2023 Q4 Form 10-Q Financial Statement
#000187793923000030 Filed on November 14, 2023
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 |