UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended: September 30, 2022
or
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from __________ to __________
Commission File Number: 000-56010
MESO NUMISMATICS,
INC.
(Exact name of registrant as specified in its charter)
Nevada |
|
88-0492191 |
(State
or other jurisdiction
of incorporation) |
|
(IRS
Employer
Identification No.) |
433 Plaza Real Suite
275
Boca Raton, Florida
33432
(Address of principal executive offices)
(800)
889-9509
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by section 13 or 15(d) of the
Securities Exchange Act of 1934 during the past 12 months, and (2)
has been subject to such filing requirements for the past 90 days.
Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted
electronically every Interactive Data File required to be submitted
pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter)
during the preceding 12 months (or for such shorter period that the
registrant was required to submit such files). Yes ☒ ☐
No ☐
Indicate by check mark whether the registrant is large accelerated
filer, an accelerated filer, a non-accelerated filer, smaller
reporting company, or an emerging growth company. See definition of
“large accelerated filer,” accelerated filer” “smaller reporting
company,” and “emerging growth company” in Rule 12b-2 of the
Exchange Act:
Large
accelerated filer |
☐ |
Accelerated
filer |
☐ |
Non-accelerated
filer |
☒ |
Smaller
Reporting Company |
☒ |
Emerging
growth company |
☐ |
|
|
If an emerging growth company, indicate by check mark if the
registrant has elected not to use the extended transition period
for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange
Act. ☐
Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act). Yes ☐
No ☒
Securities registered pursuant to Section 12(b) of the Act:
Title
of each class |
|
Trading
Symbol(s) |
|
Name
of each exchange on which registered |
None |
|
None |
|
None |
As of November 8, 2022, there were 12,250,888 shares outstanding of
the registrant’s common stock.
MESO NUMISMATICS, INC.
TABLE OF CONTENTS
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements
MESO
NUMISMATICS INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
September 30, |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
|
|
(Unaudited) |
|
|
* |
|
ASSETS |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash
and cash equivalents |
|
$ |
1,769,636 |
|
|
$ |
2,978,525 |
|
Accounts
receivable |
|
|
86,262 |
|
|
|
17,257 |
|
Prepaid expenses |
|
|
—
|
|
|
|
24,245 |
|
Total current assets |
|
|
1,855,898 |
|
|
|
3,020,027 |
|
Property and
equipment, net |
|
|
145,112 |
|
|
|
22,909 |
|
Other assets |
|
|
5,568 |
|
|
|
5,568 |
|
Intangible assets,
net |
|
|
378,670 |
|
|
|
451,624 |
|
Right of use asset,
net |
|
|
41,408 |
|
|
|
—
|
|
Goodwill |
|
|
5,805,438 |
|
|
|
5,805,438 |
|
Total
assets |
|
$ |
8,232,094 |
|
|
$ |
9,305,566 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable
and accrued liabilities |
|
$ |
279,372 |
|
|
$ |
250,755 |
|
Accrued
interest |
|
|
4,189,504 |
|
|
|
2,129,395 |
|
Customer
advances |
|
|
33,990 |
|
|
|
18,215 |
|
Stock payable –
related party |
|
|
—
|
|
|
|
251,536 |
|
Stock payable |
|
|
—
|
|
|
|
20,000 |
|
Derivative
liability |
|
|
9,960 |
|
|
|
20,442 |
|
Lease liability,
current portion |
|
|
32,568 |
|
|
|
—
|
|
Notes
payable, net |
|
|
1,531,519 |
|
|
|
1,527,711 |
|
Total current
liabilities |
|
|
6,076,913 |
|
|
|
4,218,054 |
|
|
|
|
|
|
|
|
|
|
Long term liabilities |
|
|
|
|
|
|
|
|
Lease liability,
net of current portion |
|
|
8,840 |
|
|
|
—
|
|
Convertible notes
payable, net of discount |
|
|
38,110 |
|
|
|
33,982 |
|
Notes payable –
related parties |
|
|
7,800 |
|
|
|
7,800 |
|
Notes
payable, net of discount |
|
|
13,100,313 |
|
|
|
11,802,736 |
|
Total liabilities |
|
$ |
19,231,976 |
|
|
$ |
16,062,572 |
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit |
|
|
|
|
|
|
|
|
Preferred
stock, $0.001 par value 1,050,000 shares authorized as Series AA;
1,050,000 shares issued and outstanding as of September 30, 2022
and December 31, 2021 |
|
|
1,050 |
|
|
|
1,050 |
|
Preferred
stock, $0.001 par value; 10,000 shares authorized as Series DD;
9,870 and 9,422 shares issued and outstanding as of September 30,
2022 and December 31, 2021, respectively |
|
|
10 |
|
|
|
10 |
|
Common
stock, $0.001 par value; 6,500,000,000 shares authorized;
13,853,202 and 13,687,439 shares issued and issuable and 12,250,888
and 12,085,125 shares outstanding as of September 30, 2022 and
December 31, 2021, respectively |
|
|
12,251 |
|
|
|
12,086 |
|
Additional paid in
capital |
|
|
40,170,862 |
|
|
|
39,899,491 |
|
Accumulated deficit |
|
|
(51,184,055 |
) |
|
|
(46,669,643 |
) |
Total
stockholders’ deficit |
|
|
(10,999,882 |
) |
|
|
(6,757,006 |
) |
Total liabilities
and stockholders’ deficit |
|
$ |
8,232,094 |
|
|
$ |
9,305,566 |
|
|
* |
Derived from audited
information |
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
MESO NUMISMATICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
For the Three Months Ended
September 30, |
|
|
For the Nine Months Ended
September 30, |
|
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Revenue |
|
$ |
374,359 |
|
|
$ |
165,042 |
|
|
$ |
988,958 |
|
|
$ |
185,254 |
|
Cost of
revenue |
|
|
109,364 |
|
|
|
88,520 |
|
|
|
468,838 |
|
|
|
115,170 |
|
Gross profit
(loss) |
|
|
264,995 |
|
|
|
76,522 |
|
|
|
520,120 |
|
|
|
70,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising and
marketing |
|
|
80,931 |
|
|
|
22,351 |
|
|
|
216,506 |
|
|
|
22,732 |
|
Professional
fees |
|
|
143,118 |
|
|
|
336,299 |
|
|
|
735,186 |
|
|
|
665,544 |
|
Officer
compensation |
|
|
22,500 |
|
|
|
518,833 |
|
|
|
67,500 |
|
|
|
552,932 |
|
Depreciation
and amortization expense |
|
|
39,882 |
|
|
|
12,947 |
|
|
|
102,184 |
|
|
|
13,347 |
|
Investor
relations |
|
|
32,749 |
|
|
|
32,574 |
|
|
|
127,633 |
|
|
|
53,046 |
|
General and
administrative- related party |
|
|
— |
|
|
|
8,116,269 |
|
|
|
— |
|
|
|
8,116,269 |
|
General and administrative |
|
|
107,907 |
|
|
|
52,651 |
|
|
|
341,131 |
|
|
|
69,206 |
|
Total operating
expenses |
|
|
427,087 |
|
|
|
9,091,924 |
|
|
|
1,590,140 |
|
|
|
9,493,076 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense |
|
|
(1,183,166 |
) |
|
|
(900,039 |
) |
|
|
(3,454,874 |
) |
|
|
(1,659,724 |
) |
Gain on change
in fair value of derivative financial instruments |
|
|
876 |
|
|
|
—
|
|
|
|
10,482 |
|
|
|
— |
|
Other expense |
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(231,109 |
) |
Net
loss |
|
$ |
(1,344,383 |
) |
|
$ |
(9,915,441 |
) |
|
$ |
(4,514,412 |
) |
|
$ |
(11,313,825 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share, basic and diluted
|
|
$ |
(0.11 |
) |
|
$ |
(0.82 |
) |
|
$ |
(0.37 |
) |
|
$ |
(1.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding, basic and
diluted
|
|
|
12,250,888 |
|
|
|
12,032,466 |
|
|
|
12,187,004 |
|
|
|
11,295,486 |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
MESO NUMISMATICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
DEFICIT
(Unaudited)
For the Nine Months Ended September 30, 2022
|
|
Series CC
Preferred
Stock |
|
|
Series AA
Preferred Stock |
|
|
Series DD
Preferred
Stock |
|
|
Common Stock |
|
|
Additional
Paid In |
|
|
Accumulated |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Total |
|
Balance, December 31, 2021 |
|
|
— |
|
|
$ |
— |
|
|
|
1,050,000 |
|
|
$ |
1,050 |
|
|
|
9,422 |
|
|
$ |
10 |
|
|
|
12,085,125 |
|
|
$ |
12,086 |
|
|
$ |
39,899,491 |
|
|
$ |
(46,669,644 |
) |
|
$ |
(6,757,006 |
) |
Issuance of stock for
services |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
165,763 |
|
|
|
165 |
|
|
|
19,835 |
|
|
|
— |
|
|
|
20,000 |
|
Issuance of preferred series DD for
services |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
448 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
251,536 |
|
|
|
— |
|
|
|
251,536 |
|
Net loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,514,412 |
) |
|
|
(4,514,412 |
) |
Balance, September 30,
2022 |
|
|
— |
|
|
$ |
— |
|
|
|
1,050,000 |
|
|
$ |
1,050 |
|
|
|
9,870 |
|
|
$ |
10 |
|
|
|
12,250,888 |
|
|
$ |
12,251 |
|
|
$ |
40,170,862 |
|
|
$ |
(51,184,055 |
) |
|
$ |
(10,999,882 |
) |
For the Three Months Ended September 30, 2022
|
|
Series
CC
Preferred Stock |
|
|
Series
AA
Preferred Stock |
|
|
Series
DD
Preferred Stock |
|
|
Common
Stock |
|
|
Additional
Paid In |
|
|
Accumulated |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Total |
|
Balance,
July 1, 2022 |
|
|
— |
|
|
$ |
— |
|
|
|
1,050,000 |
|
|
$ |
1,050 |
|
|
|
9,870 |
|
|
$ |
10 |
|
|
|
12,250,888 |
|
|
$ |
12,251 |
|
|
$ |
40,170,862 |
|
|
$ |
(49,839,672 |
) |
|
$ |
(9,655,499 |
) |
Net
loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,344,383 |
) |
|
|
(1,344,383 |
) |
Balance,
September 30, 2022 |
|
|
— |
|
|
$ |
— |
|
|
|
1,050,000 |
|
|
$ |
1,050 |
|
|
|
9,870 |
|
|
$ |
10 |
|
|
|
12,250,888 |
|
|
$ |
12,251 |
|
|
$ |
40,170,862 |
|
|
$ |
(51,184,055 |
) |
|
$ |
(10,999,882 |
) |
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements
MESO NUMISMATICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
DEFICIT
For the Nine Months Ended September 30, 2021
(Unaudited)
|
|
Series CC
Preferred
Stock |
|
|
Series AA
Preferred
Stock |
|
|
Series BB
Preferred
Stock |
|
|
Series DD
Preferred
Stock |
|
|
Common Stock |
|
|
Additional
Paid In |
|
|
Accumulated |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Total |
|
Balance, December 31, 2020 |
|
|
1,000 |
|
|
$ |
83,731 |
|
|
|
50,000 |
|
|
$ |
50 |
|
|
|
279,146 |
|
|
$ |
279 |
|
|
|
- |
|
|
$ |
- |
|
|
|
10,869,596 |
|
|
$ |
10,870 |
|
|
$ |
27,364,393 |
|
|
$ |
(33,785,163 |
) |
|
$ |
(6,409,571 |
) |
Debt settlement |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,092,866 |
|
|
|
1,093 |
|
|
|
212,016 |
|
|
|
- |
|
|
|
213,109 |
|
Issuance of common stock for
services |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
70,004 |
|
|
|
70 |
|
|
|
19,930 |
|
|
|
- |
|
|
|
20,000 |
|
Issuance of preferred series DD for
services-related party |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
448 |
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
251,535 |
|
|
|
- |
|
|
|
251,536 |
|
Cancellation of preferred series
BB |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(279,146 |
) |
|
|
(279 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
279 |
|
|
|
- |
|
|
|
- |
|
Cancellation of preferred
series CC-related party |
|
|
(1,000 |
) |
|
|
(83,731 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Issuance of preferred series AA for
acquisition of Global Stem Cell Group, Inc. |
|
|
- |
|
|
|
- |
|
|
|
1,000,000 |
|
|
|
1,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
962,866 |
|
|
|
- |
|
|
|
963,866 |
|
Issuance of preferred series DD for
acquisition of Global Stem Cell Group, Inc. |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,974 |
|
|
|
9 |
|
|
|
- |
|
|
|
- |
|
|
|
5,038,567 |
|
|
|
- |
|
|
|
5,038,576 |
|
Imputed interest on debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
24,192 |
|
|
|
- |
|
|
|
24,192 |
|
Fair value of warrants |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,703,537 |
|
|
|
- |
|
|
|
5,703,537 |
|
Net income (Loss) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(11,313,825 |
) |
|
|
(11,313,825 |
) |
Balance, September 30,
2021 |
|
|
- |
|
|
$ |
- |
|
|
|
1,050,000 |
|
|
$ |
1,050 |
|
|
|
- |
|
|
$ |
- |
|
|
|
9,422 |
|
|
$ |
10 |
|
|
|
12,032,466 |
|
|
$ |
12,033 |
|
|
$ |
39,577,315 |
|
|
$ |
(45,098,988 |
) |
|
$ |
(5,508,580 |
) |
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements
MESO NUMISMATICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
DEFICIT
For the Three Months Ended September 30, 2021
(Unaudited)
|
|
Series CC
Preferred
Stock |
|
|
Series AA
Preferred
Stock |
|
|
Series BB
Preferred
Stock |
|
|
Series DD
Preferred
Stock |
|
|
Common Stock |
|
|
Additional
Paid In |
|
|
Accumulated |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Total |
|
Balance, July 1, 2021 |
|
|
1,000 |
|
|
$ |
83,731 |
|
|
|
50,000 |
|
|
$ |
50 |
|
|
|
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
12,032,466 |
|
|
$ |
12,033 |
|
|
$ |
33,316,195 |
|
|
$ |
(35,183,547 |
) |
|
$ |
(1,855,269 |
) |
Issuance of preferred series DD for
services-related party |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
448 |
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
251,535 |
|
|
|
- |
|
|
|
251,536 |
|
Cancellation of preferred series
CC-related party |
|
|
(1,000 |
) |
|
|
(83,731 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Issuance of preferred series AA for
acquisition of Global Stem Cell Group, Inc. |
|
|
- |
|
|
|
- |
|
|
|
1,000,000 |
|
|
|
1,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
962,866 |
|
|
|
- |
|
|
|
963,866 |
|
Issuance of preferred series DD for
acquisition of Global Stem Cell Group, Inc. |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,974 |
|
|
|
9 |
|
|
|
- |
|
|
|
- |
|
|
|
5,038,567 |
|
|
|
- |
|
|
|
5,038,576 |
|
Imputed interest on debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,152 |
|
|
|
- |
|
|
|
8,152 |
|
Net income (Loss) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(9,915,441 |
) |
|
|
(9,915,441 |
) |
Balance, September 30,
2021 |
|
|
- |
|
|
$ |
- |
|
|
|
1,050,000 |
|
|
$ |
1,050 |
|
|
|
- |
|
|
$ |
- |
|
|
|
9,422 |
|
|
|
10 |
|
|
|
12,032,466 |
|
|
$ |
12,033 |
|
|
$ |
39,577,315 |
|
|
$ |
(45,098,988 |
) |
|
$ |
(5,508,580 |
) |
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements
MESO NUMISMATICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
For the Nine Months Ended
September 30, |
|
|
|
2022 |
|
|
2021 |
|
CASH FLOWS FROM OPERATING
ACTIVITIES |
|
|
|
|
|
|
Net loss |
|
$ |
(4,514,412 |
) |
|
$ |
(11,313,825 |
) |
Non-cash adjustments to reconcile net loss to net cash: |
|
|
|
|
|
|
|
|
Amortization of
debt discount |
|
|
1,319,796 |
|
|
|
500,338 |
|
Depreciation and
amortization expense |
|
|
102,184 |
|
|
|
13,347 |
|
Change in
derivative liabilities |
|
|
(10,482 |
) |
|
|
—
|
|
Loss on legal
settlement |
|
|
—
|
|
|
|
213,109 |
|
Common shares
issued for services |
|
|
—
|
|
|
|
20,000 |
|
Preferred shares
issued for services |
|
|
— |
|
|
|
251,536 |
|
Imputed interest
on debt |
|
|
—
|
|
|
|
24,192 |
|
Changes in
operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts
receivable |
|
|
(69,007 |
) |
|
|
(5,804 |
) |
Prepaid
expense |
|
|
2,714 |
|
|
|
(7,000 |
) |
Stock
payable |
|
|
— |
|
|
|
251,536 |
|
Due to related
party |
|
|
— |
|
|
|
8,116,269 |
|
Accounts payable and accrued liabilities |
|
|
2,104,501 |
|
|
|
806,467 |
|
CASH
USED IN OPERATING ACTIVITIES |
|
|
(1,064,706 |
) |
|
|
(1,129,835 |
) |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Cash acquired in
business combination, net of cash paid |
|
|
—
|
|
|
|
666,647 |
|
Purchase of property and equipment |
|
|
(129,901 |
) |
|
|
—
|
|
CASH
PROVIDED BY (USED IN) INVESTING ACTIVITIES |
|
|
(129,901 |
) |
|
|
666,647 |
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Proceeds from
issuance of debt |
|
|
—
|
|
|
|
11,400,000 |
|
Proceeds from
note receivable |
|
|
— |
|
|
|
(250,000 |
) |
Principal payment of debt |
|
|
(14,282 |
) |
|
|
(454 |
) |
CASH
PROVIDED BY/(USED IN) FINANCING ACTIVITIES |
|
|
(14,282 |
) |
|
|
11,149,546 |
|
|
|
|
|
|
|
|
|
|
Net
increase (decrease) in cash |
|
|
(1,208,889 |
) |
|
|
10,686,358 |
|
|
|
|
|
|
|
|
|
|
Cash,
beginning of year |
|
|
2,978,525 |
|
|
|
42,534 |
|
|
|
|
|
|
|
|
|
|
Cash,
end of year |
|
$ |
1,769,636 |
|
|
$ |
10,728,892 |
|
|
|
|
|
|
|
|
|
|
Cash paid for
income tax |
|
$ |
—
|
|
|
$ |
—
|
|
Cash paid for interest |
|
$ |
265 |
|
|
$ |
—
|
|
|
|
|
|
|
|
|
|
|
NON-CASH FINANCING
ACTIVITIES: |
|
|
|
|
|
|
|
|
Issuance of
preferred series DD |
|
$ |
251,536 |
|
|
$ |
—
|
|
Issuance of
common shares for services |
|
$ |
20,000 |
|
|
$ |
—
|
|
Warrants discount
issued on debt |
|
$ |
—
|
|
|
$ |
5,703,537 |
|
Cancellation of
preferred series BB |
|
$ |
—
|
|
|
$ |
279 |
|
Shares issued for
legal settlement |
|
$ |
—
|
|
|
$ |
213,109 |
|
Cancellation of
preferred series CC |
|
$ |
—
|
|
|
$ |
83,731 |
|
Issuance of
preferred series AA for acquisition |
|
$ |
—
|
|
|
$ |
963,866 |
|
Issuance of
preferred series DD for acquisition |
|
$ |
—
|
|
|
$ |
5,038,576 |
|
Deposit on
acquisition |
|
$ |
—
|
|
|
$ |
175,000 |
|
Original issue
discount on convertible debt and promissory notes |
|
$ |
—
|
|
|
$ |
1,200,000 |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements
MESO NUMISMATICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
September 30, 2022
(Unaudited)
NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS
Nature of Business
Meso Numismatics, Inc. (the “Company”) was originally organized
under the laws of Washington State in 1999, as Spectrum Ventures,
LLC to develop market and sell VOIP (Voice over Internet Protocol)
services. In 2002, the Company changed its name to Nxtech Wireless
Cable Systems, Inc. In August 2007, the Company changed its name to
Oriens Travel & Hotel Management Corp. In November 2014, the
Company changed its name to Pure Hospitality Solutions, Inc.
On November 16, 2016, the Company entered into an Agreement and
Plan of Merger between the Company and Meso Numismatics Corp.
(“Meso”). The acquisition of Meso is to support the Company’s
overall mission of specializing in ventures related to Central
America and the Latin countries of the Caribbean; not limited to
tourism. Meso is a small but scalable numismatics operation that
the Company can leverage for low cost revenues and product
marketing.
Meso Numismatics, Inc. maintains an online store with eBay
(www.mesocoins.com) and participates in live auctions with major
companies such as Heritage Auctions, Stacks Bowers Auctions and Lyn
Knight Auctions.
The acquisition was complete on August 4, 2017 following the
Company issuance of 25,000 shares of Series BB preferred stock to
Meso to acquire one hundred (100%) percent of Meso’s common stock.
The Company accounted for the acquisition as common control, as
Melvin Pereira, the CEO and principal shareholder of the Company
controlled, operated and owned both companies. On November 16,
2016, the date of the Merger Agreement and June 30, 2017, the date
of the Debt Settlement Agreement, Melvin Pereira, CEO of Pure
Hospitality Solutions, owned 100% of the stock of Meso Numismatics,
Inc. Pure Hospitality Solutions, Inc. and Meso Numismatics, Inc.
first came under common control on June 30, 2017.
On September 4, 2017, the Company decided to suspend its booking
operations, Oveedia, to focus on continuing to build its numismatic
business, Meso Numismatics. Inc. The Company did, however, use its
footprint within the Latin American region to expand Meso
Numismatics, Inc. at a much quicker rate.
In September 2018, the Company changed its name to Meso
Numismatics, Inc. and FINRA provided a market effective date and on
September 26, 2018, the new ticker symbol MSSV became effective on
October 16, 2018.
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.
On November 27, 2019, Meso Numismatics, Inc. entered into an
Assignment and Assumption Agreement with Lans Holdings Inc.,
whereby Lans Holdings Inc. assigned all of its rights to,
obligations and interest in a Binding Letter of Intent entered into
on May 23, 2019 with Global Stem Cells Group Inc. and Benito Nova,
setting forth the principal terms pursuant to which the Company
will acquire 50,000,000 shares of common stock of Global Stem Cells
Group Inc.
In consideration for the Assignment, Meso Numismatics, Inc.:
|
● |
Assumed
certain Convertible Redeemable Notes issued by Lans Holdings Inc.
to a lender, pursuant to the Assignment and Assumption Agreement
and subject to any pre-existing defaults under the Notes, Meso
Numismatics, Inc. reissued an aggregate of $1,079,626 of
Convertible Redeemable Notes to the lender which bear interest at a
rate varying from ten (10%) to fifteen (15%) percent, and have a
one (1) year maturity date. |
|
● |
Issue
to Lans Holdings Inc. 1,000 shares of its Series CC Convertible
Preferred Stock valued at $83,731 calculated based on conversion
provision of the Company’s Articles of Incorporation filed with the
Secretary of State in Nevada on November 26, 2019. Shareholders of
outstanding shares of Series CC Convertible Preferred Stock shall
be entitled to convert part or all of its shares of Series CC
Convertible Preferred Stock into a number of fully paid and
nonassessable shares of common stock at a price per share
determined by dividing the number of issued and outstanding shares
of stock of the Company on the date of conversion by 1,000 and
multiply the results by 0.8 conversion price. |
The consideration for the assignment of $1,163,357, consisting of
an aggregate of $1,079,626 of Convertible Redeemable Notes assumed
from Lans Holdings Inc. and 1,000 shares of its Series CC
Convertible Preferred Stock valued at $83,731 issued to Lans
Holdings Inc was recorded as compensation expense.
On November 27, 2019, and in connection with the execution of the
Assignment, the Company’s Board of Directors appointed Mr. David
Christensen, former director and CEO of Lans Holdings Inc., to
serve as director and president of the Company.
On December 23, 2019, the Company entered into the Post Closing
Amendment to the Assignment and Assumption Agreement originally
entered into on November 27, 2019 with Global Stem Cells Group
Inc., Benito Novas, and Lans Holdings Inc., whereby the Original
Agreement is amended to extend the deadline to enter into the New
LOI to 120 days from the execution of the Post Closing Amendment
and option to receive Series CC Convertible Preferred Stock granted
to Lans Holdings Inc. has been extended to 120 days from the
execution of the Post Closing Amendment.
On April 22, 2020, the Company entered into a Second Post Closing
Amendment to the Assignment and Assumption Agreement originally
entered into on November 27, 2019 with Global Stem Cells Group
Inc., Benito Novas, and Lans Holdings Inc., which Assignment was
first amended pursuant to the Post Closing Amendment to the
Assignment and Assumption Agreement entered into on December 23,
2019. The Original Agreement is amended to extend the deadline to
enter into the New LOI to 150 days from the execution of the Second
Amendment and option to receive Series CC Convertible Preferred
Stock granted to Lans Holdings Inc. has been extended to 150 days
from the execution of the Second Amendment.
On June 25, 2020, Mr. Martin Chuah submitted his resignation as
Director of the Company, effective June 26, 2020. There are no
disagreements between Mr. Chuah and Meso Numismatics, Inc. on any
matter relating to its operations, policies or practices.
On June 26, 2020, the Company completed the repurchase of 1,000,000
shares of its Series AA (“Series AA”) Super Voting Preferred Stock,
representing all of the Series AA shares held by E-Network de Costa
Rica S.A. and S&M Chuah Enterprises Ltd., respectively.
On June 26, 2020, Mr. Melvin Pereira submitted his resignation as
Chief Executive Officer, Chief Financial Officer, Secretary and
Director of Meso Numismatics, Inc., effective June 26, 2020. There
are no disagreements between Mr. Pereira and Meso Numismatics, Inc.
on any matter relating to its operations, policies or
practices.
On June 26, 2020, due to Mr. Pereira’s resignation, Meso
Numismatics, Inc.’s Board of Directors appointed Mr. David
Christensen, current Director and President of the Company, to
serve as Chief Executive Officer, Chief Financial Officer and
Secretary, effective June 27, 2020 and granted 50,000 shares of
Series AA to Mr. David Christensen.
On September 16, 2020, Meso Numismatics, Inc. entered into a Third
Post Closing Amendment to the Assignment and Assumption Agreement
originally entered into on November 27, 2019 with Global Stem Cells
Group Inc., Benito Novas, and Lans Holdings Inc., which Assignment
was first amended pursuant to the Post Closing Amendment to the
Assignment and Assumption Agreement entered into on December 23,
2019. The Original Agreement is amended to extend the deadline to
enter into the New LOI to 180 days from the execution of the Third
Amendment and option to receive Series CC Convertible Preferred
Stock granted to Lans Holdings Inc. has been extended to 180 days
from the execution of the Third Amendment.
On March 12, 2021, Meso Numismatics, Inc. entered into a Fourth
Post Closing Amendment to the Assignment and Assumption Agreement
originally entered into on November 27, 2019 with Global Stem Cells
Group Inc., Benito Novas, and Lans Holdings Inc., which Assignment
was first amended pursuant to the Post Closing Amendment to the
Assignment and Assumption Agreement entered into on December 23,
2019. The Original Agreement is amended to extend the deadline to
enter into the New LOI to 90 days from the execution of the Fourth
Amendment and option to receive Series CC Convertible Preferred
Stock granted to Lans Holdings Inc. has been extended to 90 days
from the execution of the Fourth Amendment.
On June 22, 2021, Meso Numismatics, Inc. entered into a Fifth Post
Closing Amendment to the Assignment and Assumption Agreement
originally entered into on November 27, 2019 with Global Stem Cells
Group Inc., Benito Novas, and Lans Holdings Inc.
|
1. |
Pursuant
to the terms of the Fifth Post Closing Amendment, and as full and
total consideration for the Assignment and Assumption Agreement and
in addition to the assumption of the New LOI and the assumption of
the Assigned Debt (both terms as defined in the Assignment and
Assumption Agreement ), the option granted to Lans Holdings Inc.
pertaining to the issuance of the Company’s Series CC Convertible
Preferred Stock was terminated and replaced with a cash payment as
consideration, upon the following terms: |
|
a. |
The
Company paid Lans Holdings Inc., by delivery to escrow, an amount
equal to USD $8,200,000, which Cash Payment was used by Lans
Holdings Inc. for the repurchase of Lans Holdings shares of common
stock from the Lans common shareholders. |
On June 22, 2021, the Company entered into a stock purchase
agreement with Global Stem Cells Group Inc and Benito Novas.
Pursuant to the terms of the stock purchase agreement, the Company
shall acquire 50,000,000 shares of common stock of Global Stem
Cells Group Inc., representing all of the outstanding shares of
Global Stem Cells Group Inc, from Benito Novas in exchange for the
following:
|
a. |
1,000,000
shares of the Company’s Series AA Super Voting Preferred
Stock; |
|
b. |
8,974
shares of the Company’s Series DD Convertible Preferred Stock;
and |
|
c. |
An
amount equal to USD $50,000 being the balance owing to Benito Novas
pursuant to the terms of the New LOI and Assignment. |
The closing of the stock purchase agreement occurred August 18,
2021.
On June 22, 2021, Meso Numismatics, Inc. entered into a Secured
Loan Agreement with an otherwise unaffiliated third-party investor,
pursuant to which Meso Numismatics, Inc. agreed to issue to the
Investor a $11,600,000 face value Senior Secured Promissory Note
with a $1,100,000 original issue discount, and a three year Common
Stock Purchase Warrant to acquire up to 70,000,000 shares of our
common stock at an exercise price of $0.10 per share, subject to
adjustments.
On August 18, 2021, the Company completed its acquisition of Global
Stem Cells Group Inc., through a Stock Purchase Agreement acquiring
all the outstanding capital stock of Global Stem Cells Group Inc
and paid the purchase price of a total of 1,000,000 shares of
Series AA Preferred Stock in the Company, 8,974 shares of Series DD
Preferred Stock in the Company and $225,000 USD (the final payment
of $50,000 was made on July 2, 2021).
Pursuant to the terms of the Fifth Post Closing Amendment along
with the completion of the acquisition of Global Stem Cells Group
Inc., the issuance of the 1,000 shares of the Company’s Series CC
Convertible Preferred Stock to Lans Holdings Inc. was terminated
and replaced with a cash payment as consideration. The Company
shall pay Lans Holdings Inc., by delivery in escrow, an amount
equal to USD $8,200,000, which Cash Payment shall be used by Lans
Holdings Inc. for the repurchase of all of its shares of common
stock from its common shareholders. The company paid on November 3,
2021 the USD $8,200,000 in cash to an escrow account set up by Lans
Holdings Inc. The $8.2 million was expensed in the income statement
as General and Administrative Expense – Related Party for the year
ending December 31, 2021.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles of Consolidation and Basis of Presentation
The accompanying condensed consolidated financial statements
include the accounts of the Company and its wholly-owned
subsidiaries, Pure Hospitality Solutions, Inc., Meso Numismatics,
Corp., and Global Stem Cells Group Inc. (since August 18, 2021).
These condensed consolidated financial statements have been
prepared and, in the opinion of management, contain all the
adjustments (consisting of those of a normal recurring nature)
considered necessary to present fairly the consolidated financial
position and the consolidated statements of income and consolidated
cash flows for the periods presented in conformity with generally
accepted accounting principles for interim consolidated financial
information and the instructions to Form 10-Q and Article 8 of
Regulation S-X, Accordingly, they do not include all the
information and footnotes required by accounting principles
generally accepted in the United States of America. Operating
results for the three and nine months ended September 30, 2022 are
not necessarily indicative of the results that may be expected for
the fiscal year ending December 31, 2022. It is suggested that
these condensed consolidated financial statements be read in
conjunction with the consolidated financial statements and notes
thereto included in the Company’s annual report on Form 10-K for
the fiscal year ended December 31, 2021, filed on May 5, 2022,
which can be found at www.sec.gov. All significant intercompany
transactions have been eliminated in consolidation.
Use of Estimates in Financial Statement Presentation
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.
Reclassifications
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.
Cash and Cash Equivalents
The Company considers all highly liquid accounts with original
maturities of three months or less to be cash equivalents. At
September 30, 2022 and December 31, 2021, all of the Company’s cash
was deposited in major banking institutions. There were no cash
equivalents as of September 30, 2022 and December 31, 2021. Our
cash balances at financial institutions may exceed the Federal
Deposit Insurance Company’s (FDIC) insured limit of $250,000 from
time to time.
Accounts Receivable
Accounts receivable are recorded at original invoice amount less an
allowance for uncollectible accounts that management believes will
be adequate to absorb estimated losses on existing balances.
Management estimates the allowance based on collectability of
accounts receivable and prior bad debt experience. Accounts
receivable balances are written off against the allowance upon
management’s determination that such accounts are uncollectible.
Recoveries of accounts receivable previously written off are
recorded when received. Management believes that credit risks on
accounts receivable will not be material to the financial position
of the Company or results of operations. The allowance for doubtful
accounts was $0 and $0 as of September 30, 2022 and December 31,
2021, respectively.
Intangible Assets
Intangible assets with finite lives are amortized over their
estimated useful lives. Intangible assets with indefinite lives are
not amortized, but are tested for impairment annually or whenever
events or changes in circumstances indicate that the carrying
amount of an asset may not be recoverable. No impairment was
recognized for the quarter ended September 30, 2022.
Lease Accounting
The Company leases office space and clinical space under a lease
arrangement. These properties are generally leased under
non-cancelable agreements that contain lease terms in excess of
twelve months on the date of entry as well as renewal options for
additional periods. The agreements, which have been classified as
operating leases, generally provide for base minimum rental
payment, as well non-lease components including insurance, taxes,
maintenance, and other common area costs.
At the lease commencement date, the Company recognizes a
right-of-use asset and a lease liability for all leases, except
short-term leases with an original term of twelve months or less.
The right-of-use asset represents the right to use the leased asset
for the lease term. The lease liability represents the present
value of the lease payments under the lease. The right-of-use asset
is initially measured at cost, which primarily comprises the
initial amount of the lease liability, plus any prepayments to the
lessor and initial direct costs such as brokerage commissions, less
any lease incentives received. All right-of-use assets are
periodically reviewed for impairment in accordance with standards
that apply to long-lived assets. The lease liability is initially
measured at the present value of the lease payments, discounted
using the rate implicit in the contract if available or an estimate
of our incremental borrowing rate for a collateralized loan with
the same term as the underlying lease. The discount rates used for
the initial measurement of lease liabilities as of the date of
entry were based on the original lease terms.
Lease payments included in the measurement of lease liabilities
consist of (i) fixed lease payments for the non-cancelable lease
term, (ii) fixed lease payments for optional renewal periods where
it is reasonably certain the renewal option will be exercised, and
(iii) variable lease payments that depend on an underlying index or
rate, based on the index or rate in effect at lease commencement.
Certain real estate lease agreements require payments for non-lease
costs such as utilities and common area maintenance. The Company
has elected an accounting policy to not separate implicit
components of the contract that may be considered non-lease
related.
Lease expense for operating leases consists of the fixed lease
payments recognized on a straight-line basis over the lease term
plus variable lease payments as incurred. The lease payments are
allocated between a reduction of the lease liability and interest
expense. Depreciation of the right-of-use asset for operating
leases reflects the use of the asset on straight-line basis over
the expected term of the lease.
Goodwill
Goodwill represents the excess acquisition cost over the fair value
of net tangible and intangible assets acquired. Goodwill is not
amortized and is subject to annual impairment testing on or between
annual tests if an event or change in circumstance occurs that
would more likely than not reduce the fair value of a reporting
unit below its carrying value. In testing for goodwill impairment,
the Company has the option to first assess qualitative factors to
determine whether the existence of events or circumstances lead to
a determination that it is more likely than not that the fair value
of a reporting unit is less than its carrying amount. If, after
assessing the totality of events and circumstances, the Company
concludes that it is not more likely than not that the fair value
of a reporting unit is less than its carrying amount, then
performing the two-step impairment test is not required. If the
Company concludes otherwise, the Company is required to perform the
two-step impairment test. The goodwill impairment test is performed
at the reporting unit level by comparing the estimated fair value
of a reporting unit with its respective carrying value. If the
estimated fair value exceeds the carrying value, goodwill at the
reporting unit level is not impaired. If the estimated fair value
is less than the carrying value, further analysis is necessary to
determine the amount of impairment, if any, by comparing the
implied fair value of the reporting unit’s goodwill to the carrying
value of the reporting unit’s goodwill.
Derivative Instruments
The derivative instruments are accounted for as liabilities, the
derivative instrument is initially recorded at its fair market
value and is then re-valued at each reporting date, with changes in
fair value recognized in operations for each reporting period. The
Company uses the Binomial option pricing model to value the
derivative instruments.
Revenue Recognition
Effective January 1, 2018, the Company adopted ASC 606 — Revenue
from Contracts with Customers. Under ASC 606, the Company
recognizes revenue from the sale of products by applying the
following steps: (1) identify the contract with a customer; (2)
identify the performance obligations in the contract; (3) determine
the transaction price; (4) allocate the transaction price to each
performance obligation in the contract; and (5) recognize revenue
when each performance obligation is satisfied.
The Company’s main sources of revenue are comprised of the
following:
|
● |
Training-GSCG
offers a Stem Cell & Exosomes Certification Program where
physicians attending this training sessions will take advantage of
a full review of stem cell biology, characterization and
regenerative properties of cells and cell products, cytokines and
growth factors and how can be apply in the clinic. The physicians
will pay for the training sessions upfront and receives all the
material and certificate upon completion of seminar which is when
revenue is recognized by GSCG. |
|
● |
Products-Physicians
can order SVF Kits through GSCG which includes EC Certificate from
Institute for Testing and Certificating, Inc. SVT Kits are paid for
upfront and shipped from third party directly to physicians.
Revenue is recognized by GSCG when product is shipped. |
|
● |
Equipment-
Physicians can order equipment through GSCG which includes warranty
from manufacture of equipment. Equipment is paid for upfront and
shipped from manufacture directly to physicians. Revenue is
recognized by GSCG when product is shipped. |
|
● |
Rare
coins and banknotes-MESO acquires rare coins and banknotes from
Latin America at reduced costs and sales through its website and
auctions. |
The Company recognizes revenue when it satisfies a performance
obligation by transferring control over a product to a customer.
Revenue is measured based on the consideration the Company receives
in exchange for those products or services.
Income Taxes
The Company uses the liability method to record income tax
activity. Deferred taxes are determined based upon the estimated
future tax effects of differences between the financial reporting
and tax reporting bases of assets and liabilities, given the
provisions of currently enacted tax laws.
The accounting for uncertainty in income taxes recognized in an
enterprise’s financial statements uses the threshold of
more-likely-than-not to be sustained upon examination for inclusion
or exclusion. Measurement of the tax uncertainty occurs if the
recognition threshold has been met.
Net Earnings (Losses) Per Common Share
The Company accounts for net loss per share in accordance with
Accounting Standards Codification subtopic 260-10, Earnings Per
Share (“ASC 260-10”), which requires presentation of basic and
diluted earnings per share (“EPS”) on the face of the statement of
operations for all entities with complex capital structures and
requires a reconciliation of the numerator and denominator of the
basic EPS computation to the numerator and denominator of the
diluted EPS.
Basic net loss per share is computed by dividing net loss by the
weighted average number of shares of common stock outstanding
during each period. It excludes the dilutive effects of any
potentially issuable common shares. The effect of common stock
equivalents is anti-dilutive with respect to losses and therefore
basic and dilutive is the same
Diluted net loss per share is calculated by including any
potentially dilutive share issuances in the denominator. The
following securities are excluded from the calculation of weighted
average diluted shares at September 30, 2022 and December 31, 2021,
respectively, because their inclusion would have been
anti-dilutive.
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2022 |
|
|
2021 |
|
Convertible notes
outstanding |
|
|
296,864 |
|
|
|
75,710 |
|
Convertible preferred stock
outstanding |
|
|
37,647,060 |
|
|
|
37,647,060 |
|
Shares
underlying warrants outstanding |
|
|
103,500,000 |
|
|
|
103,500,000 |
|
|
|
|
141,443,924 |
|
|
|
141,222,770 |
|
Fair Value of Financial Instruments
The fair value of financial instruments, which include cash,
accounts payable and accrued expenses and advances from related
parties were estimated to approximate their carrying values due to
the immediate or short-term maturity of these financial
instruments. Management is of the opinion that the Company is not
exposed to significant interest, currency or credit risks arising
from financial instruments.
Fair value is defined as the price which would be received to sell
an asset or paid to transfer a liability in an orderly transaction
between market participants at the measurement date. A three-tier
fair value hierarchy which prioritizes the inputs used in the
valuation methodologies is as follows:
Level 1 Inputs - Unadjusted quoted prices in active markets for
identical assets or liabilities that the reporting entity has the
ability to access at the measurement date.
Level 2 Inputs - Inputs other than quoted prices included in Level
1 that are observable for the asset or liability, either directly
or indirectly. These might include quoted prices for similar assets
or liabilities in active markets, quoted prices for identical or
similar assets or liabilities in markets that are not active,
inputs other than quoted prices that are observable for the asset
or liability (such as interest rates, volatilities, prepayment
speeds, credit risks, etc.) or inputs that are derived principally
from or corroborated by market data by correlation or other
means.
Level 3 Inputs - Unobservable inputs for determining the fair
values of assets or liabilities that reflect an entity’s own
assumptions about the assumptions that market participants would
use in pricing the assets or liabilities.
At September 30, 2022 and December 31, 2021, the carrying amounts
of the Company’s financial instruments, including cash, account
payables, and accrued expenses, approximate their respective fair
value due to the short-term nature of these instruments.
At September 30, 2022 and December 31, 2021, the Company does not
have any assets or liabilities except for convertible notes payable
required to be measured at fair value in accordance with FASB ASC
Topic 820, Fair Value Measurement.
The following presents the Company’s fair value hierarchy for those
assets and liabilities measured at fair value as of September 30,
2022 and December 31, 2021:
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
September 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability |
|
|
- |
|
|
|
- |
|
|
|
9,960 |
|
|
|
9,960 |
|
Total |
|
$ |
-
|
|
|
$ |
-
|
|
|
$ |
9,960 |
|
|
$ |
9,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liability |
|
|
- |
|
|
|
- |
|
|
|
20,442 |
|
|
|
20,442 |
|
Total |
|
$ |
-
|
|
|
$ |
-
|
|
|
$ |
20,442 |
|
|
$ |
20,442 |
|
Comprehensive Income
The Company records comprehensive income as the change in
equity of a business during a period from transactions and other
events and circumstances from non-owner sources. It includes all
changes in equity during a period except those resulting from
investments by owners and distributions to owners. Other
comprehensive income (loss) includes foreign currency translation
adjustments and unrealized gains and losses on available-for-sale
securities. As of September 30, 2022 and December 31,
2021, the Company had no items that represent comprehensive income
or loss and, therefore, has not included a schedule of
comprehensive loss in the financial statements.
Stock Based Compensation
Share-based compensation issued to employees is measured at the
grant date, based on the fair value of the award, and is recognized
as an expense over the requisite service period. The Company
measures the fair value of the share-based compensation issued to
non-employees at the grant date using the stock price observed in
the trading market (for stock transactions) or the fair value of
the award (for non-stock transactions), which were considered to be
more reliably determinable measures of fair value than the value of
the services being rendered.
New Accounting Pronouncements
In March 2020, the FASB issued optional guidance to ease the
potential burden in accounting for (or recognizing the effects of)
reference rate reform on financial reporting and subsequently
issued clarifying amendments. The guidance provides optional
expedients and exceptions for accounting for contracts, hedging
relationships, and other transactions that reference the London
Interbank Offered Rate (LIBOR) or another reference rate expected
to be discontinued because of reference rate reform. The optional
guidance is effective upon issuance and can be applied on a
prospective basis at any time between January 1, 2020 through
December 31, 2022. The Company is currently evaluating the
impact of adoption on its consolidated financial statements. The
Company is progressing in its evaluation of LIBOR cessation
exposures, including the review of debt-related contracts, leases,
business development and licensing arrangements, royalty and other
agreements. The Company has amended certain agreements and
continues to review other agreements for potential impacts. With
regard to debt-related exposures in particular, all existing
interest rate swaps linked to LIBOR will mature in 2022. The
Company is still evaluating the impact to its LIBOR-based debt.
Based on its evaluation thus far, the Company does not anticipate a
material impact to its consolidated financial statements as a
result of reference rate reform.
In October 2021, the FASB issued amended guidance that
requires acquiring entities to recognize and measure contract
assets and liabilities in a business combination in accordance with
existing revenue recognition guidance. The amended guidance is
effective for interim and annual periods in 2023 and is to be
applied prospectively. Early adoption is permitted on a
retrospective basis to the beginning of the fiscal year of
adoption. The adoption of this guidance will not have a material
impact on the Company’s consolidated financial statements for prior
acquisitions; however, the impact in future periods will be
dependent upon the contract assets and contract liabilities
acquired in future business combinations.
In November 2021, the FASB issued new guidance to increase the
transparency of transactions with a government that are accounted
for by applying a grant or contribution accounting model by
analogy. The guidance requires annual disclosures of such
transactions to include the nature of the transactions and the
significant terms and conditions, the accounting treatment and the
impact to the company’s financial statements. The guidance is
effective for annual periods beginning in 2022 and is to be applied
on either a prospective or retrospective basis. The Company is
currently evaluating the impact of adoption on its consolidated
financial statements.
Other accounting standards and amendments to existing accounting
standards that have been issued and have future effective dates are
not applicable or are not expected to have a significant impact on
the Company’s consolidated financial statements
Going Concern
The financial statements have been prepared assuming the Company
will continue as a going concern. The Company has incurred losses
since inception, resulting in an accumulated deficit of
approximately $51 million and a working capital deficit of
$4,221,016 as of September 30, 2022 and future losses are
anticipated. These factors, among others, raise substantial doubt
about the Company’s ability to continue as a going concern.
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.
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.
NOTE 3 – REVENUE RECOGNITION
On January 1, 2018, the Company adopted ASU 2014-09 Revenue from
Contracts with Customers and all subsequent amendments to the
ASU (collectively, “ASC 606”), the Company recognizes revenue from
the sales of products, by applying the following steps:
|
(1) |
Identify
the contract with a customer |
|
(2) |
Identify
the performance obligations in the contract |
|
(3) |
Determine
the transaction price |
|
(4) |
Allocate
the transaction price to each performance obligation in the
contract |
|
(5) |
Recognize
revenue when each performance obligation is satisfied |
The Company recognizes revenue when it satisfies a performance
obligation by transferring control over a product to a customer.
Revenue is measured based on the consideration the Company receives
in exchange for those products or services.
The following table presents the Company’s revenue by product
category for the nine months ended September 30, 2022 and 2021:
|
|
For the Nine Months Ended
September 30, |
|
|
|
2022 |
|
|
2021 |
|
Coins and banknotes |
|
$ |
24,991 |
|
|
$ |
31,671 |
|
Training |
|
|
199,672 |
|
|
|
75,424 |
|
Product supplies |
|
|
552,634 |
|
|
|
15,278 |
|
Equipment |
|
|
211,661 |
|
|
|
62,881 |
|
Total
revenue |
|
$ |
988,958 |
|
|
$ |
185,254 |
|
Listed below are the revenues, cost of revenues, gross profits,
assets and net loss by Company:
|
|
For
the Nine Months Ended |
|
|
|
September 30, 2022 |
|
|
|
Global
Stem |
|
|
Meso |
|
|
|
|
|
|
Cells Group |
|
|
Numismatics |
|
|
Total |
|
Revenue |
|
$ |
963,967 |
|
|
$ |
24,991 |
|
|
$ |
988,958 |
|
Cost of
revenue |
|
|
445,814 |
|
|
|
23,024 |
|
|
|
468,838 |
|
Gross
profit |
|
$ |
518,153 |
|
|
$ |
1,967 |
|
|
$ |
520,120 |
|
Gross Profit % |
|
|
53.75 |
% |
|
|
7.87 |
% |
|
|
52.59 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
$ |
982,478 |
|
|
$ |
7,249,616 |
|
|
$ |
8,232,094 |
|
Net
loss |
|
$ |
(436,472 |
) |
|
$ |
(4,077,940 |
) |
|
$ |
(4,514,412 |
) |
COVID-19
In December 2019, a novel strain of coronavirus was reported to
have surfaced in Wuhan, China, which has and is continuing to
spread throughout China and other parts of the world, including the
United States. On January 30, 2020, the World Health Organization
declared the outbreak of the coronavirus disease (COVID-19) a
“Public Health Emergency of International Concern.” On January 31,
2020, U.S. Health and Human Services Secretary Alex M. Azar II
declared a public health emergency for the United States to aid the
U.S. healthcare community in responding to COVID-19, and on March
11, 2020 the World Health Organization characterized the outbreak
as a “pandemic”. The significant outbreak of COVID-19 has resulted
in a widespread health crisis adversely affecting our 2022 and 2021
business, results of operations and financial condition.
The outbreak of COVID-19 has resulted in a widespread health crisis
that adversely affected the economies and financial markets in
which we operate. Restrictions in travel along with in person
meetings limited our training of new customers along with selling
them products and equipment.
NOTE 4 – NOTES PAYABLE
Convertible Notes Payable
On November 25, 2019, Meso Numismatics, Inc. pursuant to the
certificate of designation of the Series BB Preferred Stock,
elected to exchange the preferred shares for other indebtedness
calculated at a price per share equal to $1.20. Upon the Company’s
mailing of the Exchange Agreement, the shareholder had the option,
within 30 days of such mailing date and subject to the execution of
this Agreement to receive the Indebtedness in the form of a
convertible note. If the shareholder did not give the Meso
Numismatics, Inc. notice the Indebtedness shall automatically was
issued in the form of a promissory note. The convertible note
agreements bear no interest and have a four (4) year maturity date.
The notes may be repaid in whole or in part at any time prior to
maturity. There are no shares of common stock issuable upon the
execution of the promissory notes. The notes are convertible, at
the investors’ sole discretion, into shares of common stock at
conversion price equal to the lowest bid price of the
Common Stock as reported on the National Quotations Bureau OTC
Markets exchange for the three prior trading days
including the day upon which a Notice of Conversion is received by
the Company. As of December 31, 2019, 81,043 Preferred Series BB
shares were exchange for an aggregate of $97,252 convertible notes.
During the periods ending September 30, 2022 and December 31, 2021,
the Company made $10,000 and $25,000, respectively payments on the
outstanding convertible notes.
The balance of the convertible notes as of September 30, 2022 and
December 31, 2021 is as follows:
|
|
September 30, |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
Convertible notes
payable |
|
$ |
62,252 |
|
|
$ |
72,252 |
|
Less:
Discount |
|
|
(24,142 |
) |
|
|
(38,270 |
) |
Convertible notes
payable, net |
|
$ |
38,110 |
|
|
$ |
33,982 |
|
As of September 30, 2022 and December 31, 2021, the Company had
approximately $251,144 of accrued interest.
As of September 30, 2022 and December 31, 2021, the principal
balance of outstanding convertible notes payable was $62,252 and
$72,252, respectively.
Promissory Notes Payable
During 2015, the Company entered into line of credit with Digital
Arts Media Network treated as a promissory note. The promissory
note bear interest at ten (10%) and have a one (1) year maturity
date. The notes may be repaid in whole or in part at any time prior
to maturity. There are no shares of common stock issuable upon the
execution of the promissory notes. As of September 30, 2022, the
principal balance of the outstanding loan was $130,025 and accrued
interest of $89,323.
On November 25, 2019, Meso Numismatics, Inc. pursuant to the
certificate of designation of the Series BB, Preferred Stock
elected to exchange the preferred shares for other indebtedness
calculated at a price per share equal to $1.20. Upon the Company’s
mailing of the Exchange Agreement, the shareholder shall have the
option, within 30 days of such mailing date and subject to the
execution of this Agreement to receive the Indebtedness in the form
of a convertible note. Should the shareholder not give the Meso
Numismatics, Inc. notice the Indebtedness shall automatically be
issued in the form of a promissory note. The promissory note
agreements bear no interest and have a four (4) year maturity date
with a 20% premium to be paid upon maturity. The notes may be
repaid in whole or in part at any time prior to maturity. As of
December 31, 2019, 276,723 Preferred Series BB shares were exchange
for an aggregate of $332,068 promissory notes. As of September 30,
2022 and December 31, 2021, the principal balance of the promissory
notes was $398,482.
On December 3, 2019, Melvin Pereira, the CEO, converted 18,500
shares of the 25,000 shares of Series BB preferred stock to acquire
one hundred (100%) percent of Meso’s common stock into 250,999
shares of the Company’s common stock and elected to exchange the
remaining 6,500 shares of Series BB preferred stock for a
promissory note of $7,800.
At December 7, 2020 the Company exchanged $5,379,624 of principal,
default penalty and accrued but unpaid interest on convertible
notes for $5,379,624 promissory notes and cashless warrants to
purchase 15,000,000 shares of our common stock with three separate
lenders. The new notes have a maturity date of November 23, 2023
and an aggregate principal amount of $5,379,624 shall bear interest
at a fifteen (15%) percentage compounded annual interest rate and,
as an incentive; we have issued cashless warrants to purchase
15,000,000 shares of our common stock at an exercise price of $0.03
per share in connection with the restructuring. The Company
recorded the fair value of the 15,000,000 warrants issued with debt
at approximately $262,376 at December 31, 2020 as a discount.
Lender is granted security interest and lien in all rights, title
and interest in the assets and property of the as collateral.
On December 9, 2020, the Company entered into a Promissory
Debentures with a lender in the amount of $110,000 which bear
compounded annual interest at eighteen (18%) percent and have a two
(2) year maturity date and cashless warrants to purchase 1,000,000
shares of our common stock. The notes may be repaid in whole or in
part at any time prior to maturity. The lender had advanced a total
of $100,000, net of discount in the amount of $10,000 to the
Company. The Company recorded the fair value of the 1,000,000
warrants issued with debt at approximately $17,491 at December 31,
2020 as a discount.
On January 6, 2021, the Company entered into a Promissory
Debentures with a lender in the amount of $1,000,000 which bear
interest at fifteen (15%) percent and have a one (1) year maturity
date and cashless warrants to purchase 10,000,000 shares of our
common stock, at exercise prices of $0.03 per share. The notes may
be repaid in whole or in part at any time prior to maturity. The
lender had advanced a total of $900,000, net of discount in the
amount of $100,000 to the Company. The Company recorded the fair
value of the 10,000,000 warrants issued with debt at approximately
$237,811 at the date of issuance as a discount. This debt
instrument is currently in default as of January 6, 2022.
On June 22, 2021, the Company entered into a Promissory Debentures
with a lender in the amount of $11,600,000 which bear interest at
twelve (12%) percent and have a three (3) year maturity date and
cashless warrants to purchase 70,000,000 shares of our common
stock, at exercise prices of $0.10 per share. The notes may be
repaid in whole or in part at any time prior to maturity. The
lender had advanced a total of $10,500,000, net of discount in the
amount of $1,100,000 to the Company. The Company recorded the fair
value of the 70,000,000 warrants issued with debt at approximately
$5,465,726 at the date the warrants were issued as a discount.
Lender is granted senior security interest and lien in all rights,
title and interest in the assets and property of the Company as
collateral.
On August 18, 2021, through a Stock Purchase Agreement in which
100% of the outstanding shares of Global Stem Cell Group, Inc. the
Company acquired a 2018 Jaguar F-Pace which was acquired from
Benito Novas for $45,000 on January 8, 2019 and assumed the related
auto loan, with an original loan amount of $20,991 at 8.99%
interest for 48 months and monthly payments of $504.94. As of
September 30, 2022, the principal balance of the outstanding auto
loan was $1,494.
On August 18, 2021, through a Stock Purchase Agreement in which
100% of the outstanding shares of Global Stem Cell Group, Inc. the
Company assumed the November 17, 2020, agreement with an Investor
for proceeds in the amount of $400,000 treated as a promissory
note. In exchange for the gross proceeds, the Investor shall
receive the right to a perpetual 7.75% (payment percentage) of the
revenues of Global Stem Cell Group. The payments of the payment
percentage shall be calculated by multiplying the gross quarterly
revenues appearing in the financial statements by the payment
percentage and treated as accrued interest. Payments shall be made
ninety (90) days from the end of each respective fiscal quarter
with the first payment to be made on the quarter ending December
31, 2020. Payments may be accrued and deferred if payment would
deplete cash, cash equivalent and/or short term investment balances
on each respective fiscal quarter by more than twenty (20%)
percent. As of September 30, 2022, the principal balance of the
outstanding loan was $400,000 and accrued interest totals $161,892.
This debt instrument is currently in default due to the non-payment
of interest.
On September 20, 2021, the Company entered into a Promissory
Debentures with a lender in the amount of $1,100,000 which bear
interest at twelve (12%) percent and have a three (3) year maturity
date and cashless warrants to purchase 7,500,000 shares of our
common stock, at exercise prices of $0.085 per share. The notes may
be repaid in whole or in part at any time prior to maturity. The
lender had advanced a total of $1,000,000, net of discount in the
amount of $100,000 to the Company. The Company recorded the fair
value of the 7,500,000 warrants issued with debt at approximately
$360,607 at the time of issuance as a discount.
On December 30, 2021, the parties wished to modify the terms of the
Promissory Debentures dated July 13, 2020 in the amount of $6,000
and accrued interest in the amount of $1,578 by issuing a new
promissory note and extend the date of maturity. In consideration
for the new terms, the Promissory Debenture dated December 30, 2021
shall include a five (5%) percent premium for a total of $7,958
which bear interest at twelve (12%) percent and have a seventeen
(17) months maturity date. The notes may be repaid in whole or in
part at any time prior to maturity.
On December 30, 2021, the parties wished to modify the terms of the
Promissory Debentures dated July 15, 2020 in the amount of $84,000
and accrued interest in the amount of $22,162 by issuing a new
promissory note and extend the date of maturity. In consideration
for the new terms, the Promissory Debenture dated December 30, 2021
shall include a five (5%) percent premium for a total of $111,470
which bear interest at twelve (12%) percent and have a seventeen
(17) months maturity date. The notes may be repaid in whole or in
part at any time prior to maturity.
The balance of the promissory as of September 30, 2022 and December
31, 2021 is as follows:
|
|
September 30, |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
Promissory notes
payable |
|
$ |
20,239,053 |
|
|
$ |
20,243,335 |
|
Less: Discount |
|
|
(5,541,887 |
) |
|
|
(6,822,622 |
) |
Less: Deferred
finance costs |
|
|
(57,534 |
) |
|
|
(82,466 |
) |
Promissory notes
payable, net |
|
$ |
14,639,632 |
|
|
$ |
13,338,247 |
|
During the periods ending September 30, 2022 and December 31, 2021,
the Company made $14,282 and $1,812 payments, respectively on the
outstanding promissory notes, and recorded $2,135,079 and
$1,781,394, respectively of interest expense and $1,280,736 and
$874,476, respectively of debt discount amortization expense. As of
September 30, 2022 and December 31, 2021, the Company had
approximately $3,938,360 and $1,878,251, respectively of accrued
interest. As of September 30, 2022 and December 31, 2021, the
principal balance of outstanding promissory notes payable was
$20,239,055 and $20,243,335, respectively.
Derivatives Liabilities
The Company determined that the convertible notes outstanding as of
September 30, 2022 contained an embedded derivative instrument as
the conversion price was based on a variable that was not an input
to the fair value of a “fixed-for-fixed” option as defined under
FASB ASC Topic No. 815 – 40.
The Company determined the fair values of the embedded convertible
notes derivatives and tainted convertible notes using a lattice
valuation model with the following assumptions:
|
|
September 30, |
|
|
|
2022 |
|
Common stock issuable |
|
|
296,864 |
|
Market value of common stock on
measurement date |
|
$ |
0.03 |
|
Adjusted exercise price |
|
$ |
0.06 |
|
Risk free interest rate |
|
|
3.79 |
% |
Instrument lives in years |
|
|
2.25
Year |
|
Expected volatility |
|
|
105 |
% |
Expected dividend yields |
|
|
None |
|
The balance of the fair value of the derivative liability as of
September 30, 2022 and December 31, 2021 is as follows:
Balance at December 31, 2020 |
|
$ |
-
|
|
Additions |
|
|
24,186 |
|
Fair value loss |
|
|
(3,744 |
) |
Conversions |
|
|
-
|
|
Balance at December 31, 2021 |
|
|
20,442 |
|
Additions |
|
|
-
|
|
Fair value gain |
|
|
(8,627 |
) |
Conversions |
|
|
(1,855 |
) |
Balance at September 30, 2022 |
|
$ |
9,960 |
|
NOTE 5 – CONVERTIBLE PREFERRED STOCK
Designation of Series CC Convertible Preferred Stock
On November 26, 2019, the Company filed with the Secretary of State
with Nevada an amendment to the Company’s Articles of
Incorporation, as amended (the “Articles of Incorporation”),
authorizing one thousand (1,000) shares of a new series of
preferred stock, par value $0.001 per share, designated “Series CC
Convertible Preferred Stock,” for which the board of directors
established the rights, preferences and limitations thereof.
At any time prior to November 25, 2022 (“Automatic Conversion
Date”) the Company may redeem for cash out of funds legally
available therefore, any or all of the outstanding Series CC
Convertible Preferred Stock at a price equal to $1,000 per share.
If not converted prior, on the Automatic Conversion Date, any and
all remaining issued and outstanding shares of Series CC
Convertible Preferred Stock shall automatically convert at the
Conversion Price, which is a price per share determined by dividing
the number of issued and outstanding shares of (common) stock of
the Company on the date of conversion by 1,000 and multiply the
results by 0.8.
Each holder of outstanding shares of Series CC Convertible
Preferred Stock shall be entitled to convert prior to the Automatic
Conversion Date, convert part or all of its shares of Series CC
Convertible Preferred Stock into a number of fully paid and
nonassessable shares of common stock at a price per share
determined by dividing the number of issued and outstanding shares
of stock of the Company on the date of conversion by 1,000 and
multiply the results by 0.8 conversion price.
The holders of the Series CC Convertible Preferred Stock shall not
be entitled to receive dividends paid on the Company’s common
stock.
The holders of the Series CC Convertible Preferred Stock shall not
be entitled to vote on any matter submitted to the shareholders of
the Company for their vote, waiver, release or other action.
On November 27, 2019, Meso Numismatics, Inc. entered into an
Assignment and Assumption Agreement with Global Stem Cells Group
Inc., a corporation duly formed under the laws of the State of
Florida, Benito Novas and Lans Holdings Inc. a Nevada Corporation
whose securities ceased to be registered as of September 18, 2019,
whereby Lans Holdings Inc. assigned all of its rights, obligations
and interest in, the Letter of Intent it previously entered into
with Global Stem Cells Group Inc. and Benito Novas.
In consideration for the Assignment, Meso Numismatics, Inc. issued
to Lans Holdings Inc. 1,000 shares of its Series CC Convertible
Preferred Stock valued at $83,731 calculated based on conversion
provision of the Company’s Articles of Incorporation filed with the
Secretary of State in Nevada on November 26, 2019. Shareholders of
outstanding shares of Series CC Convertible Preferred Stock shall
be entitled to convert part or all of its shares of Series CC
Convertible Preferred Stock into a number of fully paid and
nonassessable shares of common stock at a price per share
determined by dividing the number of issued and outstanding shares
of stock of the Company on the date of conversion by 1,000 and
multiply the results by 0.8 conversion price.
On November 12, 2020, the Company filed with the Secretary of State
in Nevada the amendment to Certificate of Designation authorizing
the increase from 1,000 to 8,000,000 shares of the Series CC
Convertible Preferred Stock.
On June 22, 2021, Meso Numismatics, Inc. entered into a Fifth Post
Closing Amendment to the Assignment and Assumption Agreement
originally entered into on November 27, 2019 with Global Stem Cells
Group Inc., Benito Novas, and Lans Holdings Inc. Pursuant to the
terms of the Fifth Post Closing Amendment along with the completion
of the acquisition of Global Stem Cells Group Inc., the issuance of
the 1,000 shares of the Company’s Series CC Convertible Preferred
Stock to Lans Holdings Inc. was terminated and replaced with a cash
payment as consideration.
As of September 30, 2022 and December 31, 2021, the Company has no
preferred shares of Series CC Preferred Stock issued and
outstanding, respectively. During the period of these financial
statements, no dividend was declared or paid on the Series CC
preferred shares.
NOTE 6 – STOCKHOLDERS EQUITY
Common Shares
The Board of Directors and shareholders were required to increase
the number of authorized shares of common stock from (a)
200,000,000 to 500,000,000 during June 2015, (b) 500,000,000 to
1,500,000,000 during July 2015, and (c) 1,500,000,000 to
6,500,000,000 during March 2016, to adhere to the Company’s
contractual obligation to maintain the required reserve share
amount for debtholders.
2021 Transactions
On February 24, 2021, the Company issued 36,232 shares of common
stock for consulting services where were valued in the amount of
$10,000.
On April 16, 2021, the Company issued 33,772 shares of common stock
for consulting services which were valued in the amount of
$10,000.
On June 28, 2021, the Company issued 1,092,866 shares of common
stock as settlement of the lawsuit, which were valued in the amount
of $213,109.
On December 23, 2021, the Company issued 52,659 shares of common
stock for consulting services which were valued in the amount of
$10,000.
2022 Transactions
On March 23, 2022, the Company issued 76,278 shares of common stock
for consulting services which were valued in the amount of
$10,000.
On May 5, 2022, the Company issued 89,485 shares of common stock
for consulting services which were valued in the amount of
$10,000.
As of September 30, 2022 and December 31, 2021, the Company has
12,250,888 and 12,085,125 common shares issued and outstanding,
respectively.
Warrants
On January 6, 2021, the Company issued warrants to purchase
10,000,000 shares of common stock, at exercise prices of $0.033 per
share. These warrants expire three years from issuance date. The
Company recorded the fair value of the 10,000,000 warrants issued
with debt at approximately $237,811 as a discount.
On June 22, 2021, the Company issued warrants to purchase
70,000,000 shares of common stock, at exercise prices of $0.100 per
share. These warrants were amended on August 18, 2021 to expire
five years from initial exercise date. The Company recorded the
fair value of the 70,000,000 warrants issued with debt at
approximately $5,465,726 as a discount.
On September 20, 2021, the Company issued warrants to purchase
7,500,000 shares of common stock, at exercise prices of $0.085 per
share. These warrants expire three years from issuance date. The
Company recorded the fair value of the 7,500,000 warrants issued
with debt at approximately $360,607 as a discount.
The following table summarizes the Company’s warrant transactions
during the periods ended September 30, 2022 and year ended December
2021:
|
|
Number of
Warrants |
|
|
Weighted
Average
Exercise
Price |
|
Outstanding at year ended December 31,
2020 |
|
|
16,000,000 |
|
|
$ |
0.030 |
|
Granted |
|
|
87,500,000 |
|
|
|
0.091 |
|
Exercised |
|
|
-
|
|
|
|
-
|
|
Expired |
|
|
-
|
|
|
|
-
|
|
Outstanding at year ended December 31, 2021 |
|
|
103,500,000 |
|
|
$ |
0.082 |
|
Granted |
|
|
-
|
|
|
|
-
|
|
Exercised |
|
|
-
|
|
|
|
-
|
|
Expired |
|
|
-
|
|
|
|
-
|
|
Outstanding at quarter ended
September 30, 2022 |
|
|
103,500,000 |
|
|
$ |
0.082 |
|
Warrants granted in the year ended December 31, 2021 were valued
using the Black Scholes Merton Model with the risk-free interest
rate within ranges 0.20% to 0.45%, term of 3 years, dividend rate
of 0% and historical volatility within ranges 338.36% to 394.78%.
The final value assigned to the warrants was determined using a
relative fair value calculation between the amount of warrants and
promissory notes.
Designation of Series AA Super Voting Preferred Stock
On June 30, 2014, the Company filed with the Secretary of State
with Nevada an amendment to the Company’s Articles of
Incorporation, authorizing the issuance of up to eleven million
(11,000,000) shares of preferred stock, par value $0.001 per
share.
On May 2, 2014, the Company filed with the Secretary of State with
Nevada in the form of a Certificate of Designation that authorized
the issuance of up to one million (1,000,000) shares of a new
series of preferred stock, par value $0.001 per share, designated
“Series AA Super Voting Preferred Stock,” for which the board of
directors established the rights, preferences and limitations
thereof.
All of the Holders of the Series AA Super Voting Preferred Stock
together, voting separately as a class, shall have an aggregate
vote equal to sixty-seven (67%) percent of the total vote on all
matters submitted to the stockholders that each stockholder of the
Corporation’s Common Stock is entitled to vote at each meeting of
stockholders of the Corporation (and written actions of
stockholders in lieu of meetings) with respect to any and all
matters presented to the stockholders of the Corporation for their
action and consideration.
The holders of the Series AA Super Voting Preferred Stock shall not
be entitled to receive dividends paid on the Company’s common
stock.
Upon liquidation, dissolution and winding up of the affairs of the
Company, whether voluntary or involuntary, the holders of the
Series AA Super Voting Preferred Stock shall not be entitled to
receive out of the assets of the Company, whether from capital or
earnings available for distribution, any amounts which will be
otherwise available to and distributed to the common
shareholders.
The shares of the Series AA Super Voting Preferred Stock will not
be convertible into the shares of the Company’s common stock.
On November 26, 2019, the Company filed with the Secretary of State
with Nevada an amendment to the Company’s Articles of
Incorporation, authorizing the increase to 1,050,000 shares of the
Series AA Super Voting Preferred Stock.
On June 26, 2020, Meso Numismatics, Inc. completed the repurchase
of 1,000,000 shares of its Series AA (“Series AA”) Super Voting
Preferred Stock for an aggregate total purchase price equal to
$160,000, representing all of the Series AA shares held by
E-Network de Costa Rica S.A. and S&M Chuah Enterprises Ltd.,
respectively.
On June 26, 2020, due to Mr. Pereira’s resignation, Meso
Numismatics, Inc.’s Board of Directors appointed Mr. David
Christensen, current Director and President of the Company, to
serve as Chief Executive Officer, Chief Financial Officer and
Secretary, effective June 27, 2020 and granted 50,000 shares of
Series AA to Mr. David Christensen.
The $166,795 value of the 50,000 shares of Series AA Super Voting
Preferred Stock to Mr. David Christensen is based on the 10,000
votes per preferred share to one vote per common share. Valuation
based on definition of control premium is defined as the price to
which a willing buyer and willing seller would agree in any
arms-length transaction to acquire control of the Company. The
premium paid above the market value of the company is real economic
benefit to controlling the Company. Historically, the average
control premium applied in M&A transactions averages
approximately 30%, which represents the value of control.
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).
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.
As of September 30, 2022 and December 31, 2021, the Company has
1,050,000 preferred shares of Series AA Preferred Stock issued and
outstanding, respectively. During the period of these financial
statements, no dividend was declared or paid on the Series AA
preferred shares.
Designation of Series BB Preferred Stock
On March 29, 2017, the Company filed with the Secretary of State
with Nevada in the form of a Certificate of Designation that
authorized the issuance of up to one million (1,000,000) shares of
a new series of preferred stock, par value $0.001 per share,
designated “Series BB Preferred Stock,” for which the board of
directors established the rights, preferences and limitations
thereof.
Each holder of outstanding shares of Series BB Preferred Stock
shall be entitled to convert on a 1 for 1 basis into shares of the
Company’s common stock, any or all of their shares of Series BB
Preferred Stock after a minimum of six (6) months have elapsed from
the issuance of the preferred stock to the holder. The Series BB
Preferred Stock has no voting rights until the Holder redeems the
preferred stock into the Company’s common stock. The Series BB
Preferred Stock shall not be adjusted by the Corporation.
The holders of the Series BB Preferred Stock shall not be entitled
to receive dividends paid on the Company’s common stock.
The Series BB Preferred Stock has a liquidation value of $1.00.
Upon liquidation, dissolution and winding up of the affairs of the
Company, whether voluntary or involuntary, the holders of the
Series BB Preferred Stock shall be entitled to share equally and
ratably in proportion to the preferred stock owned by the holder to
receive out of the assets of the Company, whether from capital or
earnings available for distribution, any amounts which will be
otherwise available to and distributed to the common
shareholders.
As of December 31, 2019, 81,043 Preferred Series BB shares were
exchanged for an aggregate of $97,252 convertible notes and 276,723
Preferred Series BB shares were exchanged for an aggregate of
$332,068 promissory notes of which 78,620 were returned and
cancelled and 279,146 were still outstanding at December 31, 2020.
During the three months ended March 31, 2021, the remaining 279,146
were returned and cancelled.
As of September 30, 2022 and December 31, 2021, the Company had no
preferred shares of Series BB Preferred Stock issued and
outstanding. During the period of these financial statements, no
dividend was declared or paid on the Series BB preferred
shares.
Designation of Series DD Convertible Preferred Stock
On November 26, 2019, the Company filed with the Secretary of State
with Nevada an amendment to the Company’s Articles of
Incorporation, authorizing ten thousand (10,000) shares of a new
series of preferred stock, par value $0.001 per share, designated
“Series DD Convertible Preferred Stock,” for which the board of
directors established the rights, preferences and limitations
thereof.
Each holder of outstanding shares of Series DD Convertible
Preferred Stock shall be entitled to its shares of Series DD
Convertible Preferred Stock into a number of fully paid and
nonassessable shares of common stock determined by multiplying the
number of issued and outstanding shares of common stock of the
Company on the date of conversion by 3.17 conversion price.
The holders of the Series DD Convertible Preferred Stock shall not
be entitled to receive dividends paid on the Company’s common
stock.
The holders of the Series DD Convertible Preferred Stock shall not
be entitled to vote on any matter submitted to the shareholders of
the Company for their vote, waiver, release or other action.
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).
The $5,038,576 value of the 8,974 shares of Series DD Convertible
Preferred Stock to Benito Novas is based on converting into a
number of fully paid and nonassessable shares of common stock
determined by multiplying the number of issued and outstanding
shares of common stock of the Company on the date of conversion by
3.17 conversion price. The $5,038,576 value of the 8,974 shares of
Series DD Convertible Preferred Stock represents the fair value of
the consideration paid allocated to the assets and liabilities
acquired from Global Stem Cells Group Inc.
In consideration of mutual covenants set forth in the Professional
Service Consulting Agreement, Dave Christensen, current Director,
President, Chief Executive Officer, Chief Financial Officer and
Secretary, shall be compensated monthly based on annual rate of
$90,000, starting January 1, 2022. Additionally, the agreement
included an issuance of 896 shares of Series DD Preferred Stock of
the Company. An amount of 448 shares were issued on August 18, 2021
and the remaining 448 were issued February 18, 2022.
The $503,072 value of the 896 shares of Series DD Convertible
Preferred Stock is based on converting into a number of fully paid
and nonassessable shares of common stock determined by multiplying
the number of issued and outstanding shares of common stock of the
Company on the date of conversion by 3.17 conversion price. The
$251,536 value of the 448 shares of Series DD Convertible Preferred
Stock to be issued February 18, 2022 was recorded as stock payable.
The full amount of $503,552 was expensed at the date of grant, as a
matter of accounting policy. There is $251,776 recorded as stock
payable – related party due to Dave Christensen, CEO, at December
31, 2021.
On February 18, 2022, the Company issued to Dave Christensen, CEO,
the 448 shares of Series DD Convertible Preferred Stock valued at
$251,536 which was recorded as stock payable at December 31,
2021.
As of September 30, 2022 and December 31, 2021, the Company had
9,870 and 9,422 preferred shares of Series DD Convertible Preferred
Stock issued and outstanding, respectively. During the period of
these financial statements, no dividend was declared or paid on the
Series DD preferred shares.
NOTE 7 – RELATED PARTY TRANSACTIONS
In consideration of mutual covenants set forth in the Professional
Service Consulting Agreement, Dave Christensen, current Director,
President, Chief Executive Officer, Chief Financial Officer and
Secretary, shall be compensated monthly based on annual rate of
$90k starting January 1, 2022. Additionally, the agreement includes
an issuance of 896 shares of Series DD Preferred Stock of the
Company. An amount of 448 shares were issued on August 18, 2021 and
the remaining 448 were issued February 18, 2022. Amounts paid to
Enterprise Technology Consulting, a Company 100% owned by Dave
Christensen, CEO, for consulting services during the nine months
ended September 30, 2022 was $22,500.
The Company paid Lans Holdings Inc., by delivery in escrow on
November 3, 2021, an amount equal to USD $8,200,000.
On August 18, 2021, through a Stock Purchase Agreement in which
100% of the outstanding shares of Global Stem Cell Group, Inc. the
Company acquired a 2018 Jaguar F-Pace which was acquired from
Benito Novas for $45,000 on January 8, 2019 and assumed the related
auto loan, with an original loan amount of $20,991 at 8.99%
interest for 48 months and monthly payments of $504.94. As of
September 30, 2022, the principal balance of the outstanding auto
loan was $1,494.
On August 18, 2021, through a Stock Purchase Agreement the Company
acquired 50,000,000 shares of common stock from Aesthetic Marketing
Group, LLC which represented 100% of the outstanding shares. These
shares were acquired from Aesthetic Marketing Group, LLC. Aesthetic
Marketing Group, LLC is wholly owned by Benito Novas, CEO of Global
Stem Cell Group, Inc.
Benito Novas’, (CEO of Global Stem Cell Group, Inc.) brother,
sister and nephew provide marketing/administrative and
training/R&D services to Global Stem Cells Group and were paid
as consultants during the periods ending September 30, 2022 and
December 31, 2021 in aggregate of $119,143 and $101,175,
respectively.
NOTE 8 – COMMITMENTS AND CONTINGENCIES
On May 12, 2015, the Company issued a convertible promissory Note
(the “Note”) in the principal amount of $25,000 to Tarpon Bay
Partners, LLC (“Tarpon Bay”) whose principal at the time is now
known as a “Bad Actor” under SEC rules. On or about January 23,
2017, Tarpon Bay elected to convert principal and interest under
the Note into shares of the Company’s common stock. On or about
June 6, 2017 the Note was assigned to J.P. Carey Enterprises, Inc.
(“J.P.”). On or about June 7, 2017, J.P. elected to convert
principal and interest under the Note into shares of the Company’s
common stock. Joseph Canouse, a principal at J.P., initiated a
lawsuit against the Company in Fulton County Court, in Georgia for,
among other things, breach of contract. A default judgment was
entered into against the Company for failure to response to these
claims. The court then issued an Order of Judgement against the
Company in the amount of $282,500 which was recorded in accounts
payable as of December 31, 2017. The Company appealed the Courts’
decision and in November 2018, while the Court of Appeals affirmed
liability under the judgment, the Court of Appeals vacated the
award of the entire judgment amount and remanded the case back to
the trial court with instructions.
On June 23, 2021, the Company entered into a settlement agreement
for an outstanding lawsuit for consideration of $300,000 in cash
and 1,092,866 shares of common stock in the amount of $213,109. The
$513,109 settlement was offset by the $282,500 which was recorded
in accounts payable as of December 31, 2017 resulting in expense of
$231,109 during the six months ended June 30, 2021.
On June 28, 2021, the Company paid $300,000 in cash and issued
1,092,866 shares of common stock as settlement of the lawsuit, in
the amount of $213,109, resulting in an outstanding balance of $0
as of December 31, 2021.
Per an Agreement between Global Stem Cell Group and a lender dated
November 17, 2020, in the event that any of Global Stem Cell Group,
and/or the Entities and /or Parent (individually the “Company” and
collectively the “Companies”) dispose of any Assets to any party or
third party or parties (an “Asset Disposition”), then Global Stem
Cell Group shall undertake to cause such party, third party or
parties to acquire the Right from the Investor. The consideration
for the Right shall be equal to the fair value (“FV”) of the Assets
at the time of the Asset Disposition (the “Asset Disposition
Payment”). The Asset Disposition Payment shall not exceed 27.5%
(twenty-seven and a half percent) of the FV of the Assets. As part
of the agreement, should the Global Stem Cell Group consummate its
acquisition agreement with Meso Numismatics, Inc., so long as Meso
Numismatics, Inc. agrees to be bound by the provision after the
acquisition, then that provision will not trigger at the time of
sale of the Global Stem Cell Group to Meso Numismatics, Inc.
NOTE 9 – PROPERTY AND EQUIPMENT, NET
Property and equipment, net consisted of the following:
|
|
September 30,
2022 |
|
|
December 31,
2021 |
|
Computer, equipment and
vehicles (5 year useful life) |
|
$ |
153,196 |
|
|
$ |
66,445 |
|
Leasehold improvements (2 year
useful life) |
|
|
64,681 |
|
|
|
- |
|
Less:
accumulated depreciation |
|
|
(72,766 |
) |
|
|
(43,536 |
) |
Total property
and equipment, net |
|
$ |
145,112 |
|
|
$ |
22,909 |
|
During the period ending June 30, 2022, the Cancun lab was
completed and $121,332 of equipment and leaseholds in prepaid was
capitalized along with $28,838 of equipment and leaseholds
purchased during the three months ended September 30, 2022.
Depreciation expense for the nine months ended September 30, 2022
and September 30, 2021 was $29,230 and $1,856, respectively.
NOTE 10 – ACQUISITION
On August 18, 2021, through a Stock Purchase Agreement in which
100% of the outstanding shares of Global Stem Cell Group, Inc. were
acquired for $225,000 in cash, the issuance of 1,000,000 shares of
preferred series AA stock and the issuance of 8,974 shares of
preferred series DD stock.
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.
The Company accounted for the Stock Purchase Agreement as a
business combination under the acquisition method of accounting.
Under ASC 805 Business Acquisitions, determination of the
accounting acquirer follows the requirements for control contained
within ASC 810 Consolidations. Meso Numismatics, Inc. was
determined to be the accounting acquirer based upon the terms of
the Stock Purchase Agreement and other factors including the voting
provisions contained within the Series AA preferred stock. Those
voting provisions require that for (1) any change of control or (2)
for any change in directors that the Series AA can only vote in a
unanimous fashion, therefore the shares held by the current CEO and
board Chairman prior to the date of the acquisition remain in
control of the combined entity. In addition, no new officers or
directors were brought on board as a result of the acquisition.
The following table presents an allocation of the purchase price to
the net assets acquired, inclusive of intangible assets, with the
excess fair value recorded to goodwill. The goodwill, which is not
deductible for tax purposes, is attributable to the assembled
workforce of Global Stem Cells Group, planned growth in new
markets, and synergies expected to be achieved from the combined
operations of Meso Numismatics, Inc. and Global Stem Cells
Group.
Description |
|
As of
August 18,
2021 |
|
Cash Payments to GSCG |
|
$ |
225,000 |
|
Fair value of 1,000,000 shares of preferred series
AA stock |
|
|
963,866 |
|
Fair value of 8,974 shares of preferred series DD
stock |
|
|
5,038,576 |
|
Accounts payable and accrued
liabilities |
|
|
164,252 |
|
Note payables |
|
|
407,588 |
|
Due to
MESO |
|
|
250,000 |
|
Total consideration |
|
$ |
7,049,282 |
|
|
|
|
|
|
Cash and cash equivalents |
|
|
716,647 |
|
Accounts receivable |
|
|
14,006 |
|
Property and equipment, net |
|
|
25,491 |
|
Intangible
assets, net |
|
|
487,700 |
|
Total fair value of assets acquired |
|
|
1,243,844 |
|
Consideration paid in excess of fair value
(Goodwill) (1) |
|
$ |
5,805,438 |
|
(1) |
The
consideration paid in excess of the net fair value of assets
acquired and liabilities assumed has been recognized as
goodwill. |
The following table presents the supplemental consolidated
financial results of the Company on an unaudited pro forma basis,
as if the acquisition had been consummated on January 1, 2021
through the periods shown below. The primary adjustments reflected
in the pro forma results relate to (1) adjustment to remove
transaction costs associated with the acquisition of Global Stem
Cells Group Inc from the pro forma income statements, (2)
adjustments to recorded depreciation and amortization expenses as a
result of the acquisition, and (3) the income tax effect of the
unaudited pro forma adjustments above using statutory tax
rates.
The unaudited pro forma financial information presented below does
not purport to represent the actual results of operations that Meso
Numismatics, Inc and Global Stem Cells Group Inc would have
achieved had the companies been combined during the periods
presented and is not intended to project the future results of
operations that the combined company may achieve after the
acquisition. The unaudited pro forma financial information does not
reflect any potential cost savings, operating efficiencies,
long-term debt pay down estimates, financial synergies or other
strategic benefits that may be realized as a result of the
acquisition and also does not reflect any restructuring costs to
achieve those benefits.
|
|
For
the Nine
Months Ended
September 30, |
|
|
|
2021 |
|
Revenue |
|
$ |
1,089,976 |
|
Net loss |
|
$ |
(12,999,298 |
) |
Earnings per share |
|
$ |
(1.13 |
) |
Under the provisions of purchase accounting, the Company has up to
1 year from the date of the acquisition to finalize the accounting
for the assets acquired and liabilities assumed. The amounts
included in the table above are therefore still subject to revision
should additional information become available to the Company
regarding the assets acquired and liabilities assumed.
NOTE 11 – INTELLECTUAL PROPERTY
A third party independent valuation specialist was asked to
determine the value of Global Stem Cell Group, Inc., tangible and
intangible assets assuming the offering price was at fair value. In
order to perform the purchase price allocation, the tangible and
intangible assets were valued as of August 18, 2021.
The Fair Value of the intangible assets as of the Valuation Date is
reasonably represented as:
|
|
September 30,
2022 |
|
|
December 31,
2021 |
|
Tradename -
Trademarks |
|
$ |
87,700 |
|
|
$ |
87,700 |
|
Intellectual Property /
Licenses |
|
|
363,000 |
|
|
|
363,000 |
|
Customer
Base |
|
|
37,000 |
|
|
|
37,000 |
|
Intangible assets |
|
|
487,700 |
|
|
|
487,700 |
|
Less:
accumulated amortization |
|
|
(109,030 |
) |
|
|
(36,076 |
) |
Total
intangible assets, net |
|
$ |
378,670 |
|
|
$ |
451,624 |
|
Amortization is computed on straight-line method based on estimated
useful lives of 5 years. During the nine months ended September 30,
2022 and September 30, 2021, the Company recorded amortization
expense of the intellectual property of $72,954 and $11,491,
respectively.
NOTE 12 – OPERATING LEASES
Global Stem Cell Group, Inc. entered into the Cancun lease with
HELLIMEX, S.A. DE CV beginning January 16 2022 and ending on
January 15, 2024. The property is located in the Tulum Trade
Center, consisting of 1,647 square feet with a monthly rent of
$2,714 and security deposit of $5,588. In January 2022, the Company
began the buildout of the clinic and order equipment. The Cancun
facility is to be inaugurated in May 2022 is accredited both by the
Mexican General Health Council and Cofepris (Mexican FDA).
The following table summarizes the Company’s undiscounted cash
payment obligations for its non-cancelable lease liabilities
through the end of the expected term of the lease:
2022 |
|
$ |
24,427 |
|
2023 |
|
|
18,998 |
|
2024 |
|
|
—
|
|
2025 |
|
|
—
|
|
2026 |
|
|
—
|
|
Total undiscounted cash payments |
|
|
43,425 |
|
Less
interest |
|
|
(2,016 |
) |
Present value of
payments |
|
$ |
41,409 |
|
NOTE 13 – OTHER ASSETS
During the period ending December 31, 2021, Global Stem Cell Group,
Inc. entered into the Cancun lease with HELLIMEX, S.A. DE CV
beginning January 16 2022 and ending on January 15, 2024. The
property is located in the Tulum Trade Center, consisting of 1,647
square feet with a monthly rent of $2,714 and security deposit of
$5,568.
NOTE 14 – PREPAID EXPENSES
During the period ending March 31, 2022, Global Stem Cell Group,
Inc. had made prepayments towards the buildout of the clinic at the
Tulum Trade Center and purchase of equipment in the amount of
$121,332. The Cancun facility is to be inaugurated in May 2022 is
accredited both by the Mexican General Health Council and Cofepris
(Mexican FDA).
During the period ending June 30, 2022, the Cancun lab was
completed and $121,332 of equipment and leaseholds in prepaid was
capitalized along with $28,838 of equipment and leaseholds
purchased during the three months ended June 30, 2022.
NOTE 15 – SUBSEQUENT EVENTS
On October 28, 2022, we entered into an Agreement of Conveyance,
Transfer and Assignment of Subsidiary with our prior officer and
director, Mr. Melvin Pereira, pursuant to which we agreed to sell
Mr. Pereira 100% of our interest in Meso Numismatics Corp., a
Florida corporation. In exchange, Mr. Pereira has agreed to
assume all of the liabilities of Meso Numismatics, provide whatever
financial and other materials needed by us to prepare and complete
our financial statements for reporting purposes, and to not
disparage our company.
As a result of this transaction, we are no longer engaged in the
sale of coins, paper currency, bullion and medals and we have moved
into what we believe is a more lucrative opportunity for our
company, the operations of Global Stem Cell Group.
Item
2. Management’s Discussion and Analysis of Financial Condition and
Results of Operations
Forward-Looking Statements
Certain statements, other than purely historical information,
including estimates, projections, statements relating to our
business plans, objectives, and expected operating results, and the
assumptions upon which those statements are based, are
“forward-looking statements” within the meaning of the Private
Securities Litigation Reform Act of 1995, Section 27A of the
Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934. These forward-looking
statements generally are identified by the words “believes,”
“project,” “expects,” “anticipates,” “estimates,” “intends,”
“strategy,” “plan,” “may,” “will,” “would,” “will be,” “will
continue,” “will likely result,” and similar
expressions. We intend such forward-looking statements
to be covered by the safe-harbor provisions for forward-looking
statements contained in the Private Securities Litigation Reform
Act of 1995, and are including this statement for purposes of
complying with those safe-harbor provisions. Forward-looking
statements are based on current expectations and assumptions that
are subject to risks and uncertainties which may cause actual
results to differ materially from the forward-looking statements.
Our ability to predict results or the actual effect of future plans
or strategies is inherently uncertain. Factors which
could have a material adverse effect on our operations and future
prospects on a consolidated basis include, but are not limited to:
changes in economic conditions, legislative/regulatory changes,
availability of capital, interest rates, competition,
cybersecurity, and generally accepted accounting principles. These
risks and uncertainties should also be considered in evaluating
forward-looking statements and undue reliance should not be placed
on such statements. We undertake no obligation to update
or revise publicly any forward-looking statements, whether as a
result of new information, future events or
otherwise. Further, information concerning our business,
including additional factors that could materially affect our
financial results, is included herein and in our other filings with
the SEC.
Overview
Since the acquisition of Global Stem Cell Group in August last
year, our focus has been mainly dedicated to its operations serving
the markets in the regenerative medicine industry. We still have
numismatics operation, but the overall plan for the company is too
move from the sale of coins, paper currency, bullion and medals
into what we believe is a more lucrative opportunity for our
company.
We work with doctors and their staff to provide products,
solutions, equipment, services, and training to help them be
successful in the application of Stem Cell Therapies. Our team
combines solutions from extensive clinical research with the
manufacturing and commercialization of viable cell therapy and
immune support related products that we believe will change the
course of traditional medicine around the world forever. Our
strategy allows us the ability to create immediate revenue streams
through product sales, distribution, and clinical applications,
driven by our extensive education platform. Our revenue comes
directly from the training and the seminars, from the resale of
these kits, products, and equipment, services, and from the
reoccurring application of our process using the kits and solutions
we provide.
Global Stem Cells Group is a leader in the Stem Cell and
Regenerative Medicine fields, covering clinical research, patient
applications, along with physician training through our
state-of-the-art global network of companies. The Company’s mission
is to enable physicians to make the benefits of stem cell medicine
a reality for patients around the world. They have been educating
doctors on the science and application of cell-based therapeutics
for the past 10 years. Our professional trademarked association
“ISCCA” INTERNATIONAL SOCIETY FOR STEM CELL APPLICATION is a global
network of medical professionals that leverages these multinational
relationships to build best practices and further our mission.
The Company envisions the ability to improve “health-span” through
the discovery and developments of new cellular therapy products,
and cutting-edge technology.
Global Stem Cells Group, as almost everyone else in the world, was
severely affected by the covid 19 pandemic. As we look to recover
in 2022, we are integrating every aspect of the regenerative
medicine industry. During 2022, we plan to add manufacturing and
commercialization of viable cell therapy and immune support related
products that we believe will change the course of traditional
medicine around the world forever.
We believe this strategy will allow us the ability to increase our
current revenues and create immediate revenue streams through
product sales, distribution, and clinical applications, driven by
our extensive education platform here are our main projects and
revenue generators for 2022 and beyond.
Results of Operations
Results of Operations for the Three Months Ended September 30,
2022 and 2021.
Below is a summary of the results of operations for the three
months ended September 30, 2022 and 2021.
|
|
For the Three Months Ended September 30, |
|
|
|
2022 |
|
|
2021 |
|
|
$ Change |
|
|
% Change |
|
Revenue |
|
$ |
374,359 |
|
|
$ |
165,042 |
|
|
$ |
209,317 |
|
|
|
126.83 |
% |
Cost of
revenue |
|
|
109,364 |
|
|
|
88,520 |
|
|
|
20,844 |
|
|
|
23.55 |
% |
Gross profit |
|
|
264,995 |
|
|
|
76,522 |
|
|
|
188,473 |
|
|
|
246.30 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising and
marketing |
|
|
80,931 |
|
|
|
22,351 |
|
|
|
58,580 |
|
|
|
262.09 |
% |
Professional
fees |
|
|
143,118 |
|
|
|
336,299 |
|
|
|
(193,181 |
) |
|
|
-57.44 |
% |
Officer
compensation |
|
|
22,500 |
|
|
|
518,833 |
|
|
|
(496,333 |
) |
|
|
-95.66 |
% |
Depreciation
and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amortization
expense |
|
|
39,882 |
|
|
|
12,947 |
|
|
|
26,935 |
|
|
|
208.04 |
% |
Investor
relations |
|
|
32,749 |
|
|
|
32,574 |
|
|
|
175 |
|
|
|
0.54 |
% |
General and
administrative-
related party |
|
|
- |
|
|
|
8,116,269 |
|
|
|
(8,116,269 |
) |
|
|
-100 |
% |
General and administrative |
|
|
107,908 |
|
|
|
52,651 |
|
|
|
55,257 |
|
|
|
104.95 |
% |
Total
operating expenses |
|
|
427,088 |
|
|
|
9,091,924 |
|
|
|
(8,664,836 |
) |
|
|
-95.30 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense |
|
|
(1,183,166 |
) |
|
|
(900,039 |
) |
|
|
(283,127 |
) |
|
|
31.46 |
% |
Derivative
financial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
instruments |
|
|
876 |
|
|
|
— |
|
|
|
876 |
|
|
|
00 |
% |
Net
loss |
|
$ |
(1,344,383 |
) |
|
$ |
(9,915,441 |
) |
|
$ |
8,571,058 |
|
|
|
-86.44 |
% |
Revenue
Revenue increased by 126.83% in the amount of $209,317 for the
three months ended September 30, 2022, compared to the same period
in 2021. The key reason for the increase in revenue was a result of
the acquisition of Global Stem Cells Group, Inc. on August 18,
2021. Revenue from viable cell therapy and immune support related
products along with physician training increased by $214,114 offset
by a decrease in sale of coins, metals and paper money of $4,797
for the three months ended September 30, 2022, compared to the same
period in 2021.
Listed below are the revenues, cost of revenues and gross profits
by Company for the three months ended September 30, 2022:
|
|
For the Three Months Ended
September 30, 2022 |
|
|
|
Global Stem
Cells Group |
|
|
Meso
Numismatics |
|
|
Total |
|
Revenue |
|
$ |
367,697 |
|
|
$ |
6,662 |
|
|
$ |
374,359 |
|
Cost of revenue |
|
|
102,779 |
|
|
|
6,585 |
|
|
|
109,364 |
|
Gross profit |
|
$ |
264,918 |
|
|
$ |
77 |
|
|
$ |
264,995 |
|
Gross profit % |
|
|
72.05 |
% |
|
|
1.16 |
% |
|
|
70.79 |
% |
We expect to increase our revenues in future quarters from our
operations associated with Global Stem Cells with less expected
revenues in future quarters associated with our numismatic
operations.
Operating expenses
Operating expenses decreased by 95% in the amount of $8,664,836 for
the three months ended September 30, 2022, compared to the same
period in 2021. Listed below are the major changes to operating
expenses:
Advertising and marketing fees increased by $58,580 for the three
months ended September 30, 2022, compared to the same period in
2021, primarily due to the acquisition of Global Stem Cells Group,
Inc. on August 18, 2021.
Professional fees decreased by $193,181 for the three months ended
September 30, 2022, compared to the same period in 2021, primarily
due to audit and accounting expenses due to the acquisition of
Global Stem Cells Group, Inc. on August 18, 2021.
Officer compensation decreased by $496,333 for the three months
ended September 30, 2022, compared to the same period in 2021,
primarily due to the issuance of 896 shares of Series DD Preferred
Stock of the Company to Dave Christensen, current Director,
President, Chief Executive Officer, Chief Financial Officer and
Secretary as compensation pursuant to the Professional Service
Consulting Agreement. The $503,072 value of the 896 shares of
Series DD Convertible Preferred Stock is based on converting into a
number of fully paid and nonassessable shares of common stock
determined by multiplying the number of issued and outstanding
shares of common stock of the Company on the date of conversion by
3.17 conversion price.
Depreciation and amortization increased by $26,935 for the three
months ended September 30, 2022, compared to the same period in
2021, primarily due to completion of Cancun lab in May 2022.
General and administrative-related party expense decrease by
$8,116,269 for the three months ended September 30, 2022, compared
to the same period in 2021, primarily due to the issuance of the
1,000 shares of the Company’s Series CC Convertible Preferred Stock
to Lans Holdings Inc. terminated and replaced with a cash payment
as consideration. The Company paid Lans Holdings Inc., by delivery
in escrow, an amount equal to $8,200,000, offset by $83,731 the
value of the 1,000 shares of the Company’s Series CC Convertible
Preferred Stock terminated.
General and administrative expense increase by $55,257 for the
three months ended September 30, 2022, compared to the same period
in 2021, primarily due to the acquisition of Global Stem Cells
Group, Inc. on August 18, 2021.
Other expense
Other expense increased by $282,251 for the three months ended
September 30, 2022, compared to the same period in 2021, primarily
as a result of the increase in interest on promissory notes. During
the nine months ended September 30, 2021, we received $11,400,000
in proceeds received from the issuance of promissory notes. We
expect other expense to increase in future quarters as a result of
the interest on the new debt.
Net Loss
We recorded a net loss of $1,344,383 for the three months ended
September 30, 2022, as compared with a net loss of $9,915,441 for
the same in 2021.
Results of Operations for the Nine Months Ended September 30,
2022 and 2021.
Below is a summary of the results of operations for the nine months
ended September 30, 2022 and 2021.
|
|
For the Nine Months Ended September 30, |
|
|
|
2022 |
|
|
2021 |
|
|
$ Change |
|
|
% Change |
|
Revenue |
|
$ |
988,958 |
|
|
$ |
185,254 |
|
|
$ |
803,704 |
|
|
|
433.84 |
% |
Cost of
revenue |
|
|
468,838 |
|
|
|
115,170 |
|
|
|
353,668 |
|
|
|
307.08 |
% |
Gross profit |
|
|
520,120 |
|
|
|
70,084 |
|
|
|
450,036 |
|
|
|
642.14 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising and
marketing |
|
|
216,506 |
|
|
|
22,732 |
|
|
|
193,774 |
|
|
|
852.43 |
% |
Professional
fees |
|
|
735,186 |
|
|
|
665,544 |
|
|
|
69,642 |
|
|
|
10.46 |
% |
Officer
compensation |
|
|
67,500 |
|
|
|
552,932 |
|
|
|
(485,432 |
) |
|
|
-87.79 |
% |
Depreciation
and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amortization
expense |
|
|
102,184 |
|
|
|
13,347 |
|
|
|
88,837 |
|
|
|
665,59 |
% |
Investor
relations |
|
|
127,633 |
|
|
|
53,046 |
|
|
|
74,587 |
|
|
|
140.61 |
% |
General and
administrative- related party |
|
|
- |
|
|
|
8,116,269 |
|
|
|
(8,116,269 |
) |
|
|
-100.00 |
% |
General and administrative |
|
|
341,131 |
|
|
|
69,206 |
|
|
|
271,925 |
|
|
|
392.92 |
% |
Total
operating expenses |
|
|
1,590,140 |
|
|
|
9,493,076 |
|
|
|
(7,902,936 |
) |
|
|
-83.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense |
|
|
(3,454,874 |
) |
|
|
(1,659,724 |
) |
|
|
1,795,150 |
|
|
|
108.16 |
% |
Derivative
financial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
instruments |
|
|
10,482 |
|
|
|
— |
|
|
|
10,482 |
|
|
|
0.00 |
% |
Other expense |
|
|
— |
|
|
|
(231,109 |
) |
|
|
231,109 |
|
|
|
-100.00 |
% |
Net
loss |
|
$ |
(4,514,412 |
) |
|
$ |
(11,313,825 |
) |
|
$ |
6,799,413 |
|
|
|
-60.10 |
% |
Revenue
Revenue increased by 433.84% in the amount of $803,704 for the nine
months ended September 30, 2022, compared to the same period in
2021. The key reason for the increase in revenue was a result of
the acquisition of Global Stem Cells Group, Inc. on August 18,
2021. Revenue from viable cell therapy and immune support related
products along with physician training increased by $810,384 offset
by a decrease in sale of coins, metals and paper money of $6,680
for the nine months ended September 30, 2022, compared to the same
period in 2021.
Listed below are the revenues, cost of revenues and gross profits
by Company for the nine months ended September 30, 2022:
|
|
For the Nine Months Ended
September 30, 2022 |
|
|
|
Global Stem
Cells Group |
|
|
Meso
Numismatics |
|
|
Total |
|
Revenue |
|
$ |
963,967 |
|
|
$ |
24,991 |
|
|
$ |
988,958 |
|
Cost of revenue |
|
|
445,814 |
|
|
|
23,024 |
|
|
|
468,838 |
|
Gross profit |
|
$ |
518,153 |
|
|
$ |
1,967 |
|
|
$ |
520,120 |
|
Gross profit % |
|
|
53.75 |
% |
|
|
7.87 |
% |
|
|
52.59 |
% |
We expect to increase our revenues in future quarters from our
operations associated with Global Stem Cells with less expected
revenues in future quarters associated with our numismatic
operations.
Operating expenses
Operating expenses decreased by 83.25% in the amount of $7,902,936
for the nine months ended September 30, 2022, compared to the same
period in 2021. Listed below are the major changes to operating
expenses:
Advertising and marketing fees increased by $193,774 for the nine
months ended September 30, 2022, compared to the same period in
2021, primarily due to the acquisition of Global Stem Cells Group,
Inc. on August 18, 2021.
Professional fees increased by $69,642 for the nine months ended
September 30, 2022, compared to the same period in 2021, primarily
due to audit and accounting expenses.
Officer compensation decreased by $485,432 for the nine months
ended September 30, 2022, compared to the same period in 2021,
primarily due to the issuance of 896 shares of Series DD Preferred
Stock of the Company to Dave Christensen, current Director,
President, Chief Executive Officer, Chief Financial Officer and
Secretary as compensation pursuant to the Professional Service
Consulting Agreement. The $503,072 value of the 896 shares of
Series DD Convertible Preferred Stock is based on converting into a
number of fully paid and nonassessable shares of common stock
determined by multiplying the number of issued and outstanding
shares of common stock of the Company on the date of conversion by
3.17 conversion price.
Depreciation and amortization increased by $88,837 for the nine
months ended September 30, 2022, compared to the same period in
2021, primarily due to completion of Cancun lab in May 2022.
General and administrative-related party expense decrease by
$8,116,269 for the nine months ended September 30, 2022, compared
to the same period in 2021, primarily due to the issuance of the
1,000 shares of the Company’s Series CC Convertible Preferred Stock
to Lans Holdings Inc. terminated and replaced with a cash payment
as consideration. The Company shall pay Lans Holdings Inc., by
delivery in escrow, an amount equal to $8,200,000, offset by
$83,731 the value of the 1,000 shares of the Company’s Series CC
Convertible Preferred Stock terminated.
General and administrative expense increase by $271,925 for the
nine months ended September 30, 2022, compared to the same period
in 2021, primarily due to the acquisition of Global Stem Cells
Group, Inc. on August 18, 2021.
Other expense
Other expense increased by $1,553,559 for the nine months ended
September 30, 2022, compared to the same period in 2021, primarily
as a result of the increase in interest on promissory notes. During
the nine months ended September 30, 2021, we received $11,400,000
in proceeds received from the issuance of promissory notes. We
expect other expense to increase in future quarters as a result of
the interest on the new debt.
Net Loss
We recorded a net loss of $4,514,412 for the nine months ended
September 30, 2022, as compared with a net loss of $11,313,825 for
the same in 2021.
Liquidity and Capital Resources
Since inception, the Company has financed its operations through
private placements and convertible notes. The following is a
summary of the cash and cash equivalents as of September 30, 2022
and December 31, 2021.
|
|
September 30, |
|
|
December 31, |
|
|
$ |
|
|
% |
|
|
|
2022 |
|
|
2021 |
|
|
Change |
|
|
Change |
|
Cash
and cash equivalents |
|
$ |
1,769,636 |
|
|
$ |
2,978,525 |
|
|
$ |
(1,208,889 |
) |
|
|
-40.59 |
% |
Summary of Cash Flows
Below is a summary of the Company’s cash flows for the nine months
ended September 30, 2022 and 2021.
|
|
For the Nine Months Ended
September 30, |
|
|
|
2022 |
|
|
2021 |
|
Net cash used in operating
activities |
|
$ |
(1,064,706 |
) |
|
$ |
(1,129,835 |
) |
Net cash provided by (used in)
investing activities |
|
|
(129,901 |
) |
|
|
666,647 |
|
Net cash
provided by (used in) financing activities |
|
|
(14,282 |
) |
|
|
11,149,546 |
|
Net increase
(decrease) in cash and cash equivalents |
|
$ |
(1,208,889 |
) |
|
$ |
10,686,358 |
|
Operating activities
Net cash used in operating activities was $1,064,706 during the
nine months ended September30, 2022 and consisted of a net loss of
$4,514,412, which was offset by a net change in operating assets
and liabilities of $2,038,208 and non-cash items of $1,411,498. The
non-cash items for the nine months ended September 30, 2022,
consisted of depreciation and amortization expenses of $102,184 and
amortization of debt discount of $1,319,796, partially offset by
the change in derivative liabilities of $10,482. The significant
change in operating assets and liabilities was an increase in
accounts payable and accrued liabilities, partially offset by the
decrease in accounts receivable and prepaid expense.
Net cash used in operating activities was $1,129,835 during the
nine months ended September 30, 2021 and consisted of a net loss of
$11,313,825, which was offset by a net change in operating assets
and liabilities of $9,161,467 and non-cash items of $1,022,522. The
primary non-cash items for the nine months ended September 30,
2021, consisted of amortization of debt discount of $500,338 and
shares issued for services and settlement of debt of $464,645. The
significant change in operating assets and liabilities was an
increase in accounts payable and accrued liabilities along with
amount due Lans Holdings.
Investing activities
Net cash used in investing activities was $129,901 consisted of
purchase of property and equipment associated with the completion
of the Cancun lab during the nine months ended September 30,
2022.
Net cash provided by investing activities was $666,647 consisted of
cash acquired in business combination and cash to Global Stem Cells
Group Inc. during the nine months ended September 30, 2021.
Financing activities
Net cash used in financing activities was $14,282 consisted of
principal payment of debt for the nine months ended September 30,
2022.
Net cash provided by financing activities was $11,149,546 consisted
of proceeds received from the issuance of promissory notes of
$11,400,000 offset by proceeds from note receivable of $250,000 and
principle payment on debt of $454 for the nine months ended
September 30, 2021.
Going Concern
The financial statements have been prepared assuming the Company
will continue as a going concern. The Company has incurred losses
since inception, resulting in an accumulated deficit of
approximately $51 million and a working capital deficit of
$4,221,015 as of September 30, 2022 and future losses are
anticipated. These factors, among others, raise substantial doubt
about the Company’s ability to continue as a going concern.
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.
We currently do not see any need to raise additional capital at
this time. Our current capital investors are on favorable terms,
and we expect that we will be able to execute our business plan,
grow the business and start generating greater revenue. We have no
current plans to restrict our operations at this time. The Company
may 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.
Off-Balance Sheet Arrangements
As of September 30, 2022, the Company had no off-balance sheet
arrangements.
Critical Accounting Policies
Our critical accounting policies have not materially changed during
the nine months ended September 30, 2022. Furthermore, the
preparation of our financial statements is in conformity with
generally accepted accounting principles in the United States of
America, or GAAP. The preparation of our financial statements
requires management to make judgments and estimates that affect the
reported amounts of assets and liabilities, the disclosure of
contingent assets and liabilities at the date of the financial
statements, and the reported amounts of expenses during the
reporting period. Our management believes that we consistently
apply these judgments and estimates, and the financial statements
fairly represent all periods presented. However, any differences
between these judgments and estimates and actual results could have
a material impact on our statements of income and financial
position.
Derivative Instruments
The derivative instruments are accounted for as liabilities, the
derivative instrument is initially recorded at its fair market
value and is then re-valued at each reporting date, with changes in
fair value recognized in operations for each reporting period. The
Company uses the Binomial option pricing model to value the
derivative instruments.
Stock Based Compensation
Share-based compensation issued to employees is measured at the
grant date, based on the fair value of the award, and is recognized
as an expense over the requisite service period. The Company
measures the fair value of the share-based compensation issued to
non-employees at the grant date using the stock price observed in
the trading market (for stock transactions) or the fair value of
the award (for non-stock transactions), which were considered to be
more reliably determinable measures of fair value than the value of
the services being rendered.
New Accounting Pronouncements
In March 2020, the FASB issued optional guidance to ease the
potential burden in accounting for (or recognizing the effects of)
reference rate reform on financial reporting and subsequently
issued clarifying amendments. The guidance provides optional
expedients and exceptions for accounting for contracts, hedging
relationships, and other transactions that reference the London
Interbank Offered Rate (LIBOR) or another reference rate expected
to be discontinued because of reference rate reform. The optional
guidance is effective upon issuance and can be applied on a
prospective basis at any time between January 1, 2020 through
December 31, 2022. The Company is currently evaluating the
impact of adoption on its consolidated financial statements. The
Company is progressing in its evaluation of LIBOR cessation
exposures, including the review of debt-related contracts, leases,
business development and licensing arrangements, royalty and other
agreements. The Company has amended certain agreements and
continues to review other agreements for potential impacts. With
regard to debt-related exposures in particular, all existing
interest rate swaps linked to LIBOR will mature in 2022. The
Company is still evaluating the impact to its LIBOR-based debt.
Based on its evaluation thus far, the Company does not anticipate a
material impact to its consolidated financial statements as a
result of reference rate reform.
In October 2021, the FASB issued amended guidance that
requires acquiring entities to recognize and measure contract
assets and liabilities in a business combination in accordance with
existing revenue recognition guidance. The amended guidance is
effective for interim and annual periods in 2023 and is to be
applied prospectively. Early adoption is permitted on a
retrospective basis to the beginning of the fiscal year of
adoption. The adoption of this guidance will not have a material
impact on the Company’s consolidated financial statements for prior
acquisitions; however, the impact in future periods will be
dependent upon the contract assets and contract liabilities
acquired in future business combinations.
In November 2021, the FASB issued new guidance to increase the
transparency of transactions with a government that are accounted
for by applying a grant or contribution accounting model by
analogy. The guidance requires annual disclosures of such
transactions to include the nature of the transactions and the
significant terms and conditions, the accounting treatment and the
impact to the company’s financial statements. The guidance is
effective for annual periods beginning in 2022 and is to be applied
on either a prospective or retrospective basis. The Company is
currently evaluating the impact of adoption on its consolidated
financial statements.
Other accounting standards and amendments to existing accounting
standards that have been issued and have future effective dates are
not applicable or are not expected to have a significant impact on
the Company’s consolidated financial statements
Revenue Recognition
Effective January 1, 2018, the Company adopted ASC 606 — Revenue
from Contracts with Customers. Under ASC 606, the Company
recognizes revenue from the sale of products by applying the
following steps:
|
(1) |
Identify
the contract with a customer |
|
(2) |
Identify
the performance obligations in the contract |
|
(3) |
Determine
the transaction price |
|
(4) |
Allocate
the transaction price to each performance obligation in the
contract |
|
(5) |
Recognize
revenue when each performance obligation is satisfied |
The Company’s main sources of revenue are comprised of the
following:
|
● |
Revenue
is derived from activities in training, reselling equipment,
products, and services. |
|
● |
Training-GSCG
offers a Stem Cell & Exosomes Certification Program where
physicians attending this training sessions will take advantage of
a full review of stem cell biology, characterization and
regenerative properties of cells and cell products, cytokines and
growth factors and how can be apply in the clinic. The physicians
will pay for the training sessions upfront and receives all the
material and certificate upon completion of seminar which is when
revenue is recognized by GSCG. |
|
● |
Products-Physicians
can order SVF Kits through GSCG which includes EC Certificate from
Institute for Testing and Certificating, Inc. SVT Kits are paid for
upfront and shipped from third party directly to physicians.
Revenue is recognized by GSCG when product is shipped. |
|
● |
Equipment-
Physicians can order equipment through GSCG which includes warranty
from manufacture of equipment. Equipment is paid for upfront and
shipped from manufacture directly to physicians. Revenue is
recognized by GSCG when product is shipped. |
|
● |
Rare
coins and banknotes-MESO acquires rare coins and banknotes from
Latin America at reduced costs and sales through its website and
auctions. |
The Company recognizes revenue when it satisfies a performance
obligation by transferring control over a product to a customer.
Revenue is measured based on the consideration the Company receives
in exchange for those products or services.
Use of Estimates
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
derivative liability valuations, valuation of preferred stock, fair
value estimates, valuation of assets and liabilities in business
combination and in its going concern analysis.
Fair Value of Financial Instruments
The fair value of financial instruments, which include cash,
accounts payable and accrued expenses and advances from related
parties were estimated to approximate their carrying values due to
the immediate or short-term maturity of these financial
instruments. Management is of the opinion that the Company is not
exposed to significant interest, currency or credit risks arising
from financial instruments.
Fair value is defined as the price which would be received to sell
an asset or paid to transfer a liability in an orderly transaction
between market participants at the measurement date. A three-tier
fair value hierarchy which prioritizes the inputs used in the
valuation methodologies, as follows:
Level 1 Inputs - Unadjusted quoted prices in active markets for
identical assets or liabilities that the reporting entity has the
ability to access at the measurement date.
Level 2 Inputs - Inputs other than quoted prices included in Level
1 that are observable for the asset or liability, either directly
or indirectly. These might include quoted prices for similar assets
or liabilities in active markets, quoted prices for identical or
similar assets or liabilities in markets that are not active,
inputs other than quoted prices that are observable for the asset
or liability (such as interest rates, volatilities, prepayment
speeds, credit risks, etc.) or inputs that are derived principally
from or corroborated by market data by correlation or other
means.
Level 3 Inputs - Unobservable inputs for determining the fair
values of assets or liabilities that reflect an entity’s own
assumptions about the assumptions that market participants would
use in pricing the assets or liabilities.
At September 30, 2022 and December 31, 2021, the carrying amounts
of the Company’s financial instruments, including cash, account
payables, and accrued expenses, approximate their respective fair
value due to the short-term nature of these instruments.
At September 30, 2022 and December 31, 2021, the Company does not
have any assets or liabilities except for derivative liabilities
and convertible notes payable required to be measured at fair value
in accordance with FASB ASC Topic 820, Fair Value
Measurement.
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
We are not required to provide the information required by this
Item because we are a smaller reporting company.
Item
4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures that are designed to
ensure that information required to be disclosed in our reports,
filed under the Securities Exchange Act of 1934, is recorded,
processed, summarized and reported within the time periods
specified in the SEC’s rules and forms, and that such information
is accumulated and communicated to our management, including our
chief executive officer and chief financial officer, as
appropriate, to allow timely decisions regarding required
disclosure. In designing and evaluating the disclosure controls and
procedures, management recognized that any controls and procedures,
no matter how well designed and operated, can provide only
reasonable and not absolute assurance of achieving the desired
control objectives. In reaching a reasonable level of assurance,
management necessarily was required to apply its judgment in
evaluating the cost-benefit relationship of possible controls and
procedures. In addition, the design of any system of controls also
is based in part upon certain assumptions about the likelihood of
future events, and there can be no assurance that any design will
succeed in achieving its stated goals under all potential future
conditions. Over time, a control may become inadequate because of
changes in conditions or the degree of compliance with policies or
procedures may deteriorate. Because of the inherent limitations in
a cost-effective control system, misstatements due to error or
fraud may occur and not be detected.
As required by the SEC Rules 13a-15(b) and 15d-15(b), we carried
out an evaluation under the supervision and with the participation
of our management, including our principal executive officer and
principal financial officer, of the effectiveness of the design and
operation of our disclosure controls and procedures as of the end
of the period covered by this report. Based on the foregoing, our
principal executive officer and principal financial officer
concluded that our disclosure controls and procedures were not
effective at the reasonable assurance level due to the material
weaknesses described below.
|
1. |
We do
not have written documentation of our internal control policies and
procedures. Written documentation of key internal controls over
financial reporting is a requirement of Section 404 of the
Sarbanes-Oxley Act which is applicable to us for the nine months
ended September 30, 2022. Management evaluated the impact of our
failure to have written documentation of our internal controls and
procedures on our assessment of our disclosure controls and
procedures and has concluded that the control deficiency that
resulted represented a material weakness. |
|
|
|
|
2. |
We
have inadequate controls to ensure that information necessary to
properly record transactions is adequately communicated on a timely
basis from non-financial personnel to those responsible for
financial reporting. Management evaluated the impact of the lack of
timely communication between non–financial personnel and financial
personnel on our assessment of our reporting controls and
procedures and has concluded that the control deficiency
represented a material weakness. |
|
|
|
|
3. |
The
Company failed to account for the acquisition of GSCG using the
full purchase accounting method in accordance with ASC
805. |
To address these material weaknesses, management engaged financial
consultants, performed additional analyses and other procedures to
ensure that the financial statements included herein fairly
present, in all material respects, our financial position, results
of operations and cash flows for the periods presented. We have not
remedied the material weaknesses as of September 30, 2022. The
Company plans to take remedial action to address these weaknesses
during the fiscal year ended 2022.
Changes in Internal Control Over Financial Reporting
There has been no change in our internal control over financial
reporting identified in connection with the evaluation required by
Rule 13a-15(d) of the Exchange Act that occurred during the quarter
ended June 30, 2022 that has materially affected, or is reasonably
likely to materially affect, our internal control over financial
reporting, except the implementation of the controls identified
above.
PART II – OTHER INFORMATION
Item
1. Legal Proceedings
Other than described below, to the Company’s knowledge, there is no
action, suit, proceeding, inquiry or investigation before or by any
court, public board, government agency, self-regulatory
organization or body pending or, to the knowledge of the executive
officers of our Company or any of our subsidiaries, threatened
against or affecting our Company, our common stock, any of our
subsidiaries or of our Company’s or our Company’s subsidiaries’
officers or directors in their capacities as such, in which an
adverse decision could have a material adverse effect.
On May 12, 2015, the Company issued a convertible promissory Note
(the “Note”) in the principal amount of $25,000 to Tarpon Bay
Partners, LLC (“Tarpon Bay”), whose principal at the time, is now
known as a “Bad Actor” under SEC rules. On or about January 23,
2017, Tarpon Bay elected to convert principal and interest under
the Note into shares of the Company’s common stock. On or about
June 6, 2017 the Note was assigned to J.P. Carey Enterprises, Inc.
(“J.P.”). On or about June 7, 2017, J.P. elected to convert
principal and interest under the Note into shares of the Company’s
common stock. Joseph Canouse, a principal at J.P. initiated a
lawsuit against the Company in Fulton County Court, in Georgia for,
amongst other things, breach of contract. A default judgment was
entered into against the Company for failure to response to these
claims. The court then issued an Order of Judgement against the
Company in the amount of $282,500 which was recorded in accounts
payable as of December 31, 2017. The Company appealed the Courts’
decision and in November 2018, while the Court of Appeals affirmed
liability under the judgment, the Court of Appeals vacated the
award of the entire judgment amount and remanded the case back to
the trial court with instructions. The case is awaiting a trial
date.
Item 1A.
Risk Factors
See risk factors included in our Annual Report on Form 10-K for
2021, filed with the SEC on May 5, 2022.
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
None.
Item
3. Defaults Upon Senior Securities
None.
Item
4. Mine Safety Disclosures
N/A
Item
5. Other Information
None.
Item
6. Exhibits
SIGNATURES
Pursuant to the requirements of Section 13 or 15 (d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this report on Form 10-Q to be signed on its behalf by the
undersigned thereunto duly authorized.
Dated
November 8, 2022 |
MESO
NUMISMATICS, INC. |
|
|
|
|
By: |
/s/
David Christensen |
|
|
David Christensen |
|
|
President, Chief Executive Officer,
Chief Financial Officer, Secretary and Director
(Principal Executive Officer)
(Principal Financial Officer)
(Principal Accounting Officer)
|
Page 42 of 42
NONE 0.11 0.37 0.82 1.00 11295486
12032466 12187004 12250888 The consideration paid in excess of the
net fair value of assets acquired and liabilities assumed has been
recognized as goodwill.
false --12-31 Q3 0001760026 0001760026 2022-01-01 2022-09-30
0001760026 2022-11-08 0001760026 2022-09-30 0001760026 2021-12-31
0001760026 us-gaap:SeriesAPreferredStockMember 2022-09-30
0001760026 us-gaap:SeriesAPreferredStockMember 2021-12-31
0001760026 us-gaap:SeriesDPreferredStockMember 2022-09-30
0001760026 us-gaap:SeriesDPreferredStockMember 2021-12-31
0001760026 2022-07-01 2022-09-30 0001760026 2021-07-01 2021-09-30
0001760026 2021-01-01 2021-09-30 0001760026
mssv:SeriesCCPreferredStockMember us-gaap:PreferredStockMember
2021-12-31 0001760026 mssv:SeriesAAPreferredStockMember
us-gaap:PreferredStockMember 2021-12-31 0001760026
mssv:SeriesDDPreferredStockMember us-gaap:PreferredStockMember
2021-12-31 0001760026 us-gaap:CommonStockMember 2021-12-31
0001760026 us-gaap:AdditionalPaidInCapitalMember 2021-12-31
0001760026 us-gaap:RetainedEarningsMember 2021-12-31 0001760026
mssv:SeriesCCPreferredStockMember us-gaap:PreferredStockMember
2022-01-01 2022-09-30 0001760026 mssv:SeriesAAPreferredStockMember
us-gaap:PreferredStockMember 2022-01-01 2022-09-30 0001760026
mssv:SeriesDDPreferredStockMember us-gaap:PreferredStockMember
2022-01-01 2022-09-30 0001760026 us-gaap:CommonStockMember
2022-01-01 2022-09-30 0001760026
us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-09-30
0001760026 us-gaap:RetainedEarningsMember 2022-01-01 2022-09-30
0001760026 mssv:SeriesCCPreferredStockMember
us-gaap:PreferredStockMember 2022-09-30 0001760026
mssv:SeriesAAPreferredStockMember us-gaap:PreferredStockMember
2022-09-30 0001760026 mssv:SeriesDDPreferredStockMember
us-gaap:PreferredStockMember 2022-09-30 0001760026
us-gaap:CommonStockMember 2022-09-30 0001760026
us-gaap:AdditionalPaidInCapitalMember 2022-09-30 0001760026
us-gaap:RetainedEarningsMember 2022-09-30 0001760026
mssv:SeriesCCPreferredStockMember us-gaap:PreferredStockMember
2022-06-30 0001760026 mssv:SeriesAAPreferredStockMember
us-gaap:PreferredStockMember 2022-06-30 0001760026
mssv:SeriesDDPreferredStockMember us-gaap:PreferredStockMember
2022-06-30 0001760026 us-gaap:CommonStockMember 2022-06-30
0001760026 us-gaap:AdditionalPaidInCapitalMember 2022-06-30
0001760026 us-gaap:RetainedEarningsMember 2022-06-30 0001760026
2022-06-30 0001760026 mssv:SeriesCCPreferredStockMember
us-gaap:PreferredStockMember 2022-07-01 2022-09-30 0001760026
mssv:SeriesAAPreferredStockMember us-gaap:PreferredStockMember
2022-07-01 2022-09-30 0001760026 mssv:SeriesDDPreferredStockMember
us-gaap:PreferredStockMember 2022-07-01 2022-09-30 0001760026
us-gaap:CommonStockMember 2022-07-01 2022-09-30 0001760026
us-gaap:AdditionalPaidInCapitalMember 2022-07-01 2022-09-30
0001760026 us-gaap:RetainedEarningsMember 2022-07-01 2022-09-30
0001760026 mssv:SeriesCCPreferredStockMember
us-gaap:PreferredStockMember 2020-12-31 0001760026
mssv:SeriesAAPreferredStockMember us-gaap:PreferredStockMember
2020-12-31 0001760026 mssv:SeriesBBPreferredStockMember
us-gaap:PreferredStockMember 2020-12-31 0001760026
mssv:SeriesDDPreferredStockMember us-gaap:PreferredStockMember
2020-12-31 0001760026 us-gaap:CommonStockMember 2020-12-31
0001760026 us-gaap:AdditionalPaidInCapitalMember 2020-12-31
0001760026 us-gaap:RetainedEarningsMember 2020-12-31 0001760026
2020-12-31 0001760026 mssv:SeriesCCPreferredStockMember
us-gaap:PreferredStockMember 2021-01-01 2021-09-30 0001760026
mssv:SeriesAAPreferredStockMember us-gaap:PreferredStockMember
2021-01-01 2021-09-30 0001760026 mssv:SeriesBBPreferredStockMember
us-gaap:PreferredStockMember 2021-01-01 2021-09-30 0001760026
mssv:SeriesDDPreferredStockMember us-gaap:PreferredStockMember
2021-01-01 2021-09-30 0001760026 us-gaap:CommonStockMember
2021-01-01 2021-09-30 0001760026
us-gaap:AdditionalPaidInCapitalMember 2021-01-01 2021-09-30
0001760026 us-gaap:RetainedEarningsMember 2021-01-01 2021-09-30
0001760026 mssv:SeriesCCPreferredStockMember
us-gaap:PreferredStockMember 2021-09-30 0001760026
mssv:SeriesAAPreferredStockMember us-gaap:PreferredStockMember
2021-09-30 0001760026 mssv:SeriesBBPreferredStockMember
us-gaap:PreferredStockMember 2021-09-30 0001760026
mssv:SeriesDDPreferredStockMember us-gaap:PreferredStockMember
2021-09-30 0001760026 us-gaap:CommonStockMember 2021-09-30
0001760026 us-gaap:AdditionalPaidInCapitalMember 2021-09-30
0001760026 us-gaap:RetainedEarningsMember 2021-09-30 0001760026
2021-09-30 0001760026 mssv:SeriesCCPreferredStockMember
us-gaap:PreferredStockMember 2021-06-30 0001760026
mssv:SeriesAAPreferredStockMember us-gaap:PreferredStockMember
2021-06-30 0001760026 mssv:SeriesBBPreferredStockMember
us-gaap:PreferredStockMember 2021-06-30 0001760026
us-gaap:CommonStockMember 2021-06-30 0001760026
us-gaap:AdditionalPaidInCapitalMember 2021-06-30 0001760026
us-gaap:RetainedEarningsMember 2021-06-30 0001760026 2021-06-30
0001760026 mssv:SeriesCCPreferredStockMember
us-gaap:PreferredStockMember 2021-07-01 2021-09-30 0001760026
mssv:SeriesAAPreferredStockMember us-gaap:PreferredStockMember
2021-07-01 2021-09-30 0001760026 mssv:SeriesBBPreferredStockMember
us-gaap:PreferredStockMember 2021-07-01 2021-09-30 0001760026
mssv:SeriesDDPreferredStockMember us-gaap:PreferredStockMember
2021-07-01 2021-09-30 0001760026 us-gaap:CommonStockMember
2021-07-01 2021-09-30 0001760026
us-gaap:AdditionalPaidInCapitalMember 2021-07-01 2021-09-30
0001760026 us-gaap:RetainedEarningsMember 2021-07-01 2021-09-30
0001760026 2017-08-01 2017-08-04 0001760026
mssv:BusinessCombinationMember 2017-08-04 0001760026
mssv:BusinessCombinationMember 2016-11-16 0001760026 2018-07-01
2018-07-02 0001760026 mssv:LansHoldingsIncMember 2019-11-27
2019-11-27 0001760026 mssv:SeriesCCConvertiblePreferredStockMember
2022-09-30 0001760026 mssv:SeriesCCConvertiblePreferredStockMember
2022-01-01 2022-09-30 0001760026 mssv:LansHoldingsIncMember
mssv:SeriesCCConvertiblePreferredStockMember 2022-09-30 0001760026
mssv:LansHoldingsIncMember
mssv:SeriesCCConvertiblePreferredStockMember 2022-01-01 2022-09-30
0001760026 mssv:SeriesAASuperVotingPreferredStockMember 2020-06-26
0001760026 mssv:SeriesAASuperVotingPreferredStockMember 2020-06-02
2020-06-27 0001760026 mssv:LansHoldingsIncMember 2022-09-30
0001760026 mssv:LansHoldingsIncMember 2021-06-01 2021-06-22
0001760026 mssv:SeriesAASuperVotingPreferredStockMember 2021-06-22
0001760026 mssv:SeriesDDConvertiblePreferredStockMember 2021-06-22
0001760026 mssv:BenitoNovasMember 2021-06-01 2021-06-22 0001760026
mssv:SecuredLoanAgreementMember 2021-06-01 2021-06-22 0001760026
mssv:SecuredLoanAgreementMember 2021-06-22 0001760026 2021-08-01
2021-08-18 0001760026 mssv:LansHoldingsIncMember 2022-01-01
2022-09-30 0001760026 us-gaap:FairValueInputsLevel3Member
2022-09-30 0001760026 us-gaap:FairValueInputsLevel1Member
2022-09-30 0001760026 us-gaap:FairValueInputsLevel2Member
2022-09-30 0001760026
us-gaap:FairValueInputsLevel3Member 2021-12-31 0001760026
us-gaap:FairValueInputsLevel1Member 2021-12-31 0001760026
us-gaap:FairValueInputsLevel2Member 2021-12-31 0001760026
mssv:CoinsAndBanknotesMember 2022-01-01 2022-09-30 0001760026
mssv:CoinsAndBanknotesMember 2021-01-01 2021-12-31 0001760026
mssv:TrainingMember 2022-01-01 2022-09-30 0001760026
mssv:TrainingMember 2021-01-01 2021-12-31 0001760026
mssv:ProductSuppliesMember 2022-01-01 2022-09-30 0001760026
mssv:ProductSuppliesMember 2021-01-01 2021-12-31 0001760026
mssv:EquipmentsMember 2022-01-01 2022-09-30 0001760026
mssv:EquipmentsMember 2021-01-01 2021-12-31 0001760026
mssv:TotalRevenueMember 2022-01-01 2022-09-30 0001760026
mssv:TotalRevenueMember 2021-01-01 2021-12-31 0001760026
mssv:GlobalStemCellsGroupMember 2022-01-01 2022-09-30 0001760026
mssv:MesoNumismaticsMember 2022-01-01 2022-09-30 0001760026
mssv:GlobalStemCellsGroupMember 2022-09-30 0001760026
mssv:MesoNumismaticsMember 2022-09-30 0001760026 2019-11-25
0001760026 2019-12-31 0001760026 2021-01-01 2021-12-31 0001760026
2015-01-01 2015-12-31 0001760026 2019-11-25 2019-11-25 0001760026
mssv:PromissoryNotesPayableMember 2019-01-01 2019-12-31 0001760026
mssv:PromissoryNotesPayableMember 2019-12-31 0001760026
mssv:PromissoryNotesPayableMember 2022-09-30 0001760026
mssv:PromissoryNotesPayableMember 2021-12-31 0001760026
srt:ChiefExecutiveOfficerMember 2019-12-03 2019-12-03 0001760026
srt:ChiefExecutiveOfficerMember mssv:BusinessCombinationMember
2019-12-03 2019-12-03 0001760026 mssv:BusinessCombinationMember
us-gaap:SeriesBPreferredStockMember 2019-12-03 0001760026
srt:ChiefExecutiveOfficerMember 2019-12-03 0001760026
us-gaap:SeriesBPreferredStockMember 2019-12-03 0001760026
2020-12-01 2020-12-07 0001760026 2020-12-09 2020-12-09 0001760026
2021-01-06 2021-01-06 0001760026 2021-06-22 2021-06-22 0001760026
mssv:PurchaseAgreementMember 2021-09-18 2021-09-18 0001760026
mssv:PurchaseAgreementOneMember 2021-08-18 2021-08-18 0001760026
2021-09-20 2021-09-20 0001760026 mssv:PromissoryDebenturesMember
2021-12-30 2021-12-30 0001760026 mssv:PromissoryDebenturesOneMember
2021-12-30 2021-12-30 0001760026
us-gaap:ConvertibleNotesPayableMember 2022-09-30 0001760026
us-gaap:ConvertibleNotesPayableMember 2021-12-31 0001760026
mssv:SeriesCCConvertiblePreferredStockMember 2019-11-26 0001760026
srt:MinimumMember mssv:SeriesCCConvertiblePreferredStockMember
2020-11-01 2020-11-12 0001760026 srt:MaximumMember
mssv:SeriesCCConvertiblePreferredStockMember 2020-11-01 2020-11-12
0001760026 mssv:SeriesCCConvertiblePreferredStockMember 2021-06-22
0001760026 mssv:TwoThousandTwentyOneTransactionsMember 2021-02-24
2021-02-24 0001760026 mssv:TwoThousandTwentyOneTransactionsMember
2021-04-16 2021-04-16 0001760026
mssv:TwoThousandTwentyOneTransactionsMember 2021-06-28 0001760026
mssv:TwoThousandTwentyOneTransactionsMember 2021-12-23 0001760026
mssv:TwoThousandTwentyTwoTransactionsMember 2022-03-01 2022-03-23
0001760026 2022-05-01 2022-05-05 0001760026
mssv:TwoThousandTwentyOneTransactionsMember 2022-09-30 0001760026
mssv:TwoThousandTwentyTwoTransactionsMember 2021-12-31 0001760026
us-gaap:WarrantMember 2021-01-01 2021-01-06 0001760026
us-gaap:WarrantMember 2021-01-06 0001760026 2021-01-01 2021-01-06
0001760026 us-gaap:WarrantMember 2021-06-01 2021-06-22 0001760026
us-gaap:WarrantMember 2021-06-22 0001760026 2021-06-01 2021-06-22
0001760026 us-gaap:WarrantMember 2021-09-01 2021-09-20 0001760026
us-gaap:WarrantMember 2021-09-20 0001760026 2021-09-01 2021-09-20
0001760026 srt:MinimumMember us-gaap:WarrantMember 2021-01-01
2021-12-31 0001760026 srt:MaximumMember us-gaap:WarrantMember
2021-01-01 2021-12-31 0001760026 us-gaap:WarrantMember 2021-01-01
2021-12-31 0001760026 mssv:SeriesAASuperVotingPreferredStockMember
2014-06-30 0001760026 mssv:SAndMChuahEnterprisesLtdMember
2014-04-28 2014-05-02 0001760026 2014-04-28 2014-05-02 0001760026
mssv:SeriesAASuperVotingPreferredStockMember 2019-11-26 0001760026
srt:DirectorMember 2020-06-26 0001760026
mssv:SeriesAASuperVotingPreferredStockMember 2022-01-01 2022-09-30
0001760026 mssv:SeriesAASuperVotingPreferredStockMember 2021-08-01
2021-08-18 0001760026 mssv:SeriesDDConvertiblePreferredStockMember
2021-08-01 2021-08-18 0001760026 2021-07-01 2021-07-02 0001760026
mssv:SeriesAASuperVotingPreferredStockMember 2021-12-31 0001760026
mssv:SeriesAASuperVotingPreferredStockMember 2022-09-30 0001760026
mssv:SeriesBBPreferredStockMember 2017-03-29 0001760026
mssv:SeriesBBPreferredStockMember 2022-01-01 2022-09-30 0001760026
mssv:SeriesBBPreferredStockMember 2019-01-01 2019-12-31 0001760026
mssv:SeriesDDConvertiblePreferredStockMember 2019-11-01 2019-11-26
0001760026 mssv:SeriesDDConvertiblePreferredStockMember 2022-09-30
0001760026 mssv:SeriesDDConvertiblePreferredStockMember 2022-01-01
2022-09-30 0001760026 2022-02-18 0001760026
mssv:SeriesDDConvertiblePreferredStockMember 2021-12-31 0001760026
us-gaap:WarrantMember 2020-12-31 0001760026 us-gaap:WarrantMember
2021-01-01 2021-12-31 0001760026 us-gaap:WarrantMember 2021-12-31
0001760026 us-gaap:WarrantMember 2022-01-01 2022-09-30 0001760026
us-gaap:WarrantMember 2022-09-30 0001760026 2022-01-01 2022-06-30
0001760026 mssv:EnterpriseTechnologyConsultingMember 2022-09-30
0001760026 2021-11-03 2021-11-03 0001760026 2021-08-18 2021-08-18
0001760026 mssv:BenitoNovasMember 2019-01-08 2019-01-08 0001760026
2019-01-08 2019-01-08 0001760026 mssv:BenitoNovasMember 2019-01-08
0001760026 2021-01-08 2021-01-08 0001760026
mssv:AestheticMarketingGroupLLCMember 2021-08-18 0001760026
mssv:GlobalStemCellGroupIncMember 2022-01-01 2022-09-30 0001760026
mssv:TarponBayPartnersLlcMember 2015-05-12 0001760026 2017-01-01
2017-12-31 0001760026 mssv:SettlementAgreementMember 2021-06-01
2021-06-23 0001760026 mssv:SettlementAgreementMember 2021-06-23
0001760026 mssv:SettlementAgreementMember 2017-01-01 2017-12-31
0001760026 mssv:SettlementAgreementMember 2021-01-01 2021-06-30
0001760026 2021-06-01 2021-06-28 0001760026 2021-06-28 0001760026
mssv:ComputerEquipmentAndVehiclesMember 2022-09-30 0001760026
mssv:ComputerEquipmentAndVehiclesMember 2021-12-31 0001760026
mssv:ComputerEquipmentAndVehiclesMember 2022-01-01 2022-09-30
0001760026 us-gaap:LeaseholdImprovementsMember 2022-09-30
0001760026 us-gaap:LeaseholdImprovementsMember 2022-01-01
2022-09-30 0001760026 2021-08-18 0001760026
mssv:PreferredSeriesAAStockMember 2021-08-01 2021-08-18 0001760026
mssv:PreferredSeriesDDStockMember 2021-08-01 2021-08-18 0001760026
mssv:ACQUISITIONMember 2021-08-18 0001760026 mssv:ACQUISITIONMember
mssv:PreferredSeriesAAStockMember 2021-08-18 0001760026
mssv:ACQUISITIONMember mssv:PreferredSeriesDDStockMember 2021-08-18
0001760026 mssv:HELLIMEXSAMember 2022-09-30 0001760026
mssv:HELLIMEXSAMember 2022-09-30 0001760026 2022-01-01 2022-03-31
0001760026 mssv:CancunLabMember 2022-01-01 2022-06-30 0001760026
mssv:CancunLabMember 2022-04-01 2022-06-30 0001760026
us-gaap:SubsequentEventMember 2022-10-28 xbrli:shares iso4217:USD
iso4217:USD xbrli:shares xbrli:pure utr:sqft utr:sqm