Myseum.AI, Inc. Liquidation Value Calculator
Myseum.AI, Inc.
Current Price: N/A
Loading calculator data...
Advanced: All 136 XBRL Tags
Every XBRL tag from SEC EDGAR filings, grouped by financial statement type. total = may include children, fact = independent leaf value.
Balance Sheet
| Tag | Value | Unit | ||
|---|---|---|---|---|
| accounts_receivable | ||||
| Accounts Receivable Net Current total AccountsReceivableNetCurrent |
$83 | USD | ||
| cash | ||||
| Cash And Cash Equivalents At Carrying Value total CashAndCashEquivalentsAtCarryingValue |
$749,030 | USD | ||
| Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents total CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
$749,030 | USD | ||
| current_liabilities | ||||
| Operating Lease Liability Current total OperatingLeaseLiabilityCurrent |
$51,040 | USD | ||
| liabilities_current | ||||
| Liabilities Current total LiabilitiesCurrent |
$924,790 | USD | ||
| liabilities_total | ||||
| Liabilities total | $1.09M | USD | ||
| operating_lease_liability | ||||
| Operating Lease Liability total OperatingLeaseLiability |
$218,975 | USD | ||
| Operating Lease Liability Current fact OperatingLeaseLiabilityCurrent |
$51,040 | USD | ||
| Operating Lease Liability Noncurrent fact OperatingLeaseLiabilityNoncurrent |
$167,935 | USD | ||
| shares_outstanding | ||||
| Common Stock Shares Outstanding total CommonStockSharesOutstanding |
4.3M | shares | ||
| short_term_investments | ||||
| Short Term Investments total ShortTermInvestments |
$2.98M | USD | ||
Unmapped Tags (122)
| Accounts Payable And Accrued Liabilities Current AccountsPayableAndAccruedLiabilitiesCurrent | $873,691 | USD | ||
| Accumulated Depreciation Depletion And Amortization Property Plant And Equipment AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | $87,619 | USD | ||
| Additional Paid In Capital AdditionalPaidInCapital | $61.48M | USD | ||
| Allowance For Doubtful Accounts Receivable Write Offs AllowanceForDoubtfulAccountsReceivableWriteOffs | $150 | USD | ||
| Amortization Of Intangible Assets AmortizationOfIntangibleAssets | $20,890 | USD | ||
| Assets Assets | $7.20M | USD | ||
| Assets Current AssetsCurrent | $3.97M | USD | ||
| Assets Noncurrent AssetsNoncurrent | $3.23M | USD | ||
| Capitalized Computer Software Gross CapitalizedComputerSoftwareGross | $0 | USD | ||
| Capitalized Computer Software Net CapitalizedComputerSoftwareNet | $196,338 | USD | ||
| Capital Units Authorized CapitalUnitsAuthorized | $200.00M | shares | ||
| Cash FDIC Insured Amount CashFDICInsuredAmount | $250,000 | USD | ||
| Common Stock Par Or Stated Value Per Share CommonStockParOrStatedValuePerShare | $0 | USD/shares | ||
| Common Stock Shares Authorized CommonStockSharesAuthorized | $180.00M | shares | ||
| Common Stock Shares Issued CommonStockSharesIssued | $4.33M | shares | ||
| Common Stock Value CommonStockValue | $433 | USD | ||
| Deferred Costs DeferredCosts | $78,645 | USD | ||
| Deferred Offering Costs DeferredOfferingCosts | $24,617 | USD | ||
| Deferred Tax Assets Operating Loss Carryforwards DeferredTaxAssetsOperatingLossCarryforwards | $8.75M | USD | ||
| Deferred Tax Assets Operating Loss Carryforwards Domestic DeferredTaxAssetsOperatingLossCarryforwardsDomestic | $32.27M | USD | ||
| Deferred Tax Assets Operating Loss Carryforwards Not Subject To Expiration DeferredTaxAssetsOperatingLossCarryforwardsNotSubjectToExpiration | $33.67M | USD | ||
| Deferred Tax Assets Operating Loss Carryforwards Subject To Expiration DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration | $1.40M | USD | ||
| Deferred Tax Assets Valuation Allowance DeferredTaxAssetsValuationAllowance | $8.75M | USD | ||
| Equity Securities FVNI Noncurrent EquitySecuritiesFVNINoncurrent | $2.92M | USD | ||
| Gains Losses On Extinguishment Of Debt GainsLossesOnExtinguishmentOfDebt | $62,658 | USD | ||
| Interest Payable Current And Noncurrent InterestPayableCurrentAndNoncurrent | $0 | USD | ||
| Investment Income Interest InvestmentIncomeInterest | $172,754 | USD | ||
| Lessee Operating Lease Liability Undiscounted Excess Amount LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | $58,841 | USD | ||
| Liabilities And Stockholders Equity LiabilitiesAndStockholdersEquity | $7.20M | USD | ||
| Liabilities Noncurrent LiabilitiesNoncurrent | $167,935 | USD | ||
| Operating Lease Right Of Use Asset OperatingLeaseRightOfUseAsset | $211,203 | USD | ||
| Other Minority Interests OtherMinorityInterests | $188,810 | USD | ||
| Preferred Stock Par Or Stated Value Per Share PreferredStockParOrStatedValuePerShare | $0 | USD/shares | ||
| Preferred Stock Shares Authorized PreferredStockSharesAuthorized | $20.00M | shares | ||
| Property Plant And Equipment Gross PropertyPlantAndEquipmentGross | $104,990 | USD | ||
| Property Plant And Equipment Net PropertyPlantAndEquipmentNet | $17,371 | USD | ||
| Retained Earnings Accumulated Deficit RetainedEarningsAccumulatedDeficit | $-54.98M | USD | ||
| Right Of Use Asset Obtained In Exchange For Operating Lease Liability RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | $244,793 | USD | ||
| Stockholders Equity StockholdersEquity | $6.10M | USD | ||
| Stockholders Equity Including Portion Attributable To Noncontrolling Interest StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | $6.10M | USD | ||
| Treasury Stock Common Shares TreasuryStockCommonShares | $66,945 | shares | ||
| Treasury Stock Value TreasuryStockValue | $397,969 | USD | ||
| Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | $740,704 | USD | ||
| Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition | $13,971 | USD | ||
| Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | $-17,955 | USD | ||
| Depreciation And Amortization DepreciationAndAmortization | $41,430 | USD | ||
| Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | $0 | USD | ||
| Income Tax Examination Increase Decrease In Liability From Prior Year IncomeTaxExaminationIncreaseDecreaseInLiabilityFromPriorYear | $565,186 | USD | ||
| Increase Decrease In Accounts Payable And Accrued Liabilities IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | $493,667 | USD | ||
| Increase Decrease In Accounts Receivable IncreaseDecreaseInAccountsReceivable | $-124 | USD | ||
| Increase Decrease In Contract With Customer Liability IncreaseDecreaseInContractWithCustomerLiability | $-29 | USD | ||
| Increase Decrease In Operating Lease Liability IncreaseDecreaseInOperatingLeaseLiability | $-25,818 | USD | ||
| Increase Decrease In Prepaid Expense IncreaseDecreaseInPrepaidExpense | $117,519 | USD | ||
| Lessee Operating Lease Liability Payments Due LesseeOperatingLeaseLiabilityPaymentsDue | $277,816 | USD | ||
| Lessee Operating Lease Liability Payments Due Next Twelve Months LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | $78,540 | USD | ||
| Lessee Operating Lease Liability Payments Due Year Four LesseeOperatingLeaseLiabilityPaymentsDueYearFour | $35,060 | USD | ||
| Lessee Operating Lease Liability Payments Due Year Three LesseeOperatingLeaseLiabilityPaymentsDueYearThree | $83,324 | USD | ||
| Lessee Operating Lease Liability Payments Due Year Two LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | $80,892 | USD | ||
| Net Cash Provided By Used In Financing Activities NetCashProvidedByUsedInFinancingActivities | $4.49M | USD | ||
| Net Cash Provided By Used In Investing Activities NetCashProvidedByUsedInInvestingActivities | $-244,236 | USD | ||
| Net Cash Provided By Used In Operating Activities NetCashProvidedByUsedInOperatingActivities | $-4.27M | USD | ||
| Payments For Legal Settlements PaymentsForLegalSettlements | $22,105 | USD | ||
| Payments For Rent PaymentsForRent | $89,383 | USD | ||
| Payments To Acquire Intangible Assets PaymentsToAcquireIntangibleAssets | $196,338 | USD | ||
| Payments To Acquire Property Plant And Equipment PaymentsToAcquirePropertyPlantAndEquipment | $4,475 | USD | ||
| Payments To Acquire Short Term Investments PaymentsToAcquireShortTermInvestments | $6.42M | USD | ||
| Proceeds From Issuance Of Common Stock ProceedsFromIssuanceOfCommonStock | $4.53M | USD | ||
| Proceeds From Notes Payable ProceedsFromNotesPayable | $40,000 | USD | ||
| Proceeds From Sale Of Short Term Investments ProceedsFromSaleOfShortTermInvestments | $6.39M | USD | ||
| Share Based Compensation ShareBasedCompensation | $740,704 | USD | ||
| Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | $819,205 | shares | ||
| Comprehensive Income Net Of Tax ComprehensiveIncomeNetOfTax | $-2.61M | USD | ||
| Deferred Sales Inducements Additions DeferredSalesInducementsAdditions | $24,617 | USD | ||
| Discontinued Operation Income Loss From Discontinued Operation Before Income Tax DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax | $-661,365 | USD | ||
| Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Net Of Tax DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax | $-661,365 | USD | ||
| Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic Share DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare | $1 | USD/shares | ||
| Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Diluted Share DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare | $1 | USD/shares | ||
| Disposal Group Including Discontinued Operation Operating Expense DisposalGroupIncludingDiscontinuedOperationOperatingExpense | $488,066 | USD | ||
| Disposal Group Including Discontinued Operation Other Expense DisposalGroupIncludingDiscontinuedOperationOtherExpense | $173,299 | USD | ||
| Earnings Per Share Basic EarningsPerShareBasic | $-1 | USD/shares | ||
| Earnings Per Share Diluted EarningsPerShareDiluted | $-1 | USD/shares | ||
| Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | $0 | pure | ||
| Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | $-0 | pure | ||
| Effective Income Tax Rate Reconciliation Nondeductible Expense EffectiveIncomeTaxRateReconciliationNondeductibleExpense | $-0 | pure | ||
| Effective Income Tax Rate Reconciliation State And Local Income Taxes EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | $0 | pure | ||
| Federal Deposit Insurance Corporation Premium Expense FederalDepositInsuranceCorporationPremiumExpense | $237,000 | USD | ||
| General And Administrative Expense GeneralAndAdministrativeExpense | $730,191 | USD | ||
| Income Loss Attributable To Parent IncomeLossAttributableToParent | $-3.04M | USD | ||
| Income Loss From Continuing Operations IncomeLossFromContinuingOperations | $-5.25M | USD | ||
| Income Loss From Continuing Operations Before Income Taxes Domestic IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | $-3.04M | USD | ||
| Income Loss From Continuing Operations Per Basic Share IncomeLossFromContinuingOperationsPerBasicShare | $-1 | USD/shares | ||
| Income Loss From Continuing Operations Per Diluted Share IncomeLossFromContinuingOperationsPerDilutedShare | $-1 | USD/shares | ||
| Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | $565,186 | USD | ||
| Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | $-638,425 | USD | ||
| Income Tax Reconciliation Nondeductible Expense IncomeTaxReconciliationNondeductibleExpense | $225,245 | USD | ||
| Income Tax Reconciliation State And Local Income Taxes IncomeTaxReconciliationStateAndLocalIncomeTaxes | $-152,006 | USD | ||
| Interest Expense Debt InterestExpenseDebt | $752 | USD | ||
| Litigation Settlement Expense LitigationSettlementExpense | $9,817 | USD | ||
| Marketing And Advertising Expense MarketingAndAdvertisingExpense | $238,992 | USD | ||
| Net Income Loss NetIncomeLoss | $-2.61M | USD | ||
| Net Income Loss Attributable To Noncontrolling Interest NetIncomeLossAttributableToNoncontrollingInterest | $-432,847 | USD | ||
| Nonoperating Income Expense NonoperatingIncomeExpense | $235,412 | USD | ||
| Operating Expenses OperatingExpenses | $5.49M | USD | ||
| Operating Income Loss OperatingIncomeLoss | $-5.49M | USD | ||
| Operating Lease Right Of Use Asset Amortization Expense OperatingLeaseRightOfUseAssetAmortizationExpense | $33,590 | USD | ||
| Prepaid Expense Current PrepaidExpenseCurrent | $239,167 | USD | ||
| Professional And Contract Services Expense ProfessionalAndContractServicesExpense | $1.41M | USD | ||
| Revenues Revenues | $550 | USD | ||
| Deconsolidation Gain Or Loss Amount DeconsolidationGainOrLossAmount | $2.88M | USD | ||
| Depreciation Depreciation | $20,540 | USD | ||
| Discontinued Operation Gain Loss On Disposal Of Discontinued Operation Net Of Tax DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax | $2.21M | USD | ||
| Disposal Group Not Discontinued Operation Gain Loss On Disposal DisposalGroupNotDiscontinuedOperationGainLossOnDisposal | $2.88M | USD | ||
| Interest Paid Net InterestPaidNet | $7,410 | USD | ||
| Operating Loss Carryforwards OperatingLossCarryforwards | $33.67M | USD | ||
| Other Income OtherIncome | $72,000 | USD | ||
| Professional Fees ProfessionalFees | $111,650 | USD | ||
| Profit Loss ProfitLoss | $-3.04M | USD | ||
| Provision For Doubtful Accounts ProvisionForDoubtfulAccounts | $150 | USD | ||
| Stock Issued1 StockIssued1 | $75 | USD | ||
| Stock Issued During Period Value Issued For Services StockIssuedDuringPeriodValueIssuedForServices | $111,650 | USD | ||
| Stock Issued During Period Value New Issues StockIssuedDuringPeriodValueNewIssues | $4.53M | USD | ||
| SalesCommissionsAndFees SalesCommissionsAndFees | $1.00M | USD |
Showing balance sheet tags only. Liquidation analysis uses balance sheet data.