLoss
-12884480 usd
CY2022 us-gaap Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
-0.46
CY2021 us-gaap Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
-1.12
CY2022 us-gaap Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
0.01
CY2022 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.45
CY2021 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-1.12
CY2022 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
12219502 shares
CY2021 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
11482399 shares
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
-6757007 usd
CY2022 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
30000 usd
CY2022 us-gaap Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
251536 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
-5506822 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-11982292 usd
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
-6409571 usd
CY2021 mssv Debt Settlement
DebtSettlement
213109 usd
CY2021 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
30000 usd
CY2021 us-gaap Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
251536 usd
CY2021 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
963866 usd
CY2021 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
5038576 usd
CY2021 mssv Stock Issued During Period Value Imputed Interest On Debt
StockIssuedDuringPeriodValueImputedInterestOnDebt
-24186 usd
CY2021 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
6064144 usd
CY2021 us-gaap Net Income Loss
NetIncomeLoss
-12884480 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
-6757007 usd
CY2022 us-gaap Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
-5575135 usd
CY2021 us-gaap Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
-12871273 usd
CY2022 us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
1756764 usd
CY2021 us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
893959 usd
CY2022 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
152739 usd
CY2021 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
40858 usd
CY2022 us-gaap Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
13498 usd
CY2021 us-gaap Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
3744 usd
CY2022 us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
10000 usd
CY2021 us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
30000 usd
CY2021 mssv Loss On Legal Settlement
LossOnLegalSettlement
213109 usd
CY2021 mssv Preferred Shares Issued For Services
PreferredSharesIssuedForServices
251536 usd
CY2021 mssv Imputed Interest On Debt
ImputedInterestOnDebt
34237 usd
CY2022 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
32510 usd
CY2021 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
3250 usd
CY2021 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
24245 usd
CY2021 us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
5568 usd
CY2022 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
2517791 usd
CY2021 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
1307388 usd
CY2021 mssv Increase Decrease Stock Payable
IncreaseDecreaseStockPayable
271536 usd
CY2022 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-1183849 usd
CY2021 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-9865457 usd
CY2022 mssv Depreciation Discontinued Operations
DepreciationDiscontinuedOperations
1400 usd
CY2022 mssv Gainloss On Discontinued Operations
GainlossOnDiscontinuedOperations
68313 usd
CY2021 mssv Gainloss On Discontinued Operations
GainlossOnDiscontinuedOperations
-13207 usd
CY2022 us-gaap Cash Provided By Used In Operating Activities Discontinued Operations
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
69713 usd
CY2021 us-gaap Cash Provided By Used In Operating Activities Discontinued Operations
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
-13207 usd
CY2022 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-1114136 usd
CY2021 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-9878664 usd
CY2021 us-gaap Cash Acquired From Acquisition
CashAcquiredFromAcquisition
666467 usd
CY2022 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
198428 usd
CY2022 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-198428 usd
CY2021 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
666467 usd
CY2021 mssv Proceeds From Note Receivable
ProceedsFromNoteReceivable
-12400000 usd
CY2021 mssv Loan To Nonaffiliate
LoanToNonaffiliate
250000 usd
CY2022 us-gaap Repayments Of Debt
RepaymentsOfDebt
20776 usd
CY2021 us-gaap Repayments Of Debt
RepaymentsOfDebt
1812 usd
CY2022 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-20776 usd
CY2021 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
12148188 usd
CY2022 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-1333340 usd
CY2021 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
2935991 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
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1645185 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
2978525 usd
CY2022 us-gaap Interest Paid Net
InterestPaidNet
283 usd
CY2021 us-gaap Interest Paid Net
InterestPaidNet
208 usd
CY2022 us-gaap Stock Issued1
StockIssued1
271536 usd
CY2022 us-gaap Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
62903 usd
CY2021 mssv Debt Restructure
DebtRestructure
5703537 usd
CY2021 mssv Cancellations Of Preferred Series Bb
CancellationsOfPreferredSeriesBB
279 usd
CY2021 mssv Cancellation Of Preferred Series Cc
CancellationOfPreferredSeriesCC
83731 usd
CY2021 mssv Issuance Of Preferred Series Aa For Acquisition
IssuanceOfPreferredSeriesAAForAcquisition
963866 usd
CY2021 mssv Issuance Of Preferred Series Dd For Acquisitions
IssuanceOfPreferredSeriesDDForAcquisitions
5038576 usd
CY2021 mssv Discount Issued On Convertible Debt
DiscountIssuedOnConvertibleDebt
1200000 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. 
CY2021Q3 mssv Purchase Agreement Acquiring Description
PurchaseAgreementAcquiringDescription
On August 18, 2021, Meso Numismatics, Inc., 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). 
CY2022Q4 us-gaap Shares Issued
SharesIssued
1000 shares
CY2022 mssv Cash Payments
CashPayments
8200000 usd
CY2022 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
8200000 usd
CY2022Q4 mssv Interest Percentages
InterestPercentages
1 pure
CY2022 us-gaap Liabilities Average Amount Outstanding
LiabilitiesAverageAmountOutstanding
66255 usd
CY2022 us-gaap Use Of Estimates
UseOfEstimates
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="font-family: Times New Roman, Times, Serif"><i>Use of Estimates in Financial Statement Presentation</i></span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif"> </span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif">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. The significant estimates included in these financial statements are associated with accounting for the goodwill, derivative liability, valuation of preferred stock, and for the valuation of assets and liabilities in business combination.</span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="font-family: Times New Roman, Times, Serif"><i> </i></span></p>
CY2022 us-gaap Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="font-family: Times New Roman, Times, Serif"><i>Reclassifications</i></span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif"> </span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif">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.</span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif"><i> </i></span></p>
CY2022 us-gaap Federal Deposit Insurance Corporation Premium Expense
FederalDepositInsuranceCorporationPremiumExpense
250000 usd
CY2022Q4 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
CY2022Q4 mssv Convertible Notes Outstanding
ConvertibleNotesOutstanding
365463 shares
CY2021Q4 mssv Convertible Notes Outstanding
ConvertibleNotesOutstanding
75710 shares
CY2022Q4 mssv Convertible Preferred Stock Outstanding
ConvertiblePreferredStockOutstanding
39447283 shares
CY2021Q4 mssv Convertible Preferred Stock Outstanding
ConvertiblePreferredStockOutstanding
37647060 shares
CY2022Q4 mssv Shares Underlying Warrants Outstanding
SharesUnderlyingWarrantsOutstanding
103500000 shares
CY2021Q4 mssv Shares Underlying Warrants Outstanding
SharesUnderlyingWarrantsOutstanding
103500000 shares
CY2022Q4 mssv Total Outstanding
TotalOutstanding
143312746 shares
CY2021Q4 mssv Total Outstanding
TotalOutstanding
141222770 shares
CY2022Q4 us-gaap Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
6944 usd
CY2022Q4 us-gaap Financial Instruments Owned At Fair Value
FinancialInstrumentsOwnedAtFairValue
6944 usd
CY2021Q4 us-gaap Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
20422 usd
CY2021Q4 us-gaap Financial Instruments Owned At Fair Value
FinancialInstrumentsOwnedAtFairValue
20422 usd
CY2022 us-gaap Revenues
Revenues
1530223 usd
CY2021 us-gaap Revenues
Revenues
437887 usd
CY2022 mssv Going Concern
GoingConcern
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif"><i>Going Concern</i></span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif"> </span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif">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 $52,176,465 and a working capital deficit of $10,304,670 as of December 31, 2022 and future losses are anticipated. These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern.</span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif"> </span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif">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.</span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif"> </span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif">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.</span></p>
CY2022Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-52176465 usd
CY2022Q4 mssv Working Capital Deficit
WorkingCapitalDeficit
10304670 usd
CY2022 us-gaap Deferred Revenue Revenue Recognized1
DeferredRevenueRevenueRecognized1
1530223 usd
CY2022 us-gaap Cost Of Revenue
CostOfRevenue
653256 usd
CY2022 mssv Revenue Gross Profits
RevenueGrossProfits
876966 usd
CY2022 mssv Gross Profits
GrossProfits
0.5731 pure
CY2022Q4 us-gaap Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Liabilities Deferred Revenue
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesDeferredRevenue
8080273 usd
CY2022 us-gaap Profit Loss
ProfitLoss
-5506822 usd
CY2019Q4 us-gaap Sale Of Stock Price Per Share
SaleOfStockPricePerShare
1.2
CY2019Q4 us-gaap Excess Stock Shares Issued
ExcessStockSharesIssued
81043 shares
CY2019Q4 mssv Aggregate Exchange Amount
AggregateExchangeAmount
97252 usd
CY2022 mssv Payments On The Outstanding Convertible Notes
PaymentsOnTheOutstandingConvertibleNotes
15000 usd
CY2021 mssv Payments On The Outstanding Convertible Notes
PaymentsOnTheOutstandingConvertibleNotes
25000 usd
CY2022 us-gaap Deferred Policy Acquisition Cost Amortization Expense Other
DeferredPolicyAcquisitionCostAmortizationExpenseOther
18437 usd
CY2021 us-gaap Deferred Policy Acquisition Cost Amortization Expense Other
DeferredPolicyAcquisitionCostAmortizationExpenseOther
19482 usd
CY2022 mssv Outstanding Convertible Notes
OutstandingConvertibleNotes
15000 usd
CY2021 mssv Outstanding Convertible Notes
OutstandingConvertibleNotes
25000 usd
CY2015 mssv Maturity Term
MaturityTerm
P1Y
CY2019Q4 mssv Premium Paid
PremiumPaid
0.20 pure
CY2020Q4 mssv Shares Exchanged
SharesExchanged
5379624 usd
CY2020Q4 us-gaap Debt Instrument Increase Accrued Interest
DebtInstrumentIncreaseAccruedInterest
5379624 usd
CY2020Q4 us-gaap Stock Issued During Period Shares Employee Stock Ownership Plan
StockIssuedDuringPeriodSharesEmployeeStockOwnershipPlan
15000000 shares
CY2020Q4 mssv Aggregate Principal Amount
AggregatePrincipalAmount
5379624 usd
CY2020Q4 mssv Debt Instrument Bears Interest Rate
DebtInstrumentBearsInterestRate
0.15 pure
CY2020Q4 mssv Cashless Warrants Purchased
CashlessWarrantsPurchased
15000000 shares
CY2020Q4 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
0.03
CY2020Q4 mssv Warrants Issued
WarrantsIssued
15000000 shares
CY2020Q4 us-gaap Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
262376 usd
CY2022 mssv Aggregate Loan Balances Outstanding
AggregateLoanBalancesOutstanding
5379624 usd
CY2021 mssv Aggregate Loan Balances Outstanding
AggregateLoanBalancesOutstanding
5379624 usd
CY2022Q4 mssv Unamortized Discount
UnamortizedDiscount
81700 usd
CY2021Q4 mssv Unamortized Discount
UnamortizedDiscount
169168 usd
CY2020Q4 mssv Promissory Bebentures Lender Amount
PromissoryBebenturesLenderAmount
110000 usd
CY2020Q4 mssv Annual Interest Rate
AnnualInterestRate
0.15 pure
CY2020Q4 mssv Cashless Warrants Purchased
CashlessWarrantsPurchased
1000000 shares
CY2020Q4 mssv Advanced Total
AdvancedTotal
100000 usd
CY2021Q4 us-gaap Other Deferred Costs Gross
OtherDeferredCostsGross
82466 usd
CY2022Q4 us-gaap Notes Payable
NotesPayable
15070796 usd
CY2021Q4 us-gaap Notes Payable
NotesPayable
13338247 usd
CY2020Q4 us-gaap Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
10000 usd
CY2020Q4 mssv Warrants Issued
WarrantsIssued
1000000 shares
CY2020Q4 us-gaap Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
17491 usd
CY2021Q1 mssv Promissory Bebentures Lender Amount
PromissoryBebenturesLenderAmount
1000000 usd
CY2021Q1 mssv Annual Interest Rate
AnnualInterestRate
0.15 pure
CY2021Q1 mssv Cashless Warrants Purchased
CashlessWarrantsPurchased
10000000 shares
CY2021Q1 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
0.03
CY2021Q1 mssv Advanced Total
AdvancedTotal
900000 usd
CY2021Q1 us-gaap Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
100000 usd
CY2021Q1 mssv Warrants Issued
WarrantsIssued
10000000 shares
CY2021Q1 us-gaap Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
237811 usd
CY2021Q2 mssv Promissory Bebentures Lender Amount
PromissoryBebenturesLenderAmount
11600000 usd
CY2021Q2 mssv Annual Interest Rate
AnnualInterestRate
0.12 pure
CY2021Q2 mssv Cashless Warrants Purchased
CashlessWarrantsPurchased
70000000 shares
CY2021Q2 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
0.1
CY2021Q2 mssv Advanced Total
AdvancedTotal
10500000 usd
CY2021Q2 us-gaap Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
1100000 usd
CY2021Q2 mssv Warrants Issued
WarrantsIssued
70000000 shares
CY2021Q2 us-gaap Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
5465726 usd
CY2021Q3 us-gaap Loans And Leases Receivable Gross Carrying Amount
LoansAndLeasesReceivableGrossCarryingAmount
20991 usd
CY2021Q3 mssv Interest Rate
InterestRate
0.0899 pure
CY2022Q4 mssv Interest Monthly Payments
InterestMonthlyPayments
504.94 usd
CY2021Q3 mssv Promissory Bebentures Lender Amount
PromissoryBebenturesLenderAmount
1100000 usd
CY2021Q3 mssv Annual Interest Rate
AnnualInterestRate
0.12 pure
CY2021Q3 mssv Cashless Warrants Purchased
CashlessWarrantsPurchased
7500000 shares
CY2021Q3 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
0.085
CY2021Q3 mssv Advanced Total
AdvancedTotal
1000000 usd
CY2021Q3 us-gaap Debt Instrument Unamortized Discount Premium Net
DebtInstrumentUnamortizedDiscountPremiumNet
100000 usd
CY2021Q3 mssv Warrants Issued
WarrantsIssued
7500000 shares
CY2021Q3 us-gaap Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
360607 usd
CY2021Q4 mssv Promissory Bebentures Lender Amount
PromissoryBebenturesLenderAmount
84000 usd
CY2021Q4 us-gaap Deposit Liabilities Accrued Interest
DepositLiabilitiesAccruedInterest
22162 usd
CY2021Q4 mssv Premium Percent
PremiumPercent
0.05 pure
CY2021 us-gaap Premiums Earned Net Life
PremiumsEarnedNetLife
111470 usd
CY2021 mssv Debt Instrument Bears Interest Rate
DebtInstrumentBearsInterestRate
0.12 pure
CY2022 mssv Promissory Notes Payable
PromissoryNotesPayable
20237559 usd
CY2021 mssv Promissory Notes Payable
PromissoryNotesPayable
20243335 usd
CY2022 mssv Promissory Notes Payable Discount
PromissoryNotesPayableDiscount
5117631 usd
CY2021 mssv Promissory Notes Payable Discount
PromissoryNotesPayableDiscount
6822622 usd
CY2022Q4 us-gaap Other Deferred Costs Gross
OtherDeferredCostsGross
49132 usd
CY2022 us-gaap Dividends Share Based Compensation Cash
DividendsShareBasedCompensationCash
5776 usd
CY2021 us-gaap Dividends Share Based Compensation Cash
DividendsShareBasedCompensationCash
1812 usd
CY2022 us-gaap Debt Instrument Periodic Payment Interest
DebtInstrumentPeriodicPaymentInterest
2898155 usd
CY2021 us-gaap Debt Instrument Periodic Payment Interest
DebtInstrumentPeriodicPaymentInterest
1781394 usd
CY2022Q4 us-gaap Amortization Expense Per Dollar Of Gross Revenue
AmortizationExpensePerDollarOfGrossRevenue
1738327 usd
CY2021Q4 us-gaap Amortization Expense Per Dollar Of Gross Revenue
AmortizationExpensePerDollarOfGrossRevenue
874476 usd
CY2022Q4 mssv Outstanding Promissory Notes Payable
OutstandingPromissoryNotesPayable
20237559 usd
CY2021Q4 mssv Outstanding Promissory Notes Payable
OutstandingPromissoryNotesPayable
20243335 usd
CY2022 mssv Common Stock Issuablein Shares
CommonStockIssuableinShares
365463 shares
CY2022 mssv Market Value Of Common Stock On Measurement Datein Dollars
MarketValueOfCommonStockOnMeasurementDateinDollars
0.019
CY2022 mssv Adjusted Exercise Pricein Dollars Per Share
AdjustedExercisePriceinDollarsPerShare
0.06
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0434 pure
CY2022 mssv Instrument Lives In Years
InstrumentLivesInYears
P2Y
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.79 pure
CY2021 us-gaap Servicing Asset At Fair Value Additions
ServicingAssetAtFairValueAdditions
24186 usd
CY2021Q4 mssv Gain On Derivative Instruments
GainOnDerivativeInstruments
-3744 usd
CY2021Q4 us-gaap Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
20442 usd
CY2022Q4 mssv Gain On Derivative Instruments
GainOnDerivativeInstruments
-13448 usd
CY2022Q4 us-gaap Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
6944 usd
CY2022 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 therefor, 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. 
CY2020Q4 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
0.03
CY2020 mssv Issuance Of Warrants
IssuanceOfWarrants
16000000 shares
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
CY2022 mssv Aggregate Vote
AggregateVote
0.67 pure
CY2021Q3 mssv Final Payment
FinalPayment
225000 usd
CY2021Q3 mssv Final Payment
FinalPayment
50000 usd
CY2022 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. 
CY2021Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
1050000 shares
CY2021Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
1050000 shares
CY2019Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
10000 shares
CY2019Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2021Q3 mssv Payment Amount
PaymentAmount
225000 usd
CY2021Q3 mssv Payment Amount
PaymentAmount
50000 usd
CY2022 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 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. 
CY2022 us-gaap Other Expenses
OtherExpenses
503552 usd
CY2022 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 an annual rate of $90,000 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 on February 18, 2022.
CY2022 us-gaap Payments For Fees
PaymentsForFees
90000 usd
CY2021 us-gaap Payments For Fees
PaymentsForFees
60000 usd
CY2021Q4 mssv Escrow Amount
EscrowAmount
8200000 usd
CY2021Q3 mssv Stock Purchase Percentage
StockPurchasePercentage
1 pure
CY2019Q1 us-gaap Payments Of Loan Costs
PaymentsOfLoanCosts
20991 usd
CY2019Q1 us-gaap Payments For Proceeds From Deposit On Loan
PaymentsForProceedsFromDepositOnLoan
504.94 usd
CY2022 mssv Outstanding Auto Loan
OutstandingAutoLoan
0 usd
CY2022 mssv Aggregates Amount
AggregatesAmount
200390 usd
mssv Aggregates Amount
AggregatesAmount
101175 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
CY2022 us-gaap Effective Income Tax Rate Reconciliation Disposition Of Assets
EffectiveIncomeTaxRateReconciliationDispositionOfAssets
0.275 pure
CY2021Q4 us-gaap Area Of Land
AreaOfLand
1647 sqm
CY2021 us-gaap Payments For Rent
PaymentsForRent
2714 usd
CY2021Q4 us-gaap Security Deposit
SecurityDeposit
5588 usd
CY2021Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
44097 usd
CY2022Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
96135 usd
CY2021Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
43536 usd
CY2022Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
186269 usd
CY2021Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
22909 usd
CY2022 mssv Equipment And Leaseholds Purchased
EquipmentAndLeaseholdsPurchased
55199 usd
CY2021 mssv Equipment And Leaseholds Purchased
EquipmentAndLeaseholdsPurchased
40858 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
CY2022 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. 
CY2022Q4 us-gaap Finite Lived Trademarks Gross
FiniteLivedTrademarksGross
87700 usd
CY2021Q4 us-gaap Finite Lived Trademarks Gross
FiniteLivedTrademarksGross
87700 usd
CY2022 mssv Intellectual Property Licenses
IntellectualPropertyLicenses
363000 usd
CY2021 mssv Intellectual Property Licenses
IntellectualPropertyLicenses
363000 usd
CY2022 mssv Customer Base
CustomerBase
37000 usd
CY2021 mssv Customer Base
CustomerBase
37000 usd
CY2022Q4 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
487700 usd
CY2021Q4 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
487700 usd
CY2022Q4 us-gaap Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
133616 usd
CY2021Q4 us-gaap Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
36076 usd
CY2022Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
354084 usd
CY2021Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
451624 usd
CY2022 us-gaap Property Plant And Equipment Useful Life
PropertyPlantAndEquipmentUsefulLife
P5Y
CY2022 mssv Amortization Expense Intellectual Property
AmortizationExpenseIntellectualProperty
97540 usd
CY2021 mssv Amortization Expense Intellectual Property
AmortizationExpenseIntellectualProperty
36076 usd
CY2022Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
32568 usd
CY2022Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
2714 usd
CY2022Q4 mssv Total Undiscounted Cash Payments
TotalUndiscountedCashPayments
35282 usd
CY2022Q4 us-gaap Receivable With Imputed Interest Net Amount
ReceivableWithImputedInterestNetAmount
1319 usd
CY2022Q4 us-gaap Operating Lease Liability
OperatingLeaseLiability
33963 usd
CY2021Q3 mssv Stock Purchase Agreement Percentage
StockPurchaseAgreementPercentage
1 pure
CY2021Q3 us-gaap Cash
Cash
225000 usd
CY2022 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.21 pure
CY2022 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.21 pure
CY2022 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-1156433 usd
CY2022 us-gaap Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
353840 usd
CY2022 us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
802593 usd
CY2022Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
4421887 usd
CY2021Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
3619294 usd
CY2022Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
4421887 usd
CY2021Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
3619294 usd
CY2022 us-gaap Operating Loss Carryforwards Limitations On Use
OperatingLossCarryforwardsLimitationsOnUse
$22,240,131
CY2022 mssv Monthly Rent
MonthlyRent
2714 usd
CY2022Q4 us-gaap Security Deposit Liability
SecurityDepositLiability
5588 usd
CY2022 us-gaap Goodwill Change In Goodwill Allocation Description
GoodwillChangeInGoodwillAllocationDescription
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 prior to closing of the transaction (See Note 10).
CY2021 us-gaap Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
5805438 usd
CY2021Q4 us-gaap Goodwill Gross
GoodwillGross
5805438 usd
CY2022Q4 us-gaap Goodwill Gross
GoodwillGross
5805438 usd
CY2022Q4 mssv Interest Percentage
InterestPercentage
1 pure
CY2022 us-gaap Discontinued Operation Amount Of Adjustment To Prior Period Gain Loss On Disposal Net Of Tax
DiscontinuedOperationAmountOfAdjustmentToPriorPeriodGainLossOnDisposalNetOfTax
68313 usd
CY2021Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
usd
CY2022Q4 mssv Liabilities Held For Sale
LiabilitiesHeldForSale
usd
CY2022Q4 mssv Stock Payablerelated Party
StockPayablerelatedParty
usd
CY2022Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
usd
CY2021Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
usd
CY2021Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
usd
CY2022 us-gaap Other Selling General And Administrative Expense
OtherSellingGeneralAndAdministrativeExpense
usd
CY2022 mssv Settlement Of Lawsuit
SettlementOfLawsuit
usd
CY2021 us-gaap Stock Issued During Period Value Share Based Compensation Forfeited
StockIssuedDuringPeriodValueShareBasedCompensationForfeited
usd
CY2022 mssv Loss On Legal Settlement
LossOnLegalSettlement
usd
CY2022 mssv Preferred Shares Issued For Services
PreferredSharesIssuedForServices
usd
CY2022 mssv Imputed Interest On Debt
ImputedInterestOnDebt
usd
CY2022 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
usd
CY2022 us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
usd
CY2022 mssv Increase Decrease Stock Payable
IncreaseDecreaseStockPayable
usd
CY2021 mssv Depreciation Discontinued Operations
DepreciationDiscontinuedOperations
usd
CY2022 us-gaap Cash Acquired From Acquisition
CashAcquiredFromAcquisition
usd
CY2021 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
usd
CY2022 mssv Proceeds From Note Receivable
ProceedsFromNoteReceivable
usd
CY2022 mssv Loan To Nonaffiliate
LoanToNonaffiliate
usd
CY2022 mssv Debt Restructure
DebtRestructure
usd
CY2022 mssv Cancellations Of Preferred Series Bb
CancellationsOfPreferredSeriesBB
usd
CY2022 mssv Cancellation Of Preferred Series Cc
CancellationOfPreferredSeriesCC
usd
CY2022 mssv Issuance Of Preferred Series Aa For Acquisition
IssuanceOfPreferredSeriesAAForAcquisition
usd
CY2022 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2021 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2021 us-gaap Stock Issued1
StockIssued1
usd
CY2021 us-gaap Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
usd
CY2022 mssv Issuance Of Preferred Series Dd For Acquisitions
IssuanceOfPreferredSeriesDDForAcquisitions
usd
CY2022 mssv Discount Issued On Convertible Debt
DiscountIssuedOnConvertibleDebt
usd
CY2022 mssv Expected Dividend Yields
ExpectedDividendYields
CY2020Q4 us-gaap Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
usd
CY2021 mssv Derivative Instruments Conversions
DerivativeInstrumentsConversions
usd
CY2022 us-gaap Servicing Asset At Fair Value Additions
ServicingAssetAtFairValueAdditions
usd
CY2022 mssv Derivative Instruments Conversions
DerivativeInstrumentsConversions
usd
CY2022 us-gaap Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
usd
CY2022Q4 us-gaap Deferred Tax Assets Gross
DeferredTaxAssetsGross
usd
CY2021Q4 us-gaap Deferred Tax Assets Gross
DeferredTaxAssetsGross
usd
CY2022Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
usd
CY2022Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
usd
CY2022Q4 us-gaap Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
usd
CY2020Q4 us-gaap Goodwill Gross
GoodwillGross
usd
CY2021 us-gaap Goodwill Impairment Loss Net Of Tax
GoodwillImpairmentLossNetOfTax
usd
CY2022 us-gaap Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
usd
CY2022 us-gaap Goodwill Impairment Loss Net Of Tax
GoodwillImpairmentLossNetOfTax
usd
CY2022 dei Amendment Flag
AmendmentFlag
false
CY2022 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
FY
CY2022 dei Entity Central Index Key
EntityCentralIndexKey
0001760026

Files In Submission

Name View Source Status
FilingSummary.xml Edgar Link unprocessable
mssv-20221231_cal.xml Edgar Link unprocessable
0001213900-23-029942-index-headers.html Edgar Link pending
0001213900-23-029942-index.html Edgar Link pending
0001213900-23-029942.txt Edgar Link pending
0001213900-23-029942-xbrl.zip Edgar Link pending
f10k2022ex10-10_mesonumis.htm Edgar Link pending
f10k2022ex10-5_mesonumis.htm Edgar Link pending
f10k2022ex10-6_mesonumis.htm Edgar Link pending
f10k2022ex10-7_mesonumis.htm Edgar Link pending
f10k2022ex10-8_mesonumis.htm Edgar Link pending
f10k2022ex10-9_mesonumis.htm Edgar Link pending
f10k2022ex21-1_mesonumis.htm Edgar Link pending
f10k2022ex31-1_mesonumis.htm Edgar Link pending
f10k2022ex31-2_mesonumis.htm Edgar Link pending
f10k2022ex32-1_mesonumis.htm Edgar Link pending
f10k2022ex4-1_mesonumis.htm Edgar Link pending
f10k2022ex4-2_mesonumis.htm Edgar Link pending
f10k2022ex4-3_mesonumis.htm Edgar Link pending
f10k2022ex4-4_mesonumis.htm Edgar Link pending
f10k2022ex4-5_mesonumis.htm Edgar Link pending
f10k2022_mesonumis.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
mssv-20221231.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
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
mssv-20221231_def.xml Edgar Link unprocessable
mssv-20221231_lab.xml Edgar Link unprocessable
mssv-20221231_pre.xml Edgar Link unprocessable
f10k2022_mesonumis_htm.xml Edgar Link completed
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
R62.htm Edgar Link pending
R63.htm Edgar Link pending
R64.htm Edgar Link pending
R65.htm Edgar Link pending
R66.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