$RMTG
Regenerative Medical Technology Group Inc.
Stock
$rmtg
2023 Q1 Form 10-K Financial Statement
#000121390023029942 Filed on April 14, 2023
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 |