Castellum Inc
For the period ended Dec 31, 2024. Filed Mar 11, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Mar 11, 2025
CTM$0.45-9.9%Stored close · as of Nov 12, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Consolidated Statements of Cash Flows
Checking your notes…
| For the Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Cash flows from operating activities: | |||
| Net loss | $(9,980,307) | $(17,800,178) | $(14,908,038) |
| Adjustments to reconcile net loss to net cash provided (used in) by operating activities: | |||
| Depreciation and amortization | 2,220,185 | 2,528,815 | 2,032,459 |
| Amortization of discounts, premiums and deferred cost | 1,118,194 | 2,265,061 | 2,553,317 |
| Share-based compensation | 5,426,985 | 7,495,759 | 8,796,641 |
| Deferred tax provision | — | (1,480,166) | 610,033 |
| Gain on lease termination | (9,225) | — | — |
| Gain on sale of reporting unit | (39,234) | — | — |
| Gain on sale of fixed assets | — | — | (303) |
| Financing fee and bank charges for note payable and advances on revolving credit line | — | — | 3,775 |
| Goodwill impairment loss | — | 6,919,094 | — |
| Lease cost | 286,572 | 218,314 | 1,139 |
| Legal fees paid out of proceeds from note payable | — | — | 30,000 |
| Change in fair value of contingent earnout | — | (92,000) | 555,000 |
| Change in fair value of derivative liabilities | 725,600 | (1,054,025) | 132,000 |
| Gain from timing difference on issuance of shares | — | (107,491) | — |
| Changes in assets and liabilities | |||
| Accounts receivable | 1,036,587 | (1,187,118) | 634,448 |
| Proceeds from factoring accounts receivable | — | 850,141 | — |
| Prepaid expenses and other current assets | (147,602) | 75,614 | (321,593) |
| Contract asset (liability) | (109,498) | 96,785 | 333,621 |
| Lease liabilities | (269,518) | (185,261) | — |
| Accounts payable and accrued expenses | 861,366 | (807,791) | 537,664 |
| Net cash provided (used in) by operating activities | 1,120,105 | (2,264,447) | 990,163 |
| Cash flows from investing activities: | |||
| Acquisition of business, cash paid to seller | — | (485,739) | (250,000) |
| Sale of subsidiary, cash received from buyer | 279,207 | — | — |
| Cash paid to seller from factoring | — | (411,975) | — |
| Acquisition of business, cash received from seller | — | 475,000 | — |
| Investment in captive insurance entity | (54,534) | — | — |
| Purchases of fixed assets | (3,317) | (18,271) | (89,282) |
| Net cash provided (used in) by investing activities | 221,356 | (440,985) | (339,282) |
| Cash flows from financing activities: | |||
| Proceeds from revolving credit line | 1,374,919 | 325,000 | 300,000 |
| Payment of debt issuance costs | (64,219) | (15,000) | — |
| Proceeds from issuance of preferred and common stock | 12,052,704 | 126,000 | 625,000 |
| Proceeds from note payable | — | 1,200,000 | 1,470,000 |
| Proceeds from exercise of stock options | — | — | 12,000 |
| Proceeds from stock offering related to uplisting | — | — | 2,000,756 |
| Preferred stock dividend | (119,277) | (118,152) | (100,516) |
| Loss on induced conversion | — | 300,000 | — |
| Repayment of convertible note payable - related party | (809,617) | — | (500,000) |
| Repayment of amounts due to seller | (730,000) | (280,000) | (471,003) |
| Repayment of notes payable | (2,621,764) | (1,642,471) | (1,364,137) |
| Net cash provided (used in) by financing activities | 9,082,746 | (104,623) | 1,972,100 |
| Net increase (decrease) in cash | 10,424,207 | (2,810,055) | 2,622,981 |
| Cash and restricted cash - beginning of period | 1,830,841 | 4,640,896 | 2,017,915 |
| Cash and restricted cash - end of period | $12,255,048 | $1,830,841 | $4,640,896 |
|---|---|---|---|
| Supplemental disclosures: | |||
| Cash paid for interest | $794,361 | $994,449 | $912,965 |
| Cash paid for income taxes | $47,315 | $72,484 | $467,910 |
| Summary of noncash activities: | |||
| Extinguishment of debt discount - derivative liabilities | $— | $171,128 | $— |
| Extinguishment of debt discount - debt issuance costs | $— | $8,034 | $— |
| Debt discount on note payable | $— | $28,000 | $500,000 |
| Partial conversion of note payable | $— | $— | $160,000 |
| Common shares issued for obligation to issue shares | $— | $— | $533,750 |
| Derivative liabilities incurred for note payable | $— | $421,000 | $692,000 |
| Extinguishment of derivative liability | $— | $33,375 | $— |
| Gain on extinguishment of convertible note payable - related party | $— | $— | $2,667,903 |
| Adjustment to contingent consideration and customer relationships | $— | $— | $275,000 |
| Fair value adjustment recognized on issuance of common stock in Securities Purchase Agreement | $— | $— | $93,000 |
| Deferred issuance costs recognized for note payable | $— | $— | $59,300 |
| Conversion of Series B preferred shares to common stock | $— | $— | $1,805 |
| Derecognition of lease liability | $396,388 | $— | $— |
| Derecognition of ROU asset | $387,164 | $— | $— |
| Gain on lease termination | $9,225 | $— | $— |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.