2022 Q4 Form 10-Q Financial Statement
#000157587222001095 Filed on November 14, 2022
Income Statement
Concept | 2022 Q4 | 2022 Q3 | 2022 Q2 |
---|---|---|---|
Revenue | $10.02M | $11.12M | $11.06M |
YoY Change | 50.73% | ||
Cost Of Revenue | $5.895M | $6.474M | $6.369M |
YoY Change | 50.23% | ||
Gross Profit | $4.130M | $4.646M | $4.686M |
YoY Change | 51.42% | ||
Gross Profit Margin | 41.2% | 41.78% | 42.39% |
Selling, General & Admin | $3.954M | ||
YoY Change | |||
% of Gross Profit | 95.73% | ||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $2.032M | $34.11K | $6.150K |
YoY Change | |||
% of Gross Profit | 49.21% | 0.73% | 0.13% |
Operating Expenses | $8.748M | $6.700M | $7.433M |
YoY Change | -12.64% | ||
Operating Profit | -$4.617M | -$2.053M | -$2.746M |
YoY Change | -55.37% | ||
Interest Expense | -$1.448M | ||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | -$902.3K | -$1.085M | |
YoY Change | 39.21% | ||
Pretax Income | -$5.756M | -$2.995M | -$3.831M |
YoY Change | -42.92% | ||
Income Tax | -$83.22K | $159.0K | $893.4K |
% Of Pretax Income | |||
Net Earnings | -$5.703M | -$3.144M | -$4.754M |
YoY Change | -36.13% | 474.7% | |
Net Earnings / Revenue | -56.89% | -28.28% | -43.0% |
Basic Earnings Per Share | -$0.12 | -$0.20 | |
Diluted Earnings Per Share | -$0.14 | -$0.12 | -$0.20 |
COMMON SHARES | |||
Basic Shares Outstanding | 41.54M | 25.87M | 23.89M shares |
Diluted Shares Outstanding | 25.87M | 23.89M shares |
Balance Sheet
Concept | 2022 Q4 | 2022 Q3 | 2022 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $4.641M | ||
YoY Change | |||
Cash & Equivalents | $4.641M | $1.853M | $2.058M |
Short-Term Investments | |||
Other Short-Term Assets | $574.1K | ||
YoY Change | |||
Inventory | |||
Prepaid Expenses | |||
Receivables | $5.194M | $8.466M | |
Other Receivables | $0.00 | ||
Total Short-Term Assets | $10.67M | $10.63M | |
YoY Change | 29.93% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $173.4K | $190.9K | |
YoY Change | 18.9% | ||
Goodwill | $15.53M | $15.53M | |
YoY Change | 10.46% | ||
Intangibles | $6.634M | $7.132M | |
YoY Change | -12.66% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $0.00 | ||
YoY Change | |||
Total Long-Term Assets | $22.38M | $22.92M | |
YoY Change | -0.75% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $10.67M | $10.63M | |
Total Long-Term Assets | $22.38M | $22.92M | |
Total Assets | $33.04M | $33.55M | |
YoY Change | 7.44% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.618M | ||
YoY Change | |||
Accrued Expenses | $1.892M | ||
YoY Change | |||
Deferred Revenue | $82.58K | ||
YoY Change | |||
Short-Term Debt | $300.0K | ||
YoY Change | |||
Long-Term Debt Due | $2.033M | ||
YoY Change | |||
Total Short-Term Liabilities | $7.759M | $8.768M | |
YoY Change | 52.19% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $7.740M | ||
YoY Change | |||
Other Long-Term Liabilities | $12.63K | ||
YoY Change | |||
Total Long-Term Liabilities | $7.753M | $7.626M | |
YoY Change | -25.0% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $7.759M | $8.768M | |
Total Long-Term Liabilities | $7.753M | $7.626M | |
Total Liabilities | $15.51M | $16.39M | |
YoY Change | 0.5% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$26.09M | -$20.39M | |
YoY Change | 135.38% | ||
Common Stock | $4.170K | $2.479K | |
YoY Change | 108.92% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $17.53M | $17.16M | $19.13M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $33.04M | $33.55M | |
YoY Change | 7.44% |
Cashflow Statement
Concept | 2022 Q4 | 2022 Q3 | 2022 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$5.703M | -$3.144M | -$4.754M |
YoY Change | -36.13% | 474.7% | |
Depreciation, Depletion And Amortization | $2.032M | $34.11K | $6.150K |
YoY Change | |||
Cash From Operating Activities | $990.2K | ||
YoY Change | |||
INVESTING ACTIVITIES | |||
Capital Expenditures | $89.28K | ||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$250.0K | ||
YoY Change | |||
Cash From Investing Activities | -$339.3K | ||
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 1.972M | ||
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | 990.2K | ||
Cash From Investing Activities | -339.3K | ||
Cash From Financing Activities | 1.972M | ||
Net Change In Cash | 2.623M | ||
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | $990.2K | ||
Capital Expenditures | $89.28K | ||
Free Cash Flow | $900.9K | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
902820 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
CASTELLUM, INC. | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Entity File Number
EntityFileNumber
|
001-41526 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001877939 | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
MD | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-09-30 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
27-4079982 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
3 Bethesda Metro Center | ||
dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Suite 700 | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Bethesda | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
20814 | ||
dei |
City Area Code
CityAreaCode
|
301 | ||
dei |
Local Phone Number
LocalPhoneNumber
|
961-4895 | ||
dei |
Security12b Title
Security12bTitle
|
Common Stock, par value $0.0001 per share | ||
dei |
Trading Symbol
TradingSymbol
|
CTM | ||
dei |
Security Exchange Name
SecurityExchangeName
|
NYSEAMER | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
No | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | ||
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
true | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2022Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
41539342 | |
CY2022Q3 | us-gaap |
Cash
Cash
|
1853388 | |
CY2021Q4 | us-gaap |
Cash
Cash
|
2017915 | |
CY2022Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
8465979 | |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
5414401 | |
CY2021Q4 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
591055 | |
CY2022Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
310569 | |
CY2021Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
185824 | |
CY2022Q3 | us-gaap |
Assets Current
AssetsCurrent
|
10629936 | |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
8209195 | |
CY2022Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
190942 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
145792 | |
CY2021Q4 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
610033 | |
CY2022Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
65503 | |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
132690 | |
CY2022Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
7131860 | |
CY2021Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
7595599 | |
CY2022Q3 | us-gaap |
Goodwill
Goodwill
|
15533964 | |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
14062964 | |
CY2022Q3 | us-gaap |
Assets Noncurrent Other Than Noncurrent Investments And Property Plant And Equipment
AssetsNoncurrentOtherThanNoncurrentInvestmentsAndPropertyPlantAndEquipment
|
22731327 | |
CY2021Q4 | us-gaap |
Assets Noncurrent Other Than Noncurrent Investments And Property Plant And Equipment
AssetsNoncurrentOtherThanNoncurrentInvestmentsAndPropertyPlantAndEquipment
|
22401286 | |
CY2022Q3 | us-gaap |
Assets
Assets
|
33552205 | |
CY2021Q4 | us-gaap |
Assets
Assets
|
30756273 | |
CY2022Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1644838 | |
CY2021Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1437827 | |
CY2022Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
2106252 | |
CY2021Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1511622 | |
CY2022Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
82583 | |
CY2022Q3 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
591003 | |
CY2021Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
200000 | |
CY2022Q3 | ctm |
Obligation To Issue Common And Preferred Stock
ObligationToIssueCommonAndPreferredStock
|
125000 | |
CY2021Q4 | ctm |
Obligation To Issue Common And Preferred Stock
ObligationToIssueCommonAndPreferredStock
|
25000 | |
CY2021Q4 | us-gaap |
Asset Acquisition Contingent Consideration Liability Current
AssetAcquisitionContingentConsiderationLiabilityCurrent
|
275000 | |
CY2022Q3 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
1121000 | |
CY2021Q4 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
257000 | |
CY2022Q3 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
789000 | |
CY2022Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
300025 | |
CY2022Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
1960402 | |
CY2021Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
1279390 | |
CY2022Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
47617 | |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
111999 | |
CY2022Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
8767720 | |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5097838 | |
CY2022Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
16743 | |
CY2021Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
18715 | |
CY2022Q3 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
400000 | |
CY2021Q4 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
400000 | |
CY2022Q3 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
696826 | |
CY2021Q4 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
2805184 | |
CY2022Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
6512019 | |
CY2021Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
7112419 | |
CY2022Q3 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
7625588 | |
CY2021Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
10336318 | |
CY2022Q3 | us-gaap |
Liabilities
Liabilities
|
16393308 | |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
15434156 | |
CY2021Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
CY2022Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
CY2021Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3000000000 | |
CY2022Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3000000000 | |
CY2022Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24788132 | |
CY2022Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24788132 | |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
19960632 | |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
19960632 | |
CY2022Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
2479 | |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1996 | |
CY2022Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
37546787 | |
CY2021Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
26405126 | |
CY2022Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-20391341 | |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-11086016 | |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
17158897 | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
15322117 | |
CY2022Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
33552205 | |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
30756273 | |
CY2022Q3 | us-gaap |
Revenues
Revenues
|
11120712 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-890995 | ||
CY2021Q3 | us-gaap |
Revenues
Revenues
|
7378094 | |
us-gaap |
Revenues
Revenues
|
32166104 | ||
us-gaap |
Revenues
Revenues
|
15587246 | ||
CY2022Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
6474261 | |
CY2021Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
4309439 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
18698820 | ||
us-gaap |
Cost Of Revenue
CostOfRevenue
|
8921153 | ||
CY2022Q3 | us-gaap |
Gross Profit
GrossProfit
|
4646451 | |
CY2021Q3 | us-gaap |
Gross Profit
GrossProfit
|
3068655 | |
us-gaap |
Gross Profit
GrossProfit
|
13467284 | ||
us-gaap |
Gross Profit
GrossProfit
|
6666093 | ||
CY2022Q3 | ctm |
Indirect Costs
IndirectCosts
|
2130513 | |
CY2021Q3 | ctm |
Indirect Costs
IndirectCosts
|
738239 | |
ctm |
Indirect Costs
IndirectCosts
|
7458319 | ||
ctm |
Indirect Costs
IndirectCosts
|
1512370 | ||
CY2022Q3 | ctm |
Overhead Costs
OverheadCosts
|
407804 | |
CY2021Q3 | ctm |
Overhead Costs
OverheadCosts
|
248540 | |
ctm |
Overhead Costs
OverheadCosts
|
1167346 | ||
ctm |
Overhead Costs
OverheadCosts
|
431987 | ||
CY2022Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3297319 | |
CY2021Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
6682034 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
9633064 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
10389922 | ||
CY2022Q3 | ctm |
Loss From Change In Fair Value Of Contingent Earnout
LossFromChangeInFairValueOfContingentEarnout
|
864000 | |
CY2021Q3 | ctm |
Loss From Change In Fair Value Of Contingent Earnout
LossFromChangeInFairValueOfContingentEarnout
|
0 | |
ctm |
Loss From Change In Fair Value Of Contingent Earnout
LossFromChangeInFairValueOfContingentEarnout
|
864000 | ||
ctm |
Loss From Change In Fair Value Of Contingent Earnout
LossFromChangeInFairValueOfContingentEarnout
|
0 | ||
CY2022Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
6699636 | |
CY2021Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
7668813 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
19122729 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
12334279 | ||
CY2022Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2053185 | |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4600158 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5655445 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5668186 | ||
CY2022Q3 | us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
0 | |
CY2021Q3 | us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
0 | |
us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
0 | ||
us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
38851 | ||
CY2022Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | |
CY2021Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
303 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | ||
CY2022Q3 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-76000 | |
CY2021Q3 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
0 | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
97000 | ||
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
0 | ||
CY2022Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-978314 | |
CY2021Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-648175 | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-2579915 | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-1838032 | ||
CY2022Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-902314 | |
CY2021Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-648175 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-2676612 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1799181 | ||
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-2995499 | |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-5248333 | |
CY2022Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-3114524 | |
CY2021Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-4919598 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-8332057 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-7467367 | ||
CY2022Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
159025 | |
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-328735 | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
1342181 | ||
us-gaap |
Profit Loss
ProfitLoss
|
-9234877 | ||
us-gaap |
Profit Loss
ProfitLoss
|
-6576372 | ||
CY2022Q3 | ctm |
Preferred Stock Dividends
PreferredStockDividends
|
29911 | |
CY2021Q3 | ctm |
Preferred Stock Dividends
PreferredStockDividends
|
3320 | |
ctm |
Preferred Stock Dividends
PreferredStockDividends
|
70447 | ||
ctm |
Preferred Stock Dividends
PreferredStockDividends
|
3320 | ||
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3144435 | |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4922918 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-9305324 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-6579692 | ||
CY2022Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.12 | |
CY2022Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.12 | |
CY2021Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.26 | |
CY2021Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.26 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.39 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.39 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.38 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.38 | ||
CY2022Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
25868849 | |
CY2022Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
25868849 | |
CY2021Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
18679462 | |
CY2021Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
18679462 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23621551 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
23621551 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
17414469 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
17414469 | ||
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2608526 | |
CY2021Q1 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
263610 | |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-829532 | |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2230790 | |
CY2021Q2 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
407271 | |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-827242 | |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3193256 | |
CY2021Q3 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
1600217 | |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4922918 | |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
9986471 | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
15322117 | |
CY2022Q1 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
875640 | |
CY2022Q1 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Restricted Stock Units Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationRestrictedStockUnitsRequisiteServicePeriodRecognition
|
30937 | |
CY2022Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
6188 | |
CY2022Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
12000 | |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1406715 | |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
14990167 | |
CY2022Q2 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
11940 | |
CY2022Q2 | ctm |
Shares Issued For Cash Including Fair Value Adjustment
SharesIssuedForCashIncludingFairValueAdjustment
|
593000 | |
CY2022Q2 | ctm |
Shares Issued For Commitment Fees
SharesIssuedForCommitmentFees
|
59300 | |
CY2022Q2 | ctm |
Shares Issued To Satisfy Obligation To Issue Common Stock
SharesIssuedToSatisfyObligationToIssueCommonStock
|
533750 | |
CY2022Q3 | ctm |
Adjustment To Additional Paid In Capital Gain Loss On Conversion Of Related Party Debt
AdjustmentToAdditionalPaidInCapitalGainLossOnConversionOfRelatedPartyDebt
|
||
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3144435 | |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
17158897 | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4906152 | ||
CY2022Q2 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
1117335 | |
CY2022Q2 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Restricted Stock Units Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationRestrictedStockUnitsRequisiteServicePeriodRecognition
|
30938 | |
CY2022Q2 | ctm |
Adjustment To Additional Paid In Capital Gain Loss On Conversion Of Related Party Debt
AdjustmentToAdditionalPaidInCapitalGainLossOnConversionOfRelatedPartyDebt
|
2667903 | |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4754175 | |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
19133377 | |
CY2022Q3 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
1139018 | |
CY2022Q3 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Restricted Stock Units Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationRestrictedStockUnitsRequisiteServicePeriodRecognition
|
30937 | |
us-gaap |
Profit Loss
ProfitLoss
|
-9234877 | ||
us-gaap |
Profit Loss
ProfitLoss
|
-6576372 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1520329 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1126047 | ||
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
1869152 | ||
ctm |
Increase Decrease In Business Transaction Cost
IncreaseDecreaseInBusinessTransactionCost
|
-50500 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
801641 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
511806 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-554647 | ||
ctm |
Increase Decrease In Contract Asset Liability
IncreaseDecreaseInContractAssetLiability
|
569610 | ||
ctm |
Increase Decrease In Business Transaction Cost
IncreaseDecreaseInBusinessTransactionCost
|
0 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
5305700 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
610033 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-1025852 | ||
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
303 | ||
ctm |
Financing Fee And Bank Charges For Note Payable And Advances On Revolving Credit Line
FinancingFeeAndBankChargesForNotePayableAndAdvancesOnRevolvingCreditLine
|
-3775 | ||
us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
38851 | ||
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
833 | ||
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
476 | ||
ctm |
Legal Fees Incurred Out Of Proceeds Of Notes Payable
LegalFeesIncurredOutOfProceedsOfNotesPayable
|
30000 | ||
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
864000 | ||
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-97000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
2637969 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-144601 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
58051 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
2014 | ||
ctm |
Increase Decrease In Contract Asset Liability
IncreaseDecreaseInContractAssetLiability
|
-673638 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
167612 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
250000 | ||
us-gaap |
Proceeds From Sale Maturity And Collections Of Investments
ProceedsFromSaleMaturityAndCollectionsOfInvestments
|
365572 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
92436 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
5346 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-342436 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
835989 | ||
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
300000 | ||
ctm |
Proceeds From Issuance Of Preferred And Common Stock
ProceedsFromIssuanceOfPreferredAndCommonStock
|
625000 | ||
ctm |
Proceeds From Issuance Of Preferred And Common Stock
ProceedsFromIssuanceOfPreferredAndCommonStock
|
420000 | ||
us-gaap |
Proceeds From Issuance Of Medium Term Notes
ProceedsFromIssuanceOfMediumTermNotes
|
1470000 | ||
us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
70449 | ||
us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
3320 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
12000 | ||
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
500000 | ||
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
70000 | ||
ctm |
Payment Of Amount Due To Seller Towards Purchase Consideration
PaymentOfAmountDueToSellerTowardsPurchaseConsideration
|
160000 | ||
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
3460 | ||
us-gaap |
Repayments Of Medium Term Notes
RepaymentsOfMediumTermNotes
|
943995 | ||
us-gaap |
Repayments Of Medium Term Notes
RepaymentsOfMediumTermNotes
|
104244 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
732556 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
238976 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-164527 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
1242577 | ||
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2017915 | |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2412382 | |
CY2022Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1853388 | |
CY2021Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
3654959 | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
559234 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
474414 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
16400 | ||
ctm |
Debt Discount On Note Payable Applied To Obligation To Issue Common Stock
DebtDiscountOnNotePayableAppliedToObligationToIssueCommonStock
|
500000 | ||
ctm |
Adjustment To Contingent Consideration And Customer Relationships
AdjustmentToContingentConsiderationAndCustomerRelationships
|
275000 | ||
ctm |
Adjustment To Additional Paid In Capital Gain Losses On Conversion Of Related Party Debt One
AdjustmentToAdditionalPaidInCapitalGainLossesOnConversionOfRelatedPartyDebtOne
|
2667903 | ||
us-gaap |
Stock Issued1
StockIssued1
|
533750 | ||
ctm |
Derivative Liability Recognized As Discount Of Note Payable
DerivativeLiabilityRecognizedAsDiscountOfNotePayable
|
692000 | ||
ctm |
Deferred Issuance Costs Recognized For Note Payable
DeferredIssuanceCostsRecognizedForNotePayable
|
59300 | ||
ctm |
Fair Value Adjustment Recognized On Issuance Of Common Stock In Securities Purchase Agreement
FairValueAdjustmentRecognizedOnIssuanceOfCommonStockInSecuritiesPurchaseAgreement
|
93000 | ||
us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
5350 | ||
ctm |
Cancellation Of Shares Issued On Acquisition
CancellationOfSharesIssuedOnAcquisition
|
400000 | ||
us-gaap |
Nature Of Operations
NatureOfOperations
|
<div style="margin:0in 0in 0.0001pt; line-height:normal; font-family:Calibri,sans-serif;text-indent: 0px;"><div style="font-weight:bold;display:inline;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">NOTE 1: NATURE OF OPERATIONS</div></div></div> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 12pt;;text-indent: 0px;"><div style="font-size: 12pt; font-family: "Times New Roman", serif; white-space: pre-wrap; letter-spacing: 0px; top: 0px;;display:inline;;white-space:pre-wrap;"> </div></div> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;;text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">Castellum, Inc. (the “Company”) is focused on acquiring and growing technology companies in the areas of information technology, electronic warfare, information warfare and cybersecurity with businesses in the governmental and commercial markets. Services include intelligence analysis, software development, software engineering, program management, strategic planning, information assurance and cybersecurity and policy along with analysis support. These services, which largely focus on securing data and establishing related policies, are applicable to customers in the federal government, financial services, healthcare and other users of large data applications. The services can be delivered to legacy, customer owned networks or customers who rely upon cloud-based infrastructures. The Company has worked with multiple business brokers and contacts within </div><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">its </div> <div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;"> business network to identify potential acquisitions.</div></div> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;;text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; white-space: pre-wrap; letter-spacing: 0px; top: 0px;;display:inline;;white-space:pre-wrap;"/></div> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;;text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; white-space: pre-wrap; letter-spacing: 0px; top: 0px;;display:inline;;white-space:pre-wrap;"> </div></div> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;;text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;"><div style="display:inline;">S</div>ince November 2019, the Company has made the following acquisitions that specialize in the areas noted above:</div></div> <table cellpadding="0" cellspacing="0" style="width: 100%; border-collapse: collapse; border-spacing: 0px;;text-indent: 0px;"> <tr> <td style="width:.25in; padding:0in 0in 0in 0in;vertical-align:top;"/> <td style="width:.25in; padding:0in 0in 0in 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: Symbol; letter-spacing: 0px; top: 0px;;display:inline;">·</div></div> </td> <td style="padding:0in 0in 0in 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">Corvus Consulting, LLC (“Corvus”),</div></div> </td> </tr> </table> <div style="clear: both; max-height: 0px; text-indent: 0px;"/> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 12pt;;text-indent: 0px;"/> <table cellpadding="0" cellspacing="0" style="width: 100%; border-collapse: collapse; border-spacing: 0px;;text-indent: 0px;"> <tr> <td style="width:.25in; padding:0in 0in 0in 0in;vertical-align:top;"/> <td style="width:.25in; padding:0in 0in 0in 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: Symbol; letter-spacing: 0px; top: 0px;;display:inline;">·</div></div> </td> <td style="padding:0in 0in 0in 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">Mainnerve Federal Services, Inc. dba MFSI Government Group (“MFSI),</div></div> </td> </tr> </table> <div style="clear: both; max-height: 0px; text-indent: 0px;"/> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 12pt;;text-indent: 0px;"/> <table cellpadding="0" cellspacing="0" style="width: 100%; border-collapse: collapse; border-spacing: 0px;;text-indent: 0px;"> <tr> <td style="width:.25in; padding:0in 0in 0in 0in;vertical-align:top;"/> <td style="width:.25in; padding:0in 0in 0in 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: Symbol; letter-spacing: 0px; top: 0px;;display:inline;">·</div></div> </td> <td style="padding:0in 0in 0in 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">Merrison Technologies, LLC (“Merrison”),</div></div> </td> </tr> </table> <div style="clear: both; max-height: 0px; text-indent: 0px;"/> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 12pt;;text-indent: 0px;"/> <table cellpadding="0" cellspacing="0" style="width: 100%; border-collapse: collapse; border-spacing: 0px;;text-indent: 0px;"> <tr> <td style="width:.25in; padding:0in 0in 0in 0in;vertical-align:top;"/> <td style="width:.25in; padding:0in 0in 0in 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: Symbol; letter-spacing: 0px; top: 0px;;display:inline;">·</div></div> </td> <td style="padding:0in 0in 0in 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">Specialty Systems, Inc. (“SSI”),</div></div> </td> </tr> </table> <div style="clear: both; max-height: 0px; text-indent: 0px;"/> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 12pt;;text-indent: 0px;"/> <table cellpadding="0" cellspacing="0" style="width: 100%; border-collapse: collapse; border-spacing: 0px;;text-indent: 0px;"> <tr> <td style="width:.25in; padding:0in 0in 0in 0in;vertical-align:top;"/> <td style="width:.25in; padding:0in 0in 0in 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: Symbol; letter-spacing: 0px; top: 0px;;display:inline;">·</div></div> </td> <td style="padding:0in 0in 0in 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">the business assets of Pax River from The Albers Group (“Pax River”), and</div></div> </td> </tr> </table> <div style="clear: both; max-height: 0px; text-indent: 0px;"/> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 12pt;;text-indent: 0px;"/> <table cellpadding="0" cellspacing="0" style="width: 100%; border-collapse: collapse; border-spacing: 0px;;text-indent: 0px;"> <tr> <td style="width:.25in; padding:0in 0in 0in 0in;vertical-align:top;"/> <td style="width:.25in; padding:.75pt 0in .75pt 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: Symbol; letter-spacing: 0px; top: 0px;;display:inline;">·</div></div> </td> <td style="padding:.75pt 0in .75pt 0in;vertical-align:top;"> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">Lexington Solutions Group, LLC (“LSG”).</div></div> </td> </tr> </table> <div style="clear: both; max-height: 0px; text-indent: 0px;"/> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 12pt;;text-indent: 0px;"><div style="font-size: 12pt; font-family: Calibri, sans-serif; white-space: pre-wrap; letter-spacing: 0px; top: 0px;;display:inline;;white-space:pre-wrap;"> </div></div> <div style="margin:0in 0in 0.0001pt; text-align:justify; line-height:normal; font-family:Calibri,sans-serif;text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">With the exception of Pax River, all of these acquisitions were considered business combinations under Topic 805 <div style="font-style:italic;display:inline;">Business Combinations</div> of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”). See Note 3, “Acquisitions” for greater details on the acquisitions of the Company since January 1, 2021.</div></div> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;;text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; white-space: pre-wrap; letter-spacing: 0px; top: 0px;;display:inline;;white-space:pre-wrap;"> </div></div> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;;text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">On July 19, 2021, the Company filed a Certificate of Amendment with the State of Nevada to change the par value of all common and preferred stock to be $0.0001. All changes to the par value dollar amount for these classes of stock and adjustment to additional paid in capital have been made retroactively.</div></div> <div style="margin: 0in 0in 0.0001pt; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;;text-indent: 0px;"><div style="font-size: 10pt; font-family: Calibri, sans-serif; white-space: pre-wrap; letter-spacing: 0px; top: 0px;;display:inline;;white-space:pre-wrap;"> </div></div> <div style="margin:0in 0in 0.0001pt; text-align:justify; line-height:normal; font-family:Calibri,sans-serif;text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">On April 7, 2022, the Company filed a Certificate of Amendment for </div><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">its </div><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">Series A Preferred Stock to (a) provide for an annualized dividend of $0.0125 per share </div><div style="font-size: 8pt; font-family: Calibri, sans-serif; white-space:pre-line; letter-spacing: 0px; top: 0px;;display:inline;;white-space:pre-wrap;"> </div><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">to be paid monthly; (b) amend the conversion ratio for each share of Series A Preferred Stock </div><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">to convert </div> <div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;"> into 2 shares of common stock instead of 20 shares of common stock; and (c) providing for the Company to have the option to repurchase the Series A Preferred Stock at any time at a price of $1 per share.</div></div> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;;text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; white-space: pre-wrap; letter-spacing: 0px; top: 0px;;display:inline;;white-space:pre-wrap;"> </div></div> <div style="margin: 0in 0in 0.0001pt; text-align: justify; line-height: normal; font-family: Calibri, sans-serif; font-size: 10pt;;text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">The events related to COVID-19, the disease caused by the novel coronavirus (SARS-CoV-2) and its variants, have had significant health, economic, and market impacts and may have short-term and long-term adverse effects on our business that we cannot predict as the global pandemic continues to evolve. The extent and effectiveness of responses by governments and other organizations also cannot be predicted. Our ability to access the capital markets and maintain existing operations has been little affected during the COVID-19 pandemic. Going forward any possible adverse effects on the business are uncertain given any possible limitations on available financing and how we conduct business with our customers and vendors.</div></div> | ||
CY2022Q3 | us-gaap |
Preferred Stock Dividends Per Share Declared
PreferredStockDividendsPerShareDeclared
|
0.0125 | |
CY2022Q4 | ctm |
Stockholders Equity Note Stock Split Conversion Ratio
StockholdersEquityNoteStockSplitConversionRatio
|
2 shares of common stock instead of 20 shares of common stock | |
CY2022Q3 | us-gaap |
Preferred Stock Redemption Price Per Share
PreferredStockRedemptionPricePerShare
|
1 | |
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
1 | ||
CY2021 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
1 | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | ||
CY2021 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="background: white; margin: 0pt 0in; text-align: justify; font-family: "Times New Roman", serif; text-indent: 0px; line-height: 12pt;"><div style="font-weight:bold;display:inline;"><div style="font-style:italic;display:inline;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">Use of Estimates</div></div></div></div> <div style="margin: 0pt 0in; text-align: justify; line-height: 12pt; font-family: Calibri, sans-serif; font-size: 10pt; text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; white-space: pre-wrap; letter-spacing: 0px; top: 0px;;display:inline;;white-space:pre-wrap;"> </div></div> <div style="margin: 0pt 0in; text-align: justify; line-height: 12pt; font-family: Calibri, sans-serif; font-size: 10pt; text-indent: 0px;"><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">The preparation of </div><div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">condensed </div> <div style="font-size: 10pt; font-family: "Times New Roman", serif; letter-spacing: 0px; top: 0px;;display:inline;">consolidated financial statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and reported amounts of revenues and expenses during the reporting period. These estimates include, but are not limited to, management’s estimate of provisions required for uncollectible accounts receivable, the acquired value of the intangible assets, impaired value of intangible assets, liabilities to accrue, cost incurred in the satisfaction of performance obligations, fair value for consideration elements of business combinations, permanent and temporary differences related to income taxes and determination of the fair value of stock awards. Actual results could differ from those estimates.</div></div> | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
32166104 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
15587246 | ||
ctm |
Minimum Percentage Of The Largest Amount Of Tax Benefit Likely To Be Realized Upon Ultimate Settlement With The Related Tax Authority
MinimumPercentageOfTheLargestAmountOfTaxBenefitLikelyToBeRealizedUponUltimateSettlementWithTheRelatedTaxAuthority
|
0.50 | ||
CY2022Q3 | us-gaap |
Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
|
1080717 | |
CY2022Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
1 | |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
33685580 | ||
us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-7843711 | ||
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
-0.33 | ||
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
20333508 | ||
us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-127660 | ||
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
0 | ||
CY2022Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
257572 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
167987 | |
CY2022Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
66630 | |
CY2021Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
22195 | |
CY2022Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
190942 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
145792 | |
us-gaap |
Depreciation
Depreciation
|
47589 | ||
us-gaap |
Depreciation
Depreciation
|
7329 | ||
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
12454863 | |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
11445863 | |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
5323003 | |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
3850264 | |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
7131860 | |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
7595599 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1472740 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1123590 | ||
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Rolling Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextRollingTwelveMonths
|
1969588 | |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
1653245 | |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo
|
985482 | |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree
|
721751 | |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour
|
526950 | |
CY2022Q3 | ctm |
Finite Lived Intangible Assets Amortization Expense Rolling After Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseRollingAfterYearFour
|
1274844 | |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
7131860 | |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
14062964 | |
CY2020Q4 | us-gaap |
Goodwill
Goodwill
|
4136011 | |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
1471000 | ||
CY2021 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
9926953 | |
ctm |
Goodwill Disposals
GoodwillDisposals
|
|||
CY2021 | ctm |
Goodwill Disposals
GoodwillDisposals
|
||
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
|||
CY2021 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
||
CY2022Q3 | us-gaap |
Goodwill
Goodwill
|
15533964 | |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
14062964 | |
CY2022Q3 | us-gaap |
Notes Payable
NotesPayable
|
9794380 | |
CY2021Q4 | us-gaap |
Notes Payable
NotesPayable
|
9188374 | |
CY2022Q3 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
1321959 | |
CY2021Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
796565 | |
CY2022Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
8472421 | |
CY2021Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
8391809 | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
173000 | ||
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
1325885 | ||
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
608706 | ||
CY2022Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
27525 | |
CY2022Q3 | us-gaap |
Business Combination Liabilities Arising From Contingencies Amount Recognized
BusinessCombinationLiabilitiesArisingFromContingenciesAmountRecognized
|
551003 | |
CY2021Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2021Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
ctm |
Payment Of Dividend On Preferred Stock
PaymentOfDividendOnPreferredStock
|
30569 | ||
CY2022Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3000000000 | |
CY2022Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24788132 | |
CY2022Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24788132 | |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
19960632 | |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
19960632 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
3131993 | ||
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2271097 | ||
CY2022Q3 | us-gaap |
Deferred Compensation Liability Current And Noncurrent
DeferredCompensationLiabilityCurrentAndNoncurrent
|
15647325 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P7Y | ||
CY2021 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P7Y | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum
|
1.14 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum
|
1.26 | ||
CY2021 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum
|
1.35 | |
CY2021 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum
|
1.77 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | ||
CY2021 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum
|
0.02 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum
|
0.0285 | ||
CY2021 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.001 | |
CY2022Q3 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
789000 | |
CY2022Q3 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
1121000 | |
CY2022Q3 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
1910000 | |
CY2021Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
0 | |
CY2021Q4 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
257000 | |
CY2021Q4 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
257000 | |
CY2022Q3 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
789000 | |
CY2021Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
0 | |
CY2022Q2 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
692000 | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
97000 | ||
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
0 | ||
CY2021Q4 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
|
0 | |
us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Issues
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityIssues
|
692000 | ||
us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Settlements
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilitySettlements
|
0 | ||
us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Gain Loss Included In Earnings
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings
|
-97000 | ||
CY2022Q3 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
|
789000 | |
ctm |
Employment Agreements End Date
EmploymentAgreementsEndDate
|
2025-06-30 | ||
CY2022Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
-0.105 | |
CY2021Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.063 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
-0.127 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.119 |