2024 Q2 Form 10-Q Financial Statement

#000187793924000036 Filed on May 15, 2024

View on sec.gov

Income Statement

Concept 2024 Q2 2024 Q1 2023 Q4
Revenue $11.52M $11.34M $11.09M
YoY Change -7.64% 14.07% 10.63%
Cost Of Revenue $6.849M $6.820M $6.502M
YoY Change -5.71% 15.6% 10.3%
Gross Profit $4.673M $4.515M $4.588M
YoY Change -10.33% 11.83% 11.09%
Gross Profit Margin 40.56% 39.84% 41.37%
Selling, General & Admin $3.520M $4.239M $3.667M
YoY Change -17.08% -29.89% -7.25%
% of Gross Profit 75.31% 93.89% 79.92%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $39.83K $598.0K $663.0K
YoY Change -14.1% 17.12% -67.38%
% of Gross Profit 0.85% 13.24% 14.45%
Operating Expenses $6.243M $7.187M $6.278M
YoY Change -12.14% -17.46% -28.24%
Operating Profit -$1.570M -$2.671M -$1.689M
YoY Change -17.09% -42.79% -63.42%
Interest Expense -$156.0K $14.40K -$797.0K
YoY Change -28.39% -102.49% -44.96%
% of Operating Profit
Other Income/Expense, Net -$156.0K -$1.307M $22.26K
YoY Change -28.39% 48.53%
Pretax Income -$1.726M -$3.978M -$2.307M
YoY Change -18.26% -28.31% -59.92%
Income Tax $120.5K $133.9K -$120.8K
% Of Pretax Income
Net Earnings -$1.847M -$4.112M -$2.215M
YoY Change -12.0% -4.9% -61.15%
Net Earnings / Revenue -16.03% -36.27% -19.98%
Basic Earnings Per Share -$0.03 -$0.08
Diluted Earnings Per Share -$0.03 -$0.08 -$0.05
COMMON SHARES
Basic Shares Outstanding 53.03M shares 53.03M shares 47.64M shares
Diluted Shares Outstanding 57.19M shares 54.79M shares

Balance Sheet

Concept 2024 Q2 2024 Q1 2023 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $2.412M $2.250M $1.831M
YoY Change -19.33% -0.91% -60.55%
Cash & Equivalents $2.412M $2.250M $1.831M
Short-Term Investments
Other Short-Term Assets $587.2K $592.6K $621.1K
YoY Change -15.63% -17.99% 8.19%
Inventory
Prepaid Expenses
Receivables $6.366M $6.942M $6.884M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $9.365M $9.785M $9.496M
YoY Change -14.31% -14.35% -10.97%
LONG-TERM ASSETS
Property, Plant & Equipment $229.1K $268.9K $310.2K
YoY Change -41.95% -20.26% 78.93%
Goodwill $10.72M $10.72M $10.72M
YoY Change -38.39% -38.25% -31.01%
Intangibles $7.885M $8.414M $8.971M
YoY Change -22.9% -22.53% 35.22%
Long-Term Investments $54.53K $0.00
YoY Change
Other Assets
YoY Change
Total Long-Term Assets $20.10M $20.69M $20.61M
YoY Change -30.31% -27.55% -7.89%
TOTAL ASSETS
Total Short-Term Assets $9.365M $9.785M $9.496M
Total Long-Term Assets $20.10M $20.69M $20.61M
Total Assets $29.47M $30.47M $30.11M
YoY Change -25.91% -23.78% -8.88%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $1.021M $845.3K $785.0K
YoY Change -5.22% -50.73% -51.47%
Accrued Expenses $3.767M $3.647M $3.349M
YoY Change 14.99% 24.96% 77.04%
Deferred Revenue $77.01K $96.46K $0.00
YoY Change
Short-Term Debt $1.530M $1.530M $625.0K
YoY Change 144.76% 144.76% 108.32%
Long-Term Debt Due $1.253M $1.322M $2.075M
YoY Change -36.72% -31.71% 2.04%
Total Short-Term Liabilities $8.429M $8.250M $7.977M
YoY Change -4.72% -12.1% 2.82%
LONG-TERM LIABILITIES
Long-Term Debt $8.020M $8.380M $8.400M
YoY Change -3.42% 8.81% 8.53%
Other Long-Term Liabilities $933.4K $1.007M $775.2K
YoY Change 63.38% 6037.77%
Total Long-Term Liabilities $8.960M $9.394M $9.181M
YoY Change 0.95% 21.97% 18.43%
TOTAL LIABILITIES
Total Short-Term Liabilities $8.429M $8.250M $7.977M
Total Long-Term Liabilities $8.960M $9.394M $9.181M
Total Liabilities $17.39M $17.64M $17.16M
YoY Change -1.88% 3.25% 10.62%
SHAREHOLDERS EQUITY
Retained Earnings -$50.00M -$48.12M -$43.98M
YoY Change 53.49% 58.05% 68.55%
Common Stock $5.303K $5.303K $4.767K
YoY Change 11.95% 12.23% 14.32%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $12.08M $12.83M $12.95M
YoY Change
Total Liabilities & Shareholders Equity $29.47M $30.47M $30.11M
YoY Change -25.91% -23.78% -8.88%

Cashflow Statement

Concept 2024 Q2 2024 Q1 2023 Q4
OPERATING ACTIVITIES
Net Income -$1.847M -$4.112M -$2.215M
YoY Change -12.0% -4.9% -61.15%
Depreciation, Depletion And Amortization $39.83K $598.0K $663.0K
YoY Change -14.1% 17.12% -67.38%
Cash From Operating Activities $748.6K $23.73K $871.0K
YoY Change 33.01% -100.98% -12.04%
INVESTING ACTIVITIES
Capital Expenditures $0.00 $0.00 -$2.260K
YoY Change -100.0% -102.53%
Acquisitions
YoY Change
Other Investing Activities -$54.53K $0.00 $0.00
YoY Change -100.0% -100.0%
Cash From Investing Activities -$54.53K $0.00 $2.250K
YoY Change -100.0% -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 -532.5K $395.7K -378.4K
YoY Change -441.62% -18.53% -119.19%
NET CHANGE
Cash From Operating Activities 748.6K $23.73K 871.0K
Cash From Investing Activities -54.53K $0.00 2.250K
Cash From Financing Activities -532.5K $395.7K -378.4K
Net Change In Cash 161.6K $419.4K 494.9K
YoY Change -77.52% -117.7% -81.13%
FREE CASH FLOW
Cash From Operating Activities $748.6K $23.73K $871.0K
Capital Expenditures $0.00 $0.00 -$2.260K
Free Cash Flow $748.6K $23.73K $873.2K
YoY Change 33.01% -100.97% -3.07%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2024Q1 ctm Payment Of Amount Due To Seller Towards Purchase Consideration
PaymentOfAmountDueToSellerTowardsPurchaseConsideration
350000 usd
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1830841 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
4640896 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
2250262 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
2270987 usd
CY2023Q1 us-gaap Interest Paid Net
InterestPaidNet
247541 usd
CY2023Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
9900 usd
CY2024Q1 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
8414139 usd
CY2023Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
8970864 usd
CY2024Q1 us-gaap Goodwill
Goodwill
10716907 usd
CY2023Q4 us-gaap Goodwill
Goodwill
10716907 usd
CY2024Q1 us-gaap Assets Noncurrent Other Than Noncurrent Investments And Property Plant And Equipment
AssetsNoncurrentOtherThanNoncurrentInvestmentsAndPropertyPlantAndEquipment
20687341 usd
CY2023Q4 us-gaap Assets Noncurrent Other Than Noncurrent Investments And Property Plant And Equipment
AssetsNoncurrentOtherThanNoncurrentInvestmentsAndPropertyPlantAndEquipment
20611084 usd
CY2024Q1 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
845297 usd
CY2023Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
784965 usd
CY2024Q1 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
3363587 usd
CY2023Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
2925312 usd
CY2023Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2024Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
3000000000 shares
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
3000000000 shares
CY2024Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
53029915 shares
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
53029915 shares
CY2024Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
47672427 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
47672427 shares
CY2024Q1 us-gaap Common Stock Value
CommonStockValue
5303 usd
CY2024Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
60946590 usd
CY2024Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-48124445 usd
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
12828113 usd
CY2024Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
30472072 usd
CY2023Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
30107277 usd
CY2024Q1 us-gaap Revenues
Revenues
11335053 usd
CY2023Q1 us-gaap Revenues
Revenues
9937013 usd
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
4767 usd
CY2023Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
56926157 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-43982900 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
12948689 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
485690 usd
CY2024Q1 us-gaap Derivative Liability Statement Of Financial Position Extensible Enumeration
DerivativeLiabilityStatementOfFinancialPositionExtensibleEnumeration
http://fasb.org/us-gaap/2023#DerivativeLiabilitiesCurrent
CY2023Q4 us-gaap Derivative Liability Statement Of Financial Position Extensible Enumeration
DerivativeLiabilityStatementOfFinancialPositionExtensibleEnumeration
http://fasb.org/us-gaap/2023#DerivativeLiabilitiesCurrent
CY2024Q1 us-gaap Assets
Assets
30472072 usd
CY2023Q4 us-gaap Assets
Assets
30107277 usd
CY2024Q1 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
96458 usd
CY2023Q4 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
0 usd
CY2024Q1 us-gaap Other Notes Payable Current
OtherNotesPayableCurrent
440000 usd
CY2024Q1 ctm Obligation To Issue Common And Preferred Stock
ObligationToIssueCommonAndPreferredStock
258565 usd
CY2023Q4 ctm Obligation To Issue Common And Preferred Stock
ObligationToIssueCommonAndPreferredStock
255940 usd
CY2024Q1 us-gaap Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
0 usd
CY2023Q4 us-gaap Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
380000 usd
CY2024Q1 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
111000 usd
CY2023Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
157600 usd
CY2024Q1 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
1529818 usd
CY2023Q4 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
625025 usd
CY2024Q1 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
283239 usd
CY2023Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
185263 usd
CY2024Q1 us-gaap Liabilities Current
LiabilitiesCurrent
8250406 usd
CY2023Q4 us-gaap Liabilities Current
LiabilitiesCurrent
7977092 usd
CY2024Q1 us-gaap Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
6292 usd
CY2023Q4 us-gaap Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
6292 usd
CY2024Q1 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
1007261 usd
CY2023Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
435204 usd
CY2024Q1 us-gaap Other Long Term Notes Payable
OtherLongTermNotesPayable
280000 usd
CY2023Q4 us-gaap Other Long Term Notes Payable
OtherLongTermNotesPayable
0 usd
CY2024Q1 us-gaap Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
0 usd
CY2023Q4 us-gaap Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
340000 usd
CY2024Q1 us-gaap Convertible Notes Payable
ConvertibleNotesPayable
400000 usd
CY2023Q4 us-gaap Convertible Notes Payable
ConvertibleNotesPayable
400000 usd
CY2024Q1 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
9393553 usd
CY2023Q4 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
9181496 usd
CY2024Q1 us-gaap Liabilities
Liabilities
17643959 usd
CY2023Q4 us-gaap Liabilities
Liabilities
17158588 usd
CY2024Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2023Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2024Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2024Q1 us-gaap Cost Of Revenue
CostOfRevenue
6819632 usd
CY2023Q1 us-gaap Cost Of Revenue
CostOfRevenue
5899231 usd
CY2024Q1 us-gaap Gross Profit
GrossProfit
4515421 usd
CY2023Q1 us-gaap Gross Profit
GrossProfit
4037782 usd
CY2024Q1 ctm Indirect Costs
IndirectCosts
2490689 usd
CY2023Q1 ctm Indirect Costs
IndirectCosts
2210879 usd
CY2024Q1 ctm Overhead Costs
OverheadCosts
456620 usd
CY2023Q1 ctm Overhead Costs
OverheadCosts
467682 usd
CY2024Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
4239334 usd
CY2023Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
6046530 usd
CY2024Q1 ctm Gain Loss Change In Fair Value Of Contingent Earn Out
GainLossChangeInFairValueOfContingentEarnOut
0 usd
CY2023Q1 ctm Gain Loss Change In Fair Value Of Contingent Earn Out
GainLossChangeInFairValueOfContingentEarnOut
-18000 usd
CY2024Q1 us-gaap Operating Expenses
OperatingExpenses
7186643 usd
CY2023Q1 us-gaap Operating Expenses
OperatingExpenses
8707091 usd
CY2024Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-2671222 usd
CY2023Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-4669309 usd
CY2024Q1 us-gaap Induced Conversion Of Convertible Debt Expense
InducedConversionOfConvertibleDebtExpense
0 usd
CY2023Q1 us-gaap Induced Conversion Of Convertible Debt Expense
InducedConversionOfConvertibleDebtExpense
300000 usd
CY2024Q1 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
-822847 usd
CY2023Q1 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
0 usd
CY2024Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
-46400 usd
CY2023Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
-251625 usd
CY2024Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
0 usd
CY2023Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-1075 usd
CY2024Q1 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-530194 usd
CY2023Q1 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-830281 usd
CY2024Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-1306641 usd
CY2023Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-879731 usd
CY2024Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-3977863 usd
CY2023Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-5549040 usd
CY2024Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
133859 usd
CY2023Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-1225649 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-4111722 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-4323391 usd
CY2024Q1 us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
29819 usd
CY2023Q1 us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
30319 usd
CY2024Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-4141541 usd
CY2023Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-4353710 usd
CY2024Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.08
CY2024Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.08
CY2023Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.10
CY2023Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.10
CY2024Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
54792995 shares
CY2024Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
54792995 shares
CY2023Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
43065128 shares
CY2023Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
43065128 shares
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 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 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-4353710 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
22890248 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
12948689 usd
CY2024Q1 us-gaap Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
1657822 usd
CY2024Q1 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
755767 usd
CY2024Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-4141541 usd
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
12828113 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-4111722 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-4323391 usd
CY2024Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
597986 usd
CY2023Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
510568 usd
CY2024Q1 us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
1118194 usd
CY2023Q1 us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
561851 usd
CY2024Q1 us-gaap Share Based Compensation
ShareBasedCompensation
1660451 usd
CY2023Q1 us-gaap Share Based Compensation
ShareBasedCompensation
3721828 usd
CY2024Q1 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
0 usd
CY2023Q1 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-1244366 usd
CY2024Q1 ctm Financing Fee And Bank Charges For Note Payable And Advances On Revolving Credit Line
FinancingFeeAndBankChargesForNotePayableAndAdvancesOnRevolvingCreditLine
-77063 usd
CY2023Q1 ctm Financing Fee And Bank Charges For Note Payable And Advances On Revolving Credit Line
FinancingFeeAndBankChargesForNotePayableAndAdvancesOnRevolvingCreditLine
0 usd
CY2024Q1 us-gaap Operating Lease Cost
OperatingLeaseCost
75167 usd
CY2023Q1 us-gaap Operating Lease Cost
OperatingLeaseCost
838 usd
CY2024Q1 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
0 usd
CY2023Q1 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
-18000 usd
CY2024Q1 us-gaap Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
46400 usd
CY2023Q1 us-gaap Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
251625 usd
CY2024Q1 us-gaap Gain Loss On Termination Of Lease
GainLossOnTerminationOfLease
9224 usd
CY2023Q1 us-gaap Gain Loss On Termination Of Lease
GainLossOnTerminationOfLease
0 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
58298 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
2102056 usd
CY2024Q1 ctm Proceeds From Factoring Accounts Receivable
ProceedsFromFactoringAccountsReceivable
0 usd
CY2023Q1 ctm Proceeds From Factoring Accounts Receivable
ProceedsFromFactoringAccountsReceivable
-411975 usd
CY2024Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-34954 usd
CY2023Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-132996 usd
CY2024Q1 ctm Increase Decrease In Contract Asset Liability
IncreaseDecreaseInContractAssetLiability
-257106 usd
CY2023Q1 ctm Increase Decrease In Contract Asset Liability
IncreaseDecreaseInContractAssetLiability
-73108 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
498605 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
98409 usd
CY2024Q1 us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
-70154 usd
CY2023Q1 us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
0 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
23728 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-2427865 usd
CY2024Q1 us-gaap Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
0 usd
CY2023Q1 us-gaap Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
470233 usd
CY2024Q1 ctm Payments For Factored Receivables
PaymentsForFactoredReceivables
0 usd
CY2023Q1 ctm Payments For Factored Receivables
PaymentsForFactoredReceivables
411975 usd
CY2024Q1 us-gaap Cash Acquired From Acquisition
CashAcquiredFromAcquisition
0 usd
CY2023Q1 us-gaap Cash Acquired From Acquisition
CashAcquiredFromAcquisition
475000 usd
CY2024Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
0 usd
CY2023Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
20526 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
0 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-427734 usd
CY2024Q1 us-gaap Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
827730 usd
CY2023Q1 us-gaap Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
325000 usd
CY2024Q1 us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
6422 usd
CY2023Q1 us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
15000 usd
CY2024Q1 ctm Proceeds From Issuance Of Preferred And Common Stock
ProceedsFromIssuanceOfPreferredAndCommonStock
2363143 usd
CY2023Q1 ctm Proceeds From Issuance Of Preferred And Common Stock
ProceedsFromIssuanceOfPreferredAndCommonStock
0 usd
CY2024Q1 us-gaap Proceeds From Issuance Of Medium Term Notes
ProceedsFromIssuanceOfMediumTermNotes
0 usd
CY2023Q1 us-gaap Proceeds From Issuance Of Medium Term Notes
ProceedsFromIssuanceOfMediumTermNotes
800000 usd
CY2024Q1 us-gaap Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
29819 usd
CY2023Q1 us-gaap Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
30319 usd
CY2023Q1 ctm Payment Of Amount Due To Seller Towards Purchase Consideration
PaymentOfAmountDueToSellerTowardsPurchaseConsideration
280000 usd
CY2024Q1 ctm Payments For Induced Conversion Of Convertible Debt
PaymentsForInducedConversionOfConvertibleDebt
0 usd
CY2023Q1 ctm Payments For Induced Conversion Of Convertible Debt
PaymentsForInducedConversionOfConvertibleDebt
300000 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
395693 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
419421 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-2369909 usd
CY2024Q1 us-gaap Interest Paid Net
InterestPaidNet
215690 usd
CY2024Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
8948 usd
CY2024Q1 ctm Debt Discount On Note Payable Applied To Obligation To Issue Common Stock
DebtDiscountOnNotePayableAppliedToObligationToIssueCommonStock
0 usd
CY2023Q1 ctm Debt Discount On Note Payable Applied To Obligation To Issue Common Stock
DebtDiscountOnNotePayableAppliedToObligationToIssueCommonStock
28000 usd
CY2024Q1 ctm Derivative Liability Incurred For Note Payable
DerivativeLiabilityIncurredForNotePayable
0 usd
CY2023Q1 ctm Derivative Liability Incurred For Note Payable
DerivativeLiabilityIncurredForNotePayable
421000 usd
CY2024Q1 ctm Noncash Extinguishment Of Debt Discount Derivative Liability
NoncashExtinguishmentOfDebtDiscountDerivativeLiability
0 usd
CY2023Q1 ctm Noncash Extinguishment Of Debt Discount Derivative Liability
NoncashExtinguishmentOfDebtDiscountDerivativeLiability
171128 usd
CY2024Q1 ctm Noncash Extinguishment Of Debt Discount Issuance Costs
NoncashExtinguishmentOfDebtDiscountIssuanceCosts
0 usd
CY2023Q1 ctm Noncash Extinguishment Of Debt Discount Issuance Costs
NoncashExtinguishmentOfDebtDiscountIssuanceCosts
8034 usd
CY2024Q1 ctm Derivative Liability Recognized As Discount Of Note Payable
DerivativeLiabilityRecognizedAsDiscountOfNotePayable
0 usd
CY2023Q1 ctm Derivative Liability Recognized As Discount Of Note Payable
DerivativeLiabilityRecognizedAsDiscountOfNotePayable
33375 usd
CY2024Q1 ctm Lease Liability Derecognition
LeaseLiabilityDerecognition
396388 usd
CY2023Q1 ctm Lease Liability Derecognition
LeaseLiabilityDerecognition
0 usd
CY2024Q1 ctm Right Of Use Asset Derecognition
RightOfUseAssetDerecognition
387164 usd
CY2023Q1 ctm Right Of Use Asset Derecognition
RightOfUseAssetDerecognition
0 usd
CY2024Q1 us-gaap Nature Of Operations
NatureOfOperations
Nature of Operations<div style="margin-top:12pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%">Castellum, Inc. (the “Company”) is focused on building a large, successful technology company in the areas of cybersecurity, information technology, electronic warfare, information warfare and information operations with businesses in the defense, federal, civilian, and commercial markets (the "Markets"). Services include intelligence analysis, software development, software engineering, program management, strategic and mission planning, information assurance, cybersecurity and policy support, data analytics, and model based systems engineering ("MBSE"). These services, which largely focus on securing data and establishing related policies, are applicable to customers in the United States 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"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;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-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%;padding-left:14.15pt">Corvus Consulting, LLC (“Corvus”),</span></div><div style="padding-left:36pt;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%;padding-left:14.15pt">Mainnerve Federal Services, Inc. dba MFSI Government Group (“MFSI"),</span></div><div style="padding-left:36pt;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%;padding-left:14.15pt">Merrison Technologies, LLC ("Merrison"), </span></div><div style="padding-left:36pt;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%;padding-left:14.15pt">Specialty Systems, Inc. (“SSI”),</span></div><div style="padding-left:36pt;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%;padding-left:14.15pt">the business assets of Pax River from The Albers Group (“Pax River”),</span></div><div style="padding-left:36pt;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%;padding-left:14.15pt">Lexington Solutions Group, LLC (“LSG”), and</span></div><div style="padding-left:36pt;text-indent:-18pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%">•</span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%;padding-left:14.15pt">Global Technology and Management Resources, Inc. ("GTMR").</span></div><div style="margin-top:12pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;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:11pt;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:11pt;font-weight:400;line-height:120%"> of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”). See </span><span style="color:#0000ff;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%;text-decoration:underline"><a href="#ib669911b15384a2fbfec025c9aa8be08_49" style="color:#0000ff;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%;text-decoration:underline">Note 3</a></span><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%">, “Acquisitions” for greater details on the acquisitions of the Company since January 1, 2023.</span></div>
CY2024Q1 us-gaap Number Of Operating Segments
NumberOfOperatingSegments
1 segment
CY2024Q1 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
1 segment
CY2024Q1 us-gaap Use Of Estimates
UseOfEstimates
<div style="margin-top:12pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-style:italic;font-weight:700;line-height:120%">Use of Estimates</span></div><div style="margin-top:12pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;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>
CY2024Q1 ctm Number Of Contractual Arrangement Types
NumberOfContractualArrangementTypes
3 contractualarrangementtype
CY2024Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
11335053 usd
CY2023Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
9937013 usd
CY2024Q1 us-gaap Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
<div style="margin-top:12pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-style:italic;font-weight:700;line-height:120%">Balance Sheet Reclassification Adjustment</span></div><div style="margin-top:12pt"><span style="color:#000000;font-family:'Times New Roman',sans-serif;font-size:11pt;font-weight:400;line-height:120%">The Company has reclassified certain amounts in the 2023 financial statements to comply with the 2024 presentation. These principally relate to classification of “Gain on Disposal of Fixed Assets” to “Other” on our consolidated statements of operations. The reclassifications had no impact on total net loss or net cash flows for the years ended March 31, 2024 and 2023.</span></div>
CY2023Q1 us-gaap Other Notes Payable Current
OtherNotesPayableCurrent
350000 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
1517962 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
1453000 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
1242863 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
1034302 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
543592 usd
CY2024Q1 ctm Finite Lived Intangible Asset Expected Amortization After Year Four
FiniteLivedIntangibleAssetExpectedAmortizationAfterYearFour
2622420 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
8414139 usd
CY2024Q1 us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
11335053 usd
CY2024Q1 us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
-4141541 usd
CY2024Q1 us-gaap Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
-0.08
CY2023Q1 us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
12583985 usd
CY2023Q1 us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
-6532634 usd
CY2023Q1 us-gaap Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
-0.16
CY2024Q1 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
538097 usd
CY2023Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
538097 usd
CY2024Q1 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
269188 usd
CY2023Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
227927 usd
CY2024Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
268909 usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
310170 usd
CY2024Q1 us-gaap Depreciation
Depreciation
41261 usd
CY2023Q1 us-gaap Depreciation
Depreciation
19936 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
17171863 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
17171864 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
8757724 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
8201000 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
8414139 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
8970864 usd
CY2024Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
556724 usd
CY2023Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
490631 usd
CY2023Q4 us-gaap Goodwill
Goodwill
10716907 usd
CY2024Q1 us-gaap Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
0 usd
CY2024Q1 us-gaap Goodwill
Goodwill
10716907 usd
CY2024Q1 us-gaap Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
0 usd
CY2024Q1 us-gaap Notes Payable
NotesPayable
9022442 usd
CY2023Q4 us-gaap Notes Payable
NotesPayable
8221764 usd
CY2024Q1 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
0 usd
CY2023Q4 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
146989 usd
CY2024Q1 us-gaap Long Term Debt
LongTermDebt
9022442 usd
CY2023Q4 us-gaap Long Term Debt
LongTermDebt
8074775 usd
CY2024Q1 us-gaap Interest Expense Debt
InterestExpenseDebt
233510 usd
CY2023Q1 us-gaap Interest Expense Debt
InterestExpenseDebt
485000 usd
CY2024Q1 us-gaap Interest Payable Current
InterestPayableCurrent
0 usd
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum
1.2097
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum
1.6614
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum
1.6161
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum
1.6614
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0
CY2024Q1 us-gaap Interest Expense
InterestExpense
14402 usd
CY2024Q1 us-gaap Interest Payable Current And Noncurrent
InterestPayableCurrentAndNoncurrent
0 usd
CY2024Q1 ctm Merger Agreement Earnout Settlement
MergerAgreementEarnoutSettlement
720000 usd
CY2024Q1 ctm Merger Agreement Earnout Settlement Initial Payment
MergerAgreementEarnoutSettlementInitialPayment
180000 usd
CY2024Q1 ctm Merger Agreement Earnout Settlement Periodic Payment Amount
MergerAgreementEarnoutSettlementPeriodicPaymentAmount
20000 usd
CY2024Q1 ctm Merger Agreement Earnout Settlement Interest Percent
MergerAgreementEarnoutSettlementInterestPercent
0.05
CY2024Q1 ctm Merger Agreement Earnout Settlement Term
MergerAgreementEarnoutSettlementTerm
P27M
CY2024Q1 us-gaap Sale Of Stock Price Per Share
SaleOfStockPricePerShare
0.32
CY2024Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2024Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
3000000000 shares
CY2024Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
53029915 shares
CY2024Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
53029915 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
47672427 shares
CY2024Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
47672427 shares
CY2024Q1 us-gaap Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
5357488 shares
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
11631035 shares
CY2024Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
0.34
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
1765862 shares
CY2023 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
1.17
CY2024Q1 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
113521 shares
CY2024Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
0.32
CY2023 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
0 shares
CY2023 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
0
CY2024Q1 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
113521 shares
CY2024Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P7Y
CY2023 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P7Y
CY2023Q1 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.2210
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum
0.0348
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum
0.0408
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum
0.0348
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum
0.0389
CY2024Q1 us-gaap Derivative Liabilities
DerivativeLiabilities
111000 usd
CY2023Q4 us-gaap Derivative Liabilities
DerivativeLiabilities
157600 usd
CY2024Q1 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
111000 usd
CY2023Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
157600 usd
CY2022Q2 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
usd
CY2024Q1 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
-0.0340
CY2023Q1 ctm Factoring Agreement Accounts Receivable Sold During Period
FactoringAgreementAccountsReceivableSoldDuringPeriod
484677 usd
CY2023Q1 ctm Factoring Agreement Fees
FactoringAgreementFees
0 usd
CY2024Q1 ecd Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
false
CY2024Q1 ecd Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
false
CY2024Q1 ecd Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
false
CY2024Q1 ecd Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
false

Files In Submission

Name View Source Status
0001877939-24-000036-index-headers.html Edgar Link pending
0001877939-24-000036-index.html Edgar Link pending
0001877939-24-000036.txt Edgar Link pending
0001877939-24-000036-xbrl.zip Edgar Link pending
ctm-20240331.htm Edgar Link pending
ctm-20240331.xsd Edgar Link pending
ctmq12024ex-311.htm Edgar Link pending
ctmq12024ex-312.htm Edgar Link pending
ctmq12024ex-321.htm Edgar Link pending
ctm-20240331_pre.xml Edgar Link unprocessable
ctm-20240331_lab.xml Edgar Link unprocessable
ctm-20240331_htm.xml Edgar Link completed
ctmq12024ex322.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
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
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-20240331_cal.xml Edgar Link unprocessable
ctm-20240331_def.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable