2023 Q4 Form 10-Q Financial Statement

#000187793923000030 Filed on November 14, 2023

View on sec.gov

Income Statement

Concept 2023 Q4 2023 Q3 2022 Q3
Revenue $11.09M $11.74M $11.12M
YoY Change 10.63% 5.58% 50.73%
Cost Of Revenue $6.502M $6.904M $6.474M
YoY Change 10.3% 6.63% 50.23%
Gross Profit $4.588M $4.837M $4.646M
YoY Change 11.09% 4.11% 51.42%
Gross Profit Margin 41.37% 41.2% 41.78%
Selling, General & Admin $3.667M $3.740M
YoY Change -7.25%
% of Gross Profit 79.92% 77.31%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $663.0K $40.82K $34.11K
YoY Change -67.38% 19.7%
% of Gross Profit 14.45% 0.84% 0.73%
Operating Expenses $6.278M $13.41M $6.700M
YoY Change -28.24% 100.17% -12.64%
Operating Profit -$1.689M -$8.573M -$2.053M
YoY Change -63.42% 317.57% -55.37%
Interest Expense -$797.0K -$601.5K
YoY Change -44.96%
% of Operating Profit
Other Income/Expense, Net $22.26K -$516.2K -$902.3K
YoY Change -42.79% 39.21%
Pretax Income -$2.307M -$9.090M -$2.995M
YoY Change -59.92% 203.44% -42.92%
Income Tax -$120.8K $102.6K $159.0K
% Of Pretax Income
Net Earnings -$2.215M -$9.192M -$3.144M
YoY Change -61.15% 192.33% -36.13%
Net Earnings / Revenue -19.98% -78.29% -28.28%
Basic Earnings Per Share -$0.19 -$0.12
Diluted Earnings Per Share -$0.05 -$0.19 -$0.12
COMMON SHARES
Basic Shares Outstanding 47.64M shares 47.52M shares 25.87M
Diluted Shares Outstanding 48.53M shares 25.87M

Balance Sheet

Concept 2023 Q4 2023 Q3 2022 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $1.831M $1.336M
YoY Change -60.55%
Cash & Equivalents $1.831M $1.336M $1.853M
Short-Term Investments
Other Short-Term Assets $621.1K $361.5K
YoY Change 8.19%
Inventory
Prepaid Expenses
Receivables $6.884M $7.814M $8.466M
Other Receivables $0.00 $0.00
Total Short-Term Assets $9.496M $10.09M $10.63M
YoY Change -10.97% -5.1%
LONG-TERM ASSETS
Property, Plant & Equipment $310.2K $353.8K $190.9K
YoY Change 78.93% 85.3%
Goodwill $10.72M $10.72M $15.53M
YoY Change -31.01% -31.01%
Intangibles $8.971M $9.592M $7.132M
YoY Change 35.22% 34.5%
Long-Term Investments $0.00
YoY Change
Other Assets
YoY Change
Total Long-Term Assets $20.61M $21.37M $22.92M
YoY Change -7.89% -6.79%
TOTAL ASSETS
Total Short-Term Assets $9.496M $10.09M $10.63M
Total Long-Term Assets $20.61M $21.37M $22.92M
Total Assets $30.11M $31.45M $33.55M
YoY Change -8.88% -6.25%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $785.0K $991.4K
YoY Change -51.47%
Accrued Expenses $3.349M $5.279M
YoY Change 77.04%
Deferred Revenue $0.00 $82.58K
YoY Change
Short-Term Debt $625.0K $625.0K
YoY Change 108.32%
Long-Term Debt Due $2.075M $8.223M
YoY Change 2.04%
Total Short-Term Liabilities $7.977M $16.76M $8.768M
YoY Change 2.82% 91.1%
LONG-TERM LIABILITIES
Long-Term Debt $8.400M $400.0K
YoY Change 8.53%
Other Long-Term Liabilities $775.2K $524.4K
YoY Change 6037.77%
Total Long-Term Liabilities $9.181M $924.3K $7.626M
YoY Change 18.43% -87.88%
TOTAL LIABILITIES
Total Short-Term Liabilities $7.977M $16.76M $8.768M
Total Long-Term Liabilities $9.181M $924.3K $7.626M
Total Liabilities $17.16M $17.68M $16.39M
YoY Change 10.62% 7.85%
SHAREHOLDERS EQUITY
Retained Earnings -$43.98M -$41.77M -$20.39M
YoY Change 68.55% 104.83%
Common Stock $4.767K $4.758K $2.479K
YoY Change 14.32% 91.93%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $12.95M $13.77M $17.16M
YoY Change
Total Liabilities & Shareholders Equity $30.11M $31.45M $33.55M
YoY Change -8.88% -6.25%

Cashflow Statement

Concept 2023 Q4 2023 Q3 2022 Q3
OPERATING ACTIVITIES
Net Income -$2.215M -$9.192M -$3.144M
YoY Change -61.15% 192.33% -36.13%
Depreciation, Depletion And Amortization $663.0K $40.82K $34.11K
YoY Change -67.38% 19.7%
Cash From Operating Activities $871.0K -$1.270M
YoY Change -12.04%
INVESTING ACTIVITIES
Capital Expenditures -$2.260K $0.00
YoY Change -102.53%
Acquisitions
YoY Change
Other Investing Activities $0.00 -$15.50K
YoY Change -100.0%
Cash From Investing Activities $2.250K -$15.51K
YoY Change -100.66%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -378.4K -367.8K
YoY Change -119.19%
NET CHANGE
Cash From Operating Activities 871.0K -1.270M
Cash From Investing Activities 2.250K -15.51K
Cash From Financing Activities -378.4K -367.8K
Net Change In Cash 494.9K -1.654M
YoY Change -81.13%
FREE CASH FLOW
Cash From Operating Activities $871.0K -$1.270M
Capital Expenditures -$2.260K $0.00
Free Cash Flow $873.2K -$1.270M
YoY Change -3.07%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2023Q3 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
350000 usd
CY2022Q4 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
280000 usd
CY2022Q4 ctm Obligation To Issue Common And Preferred Stock
ObligationToIssueCommonAndPreferredStock
0 usd
CY2023Q3 us-gaap Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
877000 usd
CY2022Q4 us-gaap Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
812000 usd
CY2023Q3 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
125300 usd
CY2022Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
824000 usd
CY2023Q3 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
625025 usd
CY2022Q4 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
300025 usd
us-gaap Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
-0.32
CY2023Q3 us-gaap Derivative Liability Statement Of Financial Position Extensible Enumeration
DerivativeLiabilityStatementOfFinancialPositionExtensibleEnumeration
http://fasb.org/us-gaap/2022#DerivativeLiabilitiesCurrent
CY2022Q4 us-gaap Derivative Liability Statement Of Financial Position Extensible Enumeration
DerivativeLiabilityStatementOfFinancialPositionExtensibleEnumeration
http://fasb.org/us-gaap/2022#DerivativeLiabilitiesCurrent
CY2023Q3 ctm Obligation To Issue Common And Preferred Stock
ObligationToIssueCommonAndPreferredStock
284500 usd
CY2023Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
187086 usd
CY2022Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
22054 usd
CY2023Q3 us-gaap Liabilities Current
LiabilitiesCurrent
16755493 usd
CY2022Q4 us-gaap Liabilities Current
LiabilitiesCurrent
7758540 usd
CY2023Q3 us-gaap Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
0 usd
CY2022Q4 us-gaap Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
0 usd
CY2023Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
524346 usd
CY2022Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
12632 usd
CY2023Q3 us-gaap Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
400000 usd
CY2022Q4 us-gaap Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
400000 usd
CY2023Q3 us-gaap Convertible Notes Payable
ConvertibleNotesPayable
0 usd
CY2022Q4 us-gaap Convertible Notes Payable
ConvertibleNotesPayable
999430 usd
CY2023Q3 us-gaap Long Term Notes Payable
LongTermNotesPayable
0 usd
CY2022Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
6340490 usd
CY2023Q3 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
924346 usd
CY2022Q4 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
7752552 usd
CY2023Q3 us-gaap Liabilities
Liabilities
17679839 usd
CY2022Q4 us-gaap Liabilities
Liabilities
15511092 usd
CY2022Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2023Q3 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2023Q3 us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
6919094 usd
CY2022Q3 us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
0 usd
us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
6919094 usd
us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
0 usd
CY2023Q3 ctm Gain Loss Change In Fair Value Of Contingent Earn Out
GainLossChangeInFairValueOfContingentEarnOut
0 usd
CY2022Q3 ctm Gain Loss Change In Fair Value Of Contingent Earn Out
GainLossChangeInFairValueOfContingentEarnOut
864000 usd
ctm Gain Loss Change In Fair Value Of Contingent Earn Out
GainLossChangeInFairValueOfContingentEarnOut
65000 usd
ctm Gain Loss Change In Fair Value Of Contingent Earn Out
GainLossChangeInFairValueOfContingentEarnOut
864000 usd
CY2023Q3 us-gaap Operating Expenses
OperatingExpenses
13410857 usd
CY2022Q3 us-gaap Operating Expenses
OperatingExpenses
6699636 usd
us-gaap Operating Expenses
OperatingExpenses
29223658 usd
us-gaap Operating Expenses
OperatingExpenses
19122729 usd
CY2023Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-8573382 usd
CY2022Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-2053185 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-15136583 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-5655445 usd
CY2023Q3 us-gaap Induced Conversion Of Convertible Debt Expense
InducedConversionOfConvertibleDebtExpense
0 usd
CY2022Q3 us-gaap Induced Conversion Of Convertible Debt Expense
InducedConversionOfConvertibleDebtExpense
0 usd
us-gaap Induced Conversion Of Convertible Debt Expense
InducedConversionOfConvertibleDebtExpense
300000 usd
us-gaap Induced Conversion Of Convertible Debt Expense
InducedConversionOfConvertibleDebtExpense
0 usd
CY2023Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.19
CY2023Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.19
CY2022Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.12
CY2022Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.12
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.34
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.34
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.39
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.39
CY2022Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
25868849 shares
CY2022Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
25868849 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
46673959 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
46673959 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
23621551 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
23621551 shares
CY2022Q1 us-gaap Adjustments To Additional Paid In Capital Share Based Compensation Restricted Stock Units Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationRestrictedStockUnitsRequisiteServicePeriodRecognition
30937 usd
CY2022Q1 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
12000 usd
CY2022Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-1406715 usd
CY2022Q1 us-gaap Stockholders Equity
StockholdersEquity
14990167 usd
CY2022Q2 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
11940 usd
CY2022Q2 us-gaap Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
593000 usd
CY2022Q2 ctm Stock Issued During Period Value Commitment Fees
StockIssuedDuringPeriodValueCommitmentFees
59300 usd
CY2022Q2 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
533750 usd
CY2022Q2 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
2280000 usd
CY2022Q2 us-gaap Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
1117335 usd
CY2022Q2 ctm Adjustments To Additional Paid In Capital Gain On Extinguishment Of Convertible Note
AdjustmentsToAdditionalPaidInCapitalGainOnExtinguishmentOfConvertibleNote
2667903 usd
CY2022Q2 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-4754175 usd
CY2022Q2 us-gaap Stockholders Equity
StockholdersEquity
19133377 usd
CY2022Q3 us-gaap Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
1139018 usd
CY2022Q3 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-3144435 usd
CY2022Q3 us-gaap Stockholders Equity
StockholdersEquity
17158897 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
17531916 usd
CY2023Q1 us-gaap Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
2436299 usd
CY2023Q1 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
149999 usd
CY2023Q1 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
5304562 usd
CY2023Q1 us-gaap Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
590000 usd
CY2023Q1 us-gaap Adjustments To Additional Paid In Capital Convertible Debt With Conversion Feature
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
300000 usd
CY2023Q1 ctm Adjustments To Additional Paid In Capital Debt Discount Extinguished
AdjustmentsToAdditionalPaidInCapitalDebtDiscountExtinguished
171128 usd
CY2023Q1 ctm Noncash Extinguishment Of Debt Discount Issuance Costs
NoncashExtinguishmentOfDebtDiscountIssuanceCosts
8034 usd
CY2023Q1 ctm Adjustments To Additional Paid In Capital Extinguishment Of Derivative Liability
AdjustmentsToAdditionalPaidInCapitalExtinguishmentOfDerivativeLiability
33375 usd
CY2023Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-4353710 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
22890248 usd
CY2023Q2 us-gaap Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
1089165 usd
CY2023Q2 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
75000 usd
CY2023Q2 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-2128266 usd
CY2023Q2 us-gaap Stockholders Equity
StockholdersEquity
22052147 usd
CY2023Q3 us-gaap Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
1089163 usd
CY2023Q3 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
17280 usd
CY2023Q3 ctm Stock Issued During Period Value Settlement Of Debt
StockIssuedDuringPeriodValueSettlementOfDebt
11000 usd
CY2023Q3 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-9220903 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
13774266 usd
us-gaap Profit Loss
ProfitLoss
-15614019 usd
us-gaap Profit Loss
ProfitLoss
-9234877 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
1865839 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
1520329 usd
us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
1746019 usd
us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
1869152 usd
us-gaap Share Based Compensation
ShareBasedCompensation
6112184 usd
us-gaap Share Based Compensation
ShareBasedCompensation
4906152 usd
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-1486460 usd
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
610033 usd
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
0 usd
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
303 usd
ctm Financing Fee And Bank Charges For Note Payable And Advances On Revolving Credit Line
FinancingFeeAndBankChargesForNotePayableAndAdvancesOnRevolvingCreditLine
0 usd
ctm Financing Fee And Bank Charges For Note Payable And Advances On Revolving Credit Line
FinancingFeeAndBankChargesForNotePayableAndAdvancesOnRevolvingCreditLine
-3775 usd
us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
6919094 usd
us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
0 usd
us-gaap Operating Lease Cost
OperatingLeaseCost
128403 usd
us-gaap Operating Lease Cost
OperatingLeaseCost
833 usd
ctm Legal Fees Incurred Out Of Proceeds Of Notes Payable
LegalFeesIncurredOutOfProceedsOfNotesPayable
0 usd
ctm Legal Fees Incurred Out Of Proceeds Of Notes Payable
LegalFeesIncurredOutOfProceedsOfNotesPayable
30000 usd
ctm Gain Loss On Shares Issued During The Period Due To Timing Differences
GainLossOnSharesIssuedDuringThePeriodDueToTimingDifferences
85231 usd
ctm Gain Loss On Shares Issued During The Period Due To Timing Differences
GainLossOnSharesIssuedDuringThePeriodDueToTimingDifferences
0 usd
us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
65000 usd
us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
864000 usd
us-gaap Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
1086325 usd
us-gaap Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
-97000 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
2118021 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
2637969 usd
ctm Proceeds From Factoring Accounts Receivable
ProceedsFromFactoringAccountsReceivable
-850141 usd
ctm Proceeds From Factoring Accounts Receivable
ProceedsFromFactoringAccountsReceivable
0 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-335262 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
58051 usd
ctm Increase Decrease In Contract Asset Liability
IncreaseDecreaseInContractAssetLiability
318509 usd
ctm Increase Decrease In Contract Asset Liability
IncreaseDecreaseInContractAssetLiability
-673638 usd
ctm Increase Decrease In Business Transaction Cost
IncreaseDecreaseInBusinessTransactionCost
-94295 usd
ctm Increase Decrease In Business Transaction Cost
IncreaseDecreaseInBusinessTransactionCost
0 usd
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-354502 usd
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
801641 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-3135420 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-554647 usd
us-gaap Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
485739 usd
us-gaap Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
250000 usd
ctm Payments For Factored Receivables
PaymentsForFactoredReceivables
411975 usd
ctm Payments For Factored Receivables
PaymentsForFactoredReceivables
0 usd
us-gaap Cash Acquired From Acquisition
CashAcquiredFromAcquisition
475000 usd
us-gaap Cash Acquired From Acquisition
CashAcquiredFromAcquisition
0 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
20526 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
92436 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-443240 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-342436 usd
us-gaap Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
325000 usd
us-gaap Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
300000 usd
us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
15000 usd
us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
0 usd
ctm Proceeds From Issuance Of Preferred And Common Stock
ProceedsFromIssuanceOfPreferredAndCommonStock
126000 usd
ctm Proceeds From Issuance Of Preferred And Common Stock
ProceedsFromIssuanceOfPreferredAndCommonStock
625000 usd
us-gaap Proceeds From Issuance Of Medium Term Notes
ProceedsFromIssuanceOfMediumTermNotes
1200000 usd
us-gaap Proceeds From Issuance Of Medium Term Notes
ProceedsFromIssuanceOfMediumTermNotes
1470000 usd
us-gaap Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
88858 usd
us-gaap Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
70449 usd
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
0 usd
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
12000 usd
ctm Payment Of Amount Due To Seller Towards Purchase Consideration
PaymentOfAmountDueToSellerTowardsPurchaseConsideration
280000 usd
ctm Payment Of Amount Due To Seller Towards Purchase Consideration
PaymentOfAmountDueToSellerTowardsPurchaseConsideration
160000 usd
ctm Payments For Induced Conversion Of Convertible Debt
PaymentsForInducedConversionOfConvertibleDebt
300000 usd
ctm Payments For Induced Conversion Of Convertible Debt
PaymentsForInducedConversionOfConvertibleDebt
0 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
273741 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
732556 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-3304919 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-164527 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
4640896 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
2017915 usd
CY2023Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1335977 usd
CY2022Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1853388 usd
us-gaap Interest Paid Net
InterestPaidNet
749465 usd
us-gaap Interest Paid Net
InterestPaidNet
559234 usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
-4751 usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
118885 usd
ctm Debt Discount On Note Payable Applied To Obligation To Issue Common Stock
DebtDiscountOnNotePayableAppliedToObligationToIssueCommonStock
28000 usd
ctm Debt Discount On Note Payable Applied To Obligation To Issue Common Stock
DebtDiscountOnNotePayableAppliedToObligationToIssueCommonStock
500000 usd
ctm Derivative Liability Incurred For Note Payable
DerivativeLiabilityIncurredForNotePayable
421000 usd
ctm Derivative Liability Incurred For Note Payable
DerivativeLiabilityIncurredForNotePayable
692000 usd
ctm Noncash Extinguishment Of Debt Discount Derivative Liability
NoncashExtinguishmentOfDebtDiscountDerivativeLiability
171128 usd
ctm Noncash Extinguishment Of Debt Discount Derivative Liability
NoncashExtinguishmentOfDebtDiscountDerivativeLiability
0 usd
ctm Noncash Extinguishment Of Debt Discount Issuance Costs
NoncashExtinguishmentOfDebtDiscountIssuanceCosts
8034 usd
ctm Noncash Extinguishment Of Debt Discount Issuance Costs
NoncashExtinguishmentOfDebtDiscountIssuanceCosts
0 usd
ctm Derivative Liability Recognized As Discount Of Note Payable
DerivativeLiabilityRecognizedAsDiscountOfNotePayable
33375 usd
ctm Derivative Liability Recognized As Discount Of Note Payable
DerivativeLiabilityRecognizedAsDiscountOfNotePayable
0 usd
ctm Adjustment To Contingent Consideration And Customer Relationships
AdjustmentToContingentConsiderationAndCustomerRelationships
0 usd
ctm Adjustment To Contingent Consideration And Customer Relationships
AdjustmentToContingentConsiderationAndCustomerRelationships
275000 usd
ctm Adjustment To Additional Paid In Capital Gain Losses On Conversion Of Related Party Debt One
AdjustmentToAdditionalPaidInCapitalGainLossesOnConversionOfRelatedPartyDebtOne
0 usd
ctm Adjustment To Additional Paid In Capital Gain Losses On Conversion Of Related Party Debt One
AdjustmentToAdditionalPaidInCapitalGainLossesOnConversionOfRelatedPartyDebtOne
2667903 usd
us-gaap Stock Issued1
StockIssued1
0 usd
us-gaap Stock Issued1
StockIssued1
533750 usd
ctm Deferred Issuance Costs Recognized For Note Payable
DeferredIssuanceCostsRecognizedForNotePayable
0 usd
ctm Deferred Issuance Costs Recognized For Note Payable
DeferredIssuanceCostsRecognizedForNotePayable
59300 usd
ctm Fair Value Adjustment Recognized On Issuance Of Common Stock In Securities Purchase Agreement
FairValueAdjustmentRecognizedOnIssuanceOfCommonStockInSecuritiesPurchaseAgreement
0 usd
ctm Fair Value Adjustment Recognized On Issuance Of Common Stock In Securities Purchase Agreement
FairValueAdjustmentRecognizedOnIssuanceOfCommonStockInSecuritiesPurchaseAgreement
93000 usd
us-gaap Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
0 usd
us-gaap Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
5350 usd
us-gaap Nature Of Operations
NatureOfOperations
Nature of Operations<div style="margin-top:12pt;text-align:justify"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">Castellum, Inc. (the “Company”) is focused on acquiring and growing technology companies in the areas of cybersecurity, information technology, electronic warfare, and information warfare with businesses in the governmental and commercial markets. Services include intelligence analysis, software development, software engineering, Model Based Systems Engineering ("MBSE"), 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 works with multiple business brokers and contacts within its business network to identify potential acquisitions.</span></div><div style="margin-top:12pt;text-align:justify"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">Since November 2019, the Company has made the following acquisitions that specialize in the areas noted above:</span></div><div style="padding-left:36pt;text-align:justify;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%;padding-left:14.5pt">Corvus Consulting, LLC (“Corvus”),</span></div><div style="padding-left:36pt;text-align:justify;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%;padding-left:14.5pt">Mainnerve Federal Services, Inc. dba MFSI Government Group (“MFSI"),</span></div><div style="padding-left:36pt;text-align:justify;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%;padding-left:14.5pt">Merrison Technologies, LLC (“Merrison”),</span></div><div style="padding-left:36pt;text-align:justify;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%;padding-left:14.5pt">Specialty Systems, Inc. (“SSI”),</span></div><div style="padding-left:36pt;text-align:justify;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%;padding-left:14.5pt">the business assets of Pax River from The Albers Group (“Pax River”),</span></div><div style="padding-left:36pt;text-align:justify;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%;padding-left:14.5pt">Lexington Solutions Group, LLC (“LSG”), and</span></div><div style="padding-left:36pt;text-align:justify;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%;padding-left:14.5pt">Global Technology and Management Resources, Inc. ("GTMR").</span></div><div style="margin-top:12pt;text-align:justify"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">With the exception of Pax River, all of these acquisitions were considered business combinations under Topic 805 </span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-style:italic;font-weight:400;line-height:120%">Business Combinations</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%"> 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, 2022.</span></div><div style="margin-top:12pt;text-align:justify"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">On October 13, 2022, the Company effected a $3,000,000 public offering, a 1-for-20 Reverse Stock Split of its common shares, and an uplisting to the NYSE American. All share and per share figures related to the common stock have been retroactively adjusted in accordance with SEC Staff Accounting Bulletin (“SAB”) Topic 4C.</span></div>
us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
-15523013 usd
us-gaap Use Of Estimates
UseOfEstimates
<div style="margin-top:12pt;text-align:justify"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-style:italic;font-weight:700;line-height:120%">Use of Estimates</span></div><div style="margin-top:12pt;text-align:justify"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">The preparation of 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 and goodwill, 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.</span></div>
ctm Number Of Contractual Arrangement Types
NumberOfContractualArrangementTypes
3 contractualarrangementtype
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
34153979 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
32166104 usd
us-gaap Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
<div style="margin-top:12pt;text-align:justify"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-style:italic;font-weight:700;line-height:120%">Balance Sheet Reclassification Adjustment</span></div><div style="margin-top:12pt;text-align:justify"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:10pt;font-weight:400;line-height:120%">The Company identified an immaterial error in its annual and interim financial statements for the year ended December 31, 2022 and the first and second quarters of 2023, whereby additional paid in capital was overstated by $304,500 and the obligation to issue common shares account and the accumulated deficit account were understated by $274,500 and $30,000 respectively. These immaterial amounts have been adjusted and the corrected balances are reflected in the Company's Consolidated Balance Sheets, Consolidated Statements of Cash Flows, and the Consolidated Statement of Changes in Stockholders' Equity.</span></div>
us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
36521201 usd
us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
41519606 usd
us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
-8692978 usd
us-gaap Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
-0.37
CY2023Q3 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
538100 usd
CY2022Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
257572 usd
CY2023Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
184284 usd
CY2022Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
84222 usd
CY2023Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
353816 usd
CY2022Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
173350 usd
CY2023Q3 us-gaap Depreciation
Depreciation
40822 usd
us-gaap Depreciation
Depreciation
107121 usd
CY2022Q3 us-gaap Depreciation
Depreciation
34105 usd
us-gaap Depreciation
Depreciation
47589 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
17171864 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
12454864 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
7579415 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
5820697 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
9592449 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
6634167 usd
CY2023Q3 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
634043 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
1758718 usd
CY2022Q3 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
497693 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
1472740 usd
CY2023Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2023Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
621585 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
2074686 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
1453000 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
1242863 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
1034302 usd
CY2023Q3 ctm Finite Lived Intangible Asset Expected Amortization After Year Four
FiniteLivedIntangibleAssetExpectedAmortizationAfterYearFour
3166013 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
9592449 usd
CY2023Q3 us-gaap Number Of Reporting Units
NumberOfReportingUnits
3 reportingunit
us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
6919094 usd
CY2022Q4 us-gaap Goodwill
Goodwill
15533964 usd
us-gaap Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
2102037 usd
us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
6919094 usd
CY2023Q3 us-gaap Goodwill
Goodwill
10716907 usd
CY2023Q3 us-gaap Notes Payable
NotesPayable
8570835 usd
CY2022Q4 us-gaap Notes Payable
NotesPayable
9214236 usd
CY2023Q3 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
347944 usd
CY2022Q4 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
840398 usd
CY2023Q3 us-gaap Long Term Debt
LongTermDebt
8222891 usd
CY2022Q4 us-gaap Long Term Debt
LongTermDebt
8373838 usd
CY2023Q3 us-gaap Interest Expense Debt
InterestExpenseDebt
486079 usd
us-gaap Interest Expense Debt
InterestExpenseDebt
1444540 usd
CY2022Q3 us-gaap Interest Expense Debt
InterestExpenseDebt
538666 usd
us-gaap Interest Expense Debt
InterestExpenseDebt
1325885 usd
CY2023Q3 us-gaap Interest Payable Current
InterestPayableCurrent
0 usd
CY2023Q3 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
625025 usd
CY2023Q3 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2023Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
3000000000 shares
CY2023Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
47579402 shares
CY2022Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
47579402 shares
CY2023Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
41699363 shares
CY2022Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
41699363 shares
us-gaap Stock Issued During Period Shares Restricted Stock Award Gross
StockIssuedDuringPeriodSharesRestrictedStockAwardGross
314600 shares
CY2022 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P5Y7M17D
CY2023Q1 ctm Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Remaining Contractual Term
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageRemainingContractualTerm
P6Y10M2D
CY2023Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P5Y6M18D
CY2023Q2 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P5Y3M18D
CY2023Q3 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P5Y18D
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P7Y
CY2022 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
1.16
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum
1.62
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum
1.14
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum
1.57
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0
CY2022 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
0.0353
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum
0.0389
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum
0.0200
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum
0.0418
CY2023Q3 us-gaap Derivative Liabilities
DerivativeLiabilities
77300 usd
CY2023Q3 us-gaap Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
48000 usd
CY2023Q3 us-gaap Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
877000 usd
CY2023Q3 us-gaap Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
1002300 usd
CY2022Q4 us-gaap Derivative Liabilities
DerivativeLiabilities
824000 usd
CY2022Q4 us-gaap Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
812000 usd
CY2022Q4 us-gaap Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
1636000 usd
CY2023Q3 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
125300 usd
CY2022Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
824000 usd
CY2022Q2 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
usd
CY2023Q3 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
-0.011
CY2022Q3 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
-0.054
us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.068
us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
-0.109
ctm Factoring Agreement Accounts Receivable Sold During Period
FactoringAgreementAccountsReceivableSoldDuringPeriod
1757281 usd
ctm Factoring Agreement Fees
FactoringAgreementFees
11716 usd
CY2023Q3 us-gaap Debt Current
DebtCurrent
12588297 usd
CY2023Q3 us-gaap Cash
Cash
1335977 usd
CY2023Q3 us-gaap Assets Current
AssetsCurrent
10087879 usd
CY2023Q3 us-gaap Liabilities Current
LiabilitiesCurrent
16755493 usd
CY2023Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-41767449 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-3135420 usd

Files In Submission

Name View Source Status
0001877939-23-000030-index-headers.html Edgar Link pending
0001877939-23-000030-index.html Edgar Link pending
0001877939-23-000030.txt Edgar Link pending
0001877939-23-000030-xbrl.zip Edgar Link pending
ctm-20230930.htm Edgar Link pending
ctm-20230930.xsd Edgar Link pending
ctmq32023ex-311.htm Edgar Link pending
ctmq32023ex-312.htm Edgar Link pending
ctmq32023ex-321.htm Edgar Link pending
ctmq32023ex-322.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
ctm-20230930_def.xml Edgar Link unprocessable
ctm-20230930_lab.xml Edgar Link unprocessable
ctm-20230930_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
ctm-20230930_htm.xml Edgar Link completed
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R62.htm Edgar Link pending
R63.htm Edgar Link pending
R64.htm Edgar Link pending
R65.htm Edgar Link pending
R66.htm Edgar Link pending
R67.htm Edgar Link pending
R68.htm Edgar Link pending
R69.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
ctm-20230930_cal.xml Edgar Link unprocessable