UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


x			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~March 31,~~June 30, 2023


o			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ___ to ___

Commission File Number: 001-41526

CASTELLUM, INC.

(Exact Name of Registrant as Specified in Charter)


NEVADA			27-4079982
(STATE OF INCORPORATION)			(I.R.S Employer I.D.)

3 Bethesda Metro Center, Suite 700, Bethesda, MD 20814

(301) 961-4895

(Address and telephone number of principal executive offices)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.0001 per share	CTM	NYSE American LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.


			Large accelerated filer o			Accelerated filer o
			Non-accelerated filer x			Smaller reporting company x
						Emerging growth company x

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.


Class			Outstanding as of ~~May 10,~~August 11, 2023
Common Stock, par value $0.0001 per share			~~47,331,674~~47,524,762

Table of Contents

CASTELLUM, INC.

FORM 10-Q

For the Quarter Ended ~~March 31,~~June 30, 2023

INDEX

Table of Contents

Explanatory Note Regarding Reverse Stock Split

On October 13, 2022, Castellum, Inc. (the “Company”, “our Company,” “we,” “our,” “us” and “Castellum”) effected a 1-for-20 reverse split of our authorized and outstanding shares of common stock (the “Reverse Stock ~~Split”, “Offering”,~~Split,” “Offering,” “Uplisting”) by way of the filing on October 5, 2022 of an amendment to the Company’s amended and restated articles of incorporation to effect the Reverse Stock Split which was approved by Financial Industry Regulatory Authority on October 12, 2022 in connection with the closing of an underwritten public offering of our common stock and the commencement of the trading of our common stock on the New York Stock Exchange American LLC ("~~NYSE"~~NYSE American"). As a result of the Reverse Stock Split, all authorized and outstanding common stock and per share amounts in this ~~Annual~~Quarterly Report on Form ~~10-K,~~10-Q, including but not limited to, the consolidated financial statements and footnotes included herein, have been adjusted to reflect the Reverse Stock Split for all periods presented.

Explanatory Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the “Securities ~~Act”,~~Act,” and Section 21E of the Securities Exchange Act of 1934, as amended, or the “Exchange ~~Act”,~~Act,” which statements involve substantial risk and uncertainties. These statements do not relate strictly to historical or current facts. Forward-looking statements involve risks and uncertainties and include statements regarding, among other things, our projected revenue growth and profitability, our growth strategies and opportunity, anticipated trends in our market and our anticipated needs for working capital. They are generally identifiable by use of the words “may,” “will,” “should,” “anticipate,” “estimate,” “plans,” “potential,” “projects,” “continuing,” “ongoing,” “expects,” “management believes,” “we believe,” “we intend” or the negative of these words or other variations on these words or comparable terminology. In particular, these statements relate to future actions, prospective products and services, market acceptance, future performance or results of current and anticipated products and services, sales efforts, expenses, and the outcome of contingencies such as legal proceedings and financial results.

Examples of forward-looking statements in this Quarterly Report on Form 10-Q include, but are not limited to, our expectations regarding our business strategy, business prospects, operating results, operating expenses, working capital, liquidity, and capital expenditure requirements. Important assumptions relating to the forward-looking statements include, among others, assumptions regarding demand for our products and services, the cost, terms, and availability of components, pricing levels, the timing and cost of capital expenditures, competitive conditions, and general economic conditions. These statements are based on our management’s expectations, beliefs, and assumptions concerning future events affecting us, which in turn are based on currently available information. These assumptions could prove inaccurate. Although we believe that the estimates and projections reflected in the forward-looking statements are reasonable, our expectations may prove to be incorrect.

Important factors that could cause actual results to differ materially from the results and events anticipated or implied by such forward-looking statements include, but are not limited to:

•changes in the market acceptance of our products and services;

•overall levels of government spending, including defense spending and spending on IT services;

•increased levels of competition;

•changes in political, economic, or regulatory conditions generally and in the markets in which we operate;

•adverse conditions in the industries in which our customers operate;

•our ability to retain and attract senior management and other employees;

•our ability to respond quickly and effectively to new technological developments;

•our ability to protect our trade secrets or other proprietary rights, operate without infringing upon the proprietary rights of others and prevent others from infringing on the proprietary rights of the Company;

•sequestration imposed by the United States government in the absence of an approved budget or continuing resolution;

Table of Contents

•existing revenues related to small business contracts which are not replaced by other opportunities; and

•failure by our company to win prime contracts or acquire companies with prime contract vehicles.

We operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for us to predict all of those risks, nor can we assess the impact of all of those risks on our business or the extent to which any factor may cause actual results to differ materially from those contained in any forward-looking statement. The forward-looking statements in this Quarterly Report on Form 10-Q are based on assumptions management believes are reasonable. However, due to the uncertainties associated with forward-looking statements, you should not place undue reliance on any forward-looking statements. Further, forward-looking statements speak only as of the date they are made, and unless required by law, we expressly disclaim any obligation or undertaking to publicly update any of them in light of new information, future events, or otherwise.

In this Quarterly Report on Form 10-Q, unless the context otherwise requires, all references to the ~~“Company”,~~“Company,” “our Company,” “we,” “our,” “us” and “Castellum” refer to Castellum, Inc., a Nevada corporation, and its wholly owned subsidiaries.

Table of Contents

Part I

Item 1. Unaudited Consolidated Financial Statements

Castellum, Inc. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)


		March 31, 2023		December 31, 2022			June 30, 2023		December 31, 2022
		(unaudited)					(unaudited)
Assets	Assets					Assets

Current Assets:	Current Assets:					Current Assets:
Cash	Cash	$	2,270,987	$	4,640,896	Cash	$	2,989,677	$	4,640,896
Accounts receivable	Accounts receivable	8,246,053		5,193,562		Accounts receivable	6,607,784		5,193,562
Contract asset	Contract asset	184,325		257,434		Contract asset	635,691		257,434
Prepaid income taxes	Prepaid income taxes	329,036		351,116		Prepaid income taxes	371,412		351,116
Prepaid expenses and other current assets	Prepaid expenses and other current assets	393,568		222,995		Prepaid expenses and other current assets	324,553		222,995

Total current assets	Total current assets	11,423,969		10,666,003		Total current assets	10,929,117		10,666,003

Fixed assets, net	Fixed assets, net	337,242		173,350		Fixed assets, net	394,638		173,350

Non-Current Assets:	Non-Current Assets:					Non-Current Assets:
Deferred tax asset		—		—

Right of use asset - operating lease	Right of use asset - operating lease	—		35,524		Right of use asset - operating lease	830,451		35,524
Intangible assets, net	Intangible assets, net	10,860,535		6,634,167		Intangible assets, net	10,226,492		6,634,167
Goodwill	Goodwill	17,356,430		15,533,964		Goodwill	17,393,908		15,533,964

Total non-current assets	Total non-current assets	28,554,207		22,377,005		Total non-current assets	28,845,489		22,377,005

Total Assets	Total Assets	$	39,978,176	$	33,043,008	Total Assets	$	39,774,606	$	33,043,008

Liabilities and Stockholders' Equity	Liabilities and Stockholders' Equity					Liabilities and Stockholders' Equity

Liabilities	Liabilities					Liabilities
Current Liabilities	Current Liabilities					Current Liabilities
Accounts payable and accrued expenses	Accounts payable and accrued expenses	$	1,715,776	$	1,617,596	Accounts payable and accrued expenses	$	1,076,899	$	1,617,596
Accrued payroll and payroll related expenses	Accrued payroll and payroll related expenses	2,900,703		1,869,517		Accrued payroll and payroll related expenses	3,041,351		1,869,517

Due to seller	Due to seller	350,000		280,000		Due to seller	506,847		280,000
Obligation to issue common and preferred stock	Obligation to issue common and preferred stock	86,560		—		Obligation to issue common and preferred stock	138,590		—

Contingent earnout	Contingent earnout	794,000		812,000		Contingent earnout	877,000		812,000
Derivative liabilities	Derivative liabilities	960,000		824,000		Derivative liabilities	367,000		824,000
Revolving credit facility	Revolving credit facility	625,025		300,025		Revolving credit facility	625,025		300,025
Current portion of notes payable, net of discount	Current portion of notes payable, net of discount	1,936,569		2,033,348		Current portion of notes payable, net of discount	1,979,622		2,033,348
Current portion of lease liability - operating lease	Current portion of lease liability - operating lease	17,608		22,054		Current portion of lease liability - operating lease	234,450		22,054

Table of Contents



Total current liabilities	Total current liabilities	9,386,241		7,758,540		Total current liabilities	8,846,784		7,758,540

Non-Current Liabilities	Non-Current Liabilities					Non-Current Liabilities
Deferred Tax Liability		—		—

Lease liability - operating lease, net of current portion	Lease liability - operating lease, net of current portion	—		12,632		Lease liability - operating lease, net of current portion	571,277		12,632
Note payable - related party, net of current portion	Note payable - related party, net of current portion	400,000		400,000		Note payable - related party, net of current portion	400,000		400,000
Convertible promissory notes - related parties, net of discount, net of current portion	Convertible promissory notes - related parties, net of discount, net of current portion	1,299,173		999,430		Convertible promissory notes - related parties, net of discount, net of current portion	1,606,015		999,430
Notes payable, net of discount, net of current portion	Notes payable, net of discount, net of current portion	6,002,514		6,340,490		Notes payable, net of discount, net of current portion	6,298,385		6,340,490

Total non-current liabilities	Total non-current liabilities	7,701,687		7,752,552		Total non-current liabilities	8,875,677		7,752,552

Total Liabilities	Total Liabilities	17,087,928		15,511,092		Total Liabilities	17,722,461		15,511,092

Stockholders' Equity	Stockholders' Equity					Stockholders' Equity
Preferred stock, 50,000,000 shares authorized	Preferred stock, 50,000,000 shares authorized					Preferred stock, 50,000,000 shares authorized
Series A Preferred stock, par value $0.0001; 10,000,000 shares authorized; 5,875,000 issued and outstanding as of March 31, 2023 and December 31, 2022, respectively		588		588
Series B Preferred stock, par value $0.0001; 10,000,000 shares authorized; 0 and 0 issued and outstanding as of March 31, 2023 and December 31, 2022, respectively		—		—
Series C Preferred stock, par value $0.0001; 10,000,000 shares authorized; 770,000 and 770,000 issued and outstanding as of March 31, 2023 and December 31, 2022, respectively		77		77
Common stock, par value, $0.0001, 3,000,000,000 shares authorized, 47,247,687 and 41,699,363 issued and outstanding as of March 31, 2023 and December 31, 2022, respectively		4,725		4,170
Series A Preferred stock, par value $0.0001; 10,000,000 shares authorized; 5,875,000 issued and outstanding as of June 30, 2023 and December 31, 2022, respectively						Series A Preferred stock, par value $0.0001; 10,000,000 shares authorized; 5,875,000 issued and outstanding as of June 30, 2023 and December 31, 2022, respectively	588		588
Series B Preferred stock, par value $0.0001; 10,000,000 shares authorized; 0 and 0 issued and outstanding as of June 30, 2023 and December 31, 2022, respectively						Series B Preferred stock, par value $0.0001; 10,000,000 shares authorized; 0 and 0 issued and outstanding as of June 30, 2023 and December 31, 2022, respectively	—		—
Series C Preferred stock, par value $0.0001; 10,000,000 shares authorized; 770,000 and 770,000 issued and outstanding as of June 30, 2023 and December 31, 2022, respectively						Series C Preferred stock, par value $0.0001; 10,000,000 shares authorized; 770,000 and 770,000 issued and outstanding as of June 30, 2023 and December 31, 2022, respectively	77		77
Common stock, par value, $0.0001, 3,000,000,000 shares authorized, 47,373,712 and 41,699,363 issued and outstanding as of June 30, 2023 and December 31, 2022, respectively						Common stock, par value, $0.0001, 3,000,000,000 shares authorized, 47,373,712 and 41,699,363 issued and outstanding as of June 30, 2023 and December 31, 2022, respectively	4,737		4,170
Additional paid in capital	Additional paid in capital	53,333,138		43,621,651		Additional paid in capital	54,623,289		43,621,651
Accumulated deficit	Accumulated deficit	(30,448,280)		(26,094,570)		Accumulated deficit	(32,576,546)		(26,094,570)

Total stockholders' equity	Total stockholders' equity	22,890,248		17,531,916		Total stockholders' equity	22,052,145		17,531,916

Total Liabilities and Stockholders' Equity	Total Liabilities and Stockholders' Equity	$	39,978,176	$	33,043,008	Total Liabilities and Stockholders' Equity	$	39,774,606	$	33,043,008

See notes to consolidated financial statements.

Table of Contents

Castellum, Inc. and Subsidiaries

Consolidated Statements of Operations

(Unaudited)


		Three Months Ended March 31,				Three Months Ended June 30,				Six Months Ended June 30,
		2023		2022				2023		2022		2023		2022

Revenues	Revenues	$	9,937,013	$	9,990,141		Revenues	$	12,475,802	$	11,055,251	$	22,412,815	$	21,045,392
Cost of Revenues	Cost of Revenues	5,899,231		5,855,641			Cost of Revenues	7,263,984		6,368,918		13,163,215		12,224,559
Gross Profit	Gross Profit	4,037,782		4,134,500			Gross Profit	5,211,818		4,686,333		9,249,600		8,820,833

Operating Expenses	Operating Expenses						Operating Expenses
Indirect costs	Indirect costs	2,210,879		1,729,195			Indirect costs	2,241,460		3,598,611		4,452,339		5,327,806
Overhead	Overhead	467,682		418,970			Overhead	536,937		340,572		1,004,619		759,542
General and administrative expenses	General and administrative expenses	6,046,530		2,842,140			General and administrative expenses	4,244,312		3,493,605		10,290,842		6,335,745
Gain from change in fair value of contingent earnout		(18,000)		—
Change in fair value of contingent earnout							Change in fair value of contingent earnout	83,000		—		65,000		—

Total operating expenses	Total operating expenses	8,707,091		4,990,305			Total operating expenses	7,105,709		7,432,788		15,812,800		12,423,093

Loss From Operations Before Other Income (Expense)	Loss From Operations Before Other Income (Expense)	(4,669,309)		(855,805)			Loss From Operations Before Other Income (Expense)	(1,893,891)		(2,746,455)		(6,563,200)		(3,602,260)

Other Income (Expense)	Other Income (Expense)						Other Income (Expense)

Gain on disposal of fixed assets		(1,075)		—
Gain (loss) on disposal of fixed assets							Gain (loss) on disposal of fixed assets	2		303		(1,073)		303
Loss on induced conversion	Loss on induced conversion	(300,000)		—			Loss on induced conversion	—		—		(300,000)		—
Gain from change in fair value of derivative liability		251,625		—
Gain (loss) from change in fair value of derivative liability							Gain (loss) from change in fair value of derivative liability	593,000		(173,000)		844,625		(173,000)
Interest expense, net of interest income	Interest expense, net of interest income	(830,281)		(689,626)			Interest expense, net of interest income	(810,837)		(911,975)		(1,641,115)		(1,601,601)
Total other income (expense)	Total other income (expense)	(879,731)		(689,626)			Total other income (expense)	(217,835)		(1,084,672)		(1,097,563)		(1,774,298)

Loss From Operations Before Benefit For Income Taxes	Loss From Operations Before Benefit For Income Taxes	(5,549,040)		(1,545,431)			Loss From Operations Before Benefit For Income Taxes	(2,111,726)		(3,831,127)		(7,660,763)		(5,376,558)

Income Tax Benefit		1,225,649		149,628
Income tax benefit (expense)							Income tax benefit (expense)	13,280		(893,422)		1,238,929		(743,794)

Net Loss	Net Loss	(4,323,391)		(1,395,803)			Net Loss	(2,098,446)		(4,724,549)		(6,421,834)		(6,120,352)
Less: Preferred Stock Dividends		30,319		10,912
Less: preferred stock dividends							Less: preferred stock dividends	29,820		29,626		60,139		40,538
Net Loss To Common Shareholders	Net Loss To Common Shareholders	$	(4,353,710)	$	(1,406,715)		Net Loss To Common Shareholders	$	(2,128,266)	$	(4,754,175)	$	(6,481,973)	$	(6,160,890)

Net Loss Per Share - Basic And Diluted	Net Loss Per Share - Basic And Diluted	$	(0.10)	$	(0.07)		Net Loss Per Share - Basic And Diluted	$	(0.04)	$	(0.20)	$	(0.14)	$	(0.27)

Weighted Average Shares Outstanding - Basic And Diluted	Weighted Average Shares Outstanding - Basic And Diluted	43,065,128		19,970,438			Weighted Average Shares Outstanding - Basic And Diluted	48,369,250		23,891,707		45,731,842		22,479,278

See notes to consolidated financial statements.

Table of Contents

Castellum, Inc. and Subsidiaries

Consolidated Statement of Changes in Stockholders' Equity

(Unaudited)


		Series A Preferred			Series B Preferred			Series C Preferred			Common Stock			Additional Paid-In Capital		Accumulated Deficit		Total						Series A Preferred					Series B Preferred					Series C Preferred					Common Stock					Additional Paid-In Capital			Accumulated Deficit		Total
		Shares	Amount		Shares	Amount		Shares	Amount		Shares	Amount												Shares		Amount			Shares		Amount			Shares		Amount			Shares		Amount
Balance - December 31, 2021	Balance - December 31, 2021	5,875,000	$	588	3,610,000	$	361	620,000	$	62	19,960,632	$	1,996	$	26,405,126	$	(11,086,016)	$	15,322,117			Balance - December 31, 2021		5,875,000		$	588		3,610,000		$	361		620,000		$	62		19,960,632		$	1,996		$	26,405,126		$	(11,086,016)	$	15,322,117

Stock-based compensation - options	Stock-based compensation - options	—	—		—	—		—	—		—	—		875,640		—		875,640				Stock-based compensation - options		—		—			—		—			—		—			—		—			875,640			—		875,640
Stock-based compensation - warrants	Stock-based compensation - warrants	—	—		—	—		—	—		—	—		—		—		—				Stock-based compensation - warrants		—		—			—		—			—		—			—		—			—			—		—
Stock-based compensation - restricted shares	Stock-based compensation - restricted shares	—	—		—	—		—	—		—	—		30,937		—		30,937				Stock-based compensation - restricted shares		—		—			—		—			—		—			—		—			30,937			—		30,937
Shares issued in acquisition of MFSI	Shares issued in acquisition of MFSI	—	—		—	—		—	—		—	—		—		—		—				Shares issued in acquisition of MFSI		—		—			—		—			—		—			—		—			—			—		—
Cancellation of shares in acquisition of MFSI	Cancellation of shares in acquisition of MFSI	—	—		—	—		—	—		—	—		—		—		—				Cancellation of shares in acquisition of MFSI		—		—			—		—			—		—			—		—			—			—		—
Shares issued for service, net of amounts prepaid	Shares issued for service, net of amounts prepaid	—	—		—	—		—	—		7,500	1		6,187		—		6,188				Shares issued for service, net of amounts prepaid		—		—			—		—			—		—			7,500		1			6,187			—		6,188
Shares issued in exercise of stock options	Shares issued in exercise of stock options	—	—		—	—		—	—		15,000	2		11,998		—		12,000				Shares issued in exercise of stock options		—		—			—		—			—		—			15,000		2			11,998			—		12,000
Shares issued for cash in Series C Preferred	Shares issued for cash in Series C Preferred																					Shares issued for cash in Series C Preferred
Subscription Agreement	Subscription Agreement	—	—		—	—		150,000	15		15,000	2		149,983		—		150,000				Subscription Agreement		—		—			—		—			150,000		15			15,000		2			149,983			—		150,000

Net loss for the period	Net loss for the period	—	—		—	—		—	—		—	—		—		(1,406,715)		(1,406,715)				Net loss for the period		—		—			—		—			—		—			—		—			—			(1,406,715)		(1,406,715)

Balance - March 31, 2022	Balance - March 31, 2022	5,875,000	588		3,610,000	361		770,000	77		19,998,132	2,001		27,479,871		(12,492,731)		14,990,167				Balance - March 31, 2022		5,875,000		588			3,610,000		361			770,000		77			19,998,132		2,001			27,479,871			(12,492,731)		14,990,167

Balance - December 31, 2022		5,875,000	588		—	—		770,000	77		41,699,363	4,170		43,621,651		(26,094,570)		17,531,916

Shares issued for services net of amounts prepaid																				Shares issued for services net of amounts prepaid	—		—		—			—		—			—		7,500			1		11,939			—			11,940
Shares issued for cash, including fair value adjustment																				Shares issued for cash, including fair value adjustment	—		—		—			—		—			—		1,250,000			125		592,875			—			593,000
Shares issued for commitment fees																				Shares issued for commitment fees	—		—		—			—		—			—		125,000			13		59,288			—			59,300
Shares issued to satisfy obligation to issue common stock																				Shares issued to satisfy obligation to issue common stock	—		—		—			—		—			—		132,500			13		533,737			—			533,750
Shares issued to acquire LSG																				Shares issued to acquire LSG	—		—		—			—		—			—		600,000			60		2,279,940			—			2,280,000
Conversion of Series B Preferred to Common Shares																				Conversion of Series B Preferred to Common Shares	—		—		(535,000)			(54)		—			—		2,675,000			268		(214)			—			—
Stock-based compensation - options	Stock-based compensation - options	—	—		—	—		—	—		—	—		2,436,299		—		2,436,299				Stock-based compensation - options		—		—			—		—			—		—			—		—			1,117,335			—		1,117,335
Stock-based compensation - warrants	Stock-based compensation - warrants	—	—		—	—		—	—		—	—		1,076,969		—		1,076,969				Stock-based compensation - warrants		—		—			—		—			—		—			—		—			1,603,219			—		1,603,219
Stock-based compensation - restricted stock and shares issued for services		—	—		—	—		—	—		125,504	12		149,987		—		149,999
Shares issued to acquire GTMR		—	—		—	—		—	—		4,866,570	487		5,304,075		—		5,304,562
Shares issued in induced conversion of Crom note		—	—		—	—		—	—		556,250	56		589,944		—		590,000
Loss on induced conversion		—	—		—	—		—	—		—	—		300,000		—		300,000
Extinguishment of debt discount - derivative liability		—	—		—	—		—	—		—	—		(171,128)		—		(171,128)
Extinguishment of debt discount - debt issuance costs		—	—		—	—		—	—		—	—		(8,034)		—		(8,034)
Extinguishment of derivative liability		—	—		—	—		—	—		—	—		33,375		—		33,375
Stock-based compensation - restricted shares																				Stock-based compensation - restricted shares	—		—		—			—		—			—		—			—		30,938			—			30,938
Gain on extinguishment of related party convertible note																				Gain on extinguishment of related party convertible note	—		—		—			—		—			—		—			—		2,667,903			—			2,667,903

Net loss for the period	Net loss for the period	—	—		—	—		—	—		—	—		—		(4,353,710)		(4,353,710)				Net loss for the period		—		—			—		—			—		—			—		—			—			(4,754,175)		(4,754,175)

Table of Contents

~~Balance - March 31, 2023 5,875,000 $ 588 — $ — 770,000 $ 77 47,247,687 $ 4,725 $ 53,333,138 $ (30,448,280) $ 22,890,248~~



Balance - June 30, 2022	5,875,000	588	3,075,000	307	770,000	77	24,788,132	2,480	36,376,831	-17,246,906	19,133,377

Balance - December 31, 2022	5,875,000	588	—	—	770,000	77	41,699,363	4,170	43,621,651	(26,094,570)	17,531,916

Stock-based compensation - options	—	—	—	—	—	—	—	—	2,436,299	—	2,436,299
Stock-based compensation - warrants	—	—	—	—	—	—	—	—	1,076,969	—	1,076,969
Stock-based compensation - restricted stock and shares issued for services	—	—	—	—	—	—	125,504	12	149,987	—	149,999
Shares issued to acquire GTMR	—	—	—	—	—	—	4,866,570	487	5,304,075	—	5,304,562
Shares issued in induced conversion of Crom note	—	—	—	—	—	—	556,250	56	589,944	—	590,000
Loss on induced conversion	—	—	—	—	—	—	—	—	300,000	—	300,000
Extinguishment of debt discount - derivative liability	—	—	—	—	—	—	—	—	(171,128)	—	(171,128)
Extinguishment of debt discount - debt issuance costs	—	—	—	—	—	—	—	—	(8,034)	—	(8,034)
Extinguishment of derivative liability	—	—	—	—	—	—	—	—	33,375	—	33,375

Net loss for the period	—	—	—	—	—	—	—	—	—	(4,353,710)	(4,353,710)

Balance - March 31, 2023	5,875,000	588	0	0	770,000	77	47,247,687	4,725	53,333,138	(30,448,280)	22,890,248

Stock-based compensation - options	—	—	—	—	—	—	—	—	1,089,163	—	1,089,163

Stock-based compensation - restricted stock and shares issued for services	—	—	—	—	—	—	63,025	6	74,994	—	75,000
Shares issued in private placement	—	—	—	—	—	—	63,000	6	125,994	—	126,000
Net loss for the period	—	—	—	—	—	—	—	—	—	(2,128,266)	(2,128,266)

Balance - June 30, 2023	5,875,000	588	0	0	770,000	77	47,373,712	4,737	54,623,289	(32,576,546)	22,052,145

See notes to consolidated financial statements.

Table of Contents

Castellum, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

For the ~~Three~~Six Months Ended ~~March 31,~~June 30, 2023 and 2022

(Unaudited)


		2023		2022			2023		2022
Cash Flow From Operating Activities	Cash Flow From Operating Activities					Cash Flow From Operating Activities
Net loss	Net loss	$	(4,323,391)	$	(1,395,803)	Net loss	$	(6,421,834)	$	(6,120,352)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities
Adjustments to reconcile net loss to net cash used in operating activities						Adjustments to reconcile net loss to net cash used in operating activities
Depreciation and amortization	Depreciation and amortization	510,568		490,836		Depreciation and amortization	1,190,974		1,005,400
Amortization of discounts, premium and deferred costs	Amortization of discounts, premium and deferred costs	561,851		475,629		Amortization of discounts, premium and deferred costs	1,147,921		1,154,062
Stock-based compensation	Stock-based compensation	3,721,828		942,765		Stock-based compensation	4,938,021		3,736,197
Deferred tax provision	Deferred tax provision	(1,244,366)		(202,795)		Deferred tax provision	(1,089,677)		610,033

Gain on disposal of fixed assets						Gain on disposal of fixed assets	—		(303)
Financing fee and bank charges for note payable and advances on revolving credit line	Financing fee and bank charges for note payable and advances on revolving credit line	—		3,750		Financing fee and bank charges for note payable and advances on revolving credit line	—		3,775
Lease cost	Lease cost	838		277		Lease cost	1,006		556

Legal fees paid out of proceeds from a note payable						Legal fees paid out of proceeds from a note payable	—		30,000
Change in fair value of contingent earnout	Change in fair value of contingent earnout	(18,000)		—		Change in fair value of contingent earnout	65,000		—
Change in fair value of derivative liability	Change in fair value of derivative liability	(251,625)		—		Change in fair value of derivative liability	(844,625)		173,000
Changes in assets and liabilities	Changes in assets and liabilities					Changes in assets and liabilities
Accounts receivable	Accounts receivable	(2,102,056)		317,951		Accounts receivable	(473,170)		(810,386)
Proceeds from factoring accounts receivable	Proceeds from factoring accounts receivable	411,975		—		Proceeds from factoring accounts receivable	411,975		—
Prepaid expenses and other current assets	Prepaid expenses and other current assets	132,996		33,035		Prepaid expenses and other current assets	(12,564)		(2,125)
Contract asset (liability)	Contract asset (liability)	73,108		(140,615)		Contract asset (liability)	(378,258)		(452,293)

Accounts payable and accrued expenses	Accounts payable and accrued expenses	98,409		(440,257)		Accounts payable and accrued expenses	(399,820)		(96,570)
Net cash (used in) provided by operating activities		(2,427,865)		84,773
Net cash used in operating activities						Net cash used in operating activities	(1,865,051)		(769,006)

Cash Flows From Investing Activities	Cash Flows From Investing Activities					Cash Flows From Investing Activities
Acquisition of business, cash paid to seller	Acquisition of business, cash paid to seller	(470,233)		—		Acquisition of business, cash paid to seller	(470,233)		(250,000)
Cash paid to seller from factoring	Cash paid to seller from factoring	(411,975)		—		Cash paid to seller from factoring	(411,975)		—
Cash received in acquisition of GTMR	Cash received in acquisition of GTMR	475,000		—		Cash received in acquisition of GTMR	475,000		—
Purchase of fixed assets		(20,526)		(67,613)
Purchases of fixed assets						Purchases of fixed assets	(20,526)		(80,545)
Net cash (used in) provided by investing activities	Net cash (used in) provided by investing activities	(427,734)		(67,613)		Net cash (used in) provided by investing activities	(427,734)		(330,545)

Cash Flows From Financing Activities	Cash Flows From Financing Activities					Cash Flows From Financing Activities
Proceeds from revolving credit line	Proceeds from revolving credit line	325,000		—		Proceeds from revolving credit line	325,000		300,000
Payment of debt issuance costs	Payment of debt issuance costs	(15,000)		—		Payment of debt issuance costs	(15,000)		—
Proceeds from issuance of preferred and common stock	Proceeds from issuance of preferred and common stock	—		125,000		Proceeds from issuance of preferred and common stock	126,000		625,000
Proceeds from notes payable	Proceeds from notes payable	800,000		500,000		Proceeds from notes payable	1,200,000		1,470,000
Preferred stock dividend	Preferred stock dividend	(30,319)		(10,912)		Preferred stock dividend	(60,139)		(40,538)
Proceeds from exercise of stock options	Proceeds from exercise of stock options	—		12,000		Proceeds from exercise of stock options	—		12,000
Conversion of note payable		—		—

Repayment of amounts due to seller	Repayment of amounts due to seller	(280,000)		(40,000)		Repayment of amounts due to seller	(280,000)		(100,000)
Loss on induced conversion	Loss on induced conversion	300,000		—		Loss on induced conversion	300,000		—
Repayment of convertible note payable - related party						Repayment of convertible note payable - related party	—		(500,000)
Repayment of note payable	Repayment of note payable	(613,991)		(311,378)		Repayment of note payable	(954,295)		(627,074)
Net cash provided by financing activities	Net cash provided by financing activities	485,690		274,710		Net cash provided by financing activities	641,566		1,139,388

Net (Decrease) Increase in Cash		(2,369,909)		291,870

Table of Contents


Net (Decrease) Increase in Cash						Net (Decrease) Increase in Cash	(1,651,219)		39,837

Cash - Beginning of Period	Cash - Beginning of Period	4,640,896		2,017,915		Cash - Beginning of Period	4,640,896		2,017,915

Cash - End of Period	Cash - End of Period	$	2,270,987	$	2,309,785	Cash - End of Period	$	2,989,677	$	2,057,752

Supplemental Disclosures	Supplemental Disclosures					Supplemental Disclosures
Cash paid for interest expense	Cash paid for interest expense	$	(247,541)	$	(196,474)	Cash paid for interest expense	$	(490,875)	$	(196,474)
Cash refunded from income taxes		$	9,900	$	—
Cash refunded (paid) from income taxes						Cash refunded (paid) from income taxes	$	4,751	$	(102,185)

Summary of Non-Cash Activities:	Summary of Non-Cash Activities:					Summary of Non-Cash Activities:

Debt discount on note payable applied to obligation to issue common stock	Debt discount on note payable applied to obligation to issue common stock	$	28,000	$	500,000	Debt discount on note payable applied to obligation to issue common stock	$	28,000	$	500,000
Derivative liability incurred for note payable	Derivative liability incurred for note payable	421,000		-		Derivative liability incurred for note payable	421,000		-
Extinguishment of debt discount - derivative liability	Extinguishment of debt discount - derivative liability	171,128		-		Extinguishment of debt discount - derivative liability	171,128		-
Extinguishment of debt discount - debt issuance costs	Extinguishment of debt discount - debt issuance costs	8,034		-		Extinguishment of debt discount - debt issuance costs	8,034		-
Extinguishment of derivative liability on Crom note	Extinguishment of derivative liability on Crom note	$	33,375	$	-	Extinguishment of derivative liability on Crom note	$	33,375	$	-

For the non-cash activities related to the Company's acquisitions and debt transaction see Note 3, "Acquisitions" and Note 7, "Notes Payable".

See notes to consolidated financial statements.

Table of Contents

Castellum, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (Unaudited)

~~March 31,~~June 30, 2023 and 2022

Note 1: Nature of Operations

Castellum, Inc. (the “Company”) is focused on acquiring and growing technology companies in the areas of cybersecurity, information technology, electronic warfare, and information warfare ~~and cybersecurity~~ with businesses in the governmental and commercial markets. Services include intelligence analysis, software development, software engineering, program management, strategic planning, information assurance and cybersecurity and policy along with analysis support. These services, which largely focus on securing data and establishing related policies, are applicable to customers in the federal government, financial services, healthcare and other users of large data applications. The services can be delivered to legacy, customer owned networks, or customers who rely upon cloud-based infrastructures. The Company ~~has worked~~works with multiple business brokers and contacts within its business network to identify potential acquisitions.

Since November 2019, the Company has made the following acquisitions that specialize in the areas noted above:

•Corvus Consulting, LLC (“Corvus”),

•Mainnerve Federal Services, Inc. dba MFSI Government Group (“~~MFSI)~~MFSI"),

•Merrison Technologies, LLC (“Merrison”),

•Specialty Systems, Inc. (“SSI”),

•the business assets of Pax River from The Albers Group (“Pax River”), ~~and~~

•Lexington Solutions Group, LLC (“LSG”)., and

•Global Technology and Management Resources, Inc. ("GTMR").

With the exception of Pax River, all of these acquisitions were considered business combinations under Topic 805 Business Combinations 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.

On October ~~17,~~13, 2022, the Company ~~completed~~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 exchange. 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.

Note 2: Summary of Significant Accounting Policies

Basis of Presentation

The accompanying consolidated financial statements, including the notes, include the accounts of the Company and its wholly-owned subsidiaries and have been prepared in accordance with U.S. generally accepted accounting principles ("U.S. GAAP") and the rules and regulations of the U.S. Securities and Exchange Commission ("SEC"). All intercompany balances and transactions have been eliminated in consolidation.

Basis of Presentation for Interim Periods

Certain information and footnote disclosures normally included for the annual financial statements prepared in accordance with U.S. GAAP have been condensed or omitted for the interim periods presented. We believe that the unaudited interim financial statements include all adjustments (which are normal and recurring in nature) necessary to present fairly our financial position and the results of operations and cash flows for the periods presented.

The results of operations for the interim periods presented are not necessarily indicative of results that may be expected for the year or future periods. The financial statements should be read in conjunction with our audited consolidated financial statements and the notes thereto for the year ended December 31, 2022 included in our Annual Report on Form 10-K for the year then ended. We have continued to follow the accounting policies set forth in those financial statements.

Use of Estimates

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

Table of Contents

revenues and expenses during the reporting period. These estimates include, but are not limited to, management’s estimate of provisions required for uncollectible accounts receivable, the acquired value of the intangible assets, impaired value of intangible assets, liabilities to accrue, cost incurred in the satisfaction of performance obligations, fair value for consideration elements of business combinations, permanent and temporary differences related to income taxes and determination of the fair value of stock awards. Actual results could differ from those estimates.

Revenue Recognition

The Company accounts for revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers.

The Company accounts for a contract with a customer that is within the scope of this Topic only when the five steps of revenue recognition under ASC 606 are met.

The five core principles will be evaluated for each service provided by the Company and is further supported by applicable guidance in ASC 606 to support the Company’s recognition of revenue.

Revenue is derived primarily from services provided to the Federal government. The Company enters into agreements with customers that create enforceable rights and obligations and for which it is probable that the Company will collect the consideration to which it will be entitled as services and solutions are transferred to the customer. The Company also evaluates whether two or more agreements should be accounted for as one single contract.

When determining the total transaction price, the Company identifies both fixed and variable consideration elements within the contract. The Company estimates variable consideration as the most likely amount to which the Company expects to be entitled limited to the extent that it is probable that a significant reversal will not occur in a subsequent period.

At contract inception, the Company determines whether the goods or services to be provided are to be accounted for as a single performance obligation or as multiple performance obligations. For most contracts, the customers require the Company to perform several tasks in providing an integrated output and, hence, each of these contracts are deemed as having only one performance obligation. When contracts are separated into multiple performance obligations, the Company allocates the total transaction price to each performance obligation based on the estimated relative standalone selling prices of the promised services underlying each performance obligation.

This evaluation requires professional judgment, and it may impact the timing and pattern of revenue recognition. If multiple performance obligations are identified, the Company generally uses the cost plus a margin approach to determine the relative standalone selling price of each performance obligation. The Company does not assess whether a contract contains a significant financing component if the Company expects, at contract inception, that the period between when payment by the client and the transfer of promised services to the client occur will be less than one year.

The Company currently generates its revenue from three different types of contractual arrangements: cost plus fixed fee (“CPFF”), firm-fixed-price contracts (“FFP”) and time-and-materials (“T&M”) contracts. The Company generally recognizes revenue over time as control is transferred to the customer, based on the extent of progress towards satisfaction of the performance obligation. The selection of the method used to measure progress requires judgment and is dependent on the contract type and the nature of the goods or services to be provided.

For CPFF contracts, the Company uses input progress measures to derive revenue based on hours worked on contract performance as follows: direct costs plus Defense Contract Audit Agency (“DCAA”) approved provisional burdens plus fee. The provisional indirect rates are adjusted and billed at actual at year end. Revenue from FFP contracts is generally recognized ratably over the contract term, using a time-based measure of progress, even if billing is based on other metrics or milestones, including specific deliverables. For T&M contracts, the Company uses input progress measures to estimate revenue earned based on hours worked on contract performance at negotiated billing rates, plus direct costs and indirect cost burdens associated with materials and the direct expenses incurred in performance of the contract.

These arrangements generally qualify for the “right-to-invoice” practical expedient where revenue is recognized in proportion to billable consideration. FFP Level-Of-Effort contracts are substantially similar to T&M contracts except that the Company is required to deliver a specified ~~level of effort~~level-of-effort over a stated period. For these contracts, the Company estimates revenue earned using contract hours worked at negotiated bill rates as the Company delivers the contractually required workforce.

Table of Contents

Revenue generated by ~~Contract Support Service~~contract support service contracts is recognized over time as services are provided, based on the transfer of control. Revenue generated by FFP contracts is recognized over time as performance obligations are satisfied. Most contracts do not contain variable consideration and contract modifications are generally minimal. For these reasons, there is not a significant impact of electing these transition practical expedients.

Revenue generated from contracts with Federal, state, and local governments is recorded over time, rather than at a point in time. Under the ~~Contract Support Services~~contract support services contracts, the Company performs software design work as it is assigned by the customer, and bills the customer, generally semi-monthly, on either a CPFF or T&M basis, as labor hours are expended. Certain other government contracts for software development have specific deliverables and are structured as FFP contracts, which are generally billed as the performance obligations under the contract are met. Revenue recognition under FFP contracts ~~require~~requires judgment to allocate the transaction price to the performance obligations. Contracts may have terms up to five years.

Contract accounting requires judgment relative to assessing risks and estimating contract revenue and costs and assumptions for schedule and technical issues. Due to the size and nature of contracts, estimates of revenue and costs are subject to a number of variables. For contract change orders, claims or similar items, judgment is required for estimating the amounts, assessing the potential for realization and determining whether realization is probable. Estimates of total contract revenue and costs are continuously monitored during the term of the contract and are subject to revision as the contract progresses. From time to time, facts develop that require revisions of revenue recognized or cost estimates. To the extent that a revised estimate affects the current or an earlier period, the cumulative effect of the revision is recognized in the period in which the facts requiring the revision become known.

The Company accounts for contract costs in accordance with ASC Topic 340-40, Contracts with Customers. The Company recognizes the cost of sales of a contract as expense when incurred or at the time a performance obligation is satisfied. The Company recognizes an asset from the costs to fulfill a contract only if the costs relate directly to a contract, the costs generate or enhance resources that will be used in satisfying a performance obligation in the future and the costs are expected to be recovered. The incremental costs of obtaining a contract are capitalized unless the costs would have been incurred regardless of whether the contract was obtained.

The following table disaggregates the Company’s revenue by contract type for the ~~three~~six months ended ~~March 31:~~June 30:


		2023		2022			2023		2022
Revenue:	Revenue:					Revenue:
Time and material	Time and material	$	5,723,610	$	4,884,186	Time and material	$	12,934,662	$	10,946,928
Firm fixed price	Firm fixed price	943,875		1,774,092		Firm fixed price	1,641,322		3,635,560
Cost plus fixed fee	Cost plus fixed fee	3,269,528		3,331,863		Cost plus fixed fee	7,836,831		6,462,904

Total	Total	$	9,937,013	$	9,990,141	Total	$	22,412,815	$	21,045,392

Recent Accounting Pronouncements

The Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition, results of operations, cash flows, or disclosures. There have been no recently issued accounting pronouncements as of ~~March 31,~~June 30, 2023 that would materially impact the ~~company.~~Company.

Note 3: Acquisitions

The Company has completed the following acquisitions to achieve its business purposes as discussed in Note 1. As the acquisitions made by the Company in 2022 and 2023 were of the common stock or membership interests of the companies, certain assets in some of the acquisitions (intangible assets and goodwill) are not considered deductible for tax purposes.

GTMR

On March 22, 2023, the Company entered into an agreement and plan of merger with GTMR. This acquisition was accounted for as a business combination whereby GTMR became a 100% owned subsidiary of the Company. The

Table of Contents

Company acquired GTMR to expand our capabilities, increase market share, gain access to new contracts, and achieve cost efficiencies through synergies and economies of scale.

The following represents the preliminary assets and liabilities acquired in this acquisition:


~~Cash~~	$	~~475,000~~
~~Accounts receivable other receivables~~	~~1,380,203~~
~~Income tax receivable~~	~~155,449~~
~~Prepaid expenses~~	~~116,892~~
~~Other asset~~	~~17,182~~
~~Furniture and equipment~~	~~163,301~~

~~Customer relationships~~	~~2,426,000~~

~~Tradenames~~	~~517,000~~
~~Backlog~~	~~1,774,000~~
~~Goodwill~~	~~1,822,466~~
~~Deferred tax liability~~	~~(1,244,368)~~
~~Lease liability – operating lease~~	~~(17,608)~~

~~Accounts payable and accrued expenses~~	$	~~(1,030,957)~~
~~Net assets acquired~~	$	~~6,554,560~~



	March 31, 2023		Adjustments		June 30, 2023
Cash	$	475,000	$	—	$	475,000
Accounts receivable other receivables	1,380,203		(9,384)		1,370,819
Income tax receivable	155,449		(127,992)		27,457
Prepaid expenses	116,892		(30,856)		86,036
Other asset	17,182		—		17,182
Furniture and equipment	163,301		103,760		267,061
Right of use asset – operating lease	—		641,392		641,392
Customer relationships	2,426,000		—		2,426,000
Right of use asset - finance lease	—		17,456		17,456
Tradename	517,000		—		517,000
Backlog	1,774,000		—		1,774,000
Goodwill	1,822,466		37,478		1,859,944
Deferred tax liability	(1,244,368)		—		(1,244,368)
Lease liability – operating lease	(17,608)		(603,799)		(621,407)
Lease liability – finance lease	—		(12,549)		(12,549)
Accounts payable and accrued expenses	$	(1,030,957)	$	141,341	$	(889,616)
Net assets acquired	$	6,554,560	$	156,847	$	6,711,407

The consideration paid for GTMR was as follows:


Cash	$	470,233
Due to Seller	350,000
Other consideration	17,791
Cash from factoring	411,975
~~Stock~~	$Common stock	5,304,561
Accounts receivable note	156,847
Total consideration paid	$	~~6,554,560~~6,711,407

The GTMR acquisition has been accounted for under the acquisition method of accounting. Under the acquisition method of accounting, the total acquisition consideration price was allocated to the assets acquired and liabilities assumed based on their preliminary estimated fair values. The fair value measurements utilize estimates based on key assumptions of the GTMR acquisition, and historical and current market data. The excess of the purchase price over the total of the estimated fair values assigned to tangible and identifiable intangible assets acquired and liabilities assumed is recognized as goodwill. To determine the fair values of tangible and intangible assets acquired and liabilities assumed for GTMR, we have engaged a third-party independent valuation specialist. On the date of the acquisition, the Company simultaneously factored $411,975 of the accounts receivable from GTMR to finance the acquisition.

The Company had received a preliminary valuation from its specialist and recorded the value of the assets and liabilities acquired based on historical inputs and data as of March 22, 2023. The allocation of the purchase price is based on the best information available. The Company paid $185,896 in transaction costs of ~~GTMR.~~GTMR, which was excluded from the purchase price.

Table of Contents

may be recognized, or there could be changes to the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of these assets or liabilities as of that date. The measurement period for the GTMR acquisition is currently open and may remain open until March 22, 2024.

~~LSG~~During the measurement period, the Company recorded several adjustments to goodwill as a result of GTMR's adoption of ASC 842, tax adjustments, and an update to the fair value of acquired furniture and equipment. These measurement period adjustments were subsequently identified as a result of the completion of third party accounting assistance.

~~Table~~The Company also recorded a measurement period adjustment to goodwill as a result of ~~Contents~~finalizing the transaction price. The Company entered into an accounts receivable note payable due to the sellers four months after the closing date of the transaction, subject to the adjustment of any net working capital deficiencies. This amount was determined to be $156,847.

LSG

On April 15, 2022, the Company entered into Amendment No. 1 to Business Acquisition Agreement (“LSG Business Acquisition Agreement”) with LSG to acquire the assets of LSG. The Company acquired LSG to expand our capabilities, increase market share, gain access to new contracts, and achieve cost efficiencies through synergies and economies of scale. This LSG Business Acquisition Agreement superseded the Business Acquisition Agreement originally entered into on February 11, 2022. Under the terms of the LSG Business Acquisition Agreement, the Company acquired assets and assumed liabilities of LSG for consideration as follows: (a) 625,000 shares of common stock (600,000 shares paid at closing (issued on May 4, 2022) and 25,000 shares to be held and due within three business days of payment of the second tranche of cash described below); and (b) cash payments as follows: $250,000 due at closing (“initial cash payment”); $250,000 plus or minus any applicable post-closing adjustments paid on the date that is six months after the closing date (“second tranche”) (paid in October 2022); and $280,000 that was due no later than 10 months after the closing date of the acquisition ~~(this amount was paid~~(paid in January 2023).

The following represents the assets and liabilities acquired in this acquisition:


Receivable from seller	$	413,609
Due from employee/travel advance	5,000
Miscellaneous license	2,394
Customer relationships	785,000
Non-compete agreements	10,000
Backlog	489,000
Goodwill	1,471,000
Net assets acquired	$	3,176,003

The consideration paid for the acquisition of LSG was as follows:


Common stock (600,000 shares issued ~~May.~~May 4, 2022)	$	2,280,000
Holdback shares (25,000 shares due six months after the closing date)	95,000
Cash	250,000
Due to seller (cash)	551,003
	$	3,176,003

The LSG acquisition has been accounted for under the acquisition method of accounting. Under the acquisition method of accounting, the total acquisition consideration price was allocated to the assets acquired and liabilities assumed based on their preliminary estimated fair values. The fair value measurements utilize estimates based on key assumptions of the LSG acquisition, and historical and current market data. The excess of the purchase price over the total of the estimated fair values assigned to tangible and identifiable intangible assets acquired and liabilities assumed is recognized as goodwill. To determine the fair values of tangible and intangible assets acquired and liabilities assumed for LSG, we engaged a third-party independent valuation specialist.

Table of Contents

The Company had received a valuation from its specialist and recorded the value of the assets and liabilities acquired based on historical inputs and data as of April 15, 2022. The allocation of the purchase price is based on the best information available. The Company paid $44,752 in transaction costs of ~~LSG.~~LSG, which was excluded from the purchase price.

During the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to conclude that such information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there could be changes to the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of these assets or liabilities as of that date. There have been no adjustments in the ~~three~~six months ended ~~March 31,~~June 30, 2023 and ~~we do not intend to include any additional adjustments through the remainder of~~ the measurement ~~period.~~period is closed as of June 30, 2023.

For all acquisitions disclosed, there were no transaction costs that were not recognized as an expense.

~~Table of Contents~~

The following table shows unaudited pro-forma results for the ~~three~~six months ended ~~March 31,~~June 30, 2023 and 2022, as if the acquisitions of LSG and GTMR had occurred on January 1, 2022. These unaudited pro forma results of operations are based on the historical financial statements of each of the companies.


For the ~~three~~six months ended ~~March 31,~~June 30, 2023
Revenues	$	~~12,583,985~~25,379,875
Net loss	$	~~(6,532,634)~~(6,293,003)
Net loss per share - basic	$	~~(0.16)~~(0.15)
For the ~~three~~six months ended ~~March 31,~~June 30, 2022
Revenues	$	~~13,932,618~~28,830,236
Net loss	$	~~(961,653)~~(5,379,080)
Net loss per share - basic	$	~~(0.05)~~(0.24)

Note 4: Fixed Assets

Fixed assets consisted of the following as of ~~March 31,~~June 30, 2023 ~~(unaudited)~~ and December 31, 2022:


		March 31, 2023		December 31, 2022			June 30, 2023		December 31, 2022
Equipment	Equipment	$	210,572	$	141,732	Equipment	$	230,092	$	141,732
Furniture	Furniture	40,267		32,574		Furniture	43,119		32,574
Software	Software	62,671		-		Software	71,928		-
Leasehold improvements	Leasehold improvements	120,830		83,266		Leasehold improvements	192,962		83,266
Total fixed assets	Total fixed assets	434,340		257,572		Total fixed assets	538,101		257,572
Accumulated depreciation	Accumulated depreciation	(97,098)		(84,222)		Accumulated depreciation	(143,463)		(84,222)
Fixed assets, net	Fixed assets, net	$	337,242	$	173,350	Fixed assets, net	$	394,638	$	173,350

Depreciation expense for the three and six months ended ~~March 31,~~June 30, 2023 was $46,364 and $66,299 and depreciation expense for the three and six months ended June 30, 2022 was ~~$19,936~~$6,150 and $13,484, respectively.

Table of Contents

Note 5: Intangible Assets and Goodwill

Intangible assets consisted of the following as of ~~March 31,~~June 30, 2023 and December 31, 2022:


			March 31, 2023		December 31, 2022				June 30, 2023		December 31, 2022
Customer relationships	Customer relationships	4.5– 15 years	$	11,961,000	$	9,535,000	Customer relationships	4.5– 15 years	$	11,961,000	$	9,535,000
Tradename	Tradename	4.5 years	783,000		266,000		Tradename	4.5 years	783,000		266,000
Trademark	Trademark	10-15 years	533,864		533,864		Trademark	10-15 years	533,864		533,864
Backlog	Backlog	2-5 years	3,210,000		1,436,000		Backlog	2-5 years	3,210,000		1,436,000
Non-compete agreement	Non-compete agreement	3-5 years	684,000		684,000		Non-compete agreement	3-5 years	684,000		684,000
			17,171,864		12,454,864				17,171,864		12,454,864
Accumulated amortization	Accumulated amortization		(6,311,329)		(5,820,697)		Accumulated amortization		(6,945,372)		(5,820,697)
Intangible assets, net	Intangible assets, net		$	10,860,535	$	6,634,167	Intangible assets, net		$	10,226,492	$	6,634,167

The intangible assets with the exception of the trademarks were recorded as part of the acquisitions of Corvus, MFSI, Merrison, SSI, LSG, and GTMR. Amortization expense for the three and six months ended ~~March 31,~~June 30, 2023 was $634,044 and $1,124,675, respectively, and amortization expense for the three and six months ended June 30, 2022 was ~~$490,631~~$497,695 and ~~$1,123,590,~~$975,047, respectively, and the intangible assets are being amortized based on the estimated future lives as noted above. ~~On March 31, 2022, $275,000 of customer relationships was adjusted for the contingent consideration that is no longer required to be paid for the acquisition related to The Albers Group.~~

~~Table of Contents~~

Future amortization of the intangible assets for the next five years as of ~~March 31~~June 30 are as follows:


2023	2023	$	1,889,671	2023	$	1,255,628
2024	2024	2,074,686		2024	2,074,686
2025	2025	1,453,000		2025	1,453,000
2026	2026	1,242,863		2026	1,242,863
2027	2027	1,034,302		2027	1,034,302
Thereafter	Thereafter	3,166,013		Thereafter	3,166,013
Total	Total	$	10,860,535	Total	$	10,226,492

The activity of goodwill for the ~~three~~six months ended ~~March 31,~~June 30, 2023, ~~and year ended December 31, 2022,~~ is as follows:


		Corvus	SSI	MFSI	Total		Corvus	SSI	MFSI	Total
December 31, 2022	December 31, 2022	6,387,741	8,461,150	685,073	15,533,964	December 31, 2022	6,387,741	8,461,150	685,073	15,533,964
Goodwill acquired through acquisitions	Goodwill acquired through acquisitions	—	1,822,466	—	1,822,466	Goodwill acquired through acquisitions	—	1,859,944	—	1,859,944
March 31, 2023		6,387,741	10,283,616	685,073	17,356,430
June 30, 2023						June 30, 2023	6,387,741	10,321,094	685,073	17,393,908

When the Company acquires a controlling financial interest through a business combination, the Company uses the acquisition method of accounting to allocate the purchase consideration to the assets acquired and liabilities assumed, which are recorded at fair value. Any excess of purchase consideration over the net fair value of the net assets acquired is recognized as goodwill. The additions of goodwill in the respective periods relate to the acquisitions made by the Company. The Company has not disposed of any entities, nor has the Company recognized impairment on the goodwill in these periods.

Table of Contents

Note 6: Convertible Promissory Notes – Related Parties

The Company entered into convertible promissory notes – related parties as follows as of ~~March 31,~~June 30, 2023 and December 31, 2022:


		March 31, 2023		December 31, 2022			June 30, 2023		December 31, 2022
Convertible note payable with a trust related to one of the Company’s directors, convertible at $0.26 per share, at 5% interest (amended April 4, 2022)	Convertible note payable with a trust related to one of the Company’s directors, convertible at $0.26 per share, at 5% interest (amended April 4, 2022)	3,209,617		3,209,617		Convertible note payable with a trust related to one of the Company’s directors, convertible at $0.26 per share, at 5% interest (amended April 4, 2022)	3,209,617		3,209,617

Less: BCF Discount		(1,910,444)		(2,210,187)
Less: Beneficial conversion feature discount						Less: Beneficial conversion feature discount	(1,603,602)		(2,210,187)
		$	1,299,173	$	999,430		$	1,606,015	$	999,430

Interest expense which includes amortization of discount for the three and six months ended ~~March 31,~~June 30, 2023 was $336,202 and ~~2022 was $340,120~~$676,322, respectively, and ~~$417,219,~~$382,998 and $800,217 for the three and six months ended June 30, 2022, respectively. There was no accrued interest on the note payable at ~~March 31,~~June 30, 2023. The amount of the BCF discount recorded was evaluated for characteristics of liability or equity and was determined to be equity under ASC 470 and ASC 480. The Company recognized this as additional paid in capital, and the discount is being amortized over the life of the note.

The entire convertible promissory note – related parties balance is reflected in long-term liabilities.

~~Table of Contents~~

Note 7: Notes Payable

The Company entered into notes payable as follows as of ~~March 31,~~June 30, 2023 and December 31, 2022:


		March 31, 2023		December 31, 2022			June 30, 2023		December 31, 2022
Note payable at 7% originally due November 2023, maturing September 30, 2024	Note payable at 7% originally due November 2023, maturing September 30, 2024	$	5,600,000	$	5,600,000	Note payable at 7% originally due November 2023, maturing September 30, 2024	$	5,600,000	$	5,600,000
Note payable at 10% interest dated February 28, 2022 and matures the earlier of (i) September 30, 2024 or (ii) the acceleration of the obligations as contemplated under the promissory note including the successful completion of an equity offering of at least $15,000,000 (a)	Note payable at 10% interest dated February 28, 2022 and matures the earlier of (i) September 30, 2024 or (ii) the acceleration of the obligations as contemplated under the promissory note including the successful completion of an equity offering of at least $15,000,000 (a)	400,000		400,000		Note payable at 10% interest dated February 28, 2022 and matures the earlier of (i) September 30, 2024 or (ii) the acceleration of the obligations as contemplated under the promissory note including the successful completion of an equity offering of at least $15,000,000 (a)	400,000		400,000
Convertible note payable, convertible at $1.60 per share, at 7%, maturing April 4, 2023 (b)		—		890,000
Convertible note payable, convertible at $1.20 per share, at 10%, maturing February 13, 2024 (b)		840,000		—
Term note payable, at prime plus 3% interest, applied on a deferred basis (7.75% at March 31, 2023 and 6.25% at December 31, 2022) maturing August 11, 2024		2,010,245		2,324,236
Note payable at 12% interest dated April 6, 2023 and matures the earlier of (i) September 30, 2024 or (ii) the acceleration of the obligations as contemplated under the promissory note (b)						Note payable at 12% interest dated April 6, 2023 and matures the earlier of (i) September 30, 2024 or (ii) the acceleration of the obligations as contemplated under the promissory note (b)	400,000		-
Convertible note payable, convertible at $1.60 per share, at 7%, maturing April 4, 2023 (c)						Convertible note payable, convertible at $1.60 per share, at 7%, maturing April 4, 2023 (c)	—		890,000
Convertible note payable, convertible at $1.20 per share, at 10%, maturing February 13, 2024 (c)						Convertible note payable, convertible at $1.20 per share, at 10%, maturing February 13, 2024 (c)	840,000		—
Term note payable, at prime plus 3% interest, applied on a deferred basis (7.75% at June 30, 2023 and 6.25% at December 31, 2022) maturing August 11, 2024						Term note payable, at prime plus 3% interest, applied on a deferred basis (7.75% at June 30, 2023 and 6.25% at December 31, 2022) maturing August 11, 2024	1,669,940		2,324,236

Total Notes Payable	Total Notes Payable	8,850,245		9,214,236		Total Notes Payable	8,909,940		9,214,236
Less: Debt Discount	Less: Debt Discount	(911,162)		(840,398)		Less: Debt Discount	(631,933)		(840,398)
		$	7,939,083	$	8,373,838		$	8,278,007	$	8,373,838

(a)On February 28, 2022, the Company was obligated to issue 125,000 shares of common stock as further consideration for making this loan to the Company. The shares were issued in April 2022.

(b)On April 6, 2023, the Company entered into a promissory note with principal balance of $400,000 bearing interest at 12% per annum. This promissory note matures at the earlier of September 30, 2024 or at the acceleration of the obligations under the promissory note.Interest is paid in monthly installments and the total principal is due upon maturity.

Table of Contents

(c)On February 13, 2023, the Company entered into a series of transactions with Crom Cortana Fund LLC (“Crom”), the primary purpose of which is related to the GTMR acquisition entered into on March 22, 2023. In connection therewith, the Company and Crom entered into an agreement to pay off the amount owed to Crom under the terms of the convertible promissory note in the original principal amount of $1,050,000 due April 4, 2023 ("Prior Crom Note"). In consideration of a $300,000 cash payment and 556,250 shares of common stock representing conversion of the remaining principal balance of the Company’s obligations under the Prior Crom Note are deemed satisfied reducing the balance to zero; we induced conversion of the debt, which effectively extinguished the debt. Simultaneously therewith, the parties entered into the Securities Purchase Agreement (the “2023 SPA”) pursuant to which Crom purchased (a) a convertible promissory note in the principal amount of $840,000 (the “2023 Note Payable”), which matures February 13, 2024 and bears interest at a per annum rate equal to 10% to be paid monthly, and (b) a warrant pursuant to which Crom has the right to purchase up to 700,000 shares of the Company’s common stock (the “2023 Warrant”) at an exercise price of $1.38 which expire 60 months from the date of issuance. The proceeds of the 2023 Note Payable were used primarily to fund the GTMR acquisition, as well as fund the aforementioned debt repayment.

Interest expense which includes amortization of discount for the three and six months ended ~~March 31,~~June 30, 2023 was $473,461 and ~~2022 was $485,000~~$958,461, respectively, and ~~$268,576,~~$518,643 and $787,219 for the three and six months ended June 30, 2022, respectively. Accrued interest on the notes payable as of ~~March 31,~~June 30, 2023 ~~is $16,388.~~was $0.

Each note discussed above will reach maturity during 2024. Future principal payments ~~will~~are scheduled to be ~~$1,046,796~~$706,943 and ~~$7,803,449~~$8,202,997 in 2023 and 2024, respectively.

~~Table of Contents~~

Note 8: Note Payable – Related Party

The Company entered into a note payable with a related party in August 2021 with balances as of ~~March 31,~~June 30, 2023 (unaudited) and December 31, 2022, as follows:

March 31,
2023
(unaudited) December 31,
2022
Note payable at 5% due December 31, 2024, in connection with the acquisition of SSI $ 400,000 $ 400,000


	June 30, 2023 (unaudited)		December 31, 2022
Note payable at 5% due December 31, 2024, in connection with the acquisition of SSI	$	400,000	$	400,000

Interest expense for the three and six months ended ~~March 31,~~June 30, 2023 was $4,984 and ~~2022 was $4,928~~$9,912, respectively, and ~~$4,928,~~$4,990 and $9,918 for the three and six months ended June 30, 2022, respectively. The entire note payable – related party balance is reflected in noncurrent liabilities.

Note 9: Revolving Credit Facility

On April 4, 2022, the Company secured a $950,000 revolving credit facility with Live Oak Bank (“Revolving Credit Facility”). The Revolving Credit Facility matures on March 28, 2029, and draws on it are charged interest at the rate of prime plus 2.75% per annum. Interest is payable monthly. On April 12, 2022, the Company was advanced $300,025 and on January 19, 2023, the Company was advanced an additional $325,000 under the Revolving Credit Facility. The Company currently has $625,025 outstanding on the Revolving Credit Facility. The Company incurred ~~$19,351~~$26,442 in interest in the ~~three~~six months ended ~~March 31,~~June 30, 2023, none of which ~~$11,971~~ is accrued ~~for~~ as of ~~March 31,~~June 30, 2023.

Note 10: Due to Seller

In the acquisition of LSG, the Company was obligated to pay $3,176,003, which included cash of $780,000 and a working capital adjustment of $21,003. Of this amount, $521,003 was paid by December 31, 2022. The remaining $280,000 of this balance was paid on January 23, 2023.

In the acquisition of GTMR, the Company was obligated to pay $1,250,000 which included $350,000 held back to satisfy any net working capital deficiencies. This balance is scheduled to be paid six months following the closing date and is currently recorded in current liabilities on the Company's consolidated balance sheets as of ~~March 31,~~June 30, 2023.

In the acquisition of GTMR, the Company also issued an Accounts Receivable Note to the sellers of GTMR whereby the Company is obligated to pay the sellers a principal amount of $206,587, adjusted for deficiencies in net working capital, for four months following the closing date of the acquisition. The Company determined a net working capital deficiency of $49,740 resulting in an amount due to the sellers of $156,847.

Table of Contents

Note 11: Stockholders’ Equity

On October 13, 2022, the Company effected a 1-for-20 reverse split ("Reverse Stock Split") of our authorized and outstanding shares of common stock. As a result of the Reverse Stock Split, all authorized and outstanding common stock and per share amounts in this Quarterly Report on Form 10-Q, including but not limited to, the consolidated financial statements and footnotes included herein, have been adjusted to reflect the Reverse Stock Split for all periods presented.

Preferred Stock

The Company has 50,000,000 shares of preferred stock authorized. The Company has designated a Series A Preferred Stock, Series B Preferred Stock, and a Series C Preferred Stock.

Series A Preferred Stock

The Company has designated 10,000,000 shares of Series A Preferred Stock, par value of $0.0001. As of ~~March 31,~~June 30, 2023 and December 31, 2022, the Company has 5,875,000 shares of Series A Preferred Stock issued and ~~outstanding.~~outstanding, which is convertible into 587,500 shares of the Company's common stock.

For the ~~three~~six months ended ~~March 31,~~June 30, 2023, the Company recognized ~~$18,269~~$36,538 in Series A dividends, all of which has been paid as of ~~March 31,~~June 30, 2023.

Series B Preferred Stock

The Company has designated 10,000,000 shares of Series B Preferred Stock, par value of $0.0001. As of ~~March 31,~~June 30, 2023 and December 31, 2022, the Company has 0 shares of Series B Preferred Stock issued and outstanding.

~~Table of Contents~~

Series C Preferred Stock

The Company has designated 10,000,000 shares of Series C Preferred Stock, par value of $0.0001. As of ~~March 31,~~June 30, 2023 and December 31, 2022, the Company has 770,000 shares of Series C Preferred Stock issued and ~~outstanding.~~outstanding, which is convertible into 481,250 shares of the Company's common stock.

For the ~~three~~six months ended ~~March 31,~~June 30, 2023, the Company recognized ~~$12,050~~$23,600 in Series C dividends, all of which has been paid as of ~~March 31,~~June 30, 2023.

Common Stock

The Company has 3,000,000,000 shares of common stock, par value $0.0001 authorized. The Company has ~~47,247,687~~47,373,712 and 41,699,363 shares issued and outstanding as of ~~March 31,~~June 30, 2023 and December 31, 2022, respectively. Shares issued during the ~~three~~six months ended ~~March 31,~~June 30, 2023 were as follows:

•The Company issued ~~125,504~~188,529 shares for services;

•4,866,570 shares issued in the acquisition of GTMR;

•556,250 shares issued to partially extinguish the Prior Crom ~~Note.~~Note;

•63,000 shares issued to an existing shareholder in a private placement at $2.00 per share.

During the ~~three~~six months ended ~~March 31,~~June 30, 2023, the Company issued 314,600 restricted shares of common stock, that vest ratably over a period of one year, to its Board of Directors for their service. Any unvested restricted shares of common stock are forfeited upon ~~termination.~~termination of the Board members position on the Board of Directors prior to the end of 2023. As of ~~March 31,~~June 30, 2023, there were ~~125,504~~188,529 total restricted shares of common stock that have vested and ~~189,096~~126,071 that ~~will~~are expected to vest during the remainder of 2023.

Table of Contents

Warrants

The following represents a summary of warrants for the ~~three~~six months ended ~~March 31,~~June 30, 2023 and the year ended December 31, 2022:


		Three Months Ended March 31, 2023				Year Ended December 31, 2022					Six Months Ended June 30, 2023				Year Ended December 31, 2022
		Number		Weighted Average Exercise Price		Number		Weighted Average Exercise Price			Number		Weighted Average Exercise Price		Number		Weighted Average Exercise Price
Beginning balance	Beginning balance	5,678,836		$	1.84	3,161,568		$	1.60	Beginning balance	5,678,836		$	1.84	3,161,568		$	1.60
Granted	Granted	1,765,862		1.17		2,517,268		2.22		Granted	1,765,862		1.17		2,517,268		2.22

Ending balance	Ending balance	7,444,698		$	1.68	5,678,836		$	1.84	Ending balance	7,444,698		$	1.68	5,678,836		$	1.84

Warrants exercisable	Warrants exercisable	7,444,698				5,678,836				Warrants exercisable	7,444,698				5,678,836
Intrinsic value of warrants	Intrinsic value of warrants	$	1,242,174			$	1,374,303			Intrinsic value of warrants	$	545,358			$	1,374,303
Weighted Average Remaining Contractual Life (Years)	Weighted Average Remaining Contractual Life (Years)	6.15				5.48				Weighted Average Remaining Contractual Life (Years)	5.20				5.48

~~During~~No warrants were granted during the three months ended ~~March 31,~~June 30, 2023. During the six months ended June 30, 2023, the Company granted 1,065,862 warrants to two of its officers at $1.04 per share that expire on March 22, 2030. The warrants were issued as part of a bonus achieved under the respective employment agreements for two of the officers of the Company. The Company also granted 700,000 warrants to Crom, as part of the debt transaction discussed in Note 7, at $1.38 per share that expire on February 13, 2028.

All of the warrants have been fully expensed through ~~March 31,~~June 30, 2023.

~~Table of Contents~~

Options

The Company on November 9, 2021, approved the Stock Incentive Plan, that authorizes the Company to grant up to 2,500,000 ~~shares.~~shares and options. Prior to this date, the granting of options was not done in accordance with a stock option plan. As of ~~March, 31,~~June, 30, 2023, ~~812,500~~862,500 stock options have been granted under the Stock Incentive Plan.

Table of Contents

The following represents a summary of options for the ~~three~~six months ended ~~March 31,~~June 30, 2023 and the year ended December 31, 2022:


		Number	Weighted Average Exercise Price		Weighted-Average Remaining Contractual Term (in Years)	Weighted Average Fair Value			Number	Weighted Average Exercise Price		Weighted-Average Remaining Contractual Term (in Years)	Weighted Average Fair Value
Outstanding, December 31, 2022	Outstanding, December 31, 2022	6,425,000	$	2.69	5.63	$	4.26	Outstanding, December 31, 2022	6,425,000	$	2.69	5.63	$	4.26
Granted	Granted	812,500	1.62		6.84	1.10		Granted	812,500	1.62		6.84	1.10
Exercised								Exercised	—	—		—	—
Forfeited								Forfeited	—	—		—	—
Outstanding. March 31, 2023	Outstanding. March 31, 2023	7,237,500	$	2.57	5.55	$	3.91	Outstanding. March 31, 2023	7,237,500	$	2.57	5.55	$	3.91
Granted								Granted	—	—		—	—
Exercised								Exercised	—	—		—	—
Forfeited								Forfeited	—	—		—	—
Outstanding, June 30, 2023								Outstanding, June 30, 2023	7,237,500	$	2.57	5.30	$	3.91

As of March 31, 2023
As of June 30, 2023								As of June 30, 2023
Vested and exercisable	Vested and exercisable	3,178,870	$	2.24	5.21	$	3.20	Vested and exercisable	3,511,122	$	2.31	5.02	$	3.21

During the six months ended June 30, 2023, the Company recognized $3,525,463 of noncash stock based compensation related to the vesting of service-based stock options. No options were exercised during the six months ended June 30, 2023.

The fair value of each ~~option/~~option and warrant is estimated using the Black-Scholes valuation model. Changes to these inputs could produce a significantly higher or lower fair value measurement. The following assumptions were used for the periods as follows:


	Three Months Ended ~~March 31,~~June 30, 2023	Year Ended December 31, 2022
Expected term	7 years	7 years
Expected volatility	116 – 162%	114 – 157%
Expected dividend yield	—	—
Risk-free interest rate	3.53 – 3.89%	2.00% - 4.18%

Note 12: Fair Value

Fair value is defined as the exit price, or the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. U.S. GAAP sets forth a three-level fair value hierarchy, which prioritizes the inputs used in measuring fair value. The three levels are as follows:

Level 1 – defined as observable inputs, such as quoted market prices in active markets.

Level 2 – defined as inputs other than quoted prices in active markets that are either directly or indirectly observable.

Level 3 – defined as unobservable inputs in which little or no market data exists, therefore, requiring an entity to develop its own assumptions.

2021

Table of Contents

Our financial assets and liabilities subject to the three-level fair value hierarchy consist principally of cash and cash equivalents, accounts receivable, accounts payable, contingent consideration and derivative liabilities. The estimated fair value of cash and cash equivalents, accounts receivable, and accounts payable approximates their carrying value.

The Company issued common stock, a convertible note, and warrants in a ~~SPA~~securities purchase agreement with Crom (“Derivative Liabilities”) in 2022. During the three months ended March 31, 2023, the Company terminated ~~this note~~the Prior Crom Note through an induced conversion and extinguished the conversion option liability associated with the Prior Crom Note. As part of this transaction, the Company entered into ~~another note~~the 2023 Note Payable with Crom and issued common stock, a convertible note, and warrants ~~in this~~under the 2023 SPA. The Company evaluated the conversion option in the convertible note and the warrants to determine proper accounting treatment and determined them to be Derivative Liabilities. The Derivative Liabilities identified have been accounted for utilizing ASC 815 “Derivatives and Hedging.” The Company has incurred a liability for the estimated fair value of Derivative Liabilities. The estimated fair value of the Derivative Liabilities has been calculated using a binomial pricing model with key input variables by an independent third party, as of the date of issuance, with changes in fair value recorded as gains or losses on revaluation in other income (expense).

The contingent earnout included in total consideration for the SSI acquisition, included in current liabilities on the Consolidated Balance Sheets, is measured at fair value on a recurring basis using the present value approach, which incorporates factors such as revenue growth and forecasted adjusted EBITDA to estimate expected value. Changes in fair value of the contingent earnout are recorded as gains or losses on revaluation in other income (expense) on the Consolidated Statements of Operations.

The Company determined that the significant inputs used to value the Derivative Liabilities and the contingent earnout fall within Level 3 of the fair value hierarchy. As a result, the Company has determined that the valuation of its Derivative Liabilities and contingent earnout are classified in Level 3 of the fair value hierarchy as shown in the table below:


		Fair Value Measurements at March 31, 2023									Fair Value Measurements at June 30, 2023
		Level 1		Level 2		Level 3		Total			Level 1		Level 2		Level 3		Total
Crom Derivative Liabilities	Crom Derivative Liabilities	$	—	$	—	$	421,000	$	421,000	Crom Derivative Liabilities	$	—	$	—	$	202,000	$	202,000
Prior Crom Note warrant liability	Prior Crom Note warrant liability	$	—	$	—	$	539,000	$	539,000	Prior Crom Note warrant liability	$	—	$	—	$	165,000	$	165,000
Contingent earnout	Contingent earnout	$	—	$	—	$	794,000	$	794,000	Contingent earnout	$	—	$	—	$	877,000	$	877,000
Total	Total	$	—	$	—	$	1,754,000	$	1,754,000	Total	$	—	$	—	$	1,244,000	$	1,244,000


	Fair Value Measurements at December 31, 2022
	Level 1		Level 2		Level 3		Total
Crom Derivative Liabilities	$	-	$	-	$	824,000	$	824,000
Contingent earnout	$	-	$	-	$	812,000	$	812,000
Total	$	-	$	-	$	1,636,000	$	1,636,000

The Company’s derivative liabilities as of ~~March 31,~~June 30, 2023 and December 31, 2022 associated with the Derivative Liabilities are as follows.


		March 31, 2023		December 31, 2022		Inception			June 30, 2023		December 31, 2022		Inception
Fair value of conversion option of Prior Crom note	Fair value of conversion option of Prior Crom note	$	—	$	191,000	$	314,000	Fair value of conversion option of Prior Crom note	$	—	$	191,000	$	314,000
Fair value of 656,250 warrants on April 4, 2022	Fair value of 656,250 warrants on April 4, 2022	539,000		633,000		378,000		Fair value of 656,250 warrants on April 4, 2022	165,000		633,000		378,000
Fair value of conversion option of Crom Cortana Fund LLC convertible note	Fair value of conversion option of Crom Cortana Fund LLC convertible note	162,000		—		162,000		Fair value of conversion option of Crom Cortana Fund LLC convertible note	29,000		—		162,000
Fair value of 700,000 warrants on February 13, 2023	Fair value of 700,000 warrants on February 13, 2023	259,000		—		259,000		Fair value of 700,000 warrants on February 13, 2023	173,000		—		259,000
		$	960,000	$	824,000				$	367,000	$	824,000

2122

Table of Contents

Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each Derivative Instrument is estimated using a binomial valuation model. The following assumptions were used for the ~~periods~~period as follows:


	~~3/31/~~June 30, 2023
Expected term – conversion option	~~1 year~~0.60 years
Expected term - warrants	54.60 years
Stock price as of measurement date	$	~~1.12~~0.50
Equity volatility - unadjusted	~~131.90~~111.10		%
Volatility haircut	5.00		%
Selected volatility – post haircut	~~124.20~~107.20		%
Senior unsecured synthetic credit rating	CCC+
OAS differential between CCC+ and B- bonds	~~1047bps~~881 bps
Risk-free interest rate	~~4.90~~8.35		%

Note 13: Concentrations

Concentration of Credit Risk. The Company’s customer base is concentrated with a relatively small number of customers. The Company does not generally require collateral or other security to support accounts receivable. To reduce credit risk, the Company performs ongoing credit evaluations on its customers’ financial condition. The Company establishes allowances for doubtful accounts based upon factors surrounding the credit risk of customers, historical trends, and other information.

For the ~~three~~six months ended ~~March 31,~~June 30, 2023 and 2022, the Company had ~~three~~two customers representing ~~60%~~ 44% and ~~70%~~38% of revenue earned, respectively. Any customer that represents 10% or greater of total revenue represents a risk. The Company also has ~~four~~three customers that represent ~~38%~~57% and 60% of the total accounts receivable as of ~~March 31,~~June 30, 2023 and December 31, 2022, respectively.

Note 14: Commitments

As part of the acquisition of GTMR, the Company entered into an employment agreement with the GTMR Chief Executive Officer (the "Executive") on March 22, 2023 for a three year term. During the term of the employment agreement, the Company shall pay the Executive an annual base salary of $200,000 (the “Base Salary”). The Base Salary shall be payable to the Executive during the term in substantially equal installments in accordance with the Company’s customary payroll practices. The Executive, as of the date of the acquisition, was awarded an incentive stock option to purchase 300,000 shares of the the Company’s Common Stock (the “Options”). The Executive is also eligible to receive an annual bonus (the “Annual Bonus”) in fiscal year 2023 which, provided GTMR obtains a net profit above $1,000,000 (the “Threshold”), shall be awarded in an amount equal to $0.25 for every $1 above the Threshold up to a net profit of $2,000,000. The Annual Bonus amount payable to the Executive for fiscal year 2023 shall not exceed $250,000.

Note 15: Income Taxes

The Company's quarterly provision for income taxes is measured using an estimated annual effective tax rate adjusted for discrete items that occur within the quarter. The ~~provision for~~effective income ~~taxes~~tax rate was ~~a benefit of $1,225,649~~(0.7)% and ~~$149,628~~(23.3)% for the three months ended ~~March 31,~~June 30, 2023 and 2022, respectively, and 16.4% and (13.8)% for the six months ended June 30, 2023 and 2022, respectively. The ~~effective income tax rate was 22.1% and 9.7% for the three months ended March 31, 2023 and 2022, respectively. The increase~~decrease in the effective tax rate was primarily due to the ~~release~~establishment of a valuation allowance against the Company's net deferred tax ~~assets.~~assets in the three months ended June 30, 2022. The ~~Company recognized a discrete~~increase in the effective tax ~~benefit of $1,244,368~~rate for the six months was primarily due to the release of the valuation allowance due to the increase in deferred tax liabilities that related to the GTMR acquisition in the ~~period ended March 31,~~first quarter of 2023.

~~As of March 31, 2023, the Company had a valuation allowance of $1,458,722 primarily related to the Company’s deferred tax assets that are more likely than not will not be realized.~~

Note 16: Factoring of Accounts Receivable

2223

Table of Contents

On January 24, 2023, GTMR (acquired by the Company on March 22, 2023 and discussed in Note 3) entered into a factoring agreement (the “Factoring Agreement”) with Republic Capital Access LLC (“RCA”) wherein ~~the~~ GTMR agreed to sell certain of its accounts receivable, up to a limit of $1,000,000 without recourse.

During the ~~three~~six months ended ~~March 31,~~June 30, 2023, total receivables sold under the Factoring Agreement was ~~$484,677.~~$1,335,813. Without recourse indicates that the Company assigns and transfers its rights, title, and interest in and to the accounts receivable to RCA, meaning that the Company will not be liable to repay all or any portion of the advance amount if any portion of the accounts receivable is not paid by the Company’s customer(s). Information on accounts receivable identified for factoring are provided and verified by RCA prior to being accepted for factoring. Pursuant to the Factoring Agreement, the Company will receive an initial payment of 90% or 85% on prime contracts or subcontracts, respectively. The remaining balance of the receivable is paid upon receipt of payment by RCA, less RCA factoring fees.

The Company pays factoring fees associated with the sale of receivables based on the dollar value of the receivables sold. Factoring fees paid under this arrangement were $0$8,257 for the ~~three~~six months ended ~~March 31,~~June 30, 2023.

Note 17: Subsequent Events

~~As disclosed previously, on January 18, 2023,~~Castellum, Inc. has performed an evaluation of subsequent events through the ~~Company had signed a non-binding letter of intent to acquire an East Coast based government contractor. Subsequent to March 31, 2023,~~date the ~~Company determined~~consolidated financial statements were issued. This evaluation did not result in any subsequent events that ~~it is not currently pursuing this acquisition.~~necessitated disclosure and/or adjustments.

2324

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of our financial condition and results of operations is provided to enhance the understanding of, and should be read together with, our financial statements and related notes included in our Annual Report on Form 10-K for fiscal year 2022 filed with the Securities and Exchange Commission on March 17, 2023 and elsewhere in this Quarterly Report on Form 10-Q, as applicable.

Business Overview

Castellum, Inc. is focused on acquiring and growing technology companies in the areas of cybersecurity, IT, electronic warfare, information warfare, and information operations ~~and cybersecurity~~ with businesses in the governmental and commercial markets. Our services include intelligence analysis, software development, software engineering, program management, strategic and mission planning, information assurance, cybersecurity and policy support, and data analytics. Our primary customers are agencies and departments of the U.S. Government ("USG"), and our expertise and technology support national security missions and government modernization for intelligence, defense, and federal civilian customers.

Recent Developments

On March 23, 2023, the Company closed on its acquisition of Global Technologies Management Resources, Inc. ("GTMR"). Subject to the terms and conditions of the Agreement and Plan of Merger, ~~(the "Agreement"),~~ all of the capital stock of GTMR outstanding immediately prior to the effective time was converted into (a) 4,866,570 shares of the Company’s common stock, par value $0.0001 per share and (b) $1,250,000 in ~~cash (the “Closing Cash Consideration”).~~cash.

Budgetary Environment

On ~~March 15, 2022,~~August 2, 2023, the ~~President signed~~U.S. Senate passed their version of the ~~Consolidated Appropriations~~National Defense Authorization Act ~~2022, providing annual funding for the Department of Defense~~ ("~~DoD"~~NDAA") and ~~other government departments~~have adjourned to return in September when lawmakers in the U.S House of Representatives and ~~agencies. The appropriation provided $798 billion in discretionary spending for national defense, which includes~~U.S. Senate will negotiate the ~~DoD, Department of Energy ("DoE") nuclear weapons-related activities,~~final NDAA. Although the final NDAA is subject to further negotiations and ~~the national security activities of the Coast Guard, Federal Bureau of Investigation, and others. Additionally, the legislation included supplemental funding~~is expected to ~~support Ukraine and foreign military financing for Ukraine other Eastern European allies. Our programs~~have additional revisions, we do not believe that there will be revisions that have an impact on our existing contracts. We will continue to ~~be well supported and funded~~monitor the process closely as the NDAA progresses through the ~~fiscal year 2023 budget~~appropriations process.

Basis of presentation

We have presented results of operations, including the related discussion and analysis, for the following periods:

•the three months ended ~~March 31,~~June 30, 2023 compared to the three months ended ~~March 31,~~June 30, 2022;

•the six months ended June 30, 2023 compared to the six months ended June 30, 2022.

Key Components of Revenue and Expenses

Revenues

Our revenues are primarily derived from services provided to the U.S. Federal, state, and local governments. We currently generate our revenue from three different types of contractual arrangements: Cost Plus Fixed Fee (“CPFF”), Fixed Firm Price (“FFP”) and Time and Materials (“T&M”) contracts. For CPFF contracts, we use input progress measures to derive revenue based on hours worked on contract performance as follows: direct costs plus Defense Contract Audit Agency ~~(“DCAA”)-approved~~approved provisional burdens plus fee. The provisional indirect rates are adjusted and billed at actual at year end. Revenue from FFP contracts is generally recognized ratably over the contract term, using a time-based measure of progress, even if billing is based on other metrics or milestones, including specific deliverables. For T&M contracts, we use input progress measures to estimate revenue earned based on hours worked on contract performance at negotiated billing rates, plus direct costs and indirect cost burdens associated with materials and the direct expenses incurred in performance of the contract.

2425

Table of Contents

Cost of Revenues

Cost of Revenues include direct costs incurred to provide goods and services related to contracts, specifically labor, contracted labor, materials, and other direct costs, which includes rent, insurance, and software licenses. Cost of Revenues related to contracts is recognized as expense when incurred or at the time a performance obligation is satisfied.

Gross Profit and Gross Profit Margin

Our gross profit comprises our revenues less our cost of revenues. Gross profit margin is our gross profit divided by our revenues.

Operating Expenses

Our operating expenses include indirect costs, overhead, and general and administrative expenses.

•Indirect costs consist of expenses generally associated with bonuses and fringe benefits, including employee health and medical insurance, 401k matching contributions, and payroll taxes.

•Overhead consists of expenses associated with the support of operations or production, including labor for management of contracts, operations, training, supplies, and certain facilities to perform customer work.

•General and administrative expenses consist primarily of corporate and administrative labor expenses, administrative bonuses, legal expenses, IT expenses, and insurance expenses.

2526

Table of Contents

Results of operations

The period to period comparisons of our results of operations have been prepared using the historical periods included in our unaudited consolidated financial statements. The following discussion should be read in conjunction with the unaudited consolidated financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q.

Three Months Ended ~~March 31,~~June 30, 2023 Compared to Three Months Ended ~~March 31,~~June 30, 2022


		Three Months Ended March 31,				Change					Three Months Ended June 30,				Change
		2023		2022		Amount		%			2023		2022		Amount		%
Revenues	Revenues	$	9,937,013	$	9,990,141	$	(53,128)	(1)	%	Revenues	$	12,475,802	$	11,055,251	$	1,420,551	13	%
Cost of revenues	Cost of revenues	5,899,231		5,855,641		43,590		1	%	Cost of revenues	7,263,984		6,368,918		895,066		14	%
Gross Profit	Gross Profit	4,037,782		4,134,500		(96,718)		(2)	%	Gross Profit	5,211,818		4,686,333		525,485		11	%
Operating expenses:	Operating expenses:									Operating expenses:
Indirect costs	Indirect costs	2,210,879		1,729,195		481,684		28	%	Indirect costs	2,241,460		3,598,611		(1,357,151)		(38)	%
Overhead	Overhead	467,682		418,970		48,712		12	%	Overhead	536,937		340,572		196,365		58	%
General and administrative expenses	General and administrative expenses	6,046,530		2,842,140		3,204,390		113	%	General and administrative expenses	4,244,312		3,493,605		750,707		21	%
Gain from change in fair value of contingent earnout	Gain from change in fair value of contingent earnout	(18,000)		—		(18,000)		—	%	Gain from change in fair value of contingent earnout	83,000		—		83,000		—	%
Total operating expenses	Total operating expenses	8,707,091		4,990,305		3,716,786		74	%	Total operating expenses	7,105,709		7,432,788		(327,079)		(4)	%
Loss from operations:	Loss from operations:	(4,669,309)		(855,805)		(3,813,504)		446	%	Loss from operations:	(1,893,891)		(2,746,455)		852,564		(31)	%

Other expense, net	Other expense, net	(879,731)		(689,626)		(190,105)		28	%	Other expense, net	(217,835)		(1,084,672)		866,837		(80)	%

Loss before income taxes and preferred stock dividends	Loss before income taxes and preferred stock dividends	(5,549,040)		(1,545,431)		(4,003,609)		259	%	Loss before income taxes and preferred stock dividends	(2,111,726)		(3,831,127)		1,719,401		(45)	%

Income tax benefit (expense)	Income tax benefit (expense)	1,225,649		149,628		1,076,021		719	%	Income tax benefit (expense)	13,280		(893,422)		906,702		(101)	%
Preferred stock dividend	Preferred stock dividend	30,319		10,912		19,407		178	%	Preferred stock dividend	29,820		29,626		194		1	%
Net loss	Net loss	$	(4,353,710)	$	(1,406,715)	$	(2,946,995)	209	%	Net loss	$	(2,128,266)	$	(4,754,175)	$	2,625,909	(55)	%

Revenue

Total revenue was ~~$9,937,013~~$12,475,802 for the three months ended ~~March 31,~~June 30, 2023 as compared to total revenue of ~~$9,990,141~~$11,055,251 for the three months ended ~~March 31,~~June 30, 2022. The ~~decrease~~increase of ~~$(53,128)~~$1,420,551 or ~~(1)%~~13%, was driven primarily by ~~a decrease~~contributions from the acquisition of LSG in ~~head count on continuing contracts~~Q2 2022 and inorganic revenues derived from the GTMR acquisition that occurred in Q1 ~~and the completion of programs in 2022, offset by contributions from LSG in the first quarter of 2023 and nine days of activity from GTMR in Q1.~~2023.

Cost of revenues

Total cost of revenues was ~~$5,899,231~~$7,263,984 for the three months ended ~~March 31,~~June 30, 2023 as compared to total cost of revenues of ~~$5,855,641~~$6,368,918 for the three months ended ~~March 31,~~June 30, 2022. The increase of ~~$43,590,~~$895,066, or 1%14%, is in line with the ~~minimal~~ change in revenue noted above due to the acquisitions ~~offset by the completion of programs in 2022~~ and higher costs of certain projects.

Gross Profit

Total gross profit was ~~$4,037,782~~$5,211,818 for the three months ended ~~March 31,~~June 30, 2023 as compared to total gross profit of ~~$4,134,500~~$4,686,333 for the three months ended ~~March 31,~~June 30, 2022. The ~~decrease~~increase of ~~$(96,718),~~$525,485, or ~~(2)%~~11%, was driven primarily by the ~~lower margins of certain projects~~increase in revenues due to ~~higher~~inorganic growth, from the acquisitions of LSG and GTMR, and managing labor costs ~~and increased competition amongst contractors.~~on certain projects.

Operating expenses

Total operating expenses were $7,105,709 for the three months ended June 30, 2023 as compared to total operating expense of $7,432,788 for the three months ended June 30, 2022. The decrease of $327,079, or 4%, was primarily driven by a decrease in indirect costs of $1,357,151, as the indirect costs in 2022 were higher primarily because of executive

2627

Table of Contents

~~Operating~~bonuses related to the LSG acquisition. The decrease in indirect costs was partially offset by an increase of $750,707 in general and administrative expenses which was driven by an increase in noncash stock based compensation from the vesting of stock options during the three months ended June 30, 2023.

Other expense

Total ~~operating expenses were $8,707,091~~other expense was $217,835 for the three months ended March 31, 2023 as compared to total operating expense of $4,990,305 for the three months ended March 31, 2022. The increase of $3,716,786, or 74%, was primarily driven by an increase in indirect costs due to the additional LSG labor from the acquisition and an increase in general and administrative expenses ("G&A") due to stock based compensation in 2023 paid to executives, expenses related to warrants issued to two officers, and additional legal and auditing fees related to the GTMR acquisition.

~~Other income (expense)~~

~~Total other income (expense) was $(879,731) for the three months ended March 31,~~June 30, 2023 as compared to total other ~~income (expense)~~expense of ~~$(689,626)~~$1,084,672 for the three months ended ~~March 31,~~June 30, 2022. The ~~increase~~decrease of ~~$(190,105)~~$866,837 or ~~28%~~80%, was primarily driven by the ~~loss on~~gain from change in fair value of the ~~debt extinguishment related to Crom and~~derivative liability of $593,000 partially offset by an increase in interest ~~expense due to rising interest rates on variable rate debt and interest on convertible notes.~~expense.

Income tax (expense) benefit

Income tax (expense) benefit was ~~$1,225,649~~$13,280 for the three months ended ~~March 31,~~June 30, 2023 as compared to ~~$149,628~~$(893,422) for the three months ended ~~March 31,~~June 30, 2022. The increase of ~~$1,076,021~~$906,702 or ~~719%~~101% was primarily ~~driv~~endriven by an increase in the effective tax rate due to the release of a valuation allowance against the Company's net deferred tax assets.

Six Months Ended June 30, 2023 Compared to Six Months Ended June 30, 2022.


	Six Months Ended June 30, 2023				Change
	2023		2022		Amount		%
Revenues	$	22,412,815	$	21,045,392	$	1,367,423	6	%
Cost of revenues	13,163,215		12,224,559		938,656		8	%
Gross Profit	9,249,600		8,820,833		428,767		5	%
Operating expenses:
Indirect costs	4,452,339		5,327,806		(875,467)		(16)	%
Overhead	1,004,619		759,542		245,077		32	%
General and administrative expenses	10,290,842		6,335,745		3,955,097		62	%
Gain from change in fair value of contingent earnout	65,000		—		65,000		—
Total operating expenses	15,812,800		12,423,093		3,389,707		27	%
Loss from operations:	(6,563,200)		(3,602,260)		(2,960,940)		82	%

Other expense, net	(1,097,563)		(1,774,298)		676,735		(38)	%

Loss before income taxes and preferred stock dividends	(7,660,763)		(5,376,558)		(2,284,205)		42	%

Income tax benefit (expense)	1,238,929		(743,794)		1,982,723		(267)	%
Preferred stock dividend	60,139		40,538		19,601		48	%
Net loss	$	(6,481,973)	$	(6,160,890)	$	(321,083)	5	%

Revenue

Total revenue was $22,412,815 for the six months ended June 30, 2023 as compared to total revenue of $21,045,392 for the six months ended June 30, 2022. The ~~Company recognized~~increase of, $1,367,423 or 6%, was driven primarily by inorganic contributions from the acquisitions of LSG and GTMR.

Cost of revenues

Total cost of revenues was $13,163,215 for the six months ended June 30, 2023 as compared to total cost of revenues of $12,224,559 for the six months ended June 30, 2022. The increase of $938,656, or 8%, is in line with the minimal change in revenue noted above due to the acquisitions and higher costs of certain projects.

Table of Contents

Gross Profit

Total gross profit was $9,249,600 for the six months ended June 30, 2023 as compared to total gross profit of $8,820,833 for the six months ended June 30, 2022. The increase of $428,767, or 5%, was driven primarily by the higher margins of certain projects due to managing costs on certain projects and inorganic contributions from the acquisitions of LSG and GTMR.

Operating expenses

Total operating expenses were $15,812,800 for the six months ended June 30, 2023 as compared to total operating expense of $12,423,093 for the six months ended June 30, 2022. The increase of $3,389,707, or 27%, was primarily driven by the increase in general and administrative expenses caused largely by noncash stock based compensation of $4,938,021 and salaries of $2,184,333 due to increased headcount, and increased legal and auditing fees related to the GTMR acquisition. The increase in general and administrative expenses was partially offset by a ~~discrete~~decrease in indirect costs pertaining to a reduction in acquisition-related bonuses paid to executives.

Other expense

Total other expense was $(1,097,563) for the six months ended June 30, 2023 as compared to total other expense of $(1,774,298) for the six months ended June 30, 2022. The decrease of $676,735 or 38%, was primarily driven by the gain from change in fair value of the derivative liability of $844,625 partially offset by interest expense.

Income tax (expense) benefit

Income tax (expense) benefit was $13,280 for the six months ended June 30, 2023 as compared to $(743,794) for the six months ended June 30, 2022. The increase of ~~$1,244,368 for~~$1,982,723 or 267% was primarily driven by an increase in the effective tax rate due to the release of ~~the~~a valuation allowance due to the increase in deferred tax liabilities that related to the GTMR acquisition in the ~~period ended March 31,~~first quarter of 2023.

Contract backlog

We define backlog to include the following three components:

•Funded Backlog - Funded backlog represents the revenue value of orders for services under existing contracts for which funding is appropriated or otherwise authorized less revenue previously recognized on these contracts.

•Unfunded Backlog - Unfunded backlog represents the revenue value of orders (including optional orders) for services under existing contracts for which funding has not been appropriated or otherwise authorized.

•Priced Options - Priced contract options represent 100% of the revenue value of all future contract option periods under existing contracts that may be exercised at our clients’ option and for which funding has not been appropriated or otherwise authorized.

Our backlog does not include contracts that have been awarded but are currently under protest and also does not include any task orders under ~~IDIQ~~Indefinite Delivery Indefinite Quantity ("IDIQ") contracts, except to the extent that task orders have been awarded to us under those contracts.

Contract Backlog


Funded	$	~~23,567,806~~22,627,723
Unfunded	~~23,976,539~~18,900,858
Priced Options	~~121,026,239~~67,772,103
Total Backlog	$	~~168,570,584~~109,300,684

Total backlog

Our total backlog consists of remaining performance obligations, certain orders under contracts for which the original period of performance has expired, and unexercised option periods, and other unexercised optional orders. As of ~~March 31,~~ June 30,

Table of Contents

2023 the Company had ~~$169~~$109 million of remaining performance obligations. We expect to recognize approximately ~~34%~~31% of the remaining performance obligations over the next 12 months, and approximately ~~55%~~54% over the next 24 months. The remainder is expected to be recognized thereafter. As with all government contracts there is no guarantee the customer will have future funding or exercise their contract option in the out-years. Our backlog includes orders under contracts that, in some cases, extend for several years. Congress generally appropriates funds for our clients on a yearly basis, even though their contracts with us may call for performance that is expected to take a number of years to complete. As a result,

~~Table of Contents~~

contracts typically are only partially funded at any point during their term and all or some of the work to be performed under the contracts may remain unfunded unless and until the U.S. Congress makes subsequent appropriations and the procuring agency allocates funding to the contract.

We cannot predict with any certainty the portion of our backlog that we expect to recognize as revenue in any future period and we cannot guarantee that we will recognize any revenue from our backlog. The primary risks that could affect our ability to recognize such revenue on a timely basis or at all are: program schedule changes, contract modifications, and our ability to assimilate and deploy new consulting staff against funded backlog; cost-cutting initiatives and other efforts to reduce ~~United States Government (“USG”)~~USG spending, which could reduce or delay funding for orders for services; and delayed funding of our contracts due to delays in the completion of the USG's budgeting process and the use of continuing resolutions by the USG to fund its operations. The amount of our funded backlog is also subject to change, due to, among other factors: changes in congressional appropriations that reflect changes in USG policies or priorities resulting from various military, political, economic, or international developments; changes in the use of USG contracting vehicles, and the provisions therein used to procure our services and adjustments to the scope of services, or cancellation of contracts by the USG at any time. In our recent experience, none of the following additional risks have had a material negative effect on our ability to realize revenue from our funded backlog: the unilateral right of the USG to cancel multi-year contracts and related orders or to terminate existing contracts for convenience or default; in the case of unfunded backlog, the potential that funding will not be made available; and, in the case of priced options, the risk that our clients will not exercise their options.

In addition, contract backlog includes orders under contracts for which the period of performance has expired, and we may not recognize revenue on the funded backlog that includes such orders due to, among other reasons, the tardy submission of invoices by our subcontractors and the expiration of the relevant appropriated funding in accordance with a predetermined expiration date such as the end of the USG's fiscal year.

We expect to recognize revenue from a substantial portion of funded backlog within the next 24 months. However, given the uncertainties discussed above, we can give no assurance that we will be able to convert our backlog into revenue in any particular period, if at all.

Liquidity and capital resources

Sources

We have historically sourced our liquidity requirements with cash flows from operations, borrowings under our current credit facilities, and in October, 2022, with an equity issuance through the listing of our common stock on the New York Stock Exchange American ("NYSE American ~~LLC.~~LLC"). As of ~~March 31,~~June 30, 2023, we had ~~$2,270,987~~$2,989,677 of cash on hand and unused borrowing capacity of $324,975 from our revolving line of credit. We believe our existing cash and cash equivalents provided by our ongoing operations together with funds available under our credit facilities will be sufficient to meet our working capital, capital expenditures and cash needs for the next 12 months and beyond.

Uses

Our material cash requirements from known contractual and other obligations primarily relate to payments on our credit facilities. For information related to these cash requirements, refer to Note 6, Note 7, Note 8, and Note 9 in this quarterly report on Form 10-Q.

Shares of our common stock included in our public float as of ~~May 10,~~August 11, 2023 was ~~14,670,666~~11,105,992 which excludes restricted shares and those held by officers, directors, and affiliates.

2830

Table of Contents

Cash flows

The following tables present a summary of cash flows from operating, investing, and financing activities for the following comparative periods.

~~Three~~Six Months Ended ~~March 31,~~June 30, 2023 Compared to ~~Three~~Six Months Ended ~~March 31,~~June 30, 2022


		Three Months Ended March 31,				Change					Six Months Ended June 30, 2023				Change
		2023		2022		Amount		%			2023		2022		Amount		%
Net cash provided (used) by operating activities	Net cash provided (used) by operating activities	$	(2,427,865)	$	84,773	$	(2,512,638)	NM		Net cash provided (used) by operating activities	$	(1,865,051)	$	(769,006)	$	(1,096,045)	143	%
Net cash provided (used) by investing activities	Net cash provided (used) by investing activities	(427,734)		(67,613)		$	(360,121)	533	%	Net cash provided (used) by investing activities	(427,734)		(330,545)		$	(97,189)	29	%
Net cash provided (used) by financing activities	Net cash provided (used) by financing activities	485,690		274,710		$	210,980	77	%	Net cash provided (used) by financing activities	641,566		1,139,388		$	(497,822)	-44	%
Change in cash	Change in cash	$	(2,330,737)	$	291,870	$	(2,622,607)	NM		Change in cash	$	(1,651,219)	$	39,837	$	(1,691,056)	NM
NM - not meaningful	NM - not meaningful									NM - not meaningful

Operating activities

Net cash (used) by operating activities ~~decreased~~increased to ~~$(2,427,865)~~$(1,865,051), for the ~~three~~six months ended ~~March 31,~~June 30, 2023, from ~~$84,773~~$(769,006) for the ~~three~~six months ended ~~March 31,~~June 30, 2022. This ~~decrease~~increase in net cash (used) by operating activities was primarily driven by an increase in ~~accounts receivable (due to timing of collections),~~net loss for the six months ended June 30, 2023, offset by noncash adjustments related to stock based compensation and warrants issued for the GTMR acquisition during the ~~three~~six months ended ~~March 31,~~June 30, 2023.

Investing activities

Net cash (used) by investing activities increased to $(427,734), for the ~~three~~six months ended ~~March 31,~~June 30, 2023, from ~~$(67,613)~~$(330,545), for the ~~three~~six months ended ~~March 31,~~June 30, 2022. The increase in net cash (used) by investing activities was primarily due to the ~~additional~~ cash paid in the acquisition of GTMR during 2023.

Financing activities

Net cash provided by financing activities ~~increased~~decreased to ~~$485,690,~~$641,566, for ~~three~~the six months ended ~~March 31,~~June 30, 2023, from ~~$274,710,~~$1,139,388, for the ~~three~~six months ended ~~March 31,~~June 30, 2022. The ~~increase~~decrease in net cash provided by financing activities was primarily due to the reduction in proceeds from issuance of preferred and common stock, the ~~new note entered into with Crom and~~reduction in proceeds from ~~the revolving line of credit offset by the $300,000 repayment~~notes payable, and an increase in payments on ~~the Prior Crom Note.~~notes payable.

Critical Accounting Policies and Estimates

A summary of our critical accounting estimates is included in Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the year-ended December 31, 2022. There have been no material changes to the critical accounting estimates disclosed in our Annual Report on Form 10-K for the year-ended December 31, 2022.

Principles of Consolidation

Refer to Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the year-ended December 31, 2022. There have been no material changes to our principles of consolidation disclosed in our Annual Report on Form 10-K for the year-ended December 31, 2022.

Recently Issued Accounting Standards

Management believes that there have not been any recently issued, but not effective, accounting standards which, if currently adopted, would have a material effect on the Company’s financial statements.

2931

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are exposed to market risks in the ordinary course of our business. Market risk represents the risk of loss that may impact our financial position due to adverse changes in financial market prices and rates. These risks include the following:

Interest rate and market risk

The Company maintains a revolving promissory note and a term loan note with Live Oak ~~Bank,~~Banking Company, referred to as the “Live Oak Revolving Note” and the “Live Oak Term Loan Note”, respectively. The Live Oak Revolving Note is a variable rate instrument with a per annum interest rate equal to the prime rate as quoted in the Wall Street Journal (the “Prime Rate”), plus 2.75%. Additionally, the Live Oak Term Loan Note has a per annum interest rate equal to the Prime Rate, plus three percentage points (3%). Rising interest rates are likely to increase our interest expense in the future. Such additional cost would need to be funded out of existing cash or additional financing. Future increase in interest rates are not expected to materially impact our Company’s liquidity. The Company has no other debt obligations tied to the Prime Rate, Secured Overnight Financing Rate, or London Interbank Offered Rate.

Effects of inflation

U.S. inflation ~~is at~~has been near a 40-year high. Because costs rise faster than revenues during the early phase of inflation, we may need to give higher than normal raises to employees, start new employees at higher wages and/or have increased cost of employee benefits, but not be able to pass the higher costs through to the government due to competition and government pressures. Therefore, we may be adversely affected (i) with lower gross profit margins; (ii) by losing contracts which are lowest price technically acceptable where another bidder underbids the real rates and then has difficulty staffing the project; and (iii) by having difficulty maintaining our staff at current salaries. Given the long-term nature of the Company’s contracts, we may be unable to take sufficient action to mitigate inflationary pressures.

Sustained inflation also can cause the Federal Reserve Board and its Open Market Committee (“Fed”) to raise the target for the federal funds rate which normally translates into an increase in most banks’ Prime Rate. Because our notes with Live Oak Banking Company are both variable interest rate instruments tied to the prime rate, actions by the Fed to increase the federal funds rate will increase our cost of debt and our interest expense thereby ~~reducing~~increasing our pre-tax ~~income~~loss and net ~~income.~~loss. Our borrowing costs have recently increased and are expected to increase with future Fed interest rate increases, although the impacts have been and are expected to continue to be immaterial. Our contracts with U.S. Federal, state, and local government customers do not permit us to pass along our increased financing costs. The increases to our borrowing costs have not impacted (and are not expected to impact) our ability to make timely payments.

Item 4. Controls and Procedures

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934 (the "Exchange Act") is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in Company reports filed or submitted under the Exchange Act is accumulated and communicated to management, including our Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO"), to allow timely decisions regarding required disclosure.

As required by Rules 13a-15 and 15d-15 under the Exchange Act, our CEO and CFO carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of ~~March 31,~~June 30, 2023. Based upon their evaluation, our CEO and CFO concluded that our disclosure controls and procedures (as defined in Rules 13a- 15 (e) and 15d-15 (e) under the Exchange Act) were effective as of ~~March 31,~~June 30, 2023.

Changes in Internal Control over Financial Reporting

There have been no changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the three months ended ~~March 31,~~June 30, 2023 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

3032

Table of Contents

Part II

Item 1. Legal Proceedings

As a commercial enterprise and employer, the Company and our subsidiaries are subject to threatened litigation and other legal actions in the ordinary course of business, including employee-related matters, inquiries, and administrative proceedings regarding our employment practices or other matters. Neither our Company nor any of our subsidiaries is a party to any legal proceeding that, individually or in the aggregate, we believe to be uncovered by insurance or otherwise material to our Company as a whole.

Item 1A. Risk Factors

In the course of conducting our business operations, we are exposed to a variety of risks. Any of the risk factors we described in Part I, Item 1A. of our Annual Report on Form 10-K for the year ended December 31, 2022 filed on March 17, 2023 have affected or could materially adversely affect our business, prospects, operating results, and financial condition. Certain statements in “Risk Factors” are forward-looking statements. See “Explanatory Note Regarding Forward-Looking Statements.”

We removed the following risk factor from those disclosed ~~under "Item~~in Part I, Item 1A., Risk ~~Factors"~~Factors included in our Annual Report on Form 10-K for the year ended December 31, 2022:

The effects of health epidemics, pandemics and similar outbreaks may have material adverse effects on our business, financial position, results of operations, and/or cash flows.

We face various risks related to health epidemics, pandemics, and similar outbreaks, including the global outbreak of COVID-19. The COVID-19 pandemic and the mitigation efforts to control its spread have adversely impacted the U.S and global economies, leading to disruptions and volatility in global capital markets. The continued spread of COVID-19 may have a material adverse effect on our business, financial position, results of operations, and/or cash flows as the result of significant portions of our workforce being unable to work due to illness, quarantines, government actions, facility closures or other restrictions; the inability for us to fully perform on our contracts; delays or limits to the ability of the USG or other customers to make timely payments; incurrence of increased costs which may not be recoverable; adverse impacts on our access to capital; or other unpredictable events. We continue to monitor the effect of COVID-19 on our business, but we cannot predict the full impact of Covid-19 as the extent of the impact will depend on the duration and spread of the pandemic and the actions taken by federal, state, local, and foreign governments to prevent the spread of COVID-19.

We have added the following risk factor to those disclosed in Part I, Item 1A., Risk Factors included in our Annual Report on Form 10-K for the year ended December 31, 2022:

Risks Related to our Common Stock and Preferred Stock

Low Trading Price of Common Stock on the NYSE American

Our common stock was approved for listing on the NYSE American and began trading there on October 13, 2022. The closing price of our common stock has been below $1.00 for more than thirty (30) consecutive trading days. In the case of a company whose common stock sells for a low price per share for a substantial period of time, the NYSE
American continued listing rules permit the exchange to de-list a listed company in the event it fails to effect a reverse split of such shares within a reasonable time after being notified that the exchange deems such action to be appropriate under the circumstances. We have not received any such notification from the NYSE American but could receive it in the future. In the event we received such a notice from the NYSE American and failed to comply within a reasonable time after receiving such notice with its request to effect a reverse stock split of our common shares, our shares of common stock could be delisted from the NYSE American.

Aside from the change mentioned above, there have been no other material changes in our risk factors from those disclosed ~~under "Item~~in Part I, Item 1A., Risk ~~Factors"~~Factors included in our Annual Report on Form 10-K for the year ended December 31, 2022.

Table of Contents

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(a)Recent Sales of Unregistered Securities.

On ~~March 21,~~May 2, 2023, the Company issued ~~62,500~~63,000 shares of common stock in a private placement to ~~its five independent board members as compensation for services rendered during the fourth quarter of 2022,~~an existing shareholder at $2.00 per share, valued at ~~$75,000, and 252,100 shares of common stock for services rendered (and to be rendered) during the current fiscal year, valued at $300,000, which vest monthly through December 31, 2023.~~

As consideration for, and in connection with the merger agreement with Global Technology and Management Resources, Inc. ("GTMR"), on March 31, 2023 the Company issued 4,866,570 shares of common stock to the seven former shareholders of GTMR, which we valued at $5,304,562.$126,000.

The ~~issuances~~issuance described in this subsection ~~were~~was made in reliance on the private placement exemption pursuant to Section 4(a)(2) of the Securities Act because the ~~issuances~~issuance did not involve a public offering.

(b)Use of Proceeds from the Public Offering.

On October 12, 2022, the registration statement on Form S-1 (File No. 333-267249) for our initial public offering (“Public Offering”) of our common stock was declared effective by the Securities and Exchange Commission (the “SEC”). On October 17, 2022, we closed our Public Offering and 1,500,000 shares of our common stock were issued and sold at a public offering price of $2.00 per share. The shares of common stock sold consisted of 1,350,000 shares offered by us and 150,000 shares offered by an existing stockholder, for an aggregate proceeds of $3,000,000. We received $2,700,000 in offering proceeds before deducting underwriting discounts and offering expenses. We did not receive any proceeds from the sale of shares of our common stock by the selling stockholder.

~~Table of Contents~~

The underwriters of our Public Offering were EF Hutton, division of Benchmark Investments, LLC and Joseph Gunnar & Co. LLC. We paid the underwriters of our Public Offering underwriting discounts and commissions and incurred offering costs totaling approximately $700,000. Thus, our net offering proceeds, after deducting underwriting discounts and commissions and offering expenses, were approximately $2,000,000. Other than the proceeds payable directly to the selling stockholder, no payments were made to our directors or officers or their associates, holders of 10% or more of any class of our equity securities, or any affiliates, other than payments in the ordinary course of business to officers for payments made in connection with their employment agreements.

There has been no material change in the planned use of proceeds from our Public Offering as described in our final prospectus dated October 12, 2022 and filed with the SEC on October 14, 2022 pursuant to Rule 424(b)(4) of the Securities Act. As of the date of this Quarterly Report on Form 10-Q, we cannot predict with certainty all of the particular uses for the net proceeds, or the amounts that we will actually spend on the uses set forth in the prospectus.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Table of Contents

Item 6. Exhibits

The documents listed in this Exhibit Index of this Quarterly Report on Form 10-Q are incorporated by reference or are filed with this Quarterly Report on Form 10-Q, in each case as indicated therein (numbered in accordance with Item 601 of Regulation S-K).

Incorporated by Reference
Exhibit Number Exhibit Title Form File Number Exhibit Filing Date
2.1
Stock Purchase Agreement dated May 6, 2019, by and among BioNovelus, Inc., Bayberry Acquisition Corp., and all of the stockholders of the company
S-1
333-267249
2.1
September 2, 2022
2.2
First Amendment to Stock Purchase Agreement dated June 2, 2019 by and among BioNovelus, Inc., Bayberry Acquisition Corp., and all the stockholders of the company
S-1
333-267249
2.2
September 2, 2022
2.3
Second Amendment to Stock Purchase Agreement dated June 8, 2019, by and among BioNovelus, Inc., Bayberry Acquisition Corp., and all the stockholders of the company
S-1
333-267249
2.3
September 2, 2022
2.4
Securities Purchase Agreement dated November 21, 2019, by and among BioNovelus, Inc., Corvus Consulting, LLC, and the Buckhout Charitable Remainder Trust
S-1
333-267249
2.4
September 2, 2022
2.5
Agreement and Plan of Merger dated August 12, 2021, by and among Castellum, Inc., KC Holdings Company, Inc., and Specialty Systems, Inc., and the Stockholders Named Herein
S-1
333-267249
2.5
September 2, 2022


			Incorporated by Reference
Exhibit Number	Exhibit Title	Form	File Number	Exhibit	Filing Date

2.1	Stock Purchase Agreement dated May 6, 2019, by and among BioNovelus, Inc., Bayberry Acquisition Corp., and all of the stockholders of the company	S-1	333-267249	2.1	September 2, 2022

2.2	First Amendment to Stock Purchase Agreement dated June 2, 2019 by and among BioNovelus, Inc., Bayberry Acquisition Corp., and all the stockholders of the company	S-1	333-267249	2.2	September 2, 2022

2.3	Second Amendment to Stock Purchase Agreement dated June 8, 2019, by and among BioNovelus, Inc., Bayberry Acquisition Corp., and all the stockholders of the company	S-1	333-267249	2.3	September 2, 2022

2.4	Securities Purchase Agreement dated November 21, 2019, by and among BioNovelus, Inc., Corvus Consulting, LLC, and the Buckhout Charitable Remainder Trust	S-1	333-267249	2.4	September 2, 2022

2.5	Agreement and Plan of Merger dated August 12, 2021, by and among Castellum, Inc., KC Holdings Company, Inc., and Specialty Systems, Inc., and the Stockholders Named Herein	S-1	333-267249	2.5	September 2, 2022

2.6	Agreement and Plan of Merger dated as of March 22, 2023 by and among Castellum, Inc., GTMR Merger Sub., Inc., Global Technology and Management Resources, Inc. ("GTMR"), the stockholders of GTMR, and James Morton, as the representative of the Stockholders.	8-K	001-41526	2.1	March 28, 2023

3.1	Amended and Restated Articles of Incorporation of Registrant	S-1	333-267249	3.1	September 2, 2022

3.2	Amended and Restated Bylaws of Registrant	S-1/A	333-267249	3.2	October 4, 2022

3.3	Certificate of Amendment to the Amended and Restated Articles of Incorporation of Registrant	8-K	001-41526	3.1	October 18, 2022

3.4	Certificate of Amendment to the Amended and Restated Articles of Incorporation of Registrant	8-K	001-41526	3.1	April 6, 2023
4.1	Form of Warrant to Purchase Common Stock	S-1	333-267249	4.1	September 2, 2022

4.2	Amended Convertible Promissory Note Re-Issued as of February 1, 2021, by Corvus Consulting, LLC and Registrant to the Buckhout Charitable Remainder Trust	S-1	333-267249	4.2	September 2, 2022

4.3	Convertible Promissory Note Issued as of April 4, 2022 by Registrant to Crom Cortana Fund LLC	S-1	333-267249	4.3	September 2, 2022

3235

Table of Contents


2.6		Agreement and Plan of Merger dated as of March 22, 2023 by and among Castellum, Inc., GTMR Merger Sub., Inc., Global Technology and Management Resources, Inc. ("GTMR"), the stockholders of GTMR, and James Morton, as the representative of the Stockholders.	8-K	001-41526	2.1	March 28, 2023
3.1		Amended and Restated Articles of Incorporation of Registrant	S-1	333-267249	3.1	September 2, 2022

3.2		Amended and Restated Bylaws of Registrant	S-1/A	333-267249	3.2	October 4, 2022

3.3		Certificate of Amendment to the Amended and Restated Articles of Inco rporation of Registrant	8-K	001-41526	3.1	October 18, 2022
4.1		Form of Warrant to Purchase Common Stock	S-1	333-267249	4.1	September 2, 2022

4.2		Amended Convertible Promissory Note Re-Issued as of February 1, 2021, by Corvus Consulting, LLC and Registrant to the Buckhout Charitable Remainder Trust	S-1	333-267249	4.2	September 2, 2022

4.3		Convertible Promissory Note Issued as of April 4, 2022 by Registrant to Crom Cortana Fund LLC	S-1	333-267249	4.3	September 2, 2022

4.4	4.4	Common Stock Purchase Warrant dated April 4, 2022, by and between Registrant and Crom Cortana Fund LLC	S-1	333-267249	4.4	September 2, 2022	4.4	Common Stock Purchase Warrant dated April 4, 2022, by and between Registrant and Crom Cortana Fund LLC	S-1	333-267249	4.4	September 2, 2022

4.5	4.5	Common Stock Purchase Warrant dated February 13, 2023 by and between Registrant and Crom Cortana Fund LLC	8-K	001-41526	4.1	February 16, 2023	4.5	Common Stock Purchase Warrant dated February 13, 2023 by and between Registrant and Crom Cortana Fund LLC	8-K	001-41526	4.1	February 16, 2023

4.6	4.6	Convertible Promissory Note dated February 13, 2023 by and between Registrant and Crom Cortana Fund LLC	8-K	001-41526	10.1	February 16, 2023	4.6	Convertible Promissory Note dated February 13, 2023 by and between Registrant and Crom Cortana Fund LLC	8-K	001-41526	10.1	February 16, 2023

10.1	10.1	Secured Promissory Note Issued on August 10, 2021 by Corvus Consulting, LLC and BioNovelus, Inc. to Robert Eisiminger	S-1	333-267249	10.1	September 2, 2022	10.1	Secured Promissory Note Issued on August 10, 2021 by Corvus Consulting, LLC and BioNovelus, Inc. to Robert Eisiminger	S-1	333-267249	10.1	September 2, 2022

10.2	10.2	Term Loan Promissory Note Issued on August 11, 2021 by and between Registrant, Specialty Systems, Inc., Corvus Consulting, LLC, Mainnerve Federal Services, Inc., Merrison Technologies, LLC, and Live Oak Banking Company	S-1	333-267249	10.2	September 2, 2022	10.2	Term Loan Promissory Note Issued on August 11, 2021 by and between Registrant, Specialty Systems, Inc., Corvus Consulting, LLC, Mainnerve Federal Services, Inc., Merrison Technologies, LLC, and Live Oak Banking Company	S-1	333-267249	10.2	September 2, 2022

10.3	10.3	Term Loan and Security Agreement dated August 11, 2021, by and between Registrant, Specialty Systems, Inc., Corvus Consulting, LLC, Mainnerve Federal Services, Inc., Merrison Technologies, LLC and Live Oak Banking Company	S-1	333-267249	10.3	September 2, 2022	10.3	Term Loan and Security Agreement dated August 11, 2021, by and between Registrant, Specialty Systems, Inc., Corvus Consulting, LLC, Mainnerve Federal Services, Inc., Merrison Technologies, LLC and Live Oak Banking Company	S-1	333-267249	10.3	September 2, 2022

10.4	10.4	Promissory Note Issued on August 12, 2021 by Corvus Consulting, LLC and Registrant to Emil Kaunitz	S-1	333-267249	10.4	September 2, 2022	10.4	Promissory Note Issued on August 12, 2021 by Corvus Consulting, LLC and Registrant to Emil Kaunitz	S-1	333-267249	10.4	September 2, 2022

10.5	10.5	Promissory Note Issued on February 28, 2022 by Corvus Consulting, LLC and Registrant to Robert Eisiminger	S-1	333-267249	10.5	September 2, 2022	10.5	Promissory Note Issued on February 28, 2022 by Corvus Consulting, LLC and Registrant to Robert Eisiminger	S-1	333-267249	10.5	September 2, 2022

10.6							10.6	Revolving Line of Credit Promissory Note Issued on March 28, 2022 by Registrant, Specialty Systems, Inc., Corvus Consulting, LLC, Mainnerve Federal Services, Inc., Merrison Technologies, LLC to Live Oak Banking Company	S-1	333-267249	10.6	September 2, 2022

10.7							10.7	Loan and Security Agreement dated March 28, 2022, by and between Registrant, Specialty Systems, Inc., Corvus Consulting, LLC, Mainnerve Federal Services, Inc., Merrison Technologies, LLC and Live Oak Banking Company	S-1	333-267249	10.7	September 2, 2022

10.8							10.8	Business Acquisition Agreement dated February 11, 2022, by and between Registrant and Lexington Solutions Group, LLC	S-1	333-267249	10.8	September 2, 2022

10.9+							10.9+	Registrant’s Stock Incentive Plan	S-1	333-267249	10.9	September 2, 2022

10.10+							10.10+	Form of Stock Option Agreement	S-1	333-267249	10.10	September 2, 2022

10.11+							10.11+	Employment Agreement dated April 1, 2020, by and between Registrant and Mark Fuller	S-1	333-267249	10.11	September 2, 2022

10.12+							10.12+	Employment Agreement dated April 1, 2020, by and between Registrant and Jay Wright	S-1	333-267249	10.12	September 2, 2022

3336

Table of Contents

10.6

Revolving Line of Credit Promissory Note Issued on March 28, 2022 by Registrant, Specialty Systems, Inc., Corvus Consulting, LLC, Mainnerve Federal Services, Inc., Merrison Technologies, LLC to Live Oak Banking Company

Loan and Security Agreement dated March 28, 2022, by and between Registrant, Specialty Systems, Inc., Corvus Consulting, LLC, Mainnerve Federal Services, Inc., Merrison Technologies, LLC and Live Oak Banking Company

Business Acquisition Agreement dated February 11, 2022, by and between Registrant and Lexington Solutions Group, LLC

Registrant’s Stock Incentive Plan

Form of Stock Option Agreement

Employment Agreement dated April 1, 2020, by and between Registrant and Mark Fuller

Employment Agreement dated April 1, 2020, by and between Registrant and Jay Wright

Employment Agreement dated April 1, 2020, by and between Registrant and Glen Ives

Employment Agreement dated April 1, 2020, by and between Registrant and Glen Ives

Employment Agreement dated April 25, 2022, by and between Registrant and David T. Bell

Employment Agreement dated April 25, 2022, by and between Registrant and David T. Bell

Employment Agreement dated as of November 21, 2019 between Corvus Consulting, LLC and Laurie Buckhout

Employment Agreement dated as of November 21, 2019 between Corvus Consulting, LLC and Laurie Buckhout

Lease Agreement dated January 11, 2018, between LTD Realty investment, IV, LP, and Specialty Systems, Inc.

Lease Agreement dated January 11, 2018, between LTD Realty investment, IV, LP, and Specialty Systems, Inc.

Form of Director Agreement

Form of Director Agreement

10.1 8 ++

Labor Hour Subcontract Agreement between Corvus Consulting, LLC and CACI, Inc. - Federal

Labor Hour Subcontract Agreement between Corvus Consulting, LLC and CACI, Inc. - Federal

10.1 9 ++

Modification dated April 8, 2022 to Purchase Order No. P000096970 between Corvus Consulting, LLC and CACI, Inc.- Federal

Modification dated April 8, 2022 to Purchase Order No. P000096970 between Corvus Consulting, LLC and CACI, Inc.- Federal

Contract No. N00178-14D-7931 effective February 14, 2019 between Specialty Systems, Inc. and NAVAIR Aircraft Division Lakehurst

Contract No. N00178-14D-7931 effective February 14, 2019 between Specialty Systems, Inc. and NAVAIR Aircraft Division Lakehurst

10.2 1 ++

Modification No. 1 of Contract effective November 2, 2021 between Specialty Systems, Inc. and NAVAIR Aircraft Division Lakehurst

Modification No. 1 of Contract effective November 2, 2021 between Specialty Systems, Inc. and NAVAIR Aircraft Division Lakehurst

10.2 2 ++

Time and Material Subcontract Number PO-0018098 between Perpsecta Engineering, Inc. and Corvus Consulting, LLC

Time and Material Subcontract Number PO-0018098 between Perpsecta Engineering, Inc. and Corvus Consulting, LLC

Modification 13 to Time and Material Subcontract between Perspecta Engineering, Inc. and Corvus Consulting, Inc.

Pay-Off Letter Agreement by and between Registrant and Crom Cortana Fund LLC dated February 13, 2023

Employment Agreement executed on March 22, 2023 by and between James Morton and Castellum, Inc.

3437

10.2 3 ++
Modification 13 to Time and Material Subcontract between Perspecta Engineering, Inc. and Corvus Consulting, Inc.
S-1
333-267249
10.22
September 2, 2022
10.24
Pay-Off Letter Agreement by and between Registrant and Crom Cortana Fund LLC dated February 13, 2023
8-K
001-41526
10.2
February 16, 2023
10.25+
Employment Agreement executed on March 22, 2023 by and between James Morton and Castellum, Inc.
8-K
001-41526
10.1
March 28, 2023
10.26+
Form of Restrictive Covenant Agreement, by and among ______, individually, in favor of and for the benefit of Global Technology and Management Resources, Inc. and Castellum, Inc.
8-K
001-41526
10.2
March 28, 2023

10.26+

Form of Restrictive Covenant Agreement, by and among ______, individually, in favor of and for the benefit of Global Technology and Management Resources, Inc. and Castellum, Inc.


31.1*						Certification of Principal Executive Officer pursuant to Exchange Act Rules 13(a)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*						Certification of Principal Financial Officer pursuant to Exchange Act Rules 13(a)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1**						Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2**						Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

104						The cover page from the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022, has been formatted in Inline XBRL and contained in Exhibits ~~101~~101.

_______________________

* Filed herewith.

** The certifications attached as Exhibits 32.1 and 32.2 that accompany this Quarterly Report on Form 10-Q are not deemed filed with the SEC and not to be incorporated by reference into any filing of the Registrant under the Securities Act of 1933, as amended, or the Exchange Act whether made before or after the date of this Quarterly Report on Form 10-Q, irrespective of any general incorporation language contained in such filing.

+ Management contract or compensatory plan.

++ Portions of this exhibit have been omitted pursuant to Item 601(b)(10)(iv) of Regulation S-K because such information is (i) not material and (ii) the type of information the Company treats as confidential. The Company will furnish supplementally an unredacted copy of such exhibit to the ~~Securities and Exchange Commission~~SEC or its staff upon its request.

3538

Table of Contents

Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


Date: ~~May 15,~~August 14, 2023			CASTELLUM, INC.

			/s/ Mark C. Fuller
			Mark C. Fuller
			Chief Executive Officer (Principal Executive Officer)

			/s/ David T. Bell
			David T. Bell
			Chief Financial Officer (Principal Financial Officer)

3639


	March 31, 2023 (unaudited)		December 31, 2022
Note payable at 5% due December 31, 2024, in connection with the acquisition of SSI	$	400,000	$	400,000