Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2024

☐	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: 001-41154

SIDUS SPACE, INC.

(Exact Name of Registrant as Specified in its Charter)

Delaware		46-0628183
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

150 N. Sykes Creek Parkway, Suite 200, Merritt Island, FL		32953
(Address of principal executive offices)		(Zip Code)

(321) 450-5633

(Registrant’s telephone number, including area code)

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

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
Class A common stock, $0.0001 par value		SIDU		The Nasdaq Stock Market 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 ☒ 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 ☒ 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	☐	Accelerated filer	☐

Non-accelerated filer	☒	Smaller reporting company	☒

		Emerging growth company	☒

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. ☐

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

Number of Class A and B common shares outstanding as of May 20, 2024 was 4,081,344 and 100,000, respectively.

		Page No.
PART I. FINANCIAL INFORMATION		3

Item 1.	Financial Statements (Unaudited)	3

	Condensed Consolidated Balance Sheets as of March 31, 2024 and December 31, 2023	3

	Condensed Consolidated Statements of Operations for the Three Months ended March 31, 2024 and 2023	4

	Condensed Consolidated Statements of Stockholders’ Equity for the Three Months ended March 31, 2024 and 2023	5

	Condensed Consolidated Statements of Cash Flows for the Three Months ended March 31, 2024 and 2023	6

	Notes to the Condensed Consolidated Financial Statements	7

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	20

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	33

Item 4.	Controls and Procedures	33

PART II. OTHER INFORMATION		33

Item 1.	Legal Proceedings	33

Item 1A.	Risk Factors	33

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	33

Item 3.	Defaults Upon Senior Securities	33

Item 4.	Mine Safety Disclosure	34

Item 5.	Other Information	34

Item 6.	Exhibits	34

Signatures		35

-2-

SIDUS SPACE, INC.

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

	March 31,			December 31,
	2024			2023
Assets
Current assets
Cash	$	6,171,759		$	1,216,107
Accounts receivable		650,763			1,175,077
Accounts receivable - related parties		172,030			67,447
Accounts receivable		172,030			67,447
Inventory		1,423,588			1,217,929
Contract asset		77,124			77,124
Contract asset - related party		43,173			43,173
Contract asset		43,173			43,173
Prepaid and other current assets		4,768,330			5,405,453
Total current assets		13,306,767			9,202,310

Property and equipment, net		11,547,302			9,570,214
Operating lease right-of-use assets		46,511			115,573
Intangible asset		398,135			398,135
Other assets		72,030			64,880
Total Assets	$	25,370,745		$	19,351,112

Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable and other current liabilities	$	3,540,192		$	6,697,562
Accounts payable and accrued interest - related party		886,331			677,039
Contract liability		77,124			77,124
Contract liability - related party		43,173			43,173
Contract liability		43,173			43,173
Asset-based loan liability		1,599,653			2,587,900
Notes payable		2,016,951			2,017,286
Operating lease liability		47,990			119,272
Total current liabilities		8,211,414			12,219,356

Total Liabilities		8,211,414			12,219,356

Commitments and contingencies		-			-

Stockholders’ Equity
Preferred Stock: 5,000,000 shares authorized; $0.0001 par value; no shares issued and outstanding		-			-
Series A convertible preferred stock: 2,000 shares authorized; 0 and 372 shares issued and outstanding, respectively		-			-
Preferred stock, value		-			-
Common stock: 210,000,000 authorized; $0.0001 par value		-			-
Class A common stock: 200,000,000 shares authorized; 4,081,344 and 983,173 shares issued and outstanding, respectively		409			98
Class B common stock: 10,000,000 shares authorized; 100,000 shares issued and outstanding		10			10
Common stock, value		10			10
Additional paid-in capital		63,798,580			49,918,441
Accumulated deficit		(46,639,668	)		(42,786,793	)
Total Stockholders’ Equity		17,159,331			7,131,756
Total Liabilities and Stockholders’ Equity	$	25,370,745		$	19,351,112

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

-3-

SIDUS SPACE, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

	2024			2023
	Three Months Ended
	March 31,
	2024			2023

Revenue	$	845,111		$	1,914,724
Revenue - related parties		205,044			348,903
Total - revenue		1,050,155			2,263,627
Cost of revenue		966,091			1,367,828
Gross profit		84,064			895,799

Operating expenses
Selling, general and administrative expense		3,645,583			3,542,169
Total operating expenses		3,645,583			3,542,169

Net loss from operations		(3,561,519	)		(2,646,370	)

Other income (expense)
Interest expense		(153,526	)		(187,527	)
Asset-based loan expense		(95,455	)		(40,933	)
Finance expense		-			(566,229	)
Total other expense		(248,981	)		(794,689	)

Loss before income taxes		(3,810,500	)		(3,441,059	)
Provision for income taxes		-			-
Net loss	$	(3,810,500	)	$	(3,441,059	)

Dividend on Series A preferred Stock		(42,375	)		-
Net loss attributed to stockholders		(3,852,875	)		(3,441,059	)

Basic and diluted loss per common share	$	(1.40	)	$	(11.58	)
Basic and diluted weighted average number of common shares outstanding		2,719,812			297,144

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements

-4-

SIDUS SPACE, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(UNAUDITED)

For the Three Months Ended March 31, 2024

	Shares			Amount		Shares			Amount		Shares		Amount		Capital		Deficit			Total
	Series A														Additional
	Preferred Stock					Class A Common Stock					Class B Common Stock				Paid-In		Accumulated
	Shares			Amount		Shares			Amount		Shares		Amount		Capital		Deficit			Total

Balance - December 31, 2023		372		$	-		983,173		$	98		100,000	$	10	$	49,918,441	$	(42,786,793	)	$	7,131,756

Class A common stock issued for conversion of Series A preferred stock and dividend		(372	)		-		106,748			11		-		-		58,930		-			58,941
Class A common stock units issued		-			-		2,572,700			258		-		-		12,110,528		-			12,110,786
Class A common stock issued for exercise of warrants		-			-		418,724			42		-		-		1,631,483		-			1,631,525
Vested Board Compensation		-			-		-			-		-		-		37,500		-			37,500
Stock option expense		-			-		-			-		-		-		41,698		-			41,698
Common stock issue for reverse split adjustment		-			-		(1	)		-		-		-		-		-			-
Dividend on Series A preferred Stock		-			-		-			-		-		-		-		(42,375	)		(42,375	)
Net loss							-			-		-		-		-		(3,810,500	)		(3,810,500	)
Balance - March 31, 2024		-		$	-		4,081,344		$	409		100,000	$	10	$	63,798,580	$	(46,639,668	)	$	17,159,331

For the Three Months Ended March 31, 2023

	Shares		Amount		Shares		Amount		Capital		Deficit			Total
	Class A				Class B				Additional
	Common Stock				Common Stock				Paid-In		Accumulated
	Shares		Amount		Shares		Amount		Capital		Deficit			Total

Balance - December 31, 2022		80,235	$	8		100,000	$	10	$	32,131,041	$	(28,255,846	)	$	3,875,213
Balance		80,235	$	8		100,000	$	10	$	32,131,041	$	(28,255,846	)	$	3,875,213

Class A common stock units issued		172,500		17		-		-		4,615,448		-			4,615,465
Warrants issued for finance expense		-		-		-		-		566,229		-			566,229
Net loss		-		-		-		-		-		(3,441,059	)		(3,441,059	)
Balance - March 31, 2023		252,735	$	25		100,000	$	10	$	37,312,718	$	(31,696,905	)	$	5,615,848
Balance		252,735	$	25		100,000	$	10	$	37,312,718	$	(31,696,905	)	$	5,615,848

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements

-5-

SIDUS SPACE, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

	2024			2023
	Three Months Ended
	March 31,
	2024			2023

Cash Flows From Operating Activities:
Net loss	$	(3,810,500	)	$	(3,441,059	)
Adjustments to reconcile net loss to net cash used in operating activities:
Stock based compensation		79,198			566,229
Depreciation and amortization		253,030			3,361
Changes in operating assets and liabilities:
Accounts receivable		524,314			(621,104	)
Accounts receivable - related party		(104,583	)		(138,506	)
Inventory		(205,659	)		(222,852	)
Contract asset - related party		-			(6,877	)
Prepaid expenses and other assets		629,973			(1,122,400	)
Accounts payable and accrued liabilities		(2,991,139	)		1,515,926
Accounts payable and accrued liabilities - related party		209,292			(24,645	)
Contract liability - related party		-			6,877
Changes in operating lease assets and liabilities		(2,220	)		(2,956	)
Net Cash used in Operating Activities		(5,418,294	)		(3,488,006	)

Cash Flows From Investing Activities:
Purchase of property and equipment		(2,230,118	)		(1,147,409	)
Net Cash used in Investing Activities		(2,230,118	)		(1,147,409	)

Cash Flows From Financing Activities:
Proceeds from issuance of common stock units		13,742,311			4,615,465
Proceeds from asset-based loan agreement		46,133			1,857,524
Repayment of asset-based loan agreement		(1,034,380	)		(1,221,613	)
Repayment of notes payable		(150,000	)		(92,483	)
Net Cash provided by Financing Activities		12,604,064			5,158,893

Net change in cash		4,955,652			523,478
Cash, beginning of period		1,216,107			2,295,259
Cash, end of period	$	6,171,759		$	2,818,737

Supplemental cash flow information
Cash paid for interest	$	152,066		$	48,402
Cash paid for taxes	$	-		$	-

Non-cash Investing and Financing transactions:
Class A common stock issued for conversion of Series A convertible preferred stock	$	16,566		$	-

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements

-6-

SIDUS SPACE, INC.

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2024

Note 1. Organization and Description of Business

Organization

Sidus Space Inc. (“Sidus”, “we”, “us” or the “Company”), was formed as Craig Technologies Aerospace Solutions, LLC, in the state of Florida, on July 17, 2012. On April 16, 2021, the Company filed a Certificate of Conversion to register and incorporate with the state of Delaware and on August 13, 2021 changed the company name to Sidus Space, Inc.

Description of Business

Founded in 2012, we are a growing U.S. commercial space company with an established manufacturing business who has been trusted to provide mission-critical space hardware to many of the top aerospace businesses for over a decade. We plan to offer on-orbit services as the space economy expands; said services are either in a developmental phase or soon to achieve flight heritage. We have strategically decided to expand our business by moving up the satellite value chain by becoming a provider of responsive and scalable on-orbit infrastructure as well as collecting Space and Earth observational data to capture larger market needs.

To address commercial and government customer needs and mission sets, we have focused our business into three core business lines: manufacturing services; space-infrastructure-as-a-service; and space-based data and insights. Our vertically integrated model is complementary across each line of business aiming to expand existing and unlock new potential revenue generating opportunities. Additionally, we look to further transition into a subscription-based model upon the digitization of our manufacturing process as we expand alongside our space-based focus.

Note 2. Summary of Signification Accounting Policies

Basis of Presentation

The Company prepares its financial statements in accordance with rules and regulations of the Securities and Exchange Commission (“SEC”) and GAAP in the United States of America. The accompanying interim financial statements have been prepared in accordance with GAAP for interim financial information in accordance with Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the Company’s opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2024, are not necessarily indicative of the results for the full year. While management of the Company believes that the disclosures presented herein are adequate and not misleading, these interim financial statements should be read in conjunction with the audited financial statements and the footnotes thereto for the year ended December 31,2023, contained in the Company’s Form 10-K filed on March 27, 2024.

Certain prior year amounts have been reclassified for consistency with the current year presentation. These reclassifications had no effect on the reported results of operations. For the three ended March 31, 2024, the Company has reclassified operating expenses to selling, general and administrative expenses.

Principles of Consolidation

The consolidated financial statements include the variable interest entity (“VIE”), Aurea Alas Limited (“Aurea”), of which we are the primary beneficiary. Aurea is a Limited company organized in the Isle of Man, which entered into a license agreement with a third party vendor, whereby they licensed the rights to use certain available radio frequency spectrum for satellite communications. All intercompany transactions and balances have been eliminated on consolidation.

-7-

For entities determined to be VIEs, an evaluation is required to determine whether the Company is the primary beneficiary. The Company evaluates its economic interests in the entity specifically determining if the Company has both the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance (“the power”) and the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE (“the benefits”). When making the determination on whether the benefits received from an entity are significant, the Company considers the total economics of the entity, and analyzes whether the Company’s share of the economics is significant. The Company utilizes qualitative factors, and, where applicable, quantitative factors, while performing the analysis.

Use of Estimates

The preparation of financial statements in conformity with GAAP 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 financial statements and the reported amounts of expenses during the reporting period. Some of these judgments can be subjective and complex, and, consequently, actual results may differ from these estimates. Examples of estimates and assumptions include: for revenue recognition, determining the nature and timing of satisfaction of performance obligations,, the fair value of and/or potential impairment of property and equipment; product life cycles; useful lives of our property and equipment; allowances for doubtful accounts; the market value of, and demand for, our inventory; fair value calculation of warrant; and the potential outcome of uncertain tax positions that have been recognized in our consolidated financial statements or tax returns.

Cash and Cash Equivalents

For purposes of balance sheet presentation and reporting of cash flows, the Company considers all unrestricted demand deposits, money market funds and highly liquid debt instruments with an original maturity of less than 90 days to be cash and cash equivalents. The Company had no cash equivalents at March 31, 2024 and December 31, 2023.

Periodically, the Company may carry cash balances at financial institutions more than the federally insured limit of $250,000 per institution. The amount in excess of the FDIC insurance as of March 31, 2024, was approximately $5.6 million. The Company has not experienced losses on these accounts and management believes, based upon the quality of the financial institutions, that the credit risk with regard to these deposits is not significant.

Bad Debt and Allowance for Doubtful Accounts

Historically the Company has been able to collect all past due amounts and has not written off past due invoices, therefore there is limited historical data on the company’s historical losses or expected losses at this time. In compliance with GAAP the Company has determined the following policy will be followed regarding outstanding customer invoices.

An allowance for doubtful accounts has been established to reflect the anticipated uncollectible value of the related receivable account. Review procedures have been established to provide a realistic reserve based on past collection experience and anticipated losses on the receivables.

The company will utilize the allowance method based on accounts receivable aging in order to accrue bad debt expense and the contra balance sheet account, allowance for doubtful accounts. The accounts receivable aging will be reviewed quarterly and necessary adjustments made to the allowance for doubtful accounts account balance. The Company will review their policy annually to determine if adjustments should be made based on more recent accounts receivable trends.

During each of the three months ended March 31, 2024 and 2023, the Company did not record any bad debt.

-8-

Fair Value Measurements

The Company uses a three-tier fair value hierarchy to classify and disclose all assets and liabilities measured at fair value on a recurring basis, as well as assets and liabilities measured at fair value on a non-recurring basis, in periods subsequent to their initial measurement. The hierarchy requires the Company to use observable inputs when available, and to minimize the use of unobservable inputs, when determining fair value. The three tiers are defined as follows:

	●	Level 1—Observable inputs that reflect quoted market prices (unadjusted) for identical assets or liabilities in active markets;

	●	Level 2—Observable inputs other than quoted prices in active markets that are observable either directly or indirectly in the marketplace for identical or similar assets and liabilities; and

	●	Level 3—Unobservable inputs that are supported by little or no market data, which require the Company to develop its own assumptions.

The Company’s financial instruments, including cash, accounts receivable, prepaid expense and other current assets, accounts payable and accrued liabilities, and loans payable, are carried at historical cost. At March 31, 2024 and December 31, 2023, the carrying amounts of these instruments approximated their fair values because of the short-term nature of these instruments.

Revenue Recognition

The Company adopted ASC 606 – Revenue from Contracts with Customers using the modified retrospective transition approach. The core principle of ASC 606 is that revenue should be recognized in a manner that depicts the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled for exchange of those goods or services. The Company’s updated accounting policies and related disclosures are set forth below, including the disclosure for disaggregated revenue. The impact of adopting ASC 606 was not material to the Consolidated Financial Statements.

Revenue from the Company is recognized under Topic 606 in a manner that reasonably reflects the delivery of its services and products to customers in return for expected consideration and includes the following elements:

	●	executed contracts with the Company’s customers that it believes are legally enforceable;
	●	identification of performance obligations in the respective contract;
	●	determination of the transaction price for each performance obligation in the respective contract;
	●	Allocation of the transaction price to each performance obligation; and
	●	recognition of revenue only when the Company satisfies each performance obligation.

These five elements, as applied to each of the Company’s revenue category, is summarized below:

Revenues from fixed price contracts that are still in progress at month end are recognized on the percentage-of-completion method, measured by the percentage of total costs incurred to date to the estimated total costs for each contract. This method is used because management considers total costs to be the best available measure of progress on these contracts. Revenue from fixed price contracts and time-and-materials contracts that are completed in the month the work was started are recognized when the work is shipped. To achieve this core principle, we apply the following five steps: identify the contract with the client, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to performance obligations in the contract and recognize revenues when or as the Company satisfies a performance obligation.

Revenues from fixed price service contracts that contain provisions for milestone payments are recognized at the time of the milestone being met and payment received. This method is used because management considers that the payments are nonrefundable unless the entity fails to perform as promised. If the customer terminates the contract, the Company is entitled only to retain any progress payments received from the customer and the Company has no further rights to compensation from the customer. Even though the payments made by the customer are nonrefundable, the cumulative amount of those payments is not expected, at all times throughout the contract, to at least correspond to the amount that would be necessary to compensate the Company for performance completed to date. Accordingly, the Company accounts for the progress under the contract as a performance obligation satisfied at a point in time. To achieve this core principle, we apply the following five steps: identify the contract with the client, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to performance obligations in the contract and recognize revenues when or as the Company satisfies a performance obligation.

-9-

Stock Based Compensation

The Company accounts for stock-based compensation awards in accordance with ASC Topic 718, “Compensation – Stock Compensation.” The cost of services received from employees and non-employees in exchange for awards of equity instruments is recognized in the consolidated statements of operations and comprehensive income based on the estimated fair value of those awards on the grant date and amortized on a straight-line basis over the requisite service period or vesting period. The Company records forfeitures as they occur.

Share-based payments are valued using a Black-Scholes option pricing model. The grants are amortized on a straight-line basis over the requisite service periods, which is generally the vesting period. If an award is granted, but vesting does not occur, any previously recognized compensation cost is reversed in the period related to the termination of service.

The expected option term is computed using the “simplified” method as permitted under the provisions of ASC 718-10-S99. The Company uses the simplified method to calculate expected term of share options and similar instruments as the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate the expected term. The share price as of the grant date was determined by current market prices for our common stock. Expected volatility is based on the historical stock price volatility of comparable companies’ common stock, as our stock does not have sufficient historical trading activity. Risk free interest rates were obtained from U.S. Treasury rates for the applicable periods.

Warrants

The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance in FASB ASC 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own ordinary shares and whether the warrant holders could potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of additional paid-in capital at the time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification, the warrants are required to be recorded at their initial fair value on the date of issuance, and each balance sheet date thereafter. Changes in the estimated fair value of the warrants are recognized as a non-cash gain or loss on the statements of operations. The fair value of the warrants was estimated using a Black-Scholes pricing model.

Net Income (Loss) Per Share of Common Stock

The Company has adopted ASC Topic 260, “Earnings per Share” which requires presentation of basic earnings per share on the face of the statements of operations for all entities with complex capital structures and requires a reconciliation of the numerator and denominator of the basic earnings per share computation. In the accompanying financial statements, basic loss per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per share is computed by dividing net income by the weighted average number of shares of common stock and potentially dilutive outstanding shares of common stock during the period to reflect the potential dilution that could occur from common stock issuable through contingent share arrangements, stock options and warrants unless the result would be antidilutive.

For the three months ended March 31, 2024 and 2023, the following common stock equivalents were excluded from the computation of diluted net loss per share as the result of the computation was anti-dilutive.

Schedule of Diluted Net Loss Per Share

	March 31,		March 31,
	2024		2023
	(Shares)		(Shares)
Warrants		260,213		690,000

-10-

Note 3. Variable Interest Entity

The consolidated financial statements include Aurea Alas Limited, which is a variable interest entity of which we are the primary beneficiary, and on August 26, 2020, the Company entered into a licensing agreement with Aurea. Aurea is a Limited company organized in the Isle of Man, which entered into a license agreement with a third-party vendor, whereby they licensed the rights to use certain available radio frequency spectrum for satellite communications. The Company is responsible for 100% of the operations of Aurea and derives 100% of the net profits or losses derived from the business operations. The assets, liabilities and the operations of Aurea from the date of inception (July 20, 2020), were included in the Company’s consolidated financial statements.

Through a declaration of trust, 100% of the voting rights of Aurea’s shareholders have been transferred to the Company so that the Company has effective control over Aurea and has the power to direct the activities of Aurea that most significantly impact its economic performance. There are no restrictions on the consolidated VIE’s assets and on the settlement of its liabilities and all carrying amounts of VIE’s assets and liabilities are consolidated with the Company’s financial statements.

If facts and circumstances change such that the conclusion to consolidate the VIE has changed, the Company shall disclose the primary factors that caused the change and the effect on the Company’s financial statements in the periods when the change occurs.

As of March 31, 2024 and December 31, 2023, Aurea’s assets and liabilities are as follows:

	March 31,		December 31,
	2024		2023
Assets
Cash	$	55,546	$	52,492
Prepaid and other current assets		11,158		13,164
Total Assets	$	66,704	$	65,656

Liability
Accounts payable and other current liabilities	$	28,532	$	74,219

For the three months ended March 31, 2024 and 2023, Aurea’s net loss was $43,266 and $45,976 respectively.

Note 4. Prepaid expense and Other current assets

As of March 31, 2024 and December 31, 2023, prepaid expense and other current assets are as follows:

	March 31,		December 31,
	2024		2023
Prepaid insurance	$	447,759	$	699,310
Prepaid components		1,344,507		1,258,965
Prepaid satellite services & licenses		2,797,102		3,313,706
Prepaid software		98,001		91,258
Other current assets		80,961		42,214
Total	$	4,768,330	$	5,405,453

During the three months ended March 31, 2024 and 2023, the Company recorded interest expense of $894 and $6,325 related to financing of our prepaid insurance policies.

-11-

Note 5. Inventory

As of March 31, 2024 and December 31, 2023, inventory is as follows:

Schedule of Inventory

		March 31, 2024				December 31, 2023
Work in Process		$	1,423,588			$	1,217,929

Note 6. Property and Equipment

At March 31, 2024 and December 31, 2023, property and equipment consisted of the following:

Schedule of Property and Equipment

	March 31,			December 31,
	2024			2023
Office equipment	$	17,061		$	17,061
Computer equipment		41,233			41,233
Vehicle		35,424			35,424
Software		620,843			482,127
Machinery		3,209,719			3,209,719
Leasehold improvements		397,536			397,536
R&D software		-			9,655
Satellite and related software		7,865,045			-
Construction in progress		2,845,913			8,609,902
Property and equipment, gross		15,032,774			12,802,657
Accumulated depreciation		(3,485,472	)		(3,232,443	)
Property and equipment, net of accumulated depreciation	$	11,547,302		$	9,570,214

As of March 31, 2024 and December 31, 2023, construction in progress represents components to be used in the manufacturing of our satellites.

As of March 31, 2024, one satellite and satellite related software were moved out of construction in progress and reported as assets with related depreciation expense.

Depreciation expense of property and equipment for the three months ended March 31, 2024 and 2023 is $253,030 and $3,361 of which $222,490 and $43,696 are included as components of cost of revenue, respectively.

During the three months ended March 31, 2024 and 2023, the Company purchased assets of $2,230,118 and $1,147,409, respectively.

-12-

Note 7. Accounts payable and other current liabilities

At March 31, 2024 and December 31, 2023, accounts payable and other current liabilities consisted of the following:

	March 31,		December 31,
	2024		2023

Accounts payable	$	2,124,677	$	4,716,964
Payroll liabilities		940,030		1,250,330
Credit card liability		59,120		93,826
Other payable		102,674		156,885
Dividend payable		-		16,566
Insurance payable		313,691		462,991
	$	3,540,192	$	6,697,562

Note 8. Asset-based loan

The Company is party to a recourse loan and security agreement with an unrelated lender dated November 30, 2022, whereby the lender will provide loans secured by certain accounts receivable for up to 90% of the face amount, which is paid to the Company in the form of a cash advance. The Company has a revolving line of credit for $3 million with a loan interest rate of 15.2% annum on outstanding balances. Additionally, in the event of default the Lender at its option can increase the loan interest rate by 5% per annum for each month or partial month default on outstanding balances. Under the loan and security agreement, the Company must pay back any invoices that become uncollectable. As of December 31, 2023 and 2022, the asset-based loan was $2,587,900 and $502,349, respectively. For the three months ended March 31, 2024 and 2023, the costs and interest incurred by the Company in connection with the loan and security agreement activities were $95,455 and $40,933, respectively.

Note 9. Contract assets and liabilities

At March 31, 2024 and December 31, 2023, contract assets and contract liabilities consisted of the following:

Contract assets	March 31, 2024		December 31, 2023

Revenue recognized in excess of amounts paid or payable (contracts receivable) to the company on uncompleted contracts (contract asset), excluding retainage	$	-	$	-
Retainage included in contract assets due to being conditional on something other than solely passage of time		77,124		77,124
Retainage included in contract assets due to being conditional on something other than solely passage of time – related party		43,173		43,173
Total contract assets	$	120,297	$	120,297

Contract liabilities	March 31, 2024		December 31, 2023

Payments received or receivable (contracts receivable) in excess of revenue recognized on uncompleted contracts (contract liability), excluding retainage	$	-	$	-
Retainage included in contract liabilities due to being conditional on something other than solely passage of time		77,124		77,124
Retainage included in contract liabilities due to being conditional on something other than solely passage of time – related party		43,173		43,173
Total contract liabilities	$	120,297	$	120,297

-13-

Note 10. Leases

Operating lease

We have a noncancelable operating lease entered in November 2016 for our office facility that expires in July 2021 and has renewal options to May 2024. The monthly “Base Rent” is $10,392 and the Base Rent is increased by 2.5% each year. In May 2023 the Company exercised its option and extended the lease to May 31, 2024.

In May 2021, we entered into a new lease agreement for our office and warehouse space that expires in May 2024. The Company shall have the option to terminate the lease after 12 months and 24 months from the commencement date. The monthly “Base Rent” is $11,855 and the Base Rent may be increased by 2.5% each year.

We recognized total lease expense, primarily related to our operating leases, on a straight-line basis in accordance with ASC 842.

As of March 31, 2024 and December 31, 2023, the Company recorded a refundable security deposit of $10,000 for its warehouse space and is included in other assets on the balance sheet.

The operating lease expense were as follows:

Schedule of Operating lease expense

	2024		2023
	Three Months Ended March 31,
	2024		2023
Operating lease cost	$	92,204	$	86,387

Supplemental balance sheet information related to operating leases was as follows:

	March 31,			December 31,
	2024			2023
Operating lease right-of-use assets at inception	$	1,276,515		$	1,276,515
Accumulated amortization		(1,230,004	)		(1,160,942	)
Total operating lease right-of-use assets	$	46,511		$	115,573

Operating lease liabilities - current	$	47,990		$	119,272
Operating lease liabilities - non-current		-			-
Total operating lease liabilities	$	47,990		$	119,272

Weighted-average remaining lease term — operating leases (year)		0.17			0.42
Weighted-average discount rate — operating leases		4.73	%		4.73	%

Future minimum lease payments under operating leases that have initial noncancelable lease terms in excess of one year at March 31, 2024 were as follows:

Year Ending December 31,
2024 - Remaining two months	$	48,084
Thereafter		-
Total Undiscounted lease payments		48,084
Less: Imputed interest		(94	)
Operating lease liabilities		47,990

Operating lease liability - current		47,990
Operating lease liability - non-current	$	-

-14-

Note 11. Notes Payable

Decathlon Note

On December 3, 2021, we entered into a Loan Assignment and Assumption Agreement, or Loan Assignment, with Decathlon Alpha IV, L.P., or Decathlon and Craig Technical Consulting, Inc (“CTC”) pursuant to which we assumed the Decathlon Note. In connection with our assumption of the Decathlon Note, CTC reduced the principal of the Note Payable – related party by $1.4 million for an aggregate principal balance of $2.6 million. The Company recorded a reclassification of $1,106,164 from Note Payable – related party to Note payable – non- current (Decathlon note) and recorded forgiveness of note payable – related party of $293,836. (See Note 12)

Management believes that the assumption of the Decathlon Note from CTC is in our best interests because in connection therewith, Decathlon released us from a cross-collateralization agreement it was a party to with CTC for a loan of a greater amount. Also in connection with the Loan Assignment on December 3, 2021, we entered into a Revenue Loan and Security Agreement, or RLSA, with Decathlon and our CEO, Carol Craig, pursuant to which we pay interest based on a minimum rate of one (1) times the amount advanced and make monthly payments based on a percentage of our revenue calculated as an amount equal to the product of (i) all revenue for the immediately preceding month multiplied by (ii) the Applicable Revenue Percentage, defined as 4% of revenue for payments due during any month. The Decathlon Note was amended November 16,2023. The maturity date was extended from December 9, 2023 to December 9, 2024 and the monthly interest was converted to a fixed amount of $50,000 per month. The Decathlon Note is secured by our assets and is guaranteed by CTC and matures the earliest of: (i) December 9, 2024, (ii) immediately prior to a change of control, or (iii) upon an acceleration of the obligations due to a default under the RLSA. As a result, on December 31, 2021, the Company recorded the forgiveness of note payable-related party of $293,836 and the reclass of $1,106,164 from Note Payable – related party to Note Payable.

During the three months ended March 31, 2024 and 2023, the Company recorded interest expense of $149,665 and $181,203, respectively, which included an additional accrual estimate based on the principal and accrued but unpaid interest payment due when the note matures, and made payments of $150,000 and $92,483, respectively. As of March 31, 2024 and December 31, 2023, the Company recorded principal amount and accrued interest of $2,016,951 and $2,017,286 on the balance sheet, respectively. At maturity the Company will be required to pay approximately $2.1M representing the Decathlon Note and accrued but unpaid interest.

Note 12. Related Party Transactions

Revenue and Accounts Receivable

The Company recognized revenue of $205,044 and $348,903 for the three months ended March 31, 2024 and 2023 and accounts receivable of $172,030 and $67,447 and contract liability of $43,173 and $43,173 as of March 31, 2024 and December 31, 2023, respectively, from contracts entered into by Craig Technical Consulting, Inc, a principal stockholder, and subcontracted to the Company for four customers.

Accounts Payable

As of March 31, 2024 and December 31, 2023, the Company owed $886,331 and $677,039 to Craig Technical Consulting, Inc. Advances are unsecured, due on demand and non-bearing-interest.

Cost of Revenue and Operating expense

For the three months ended March 31, 2024 and 2023, the Company recorded cost of revenue to Craig Technical Consulting, Inc. of $167,544 and $297,560 and general and administrative expense of $0 and $24,363, respectively.

Professional Service Agreements

A Professional Services Agreement, effective November 15, 2021, was made, between the Company and Craig Technical Consulting, Inc. The period of performance for this Agreement was December 1, 2021, through November 30, 2022. The agreement was amended and the term of agreement was extended to November 30, 2024.

During the three months ended March 31, 2024 and 2023, the Company recorded professional services of $37,637 and $19,634, respectively.

-15-

Sublease

On August 1, 2021, the Company entered into a Sublease Agreement with its related party and a principal shareholder (“Sublandlord”), whereby the Company shall sublease certain offices, rooms and shared use of common spaces located at 150 Sykes Creek Parkway, Merritt Island, FL. The Lease is a month-to-month lease and may be terminated with 30 days’ notice to the Sublandlord. The monthly rent shall be $4,570 from inception through January 31, 2022, $4,707 from February 1, 2022 to January 31, 2023, and $4,847 from February 1, 2023 to January 31, 2024. On February 1, 2024, the Company extended the month-to-month Sublease agreement. The monthly rent shall be $4,618.03 from February 1, 2024 to January 31, 2025, $4,756.57 from February 1, 2025 to January 31,2026 and $4,899.27 from February 1, 2026 to January 31, 2027. A common area maintenance fee (CAM) will be charged in addition to the monthly rent. During the three months ended March 31, 2024 and 2023, the Company recorded $18,331 and $14,401 to lease expenses.

Note 13. Commitments and Contingencies

Litigation

From time to time, the Company may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. We are currently not aware of any such legal proceedings or claims that will have, individually or in aggregate, a material adverse effect on our business, financial condition, or operating results.

License Agreement

The consolidated financial statements include Aurea Alas Limited, which is a variable interest entity of which we are the primary beneficiary (see Note 3). On August 18, 2020, Aurea entered into a license agreement with a third-party vendor (the “Vendor”), whereby they licensed the rights to use certain available radio frequency spectrum for satellite communications. The Company shall pay an annual Reservation Fee of $180,000 while the Company pursues up to four (4) NGSO satellite filing(s) via the Vendor. The Reservation Fee is levied on the date the filing(s) is received at the International Telecommunication Union (ITU). The Reservation Fee is payable annually at the anniversary of the date of receipt, as long as the customer retains the NGSO filing(s). The Reservation Fee payment continues to be payable until any of the frequency assignments of the NGSO filing(s) are brought into use. Upon submission to the ITU to bring into use any of the frequency assignments of a given constellation, an annual License Fee of $180,000 shall be paid in lieu of the Reservation Fee. On February 1, 2021, the Vendor submitted the license filing to the ITU and on April 6, 2021, the ITU published the license filing for LIZZIE IOMSAT. Payments began in February 2021. For the three months ended March 31, 2024 and 2023 the Company recorded payments of $45,000 in Other General and Administrative expenses.

Note 14. Stockholder’s Equity

Authorized Capital Stock

Effective July 3, 2023, the Company filed Amended and Restated Certificate of Incorporation to amend for authorized capital stock to authorize the Company to issue 215,000,000 shares.

The Company has authorized 5,000,000 shares of preferred stock with a par value of $0.0001.

The Company has authorized 210,000,000 shares of common stock with a par value of $0.0001, consisting of 200,000,000 shares of Class A Common Stock and 10,000,000 shares of Class B Common Stock. The Class B Common Stock is entitled to 10 votes for every 1 vote of the Class A Common Stock.

-16-

Series A Convertible Preferred Stock

On October 11, 2023, the Company entered into a securities purchase agreement (the “Purchase Agreement”) with certain institutional investors, pursuant to which the Company agreed to issue and sell to such investor, in a registered direct offering (the “Offering”), an aggregate of 2,000 shares of the Company’s Series A convertible preferred stock, par value $0.0001 per share and stated value of $1,000 per share (the “Series A Preferred Stock”) at an offering price of $1,000 per share. Each share of Series A Preferred Stock is convertible into shares of the Company’s Class A Common Stock at an initial conversion price of $10.152 per share (the “Conversion Price”). The Conversion Price is subject to customary adjustments for stock dividends, stock splits, reclassifications and the like, and subject to price-based adjustment, on a “full ratchet” basis, in the event of any issuances of Common Stock, or securities convertible, exercisable or exchangeable for Common Stock, at a price below the then-applicable Conversion Price (subject to certain exceptions). The Series A Preferred Stock (and the shares of the Company’s Class A common stock (the “Class A Common Stock”)) underlying the Series A Preferred Stock) were offered by the Company pursuant to its shelf registration statement on Form S-3 (File No. 333-273430), which was originally filed with the Securities and Exchange Commission (the “SEC”) on July 26, 2023 and declared effective by the SEC on August 14, 2023. Concurrently with the sale of the Series A Preferred Stock, pursuant to the Purchase Agreement in a concurrent private placement, for each share of Class A Common Stock issuable upon conversion of the Series A Preferred Stock purchased by the investor, such investor received from the Company an unregistered warrant (the “Warrant”) to purchase one share of Class A Common Stock (the “Warrant Shares”). Each Warrant will be exercisable for one share of the Company’s Class A Common Stock at an exercise price of $10.152 per share, will be exercisable immediately upon issuance, and will have a term of five years from the date of issuance. The exercise price is subject to customary adjustments for stock dividends, stock splits, reclassifications and the like, and subject to price-based adjustment, on a “full ratchet” basis, in the event of any issuances of Class A Common Stock, or securities convertible, exercisable or exchangeable for Class A Common Stock, at a price below the then-applicable exercise price (subject to certain exceptions).

During the three months ended March 31, 2024, 372 shares of Series A convertible preferred stock and a related dividend of $27,374 were converted into 106,748 shares of Class A common stock.

The Company had 0 and 372 shares of Series A Convertible preferred stock issued and outstanding as of March 31, 2024 and December 31, 2023, respectively.

Class A Common Stock

The Company had 4,081,344 and 983,173 shares of Class A common stock issued and outstanding as of March 31, 2024 and December 31, 2023, respectively.

Fiscal year 2024

On January 29, 2024, the Company entered into a public offering of an aggregate of 1,181,900 shares of Class A Common Stock and pre-funded warrants to purchase up to an aggregate of 69,900 shares of Class A Common Stock in lieu of Shares, which have been sold pursuant to that certain Underwriting Agreement, dated January 29, 2024, by and between the Company and the Representative of the Underwriters. Gross proceeds from the offering were $5,632,650 and net proceeds after underwriter discount, various fees and expenses was $5,008,259.

On February 29, 2024, the Company entered into a public offering of an aggregate of 1,321,000 shares (the “Shares”) of Class A Common Stock, which have been sold pursuant to that certain Underwriting Agreement, dated February 29, 2024, by and between the Company and the Representative of the Underwriters. Gross proceeds from the offering were $7,926,000 and net proceeds after underwriter discount, various fees and expenses was $7,102,527.

During the three months ended March 31, 2024, 372 shares of Series A convertible preferred stock and a related dividend of $58,941 were converted into 106,748 shares of Class A common stock.

During the three months ended March 31, 2024, 418,724 warrants were exercised into shares of Class A common stock. Gross proceeds from the exercise of the warrants was $1,631,524.

-17-

Class B Common Sock

The Company had 100,000 shares of Class B common stock issued and outstanding as of March 31, 2024 and December 31, 2023.

Warrants

During the period ended March 31, 2024, the Company issued 200 warrants exercisable for a period of five years at an exercise price per share of $100 to prior employee.

January 2024 offering

The Company issued a total of 69,900 pre-funded warrants exercisable for a period of five years at an exercise price per share of $4.50 in connection with the common stock sold in January 2024. These warrants were fully exercised into Class A Common stock as part of the offering previously described. In addition, the Company issued a total of 62,585 underwriter warrants exercisable 180 days after the January 29, 2024 date of the offering agreement, for a period of five years at an exercise price per share of $5.625 in connection with the common stock sold.

February 2024 offering

The Company issued a total of 66,050 underwriter warrants exercisable 180 days after the February 29, 2024 date of the offering agreement, for a period of five years at an exercise price per share of $7.50 in connection with the common stock sold.

A summary of activity of the warrants during the three months ended March 31, 2024 as follows:

Schedule of Activity of Warrant

	Number of			Weighted average		Average
	shares			Exercise Price		Life (years)
Outstanding, December 31, 2023		233,816		$	13.22		4.73

Granted		69,900			4.50		5.00
Granted		200			100.00		5.00
Granted		62,585			5.63		5.00
Granted		66,050			7.50		5.00
Split – warrant granted in October 2023		316,286			3.90		-
Exercised		(488,624	)		3.98		-

Outstanding, March 31, 2024		260,213		$	7.95		4.48

Exercisable, March 31, 2024		131,578		$	6.32		2.49

The intrinsic value of the warrants as of March 31, 2024 is $0.

Stock Options

On February 6, 2024, the Company granted 25,000 options with an exercise price of $4.12, with a term of five (5) years to exercise from the grant date, to employees of the Company. Options issued vest at 33% of shares subject to the option on each anniversary date, on February 6, 2025, 2026 and 2027.

-18-

The Company utilizes the Black-Scholes model to value its stock options. The Company utilized the following assumptions:

	Three months ended
	March 31,
	2024
Expected term		3.50 years
Expected average volatility		187	%
Expected dividend yield		-
Risk-free interest rate		4.14	%

During the three months ended March 31, 2024, the Company granted 25,000 options valued at $95,325. During the three months ended March 31, 2024, the Company recognized stock option expense of $41,698 and as of March 31, 2024 and December 31, 2023, $587,519 and $533,892 remains unamortized, respectively. The intrinsic value of the 64,752 options outstanding as of March 31, 2024, is $0.

A summary of activity of the stock options during the three months ended March 31, 2024, is as follows:

Schedule of Activity of Stock Options

	Options Outstanding				Weighted Average
	Number of		Weighted Average		Remaining life
	Options		Exercise Price		(years)

Outstanding, December 31, 2023		39,752	$	16.42		4.57
Granted		25,000	$	4.12		5.00
Exercised		-		-		-
Forfeited/canceled		-		-		-
Outstanding, March 31, 2024		64,752	$	11.67		4.57

Exercisable options, March 31, 2024		200	$	100.00		4.57

-19-

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF OPERATIONS

Forward-Looking Statements and Industry Data

This Quarterly Report on Form 10-Q contains forward-looking statements which are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These statements may be identified by such forward-looking terminology as “may,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” “continue” or the negative of these terms or other comparable terminology. Our forward-looking statements are based on a series of expectations, assumptions, estimates and projections about our company, are not guarantees of future results or performance and involve substantial risks and uncertainty. We may not actually achieve the plans, intentions or expectations disclosed in these forward-looking statements. Actual results or events could differ materially from the plans, intentions and expectations disclosed in these forward-looking statements. Our business and our forward-looking statements involve substantial known and unknown risks and uncertainties, including the risks and uncertainties inherent in our statements regarding:

	●	our projected financial position and estimated cash burn rate;

	●	our estimates regarding expenses, future revenues and capital requirements;

	●	our ability to continue as a going concern;

	●	our need to raise substantial additional capital to fund our operations;

	●	our ability to compete in the global space industry;

	●	our ability to obtain and maintain intellectual property protection for our current products and services;

	●	our ability to protect our intellectual property rights and the potential for us to incur substantial costs from lawsuits to enforce or protect our intellectual property rights;

	●	the possibility that a third party may claim we have infringed, misappropriated or otherwise violated their intellectual property rights and that we may incur substantial costs and be required to devote substantial time defending against these claims;

	●	our reliance on third-party suppliers and manufacturers;

	●	the success of competing products or services that are or become available;

	●	our ability to expand our organization to accommodate potential growth and our ability to retain and attract key personnel;

	●	the potential for us to incur substantial costs resulting from lawsuits against us and the potential for these lawsuits to cause us to limit our commercialization of our products and services;

All of our forward-looking statements are as of the date of this Quarterly Report on Form 10-Q only. In each case, actual results may differ materially from such forward-looking information. We can give no assurance that such expectations or forward-looking statements will prove to be correct. An occurrence of, or any material adverse change in, one or more of the risk factors or risks and uncertainties referred to in this Quarterly Report on Form 10-Q or included in our other public disclosures or our other periodic reports or other documents or filings filed with or furnished to the U.S. Securities and Exchange Commission (the “SEC”) could materially and adversely affect our business, prospects, financial condition and results of operations. Except as required by law, we do not undertake or plan to update or revise any such forward-looking statements to reflect actual results, changes in plans, assumptions, estimates or projections or other circumstances affecting such forward-looking statements occurring after the date of this Quarterly Report on Form 10-Q, even if such results, changes or circumstances make it clear that any forward-looking information will not be realized. Any public statements or disclosures by us following this Quarterly Report on Form 10-Q that modify or impact any of the forward-looking statements contained in this Quarterly Report on Form 10-Q will be deemed to modify or supersede such statements in this Quarterly Report on Form 10-Q.

This Quarterly Report on Form 10-Q may contain estimates and other statistical data made by independent parties and by us relating to market size and growth and other data about our industry. We obtained the industry and market data in this Quarterly Report on Form 10-Q from our own research as well as from industry and general publications, surveys and studies conducted by third parties. This data involves a number of assumptions and limitations and contains projections and estimates of the future performance of the industries in which we operate that are subject to a high degree of uncertainty, including those discussed in “Risk Factors.” We caution you not to give undue weight to such projections, assumptions, and estimates. Further, industry and general publications, studies and surveys generally state that they have been obtained from sources believed to be reliable, although they do not guarantee the accuracy or completeness of such information. While we believe that these publications, studies, and surveys are reliable, we have not independently verified the data contained in them. In addition, while we believe that the results and estimates from our internal research are reliable, such results and estimates have not been verified by any independent source.

-20-

You should read the following discussion and analysis of our financial condition and results of operations together with our unaudited interim consolidated financial statements and the related notes appearing elsewhere in this Quarterly Report on Form 10-Q. In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those discussed below. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in the section titled “Risk Factors” included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, as may be amended, supplemented or superseded from time to time by other reports we file with the SEC. All amounts in this report are in U.S. dollars, unless otherwise noted.

Throughout this Quarterly Report on Form 10-Q, references to “we,” “our,” “us,” the “Company,” “Sidus,” or “Sidus Space” refer to Sidus Space, Inc., individually, or as the context requires, collectively with its subsidiary.

Overview

On March 4, 2024, we successfully launched and deployed our first LizzieSat satellite to low Earth orbit as part of SpaceX’s Transporter-10 Rideshare mission and have received multiple signals from the satellite following its successful launch and deployment. We continue to monitor communications with the satellite from our operations center in Merritt Island, Florida.

Products and Services

● Manufacturing Services: Our manufacturing business is well-established and trusted by industry leaders. Founded in 2012, we have been manufacturing mission-critical and satellite hardware for over a decade for our principal customers and have supported major government and commercial space programs like NASA’s Artemis / Lunar Gateway missions, xEVAS, Boeing’s Starliner, Sierra’s Dream Chaser, Airbus’ OneWeb Satellites and the International Space Station.

Our manufacturing business operates within a 35,000 square foot facility and is adjacent to our clean-room facility. We hold an AS9100 Aerospace certification, and we are International Traffic In Arms Regulations (ITAR) compliant thereby positioning us, in combination with our existing tooling and capability, to address unique high-precision manufacturing requirements.

● Space-Infrastructure-as-a-Service: We are in the process of developing and launching space-based infrastructure and establishing related ground-infrastructure support elements. Payload providers are our principal customers and target customers who wish to outsource constellation operations. Collectively, the end-to-end infrastructure that results is offered as “Space-as-a-Service” to commercial customers and “Defense-as-a-Service” to certain government customers.

Leveraging our industry experience and flight heritage, we are producing our own line of additively manufactured (3D printed) satellites in-house (LizzieSats) that are engineered to have the capacity and adaptability to simultaneously host our payloads for our own purposes (see Space-Data-as-a-Service below) or offer ‘ride-share’ opportunities for payload customers to deliver data to their end users. We anticipate “bookings” on our infrastructure in our planned ‘rideshare program’ as a key performance metric.

-21-

Our Space-Infrastructure-as-a-Service offering plans to provide: satellite design, satellite manufacture, constellation operations, and payload hosting.

As of March 31, 2024, we have:

● successfully launched and deployed our first satellite into Low Earth Orbit (LEO);

● established communications between our mission operations center and our satellite.

As of December 31, 2023, we have:

● signed a multi-year and multi-launch agreement with Space-X thereby offering customers by extension a reliable, cost-effective launch service;

● integrated Edge Artificial Intelligence (AI) software into LizzieSat satellite providing the Company the ability to offer on-orbit tailored solutions to customers enabling geospatial data to be processed more effectively;

● obtained approval for a 100+ satellite constellation by the International Telecommunication Union (ITU);

● established partnerships with a globally diverse network of 20+ ground stations to provide our users with near continuous high-rate, “on-orbit to cloud”, communications network;

● secured a mission operations center located on the Florida Space Coast, in Merritt Island, FL capable to manage satellite operations, orchestrate collection management tasks and satisfy data distribution requests with intentions to automate many elements of this process.

Over time, we plan to begin introducing additional services beyond on-orbit infrastructure services which may include lunar mapping missions, in support of government requirements for on-orbit maneuverability. Each business opportunity is evaluated on an individual business case basis and safeguarded against risk to our core business.

● Space Data-as-a-Service and Insights: We plan to be a global provider of space-based data and insights by exclusively collecting data that only can be captured from space with no terrestrial alternatives. We plan to initially focus on creating offerings in earth-based observations and Space situational awareness. These decisions are reinforced by the growing and large addressable markets they represent.

To date, the space-based data industry has largely launched one-satellite, one-payload, one-mission constellations to deliver one general data type. Subsequently, downstream processing and associated analytics, at times, have experienced false-positives and ambiguous data sets diminishing the value and utility of space-based data.

Our LizzieSat satellite has been designed to address these shortcomings by allowing for differentiated data collection when compared to industry alternatives. We plan to lead the next generation of earth and space data collection by:

● Collecting on-orbit coincident data: LizzieSat is capable of hosting multiple-sensors on the same satellite to collect varying data types at the same time and with the same collection geometry. On-orbit coincident collection benefits users by decreasing false positives with complementary datasets that reinforce one another.

● Analyzing data on the satellite on-orbit: In order to maximize value and speed in data processing, we have invested resources into AI and Machine Learning (ML) on-board the satellite through hardware and software development. Our plans include integrating radiation hardened AI/ML capabilities alongside our on-orbit coincident data collection.

● Reducing data size: By processing data at the edge on-board LizzieSat, we are able to first reduce the file size by transmitting only the processed answer, not the entire raw dataset. This enables us to move data from low-Earth orbit to higher orbit data relay services (such as Iridium) for a lower-cost and more continual data transmission option to our customers.

-22-

The net value of data collected from our planned LizzieSat constellation is expected to allow organizations to make better decisions with higher confidence, increased accuracy and speed. We expect to enrich this processed data with customizable analytics users control for their own-use case, and in turn provide data as a subscription across industries to organizations so they are able to improve decision-making and mitigate risk.

We support a broad range of international and domestic governments and commercial companies with hardware manufacturing including the Netherlands Organization, U.S. Department of State, the U.S. Department of Defense, NASA, Collins Aerospace, Lockheed Martin, Teledyne Marine, Bechtel, and L3Harris in areas that include launch vehicles, satellite hardware, and autonomous underwater vehicles. Planned services that benefit current and future customers include delivering space-based data that can provide critical insight for agriculture, commodities tracking, disaster assessment, illegal trafficking monitoring, energy, mining, oil and gas, fire monitoring, classification of vegetation, soil moisture, carbon mass, Maritime AIS, Aviation ADS, and weather monitoring; providing the ability for customers to demonstrate that a technology (hardware or software) performs successfully in the harsh environment of space and delivering space services. We plan to own and operate one of the industry’s leading U.S. based low earth orbit (“LEO”) small satellite (“smallsat” or “smallsats”) constellations focused on earth observation and remote sensing. Our operating strategy is to continue to enhance the capabilities of our satellite constellation, to increase our international and domestic partnerships and to expand our analytics offerings in order to increase the value we deliver to our customers. Our two operating assets—our satellite constellation and hardware manufacturing capability—are mutually reinforcing and are a result of years of heritage and innovation.

Key Factors Affecting Our Results and Prospects

We believe that our performance and future success depend on several factors that present significant opportunities but also pose risks and challenges, including competition from better known and well-capitalized companies, the risk of actual or perceived safety issues and their consequences for our reputation and the other factors discussed under “Risk Factors.” We believe the factors discussed below are key to our success.

Growing our experienced space hardware operations

We are seeking to grow our space and defense hardware operations, with a goal of expanding from one shift to to two and a half shifts with an increased customer base in the future. With current customers in space, marine, and defense industries, our contract revenue is growing, and we are in active discussions with numerous potential customers, including government agencies, large defense contractors and private companies, to add to our contracted revenue. In the past decade, we have fabricated ground and flight products for the NASA SLS Rocket and Mobile Launcher as well as other commercial space and satellite companies. We have supported customers such as Boeing, Lockheed Martin, Northrop Grumman, Dynetics/Leidos, Blue Origin, United Launch Alliance, Collins Aerospace, L3Harris, OneWeb and Space Systems Loral/Maxar. We have manufactured various products including fluid, hydraulic and pneumatic systems, electrical control systems, cable harnesses, hardware lifting frames, umbilical plates, purge and hazardous gas disconnects, frangible bolts, reef cutters, wave guides, customized platforms, and other precision machined and electrical component parts for all types of rockets, ground, flight and satellite systems.

Commencing and Expanding Commercial Satellite Operations

Our goal is to help customers understand how space-based data can be impactful to day-to-day business. Our strategy includes increasing the demand downstream by starting out as end user focused. While others are focused on data verticalization strategy specializing on a key sectors or problem set, we believe that flexibility in production, low-cost bespoke design and ‘Bringing Space Down to Earth’ for consumers will provide a scalable model for growth. Following the successful completion of LizzieSat Preliminary and Critical Design Reviews in 2022, we began LizzieSat integration and testing in Q1 2023. We completed critical command and data system testing which validated the proper functioning of the communications and data transfer paths between a LizzieSat satellite in space and the Konsberg Satellite Services, Atlas Space Operations and Leaf Space ground stations, a requirement for mission success of the LizzieSat™ constellation. In Q4 2023, we completed the required environmental testing for launch ono the SpaceX Falcon 9 and successfully launched and deployed our first satellite in March 2024.

-23-

In Q1 2023 we signed an agreement with SkyWatch Space Applications, Inc. for use of its TerraStream data-management platform. This agreement is expected to accelerate the expansion of Sidus’ commercial data distribution strategy, which includes white labeling data for the Company’s existing customers as well as driving growth of new data customers. The agreement is expected to generate additional revenue for the Company and engage customers that otherwise may not have connected with Sidus. In Q3 2023 we announced the acquisition of substantially all the assets of Exo-Space in order to integrate EdgeAI capabilities into our planned constellation with ExoSpace’s FeatherEdge AI platform which will enable us to deliver near real-time intelligence derived from earth observation data. Further expanding the capabilities of our constellation, we implemented the SatLab A/S second-generation automated identification system (AIS) technology into the LizzieSat satellite constellation. AIS technology uses sophisticated systems on board marine vessels to identify and track ships to prevent collisions and protect life at sea. The integration of this technology into Sidus’s satellites will enable more accurate vessel tracking and monitoring while providing valuable information about ship movements in real time.

We have previously been approved for our X-band and S-band radio frequencies licensing through a published filing by the ITU on April 4, 2021. Such licenses are held through Aurea Alas, Ltd., an Isle of Man company, which is a variable interest entity to us. The ITU filing contains approved spectrum use for multiple X-Band and S-Band frequencies and seven different orbital planes, including 45 degrees. In August 2023, the FCC approved the LizzieSat-1 launch and operating license for launch and deploy on a SpaceX Falcon 9 mission called Transporter 10 to include approval for orbital operations utilizing the previously approved ITU S-band and X-band frequencies and ground station coverage. We have also filed an FCC Part 25 license request for the LizzieSat satellite constellation missions one through six. The FCC Part 25 license request has gone through the mandatory review period and is pending approval. The National Oceanic and Atmospheric Administration (NOAA), an agency of the U.S. Department of Commerce, granted a Tier 1 license authorizing Sidus to operate LizzieSat 1-3, a private remote-sensing space system comprised of three satellites (LizzieSat #1 through LizzieSat #3 or LS-1 through LS-3) in 2024. The imagery from Near Infared (NIR) and Short Wave Infarred (SWIR) imagers will be integrated into our FeatherBox AI onboard processor and combined with Automated Information Systems (AIS) data to detect marine traffic migration and illegal fishing activities, detect methane emissions and detect vegetative stress in various agricultural areas. Any delays in commencing our commercial launch operations, including due to delays or cost overruns in obtaining NOAA licenses or other regulatory approvals for future operations or frequency requirements, could adversely impact our results and growth plans.

Our Vertically Integrated Space Infrastructure

We are designing, developing, manufacturing, and planning to operate a constellation of proprietary smallsats. These satellites are designed for multiple missions and customers and form the foundation of our satellite platform. Weighing approximately 100 kilograms each, these hybrid 3D printed, modular satellites are more functional than cubesats and nanosatellites and less expensive to manufacture than the larger satellites in the 200-600kg range. Launched into a LEO and operating in diverse orbits (28°-98° inclination, 300-650km altitude) as approved by the International Telecommunication Union (ITU) in April 2021, our constellation is being designed to be optimally distributed to provide maximum coverage for our customers in the government and commercial sectors. With six initial globally distributed ground stations, our constellation is being designed for rapid tasking, collection, and delivery of high-revisit, high-resolution imagery and data analytics. As our satellite constellation grows, the amount of data we collect will scale, and we expect our revisit rate will improve.

Our cost-efficient smallsats are designed from the ground-up to optimize performance per unit cost. We can integrate technologies and deliver data on demand at lower costs than legacy providers due to our vertical integration, use of Customer Off the Shelf (COTS) proven systems, cost-efficiencies, capital efficient constellation design, and adaptable pricing models.

-24-

We design and manufacture our satellites at our Cape Canaveral facility. Our current configuration and facility is designed to manufacture 5-10 satellites a month. Our vertical integration enables us to control our satellites through the entire design, manufacturing, and operation process. Our years of experience manufacturing space hardware means we are able to leverage our manufacturing expertise and commercial best practices for satellite production. Additionally, leveraging both in-house and partner-provided subsystem components and in-house design and integration services, as well as operational support of satellites on orbit, to provide turn-key delivery of entire constellations offer “concept to constellation” in months instead of years. Specifically, our Space and Defense-as-a-Service offerings encompass all aspects of hosted satellite and constellation services, including hosting customer payloads onto our satellites, and delivering services to customers from our space platform. These services are expected to allow customers to focus on developing innovative payloads rather than having to design or develop complete satellite buses or satellites or constellations, which we will provide, along with ancillary services that are likely to include telemetry, tracking and control, communications, processing, as well as software development and maintenance. Our patented space-related technologies include a print head for regolith-polymer mixture and associated feedstock; a heat transfer system for regolith; a method for establishing a wastewater bioreactor environment; vertical takeoff and landing pad and interlocking pavers to construct same; and high-load vacuum chamber motion feedthrough systems and methods. Regolith is a blanket of unconsolidated, loose, heterogeneous superficial deposits covering solid rock. It includes dust, broken rocks, and other related materials and is present on Earth, the Moon, Mars, some asteroids, and other terrestrial planets and moons. We continue to patent our products including our satellites, external platforms and other innovations.

Revenue Generation

We generate revenue by selling payload space on our satellite platform, providing engineering and systems integration services to strategic customers on a project-by-project basis, and manufacturing space hardware. Additionally, we intend to add to our revenue by selling geospatial data and actionable intelligence captured through our constellation. This support is typically contracted to both commercial and government customers under fixed price contracts and often includes other services. Due to the size and capacity of our satellite, we are able to host a diverse array of sensors such as Multispectral and Hyperspectral Earth Observing Imagers, Maritime Vessel RF Tracking receivers, UHF IoT Transceivers, Optical Communications gear and others on a single platform that can simultaneously address the needs of many customer requirements.

Lowering Manufacturing Cost and Schedule

We are developing a manufacturing model that provides rapid response to customer requirements including integration of customers technologies and space-based data delivery. Our planned satellites are being designed to integrate Customer Off the Shelf (COTS) subsystems that are space-proven, can be rapidly integrated into the satellite and replaced rapidly when customer needs change or evolve. Our vertically integrated manufacturing processes give us the flexibility to make changes during the production cycle without impacting launch or costs.

Environmental, social, and corporate governance

While Environmental, Social and Governance (ESG) reporting is not mandatory, we are developing an ESG policy that will implement the tracking of several indicators we believe are critical to ensure we are doing our part to continue sustainable growth and maximize shareholder value. We have been in business for over ten years manufacturing space hardware and components, and in that time, implementation of policies and processes to mitigate environmental impact have been of upmost importance. Furthermore, since our inception, we have recognized the value of our employees and have always prioritized employee well-being through facets such as excellent benefits, programs, educational assistance, and insurance of a safe and healthy work environment. We also understand that our efforts to promote value and well -being are not limited to our employees. We are committed to the communities we belong to both locally and professionally. We recently started to formalize this commitment, providing tangible benefits back to the community that supports us.

-25-

Results of Operations

Comparison of quarter ended March 31, 2024 to quarter ended March 31, 2023

The following table provides certain selected financial information for the periods presented:

	Three Months Ended
	March 31,
	2024			2023			Change			%
Revenue	$	1,050,155		$	2,263,627		$	(1,213,472	)		(54	%)
Cost of revenue		966,091			1,367,828			(401,737	)		(29	%)
Gross Profit (Loss)		84,064			895,799			(811,735	)		(91	%)
Gross Profit (Loss) Percentage		8	%		40	%

Selling, General & Administrative Expense		3,645,583			3,542,169			103,414			3	%
Other expense		(248,981	)		(794,689	)		(545,708	)		(69	%)
Net loss	$	(3,810,500	)	$	(3,441,059	)	$	(369,441	)		11	%

Revenue

Non-related party revenue decreased by 56% for the three months ended March 31, 2024 to approximately $845,000 as compared to approximately $1.9 million for the three months ended March 31, 2023 and was primarily driven by timing of fixed price milestone contracts and fewer satellite related revenue contracts than prior year. Revenue from related parties decreased by 41% to approximately $205,000 for the three months ended March 31, 2024 from approximately $348,900 for the three months ended March 31, 2023. This was driven by the timing of fixed price milestone contracts and fewer contracts our related party entered into with its customers, requiring less outsourcing of its work to us.

Cost of Revenue

The decrease in cost of revenue of 29% for the three months ended March 31, 2024 to approximately $966,000 as compared to approximately $1.36 million for the three months ended March 31, 2023, included approximately $167,000 and approximately $297,000, respectively, of related party costs of revenue. The overall decrease in cost of revenue was driven by lower sales offset by mix of contracts and lower sales of our higher margin satellite related business. As a manufacturing entity, materials and other direct costs are a percentage of revenue. The percent change in the cost of revenue was lower than the percent decrease in revenue due to mix of contracts and continued supply chain impacts.

Gross Profit (Loss)

The decrease in our gross profit of approximately $800,000 to a gross profit of approximately $84,000 for the three months ended March 31, 2024 as compared to a gross profit of approximately $896,000 for the three months ended March 31, 2023 is primarily attributable to mix of contracts, lower sales from our satellite related business and higher supply chain related costs.

-26-

Selling, General, and Administrative Expenses

Selling, general, and administrative expenses remained materially consistent when compared with the same period in 2023, a slight approximately $100,000 increase year over year was primarily due to the following:

	●	An increase of approximately $377,000 in fundraising expense to approximately $412,000 compared to $35,000 in 2023. This was largely driven by two capital raises in Q1 2024.

	●	An increase of approximately $267,000 in Mission Operations Support expense to approximately $267,000 compared to $0 in 2023, related to ground support required for tracking and communicating with first satellite.

These increases were partially offset by the following decreases:

	●	A decrease of approximately $105,000 in D&O insurance expense to approximately $143,000 compared to $248,000 in 2023, due to a reduction in insurance rates.

	●	A decrease of approximately $150,000 in marketing and investor relations expense as a result of reduction in use of outside agencies and increased use of internal resources.

	●	A decrease of approximately $210,000 in payroll and related expenses primarily as a result of labor hours directly related to building the satellite fixed asset were moved from selling, general and administrative expense to fixed asset.

	●	A decrease of approximately $40,000 in professional fees expense primarily a result of reduction in use of outside legal firms and increased use of internal resources.

Total other income (expenses)

Other income and (expenses) showed a decrease of other expenses of $545,708 to $248,981 compared to $794,689 in 2023 primarily due to a change in accounting treatment of financing related costs included in other expense in 2023 to being included in the costs required to raise capital which are included in additional paid in capital on the balance sheet.

NON-GAAP MEASURES

To provide investors with additional information in connection with our results as determined in accordance with GAAP, we use non-GAAP measures of adjusted EBITDA. We use adjusted EBITDA in order to evaluate our operating performance and make strategic decisions regarding future direction of the company since it provides a meaningful comparison to our peers using similar measures. We define adjusted EBITDA as net income (as determined by U.S. GAAP) adjusted for interest expense, depreciation and amortization expense, acquisition deal costs, severance costs, capital market and advisory fees, equity-based compensation and warrant costs. These non-GAAP measures may be different from non-GAAP measures made by other companies since not all companies will use the same measures. Therefore, these non-GAAP measures should not be considered in isolation or as a substitute for relevant U.S. GAAP measures and should be read in conjunction with information presented on a U.S. GAAP basis.

-27-

The following table reconciles adjusted EBITDA to net loss (the most comparable GAAP measure) for the three months ended March 31, 2024 and 2023:

	Three Months Ended
	March 31,
	2024			2023			Change			%
Net Income / (Loss)	$	(3,810,500.00	)	$	(3,441,059.00	)	$	(369,441.00	)		11	%
Interest Expense (i)		248,981.00			228,460.00			20,521.00			9	%
Depreciation and Amortization (ii)		253,030.00			3,361.00			249,669.00			7428	%
Fundraising expense (iii)		560,322.00			35,000.00			525,322.00			1501	%
Capital Market and advisory fees (iiii)		-			566,299.00			(566,299.00	)		-100	%
Equity based compensation		41,698.00			-			41,698.00			-
Total Non-GAAP Adjustments		1,104,031.00			833,120.00			270,911.00			33	%
Adjusted EBITDA		(2,706,469.00	)		(2,607,939.00	)		(98,530.00	)		4	%

(i)	Sidus Space incurred increased interest expense due to short-term note payable due in Q4 2024 and interest expense related to an asset based loan.
(ii)	Sidus Space incurred increased depreciation expense 2024 with launch and deployment of satellite fixed asset and related satellite software.
(iii)	Sidus Space incurred one-time legal and audit related fundraising expenses
(iiii)	Sidus Space incurred one-time stock issuance costs in 2023

Liquidity and Capital Resources

The following table provides selected financial data about us as of March 31, 2024, and December 31, 2023

	March 31,		December 31,
	2024		2023			Change			%
Current assets	$	13,306,767	$	9,202,310		$	4,104,457			45	%
Current liabilities	$	8,211,414	$	12,219,356		$	(4,007,942	)		(33	%)
Working capital (deficiency)	$	5,095,353	$	(3,017,046	)	$	8,112,399			269	%

We had an accumulated deficit of approximately $46.6 million and working capital of approximately $5.1 million as of March 31, 2024. As of March 31, 2024, we had approximately $6.2 million of cash.

As of March 31, 2024 the working capital surplus is due to funds raised through equity sales in relation to our February 2024 capital raise. As of December 31, 2023, the working capital deficiency is primarily due to our build out of our LizzieSat satellite in anticipation of our Q1 2024 launch.

Current assets increased by approximately $4.1 million to approximately $13.35 million as of March 31, 2024 from approximately $9.2 million as of December 31, 2023. The increase is primarily attributable to an increase in cash, slightly offset by decrease in accounts receivable and prepaids.

-28-

Current liabilities decreased by approximately $4.0 million to approximately $8.2 million as of March 31, 2024 from approximately $12.2 million as of December 31, 2023. The decrease was primarily attributable to a decrease in accounts payable and other current liabilities and our asset-based loan liability.

Cash Flow

	Three Months Ended
	March 31,
	2024			2023			Change		%
Cash used in operating activities	$	(5,418,294	)	$	(3,488,006	)	$	1,930,288		55	%
Cash used in investing activities	$	(2,230,118	)	$	(1,147,409	)	$	1,082,709		94	%
Cash provided by financing activities	$	12,604,064		$	5,158,893		$	7,445,171		144	%
Cash on hand	$	6,171,759		$	2,818,737		$	3,353,022		119	%

Cash Flow from Operating Activities

Three Months ended March 31, 2024 and 2023

For the three months ended March 31, 2024 and 2023, we did not generate positive cash flows from operating activities. For the three months ended March 31, 2024, net cash flows used in operating activities was approximately $5.4 million compared to approximately $3.5 million during the three months ended March 31, 2023.

Cash flows used in operating activities for the three months ended March 31, 2024 of approximately $5.4 million is comprised of a net loss of approximately $3.8 million, which was reduced by non-cash expenses of $79,198 for stock based compensation and $253,030 for depreciation, and an increase in net change in working capital of approximately $1.9 million.

Cash flows used in operating activities for the three months ended March 31, 2023 of approximately $3.5 million is comprised of a net loss of approximately $3.4 million, which was reduced by non-cash expenses of $566,229 for the issuance of warrants as compensation of underwriters services and $3,361 for depreciation, and an increase in net change in working capital of approximately $614,000.

Cash Flows from Investing Activities

During the three months ended March 31, 2024 and 2023, we purchased property and equipment in the amount of approximately $2.2 million and $1.15 million respectively.

Cash Flows from Financing Activities

During the three months ended March 31, 2024, net cash provided in financing activities of approximately $12.6 million included a January 2024, capital raise of approximately $5.6 million and a February 2024, capital raise of approximately $7.9 million partially offset by repayment of an asset-based loan of approximately $990,000 net and repayment of notes payable of $150,000. During the three months ended March 31, 2023, net cash provided in financing activities of approximately $5.2 million included a January 2023 capital raise of approximately $4.6 million net proceeds and approximately $636,000 net proceeds from an asset-based loan agreement, partially offset by repayment of notes payable of approximately $92,000.

-29-

March 2024 Public Offering

On March 5, 2024, we completed an underwritten public offering of 1,321,000 shares of our Class A common stock at a public offering price of $6.00 per share, for which we received approximately $7.1million of net proceeds.

January 2024 Public Offering

On January 29, 2024, we completed a public offering of 1,181,800 shares of our Class A common stock at a public offering price of $4.50 per share, and Pre-Funded Warrants to purchase up to 69,900 shares of Class A common stock at a public offering price of $4.499 per Pre-Funded Warrant, for which we received approximately $5.0 million of net proceeds.

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements or relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities.

Critical Accounting Policies and Significant Judgments and Estimates

This discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported expenses incurred during the reporting periods. Our estimates are based on our historical experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. While our significant accounting policies are described in more detail in the notes to our financial statements included elsewhere in this annual report on Form 10-K, we believe that the following accounting policies are critical to understanding our historical and future performance, as these policies relate to the more significant areas involving management’s judgments and estimates.

We believe our most critical accounting policies and estimates relate to the following:

	●	Revenue Recognition

	●	Inventory

	●	Credit losses

	●	Lease Accounting

	●	Stock Option and Warrant Valuation

Revenue Recognition

We adopted ASC 606 – Revenue from Contracts with Customers using the modified retrospective transition approach. The core principle of ASC 606 is that revenue should be recognized in a manner that depicts the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled for exchange of those goods or services. Our updated accounting policies and related disclosures are set forth below, including the disclosure for disaggregated revenue. The impact of adopting ASC 606 was not material to the Consolidated Financial Statements.

-30-

Our revenue is recognized under Topic 606 in a manner that reasonably reflects the delivery of its services and products to customers in return for expected consideration and includes the following elements:

	●	executed contracts with our customers that we believe are legally enforceable;

	●	identification of performance obligations in the respective contract;

	●	determination of the transaction price for each performance obligation in the respective contract;

	●	Allocation of the transaction price to each performance obligation; and

	●	recognition of revenue only when we satisfy each performance obligation.

These five elements, as applied to each of our revenue category, is summarized below:

	●	executed contracts with our customers that we believe are legally enforceable;

	●	identification of performance obligations in the respective contract;

	●	determination of the transaction price for each performance obligation in the respective contract;

	●	Allocation of the transaction price to each performance obligation; and

	●	recognition of revenue only when we satisfy each performance obligation.

Revenues from fixed price contracts that require milestone payments are recognized at the time of the milestone being met. This method is used because management considers that the payments are nonrefundable unless the entity fails to perform as promised. If the customer terminates the contract, we are entitled only to retain any progress payments received from the customer and we have no further rights to compensation from the customer. Even though the payments made by the customer are nonrefundable, the cumulative amount of those payments is not expected, at all times throughout the contract, to at least correspond to the amount that would be necessary to compensate us for performance completed to date. Accordingly, we account for the progress under the contract as a performance obligation satisfied at a point in time.

Inventory

Inventory consists of work in progress and finished goods and consists of estimated revenue calculated on a percentage of completion based on direct labor and materials in relation to the total contract value. We do not maintain raw materials.

Credit Losses

The provision for expected credit losses on trade receivables are estimated based on historical information, customer solvency and changes in customer payment terms and practices. The Company will calibrate its provision matrix to adjust the historical credit loss experience with forward-looking information. The amount of expected credit losses is sensitive to changes in circumstances and of forecast economic conditions. The Company’s historical credit loss experience and forecast of economic conditions may also not be representative of the customer’s actual default in the future. The company will utilize the Allowance Method based on the accounts receivable aging in order to accrue bad debt expense.

-31-

Leases

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). The standard requires lessees to recognize the assets and liabilities that arise from leases in the balance sheet. Additionally, in July 2018, the FASB issued ASU 2018-11, Leases (Topic 842) – Targeted Improvements, which, among other things, provides an additional transition method that would allow entities to not apply the guidance in ASU 2016-02 in the comparative periods presented in the financial statements and instead recognize a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption.

We determine if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets, operating lease liabilities - current, and operating lease liabilities - noncurrent on the balance sheets. Finance leases are included in property and equipment, other current liabilities, and other long-term liabilities in our balance sheets.

ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of our leases do not provide an implicit rate, we generally use our incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.

Leases with a lease term of 12 months or less at inception are not recorded on our balance sheet and are expensed on a straight-line basis over the lease term in our statement of operations.

Stock Option and Warrant Valuation

We use the Black-Scholes option-pricing model to value all options and Class A common stock warrants. Estimating the fair value of stock options using the Black-Scholes option-pricing model requires the application of significant assumptions, such as the fair value of our Class A common stock, the estimated term of the options, risk-free interest rates, the expected volatility of the price of our Class A common stock, and an expected dividend yield. Each of these assumptions is subjective, requires significant judgment, and is based upon management’s best estimates. If any of these assumptions were to change significantly in the future, equity-based compensation related to future awards may differ significantly, as compared with awards previously granted.

JOBS Act

On April 5, 2012, the JOBS Act was enacted. Section 107 of the JOBS Act provides that an “emerging growth company” can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act of 1933, as amended (“Securities Act”) for complying with new or revised accounting standards. In other words, an “emerging growth company” can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies.

We have chosen to take advantage of the extended transition periods available to emerging growth companies under the JOBS Act for complying with new or revised accounting standards until those standards would otherwise apply to private companies provided under the JOBS Act. As a result, our financial statements may not be comparable to those of companies that comply with public company effective dates for complying with new or revised accounting standards.

We are in the process of evaluating the benefits of relying on other exemptions and reduced reporting requirements provided by the JOBS Act. Subject to certain conditions set forth in the JOBS Act, as an “emerging growth company,” we intend to rely on certain of these exemptions, including without limitation, (i) providing an auditor’s attestation report on our system of internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act and (ii) complying with any requirement that may be adopted by the Public Company Accounting Oversight Board (“PCAOB”) regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements, known as the auditor discussion and analysis. We will remain an “emerging growth company” until the earliest of (i) the last day of the fiscal year in which we have total annual gross revenues of $1.07 billion or more; (ii) the last day of our fiscal year following the fifth anniversary of the date of the completion of this offering; (iii) the date on which we have issued more than $1 billion in nonconvertible debt during the previous three years; or (iv) the date on which we are deemed to be a large accelerated filer under the rules of the SEC.

-32-

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company is not required to provide the information required by this Item as it is a “smaller reporting company,” as defined in Rule 12b-2 of the Exchange Act.

ITEM 4. CONTROLS AND PROCEDURES.

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this Report, we conducted an evaluation, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act). Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is: (i) recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms, and (ii) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, or person performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control

There have been no changes in our internal control over financial reporting that occurred during the three months ended March 31, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II — OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

From time to time, we may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. Litigation is subject to inherent uncertainties and an adverse result in these or other matters may arise from time to time that may harm our business. We are currently not aware of any such legal proceedings or claims that will have, individually or in the aggregate, a material adverse effect on our business, financial condition or operating results.

ITEM 1A. RISK FACTORS.

Risk factors that affect our business and financial results are discussed in Part I, Item 1A “Risk Factors,” in our Annual Report on Form 10-K for the year ended December 31, 2023 (“Annual Report”). There have been no material changes in our risk factors from those previously disclosed in our Annual Report. You should carefully consider the risks described in our Annual Report, which could materially affect our business, financial condition or future results. The risks described in our Annual Report are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition, and/or operating results. If any of the risks actually occur, our business, financial condition, and/or results of operations could be negatively affected.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

None.

-33-

ITEM 4. MINE SAFETY DISCLOSURES.

Not applicable.

ITEM 5. OTHER INFORMATION.

None.

ITEM 6. EXHIBITS.

Exhibit No.		Description

31.1*		Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2*		Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, 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

101.INS*		Inline XBRL Instance Document

101.SCH*		Inline XBRL Taxonomy Extension Schema Document

101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*		Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Document

104*		Cover Page Interactive Data File - the cover page from the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2023 is formatted in Inline XBRL

*		Filed herewith.

-34-

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.

	SIDUS SPACE, INC.

Date: May 20, 2024	By:	/s/ Carol Craig
		Carol Craig
		Chief Executive Officer
		(Principal Executive Officer)

Date: May 20, 2024	By:	/s/ Bill White
		Bill White
		Chief Financial Officer
		(Principal Financial and Accounting Officer)

-35-

Exhibit 31.1

Certification of Chief Executive Officer of Sidus Space, Inc.

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Carol Craig, certify that:

1.	I have reviewed this quarterly report on Form 10-Q of Sidus Space, Inc.;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the registrant and have:

	a.	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

	b.	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

	c.	Evaluated the effectiveness of the registrant’s disclosure controls and procedures, and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

	d.	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.	The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

	a.	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

	b.	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 20, 2024	/s/ Carol Craig
	Carol Craig
	Chief Executive Officer
	(Principal Executive Officer)

Exhibit 31.2

Certification of Chief Financial Officer of Sidus Space, Inc.

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Bill White, certify that:

1.	I have reviewed this quarterly report on Form 10-Q of Sidus Space, Inc.;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the registrant and have:

	a.	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

	b.	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

	c.	Evaluated the effectiveness of the registrant’s disclosure controls and procedures, and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

	d.	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.	The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

	a.	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

	b.	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 20, 2024	/s/ Bill White
	Bill White
	Chief Financial Officer
	(Principal Financial and Accounting Officer)

Exhibit 32.1

Certification of Chief Executive Officer

Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned, Carol Craig, Chief Executive Officer of Sidus Space, Inc. (the “Company”), hereby certifies that based on the undersigned’s knowledge:

	1.	The Company’s quarterly report on Form 10-Q for the period ended March 31, 2024 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

	2.	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: May 20, 2024	/s/ Carol Craig
	Carol Craig
	Chief Executive Officer
	(Principal Executive Officer)

Exhibit 32.2

Certification of Chief Financial Officer

Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned, Bill White, Chief Financial Officer of Sidus Space, Inc. (the “Company”), hereby certifies that based on the undersigned’s knowledge:

	1.	The Company’s quarterly report on Form 10-Q for the period ended March 31, 2024 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

	2.	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: May 20, 2024	/s/ Bill White
	Bill White
	Chief Financial Officer
	(Principal Financial and Accounting Officer)

Cover - shares	3 Months Ended
Cover - shares	Mar. 31, 2024	May 20, 2024
Document Type	10-Q
Amendment Flag	false
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Mar. 31, 2024
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2024
Current Fiscal Year End Date	--12-31
Entity File Number	001-41154
Entity Registrant Name	SIDUS SPACE, INC.
Entity Central Index Key	0001879726
Entity Tax Identification Number	46-0628183
Entity Incorporation, State or Country Code	DE
Entity Address, Address Line One	150 N. Sykes Creek Parkway
Entity Address, Address Line Two	Suite 200
Entity Address, City or Town	Merritt Island
Entity Address, State or Province	FL
Entity Address, Postal Zip Code	32953
City Area Code	(321)
Local Phone Number	450-5633
Title of 12(b) Security	Class A common stock, $0.0001 par value
Trading Symbol	SIDU
Security Exchange Name	NASDAQ
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	true
Elected Not To Use the Extended Transition Period	false
Entity Shell Company	false
Common Class A [Member]
Entity Common Stock, Shares Outstanding		4,081,344
Common Class B [Member]
Entity Common Stock, Shares Outstanding		100,000

Consolidated Balance Sheets (Unaudited) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Current assets
Cash	$ 6,171,759	$ 1,216,107
Inventory	1,423,588	1,217,929
Prepaid and other current assets	4,768,330	5,405,453
Total current assets	13,306,767	9,202,310
Property and equipment, net	11,547,302	9,570,214
Operating lease right-of-use assets	46,511	115,573
Intangible asset	398,135	398,135
Other assets	72,030	64,880
Total Assets	25,370,745	19,351,112
Current liabilities
Accounts payable and other current liabilities	3,540,192	6,697,562
Accounts payable and accrued interest - related party	886,331	677,039
Asset-based loan liability	1,599,653	2,587,900
Notes payable	2,016,951	2,017,286
Operating lease liability	47,990	119,272
Total current liabilities	8,211,414	12,219,356
Total Liabilities	8,211,414	12,219,356
Commitments and contingencies
Stockholders’ Equity
Preferred stock, value
Common stock, value
Additional paid-in capital	63,798,580	49,918,441
Accumulated deficit	(46,639,668)	(42,786,793)
Total Stockholders’ Equity	17,159,331	7,131,756
Total Liabilities and Stockholders’ Equity	25,370,745	19,351,112
Series A Preferred Stock [Member]
Stockholders’ Equity
Preferred stock, value
Common Class A [Member]
Stockholders’ Equity
Common stock, value	409	98
Common Class B [Member]
Stockholders’ Equity
Common stock, value	10	10
Nonrelated Party [Member]
Current assets
Accounts receivable	650,763	1,175,077
Contract asset	77,124	77,124
Current liabilities
Contract liability	77,124	77,124
Related Party [Member]
Current assets
Accounts receivable	172,030	67,447
Contract asset	43,173	43,173
Current liabilities
Contract liability	$ 43,173	$ 43,173

Consolidated Balance Sheets (Unaudited) (Parenthetical) - $ / shares	Mar. 31, 2024	Dec. 31, 2023
Preferred stock, shares authorized	5,000,000	5,000,000
Preferred stock, par or stated value per share	$ 0.0001	$ 0.0001
Preferred stock, shares issued	0	0
Preferred stock, shares outstanding	0	0
Common stock, shares authorized	210,000,000	210,000,000
Common stock, par or stated value per share	$ 0.0001	$ 0.0001
Series A Preferred Stock [Member]
Preferred stock, shares authorized	2,000	2,000
Preferred stock, shares issued	0	372
Preferred stock, shares outstanding	0	372
Common Class A [Member]
Common stock, shares authorized	200,000,000	200,000,000
Common stock, shares issued	4,081,344	983,173
Common stock, shares outstanding	4,081,344	983,173
Common Class B [Member]
Common stock, shares authorized	10,000,000	10,000,000
Common stock, shares issued	100,000	100,000
Common stock, shares outstanding	100,000	100,000

Consolidated Statements of Operations (Unaudited) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Income Statement [Abstract]
Revenue	$ 845,111	$ 1,914,724
Revenue - related parties	205,044	348,903
Total - revenue	1,050,155	2,263,627
Cost of revenue	966,091	1,367,828
Gross profit	84,064	895,799
Operating expenses
Selling, general and administrative expense	3,645,583	3,542,169
Total operating expenses	3,645,583	3,542,169
Net loss from operations	(3,561,519)	(2,646,370)
Other income (expense)
Interest expense	(153,526)	(187,527)
Asset-based loan expense	(95,455)	(40,933)
Finance expense		(566,229)
Total other expense	(248,981)	(794,689)
Loss before income taxes	(3,810,500)	(3,441,059)
Provision for income taxes
Net loss	(3,810,500)	(3,441,059)
Dividend on Series A preferred Stock	(42,375)
Net loss attributed to stockholders	$ (3,852,875)	$ (3,441,059)
Loss per common share - Basic	$ (1.40)	$ (11.58)
Loss per common share - Diluted	$ (1.40)	$ (11.58)
Weighted average number of common shares outstanding - Basic	2,719,812	297,144
Weighted average number of common shares outstanding - Diluted	2,719,812	297,144

Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)	Series A Preferred Stock [Member] Preferred Stock [Member]	Common Class A [Member] Common Stock [Member]	Common Class B [Member] Common Stock [Member]	Additional Paid-in Capital [Member]	Retained Earnings [Member]	Total
Balance at Dec. 31, 2022		$ 8	$ 10	$ 32,131,041	$ (28,255,846)	$ 3,875,213
Balance, shares at Dec. 31, 2022		80,235	100,000
Class A common stock units issued		$ 17		4,615,448		4,615,465
Class A common stock units issued, shares		172,500
Net loss					(3,441,059)	(3,441,059)
Warrants issued for finance expense				566,229		566,229
Balance at Mar. 31, 2023		$ 25	$ 10	37,312,718	(31,696,905)	5,615,848
Balance, shares at Mar. 31, 2023		252,735	100,000
Balance at Dec. 31, 2023		$ 98	$ 10	49,918,441	(42,786,793)	7,131,756
Balance, shares at Dec. 31, 2023	372	983,173	100,000
Class A common stock issued for conversion of Series A preferred stock and dividend		$ 11		58,930		58,941
Class A common stock issued for conversion of Series A preferred stock and dividend, shares	(372)	106,748
Class A common stock units issued		$ 258		12,110,528		12,110,786
Class A common stock units issued, shares		2,572,700
Class A common stock issued for exercise of warrants		$ 42		1,631,483		1,631,525
Class A common stock issued for exercise of warrants, shares		418,724
Vested Board Compensation				37,500		37,500
Stock option expense				41,698		41,698
Common stock issue for reverse split adjustment
Common stock issue for reverse split adjustment, shares		(1)
Dividend on Series A preferred Stock					(42,375)	(42,375)
Net loss					(3,810,500)	(3,810,500)
Balance at Mar. 31, 2024		$ 409	$ 10	$ 63,798,580	$ (46,639,668)	$ 17,159,331
Balance, shares at Mar. 31, 2024		4,081,344	100,000

Consolidated Statements of Cash Flows (Unaudited) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Cash Flows From Operating Activities:
Net loss	$ (3,810,500)	$ (3,441,059)
Adjustments to reconcile net loss to net cash used in operating activities:
Stock based compensation	79,198	566,229
Depreciation and amortization	253,030	3,361
Changes in operating assets and liabilities:
Accounts receivable	524,314	(621,104)
Accounts receivable - related party	(104,583)	(138,506)
Inventory	(205,659)	(222,852)
Contract asset - related party		(6,877)
Prepaid expenses and other assets	629,973	(1,122,400)
Accounts payable and accrued liabilities	(2,991,139)	1,515,926
Accounts payable and accrued liabilities - related party	209,292	(24,645)
Contract liability - related party		6,877
Changes in operating lease assets and liabilities	(2,220)	(2,956)
Net Cash used in Operating Activities	(5,418,294)	(3,488,006)
Cash Flows From Investing Activities:
Purchase of property and equipment	(2,230,118)	(1,147,409)
Net Cash used in Investing Activities	(2,230,118)	(1,147,409)
Cash Flows From Financing Activities:
Proceeds from issuance of common stock units	13,742,311	4,615,465
Proceeds from asset-based loan agreement	46,133	1,857,524
Repayment of asset-based loan agreement	(1,034,380)	(1,221,613)
Repayment of notes payable	(150,000)	(92,483)
Net Cash provided by Financing Activities	12,604,064	5,158,893
Net change in cash	4,955,652	523,478
Cash, beginning of period	1,216,107	2,295,259
Cash, end of period	6,171,759	2,818,737
Supplemental cash flow information
Cash paid for interest	152,066	48,402
Cash paid for taxes
Non-cash Investing and Financing transactions:
Class A common stock issued for conversion of Series A convertible preferred stock	$ 16,566

Organization and Description of Business

3 Months Ended

Mar. 31, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Organization and Description of Business

Note 1. Organization and Description of Business

Organization

Description of Business

Summary of Signification Accounting Policies

3 Months Ended

Mar. 31, 2024

Accounting Policies [Abstract]

Summary of Signification Accounting Policies

Note 2. Summary of Signification Accounting Policies

Basis of Presentation

Principles of Consolidation

Use of Estimates

Cash and Cash Equivalents

Bad Debt and Allowance for Doubtful Accounts

During each of the three months ended March 31, 2024 and 2023, the Company did not record any bad debt.

Fair Value Measurements

	●	Level 1—Observable inputs that reflect quoted market prices (unadjusted) for identical assets or liabilities in active markets;

	●	Level 2—Observable inputs other than quoted prices in active markets that are observable either directly or indirectly in the marketplace for identical or similar assets and liabilities; and

	●	Level 3—Unobservable inputs that are supported by little or no market data, which require the Company to develop its own assumptions.

Revenue Recognition

	●	executed contracts with the Company’s customers that it believes are legally enforceable;
	●	identification of performance obligations in the respective contract;
	●	determination of the transaction price for each performance obligation in the respective contract;
	●	Allocation of the transaction price to each performance obligation; and
	●	recognition of revenue only when the Company satisfies each performance obligation.

These five elements, as applied to each of the Company’s revenue category, is summarized below:

Stock Based Compensation

Warrants

Net Income (Loss) Per Share of Common Stock

Schedule of Diluted Net Loss Per Share

	March 31,		March 31,
	2024		2023
	(Shares)		(Shares)
Warrants		260,213		690,000

Variable Interest Entity

3 Months Ended

Mar. 31, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Variable Interest Entity

Note 3. Variable Interest Entity

As of March 31, 2024 and December 31, 2023, Aurea’s assets and liabilities are as follows:

	March 31,		December 31,
	2024		2023
Assets
Cash	$	55,546	$	52,492
Prepaid and other current assets		11,158		13,164
Total Assets	$	66,704	$	65,656

Liability
Accounts payable and other current liabilities	$	28,532	$	74,219

For the three months ended March 31, 2024 and 2023, Aurea’s net loss was $43,266 and $45,976 respectively.

Prepaid expense and Other current assets

3 Months Ended

Mar. 31, 2024

Prepaid Expense And Other Current Assets

Prepaid expense and Other current assets

Note 4. Prepaid expense and Other current assets

As of March 31, 2024 and December 31, 2023, prepaid expense and other current assets are as follows:

	March 31,		December 31,
	2024		2023
Prepaid insurance	$	447,759	$	699,310
Prepaid components		1,344,507		1,258,965
Prepaid satellite services & licenses		2,797,102		3,313,706
Prepaid software		98,001		91,258
Other current assets		80,961		42,214
Total	$	4,768,330	$	5,405,453

During the three months ended March 31, 2024 and 2023, the Company recorded interest expense of $894 and $6,325 related to financing of our prepaid insurance policies.

Inventory

3 Months Ended

Mar. 31, 2024

Inventory Disclosure [Abstract]

Inventory

Note 5. Inventory

As of March 31, 2024 and December 31, 2023, inventory is as follows:

Schedule of Inventory

		March 31, 2024				December 31, 2023
Work in Process		$	1,423,588			$	1,217,929

Property and Equipment

3 Months Ended

Mar. 31, 2024

Property, Plant and Equipment [Abstract]

Property and Equipment

Note 6. Property and Equipment

At March 31, 2024 and December 31, 2023, property and equipment consisted of the following:

Schedule of Property and Equipment

	March 31,			December 31,
	2024			2023
Office equipment	$	17,061		$	17,061
Computer equipment		41,233			41,233
Vehicle		35,424			35,424
Software		620,843			482,127
Machinery		3,209,719			3,209,719
Leasehold improvements		397,536			397,536
R&D software		-			9,655
Satellite and related software		7,865,045			-
Construction in progress		2,845,913			8,609,902
Property and equipment, gross		15,032,774			12,802,657
Accumulated depreciation		(3,485,472	)		(3,232,443	)
Property and equipment, net of accumulated depreciation	$	11,547,302		$	9,570,214

As of March 31, 2024 and December 31, 2023, construction in progress represents components to be used in the manufacturing of our satellites.

As of March 31, 2024, one satellite and satellite related software were moved out of construction in progress and reported as assets with related depreciation expense.

During the three months ended March 31, 2024 and 2023, the Company purchased assets of $2,230,118 and $1,147,409, respectively.

Accounts payable and other current liabilities

3 Months Ended

Mar. 31, 2024

Payables and Accruals [Abstract]

Accounts payable and other current liabilities

Note 7. Accounts payable and other current liabilities

At March 31, 2024 and December 31, 2023, accounts payable and other current liabilities consisted of the following:

	March 31,		December 31,
	2024		2023

Accounts payable	$	2,124,677	$	4,716,964
Payroll liabilities		940,030		1,250,330
Credit card liability		59,120		93,826
Other payable		102,674		156,885
Dividend payable		-		16,566
Insurance payable		313,691		462,991
	$	3,540,192	$	6,697,562

Asset-based loan

3 Months Ended

Mar. 31, 2024

Asset-based Loan

Asset-based loan

Note 8. Asset-based loan

Contract assets and liabilities

3 Months Ended

Mar. 31, 2024

Revenue from Contract with Customer [Abstract]

Contract assets and liabilities

Note 9. Contract assets and liabilities

At March 31, 2024 and December 31, 2023, contract assets and contract liabilities consisted of the following:

Contract assets	March 31, 2024		December 31, 2023

Revenue recognized in excess of amounts paid or payable (contracts receivable) to the company on uncompleted contracts (contract asset), excluding retainage	$	-	$	-
Retainage included in contract assets due to being conditional on something other than solely passage of time		77,124		77,124
Retainage included in contract assets due to being conditional on something other than solely passage of time – related party		43,173		43,173
Total contract assets	$	120,297	$	120,297

Contract liabilities	March 31, 2024		December 31, 2023

Payments received or receivable (contracts receivable) in excess of revenue recognized on uncompleted contracts (contract liability), excluding retainage	$	-	$	-
Retainage included in contract liabilities due to being conditional on something other than solely passage of time		77,124		77,124
Retainage included in contract liabilities due to being conditional on something other than solely passage of time – related party		43,173		43,173
Total contract liabilities	$	120,297	$	120,297

Leases

3 Months Ended

Mar. 31, 2024

Leases

Leases

Note 10. Leases

Operating lease

We recognized total lease expense, primarily related to our operating leases, on a straight-line basis in accordance with ASC 842.

As of March 31, 2024 and December 31, 2023, the Company recorded a refundable security deposit of $10,000 for its warehouse space and is included in other assets on the balance sheet.

The operating lease expense were as follows:

Schedule of Operating lease expense

	2024		2023
	Three Months Ended March 31,
	2024		2023
Operating lease cost	$	92,204	$	86,387

Supplemental balance sheet information related to operating leases was as follows:

	March 31,			December 31,
	2024			2023
Operating lease right-of-use assets at inception	$	1,276,515		$	1,276,515
Accumulated amortization		(1,230,004	)		(1,160,942	)
Total operating lease right-of-use assets	$	46,511		$	115,573

Operating lease liabilities - current	$	47,990		$	119,272
Operating lease liabilities - non-current		-			-
Total operating lease liabilities	$	47,990		$	119,272

Weighted-average remaining lease term — operating leases (year)		0.17			0.42
Weighted-average discount rate — operating leases		4.73	%		4.73	%

Future minimum lease payments under operating leases that have initial noncancelable lease terms in excess of one year at March 31, 2024 were as follows:

Year Ending December 31,
2024 - Remaining two months	$	48,084
Thereafter		-
Total Undiscounted lease payments		48,084
Less: Imputed interest		(94	)
Operating lease liabilities		47,990

Operating lease liability - current		47,990
Operating lease liability - non-current	$	-

Notes Payable

3 Months Ended

Mar. 31, 2024

Debt Disclosure [Abstract]

Notes Payable

Note 11. Notes Payable

Decathlon Note

Related Party Transactions

3 Months Ended

Mar. 31, 2024

Related Party Transactions

Note 12. Related Party Transactions

Revenue and Accounts Receivable

Accounts Payable

As of March 31, 2024 and December 31, 2023, the Company owed $886,331 and $677,039 to Craig Technical Consulting, Inc. Advances are unsecured, due on demand and non-bearing-interest.

Cost of Revenue and Operating expense

Professional Service Agreements

During the three months ended March 31, 2024 and 2023, the Company recorded professional services of $37,637 and $19,634, respectively.

Sublease

Commitments and Contingencies

3 Months Ended

Mar. 31, 2024

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

Note 13. Commitments and Contingencies

Litigation

License Agreement

Stockholder’s Equity

3 Months Ended

Mar. 31, 2024

Equity [Abstract]

Stockholder’s Equity

Note 14. Stockholder’s Equity

Authorized Capital Stock

Effective July 3, 2023, the Company filed Amended and Restated Certificate of Incorporation to amend for authorized capital stock to authorize the Company to issue 215,000,000 shares.

The Company has authorized 5,000,000 shares of preferred stock with a par value of $0.0001.

Series A Convertible Preferred Stock

During the three months ended March 31, 2024, 372 shares of Series A convertible preferred stock and a related dividend of $27,374 were converted into 106,748 shares of Class A common stock.

The Company had 0 and 372 shares of Series A Convertible preferred stock issued and outstanding as of March 31, 2024 and December 31, 2023, respectively.

Class A Common Stock

The Company had 4,081,344 and 983,173 shares of Class A common stock issued and outstanding as of March 31, 2024 and December 31, 2023, respectively.

Fiscal year 2024

During the three months ended March 31, 2024, 372 shares of Series A convertible preferred stock and a related dividend of $58,941 were converted into 106,748 shares of Class A common stock.

During the three months ended March 31, 2024, 418,724 warrants were exercised into shares of Class A common stock. Gross proceeds from the exercise of the warrants was $1,631,524.

Class B Common Sock

The Company had 100,000 shares of Class B common stock issued and outstanding as of March 31, 2024 and December 31, 2023.

Warrants

During the period ended March 31, 2024, the Company issued 200 warrants exercisable for a period of five years at an exercise price per share of $100 to prior employee.

January 2024 offering

February 2024 offering

A summary of activity of the warrants during the three months ended March 31, 2024 as follows:

Schedule of Activity of Warrant

	Number of			Weighted average		Average
	shares			Exercise Price		Life (years)
Outstanding, December 31, 2023		233,816		$	13.22		4.73

Granted		69,900			4.50		5.00
Granted		200			100.00		5.00
Granted		62,585			5.63		5.00
Granted		66,050			7.50		5.00
Split – warrant granted in October 2023		316,286			3.90		-
Exercised		(488,624	)		3.98		-

Outstanding, March 31, 2024		260,213		$	7.95		4.48

Exercisable, March 31, 2024		131,578		$	6.32		2.49

The intrinsic value of the warrants as of March 31, 2024 is $0.

Stock Options

The Company utilizes the Black-Scholes model to value its stock options. The Company utilized the following assumptions:

	Three months ended
	March 31,
	2024
Expected term		3.50 years
Expected average volatility		187	%
Expected dividend yield		-
Risk-free interest rate		4.14	%

A summary of activity of the stock options during the three months ended March 31, 2024, is as follows:

Schedule of Activity of Stock Options

	Options Outstanding				Weighted Average
	Number of		Weighted Average		Remaining life
	Options		Exercise Price		(years)

Outstanding, December 31, 2023		39,752	$	16.42		4.57
Granted		25,000	$	4.12		5.00
Exercised		-		-		-
Forfeited/canceled		-		-		-
Outstanding, March 31, 2024		64,752	$	11.67		4.57

Exercisable options, March 31, 2024		200	$	100.00		4.57

Summary of Signification Accounting Policies (Policies)

3 Months Ended

Mar. 31, 2024

Accounting Policies [Abstract]

Basis of Presentation

Basis of Presentation

Principles of Consolidation

Principles of Consolidation

Use of Estimates

Use of Estimates

Cash and Cash Equivalents

Cash and Cash Equivalents

Bad Debt and Allowance for Doubtful Accounts

Bad Debt and Allowance for Doubtful Accounts

During each of the three months ended March 31, 2024 and 2023, the Company did not record any bad debt.

Fair Value Measurements

Fair Value Measurements

	●	Level 1—Observable inputs that reflect quoted market prices (unadjusted) for identical assets or liabilities in active markets;

	●	Level 2—Observable inputs other than quoted prices in active markets that are observable either directly or indirectly in the marketplace for identical or similar assets and liabilities; and

	●	Level 3—Unobservable inputs that are supported by little or no market data, which require the Company to develop its own assumptions.

Revenue Recognition

Revenue Recognition

	●	executed contracts with the Company’s customers that it believes are legally enforceable;
	●	identification of performance obligations in the respective contract;
	●	determination of the transaction price for each performance obligation in the respective contract;
	●	Allocation of the transaction price to each performance obligation; and
	●	recognition of revenue only when the Company satisfies each performance obligation.

These five elements, as applied to each of the Company’s revenue category, is summarized below:

Stock Based Compensation

Stock Based Compensation

Warrants

Warrants

Net Income (Loss) Per Share of Common Stock

Net Income (Loss) Per Share of Common Stock

Schedule of Diluted Net Loss Per Share

	March 31,		March 31,
	2024		2023
	(Shares)		(Shares)
Warrants		260,213		690,000

Summary of Signification Accounting Policies (Tables)

3 Months Ended

Mar. 31, 2024

Accounting Policies [Abstract]

Schedule of Diluted Net Loss Per Share

	March 31,		March 31,
	2024		2023
	(Shares)		(Shares)
Warrants		260,213		690,000

Variable Interest Entity (Tables)

3 Months Ended

Mar. 31, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Schedule of Variable Interest Entities Assets and Liabilities

As of March 31, 2024 and December 31, 2023, Aurea’s assets and liabilities are as follows:

	March 31,		December 31,
	2024		2023
Assets
Cash	$	55,546	$	52,492
Prepaid and other current assets		11,158		13,164
Total Assets	$	66,704	$	65,656

Liability
Accounts payable and other current liabilities	$	28,532	$	74,219

Prepaid expense and Other current assets (Tables)

3 Months Ended

Mar. 31, 2024

Prepaid Expense And Other Current Assets

Schedule of Prepaid Expense and Other Current Assets

As of March 31, 2024 and December 31, 2023, prepaid expense and other current assets are as follows:

	March 31,		December 31,
	2024		2023
Prepaid insurance	$	447,759	$	699,310
Prepaid components		1,344,507		1,258,965
Prepaid satellite services & licenses		2,797,102		3,313,706
Prepaid software		98,001		91,258
Other current assets		80,961		42,214
Total	$	4,768,330	$	5,405,453

Inventory (Tables)

3 Months Ended

Mar. 31, 2024

Inventory Disclosure [Abstract]

Schedule of Inventory

As of March 31, 2024 and December 31, 2023, inventory is as follows:

Schedule of Inventory

		March 31, 2024				December 31, 2023
Work in Process		$	1,423,588			$	1,217,929

Property and Equipment (Tables)

3 Months Ended

Mar. 31, 2024

Property, Plant and Equipment [Abstract]

Schedule of Property and Equipment

At March 31, 2024 and December 31, 2023, property and equipment consisted of the following:

Schedule of Property and Equipment

	March 31,			December 31,
	2024			2023
Office equipment	$	17,061		$	17,061
Computer equipment		41,233			41,233
Vehicle		35,424			35,424
Software		620,843			482,127
Machinery		3,209,719			3,209,719
Leasehold improvements		397,536			397,536
R&D software		-			9,655
Satellite and related software		7,865,045			-
Construction in progress		2,845,913			8,609,902
Property and equipment, gross		15,032,774			12,802,657
Accumulated depreciation		(3,485,472	)		(3,232,443	)
Property and equipment, net of accumulated depreciation	$	11,547,302		$	9,570,214

Accounts payable and other current liabilities (Tables)

3 Months Ended

Mar. 31, 2024

Payables and Accruals [Abstract]

Schedule of Accounts payable and Other Current Liabilities

At March 31, 2024 and December 31, 2023, accounts payable and other current liabilities consisted of the following:

	March 31,		December 31,
	2024		2023

Accounts payable	$	2,124,677	$	4,716,964
Payroll liabilities		940,030		1,250,330
Credit card liability		59,120		93,826
Other payable		102,674		156,885
Dividend payable		-		16,566
Insurance payable		313,691		462,991
	$	3,540,192	$	6,697,562

Contract assets and liabilities (Tables)

3 Months Ended

Mar. 31, 2024

Revenue from Contract with Customer [Abstract]

Schedule of Contract Assets and Liabilities

At March 31, 2024 and December 31, 2023, contract assets and contract liabilities consisted of the following:

Contract assets	March 31, 2024		December 31, 2023

Revenue recognized in excess of amounts paid or payable (contracts receivable) to the company on uncompleted contracts (contract asset), excluding retainage	$	-	$	-
Retainage included in contract assets due to being conditional on something other than solely passage of time		77,124		77,124
Retainage included in contract assets due to being conditional on something other than solely passage of time – related party		43,173		43,173
Total contract assets	$	120,297	$	120,297

Contract liabilities	March 31, 2024		December 31, 2023

Payments received or receivable (contracts receivable) in excess of revenue recognized on uncompleted contracts (contract liability), excluding retainage	$	-	$	-
Retainage included in contract liabilities due to being conditional on something other than solely passage of time		77,124		77,124
Retainage included in contract liabilities due to being conditional on something other than solely passage of time – related party		43,173		43,173
Total contract liabilities	$	120,297	$	120,297

Leases (Tables)

3 Months Ended

Mar. 31, 2024

Leases

Schedule of Operating lease expense

The operating lease expense were as follows:

Schedule of Operating lease expense

	2024		2023
	Three Months Ended March 31,
	2024		2023
Operating lease cost	$	92,204	$	86,387

Summary of Other Supplemental Information

Supplemental balance sheet information related to operating leases was as follows:

	March 31,			December 31,
	2024			2023
Operating lease right-of-use assets at inception	$	1,276,515		$	1,276,515
Accumulated amortization		(1,230,004	)		(1,160,942	)
Total operating lease right-of-use assets	$	46,511		$	115,573

Operating lease liabilities - current	$	47,990		$	119,272
Operating lease liabilities - non-current		-			-
Total operating lease liabilities	$	47,990		$	119,272

Weighted-average remaining lease term — operating leases (year)		0.17			0.42
Weighted-average discount rate — operating leases		4.73	%		4.73	%

Schedule of Future Minimum Lease Payments Under Operating Leases

Future minimum lease payments under operating leases that have initial noncancelable lease terms in excess of one year at March 31, 2024 were as follows:

Year Ending December 31,
2024 - Remaining two months	$	48,084
Thereafter		-
Total Undiscounted lease payments		48,084
Less: Imputed interest		(94	)
Operating lease liabilities		47,990

Operating lease liability - current		47,990
Operating lease liability - non-current	$	-

Stockholder’s Equity (Tables)

3 Months Ended

Mar. 31, 2024

Equity [Abstract]

Schedule of Activity of Warrant

A summary of activity of the warrants during the three months ended March 31, 2024 as follows:

Schedule of Activity of Warrant

	Number of			Weighted average		Average
	shares			Exercise Price		Life (years)
Outstanding, December 31, 2023		233,816		$	13.22		4.73

Granted		69,900			4.50		5.00
Granted		200			100.00		5.00
Granted		62,585			5.63		5.00
Granted		66,050			7.50		5.00
Split – warrant granted in October 2023		316,286			3.90		-
Exercised		(488,624	)		3.98		-

Outstanding, March 31, 2024		260,213		$	7.95		4.48

Exercisable, March 31, 2024		131,578		$	6.32		2.49

Schedule of Utilizes Black-Scholes Model to Value of Stock Options

The Company utilizes the Black-Scholes model to value its stock options. The Company utilized the following assumptions:

	Three months ended
	March 31,
	2024
Expected term		3.50 years
Expected average volatility		187	%
Expected dividend yield		-
Risk-free interest rate		4.14	%

Schedule of Activity of Stock Options

A summary of activity of the stock options during the three months ended March 31, 2024, is as follows:

Schedule of Activity of Stock Options

	Options Outstanding				Weighted Average
	Number of		Weighted Average		Remaining life
	Options		Exercise Price		(years)

Outstanding, December 31, 2023		39,752	$	16.42		4.57
Granted		25,000	$	4.12		5.00
Exercised		-		-		-
Forfeited/canceled		-		-		-
Outstanding, March 31, 2024		64,752	$	11.67		4.57

Exercisable options, March 31, 2024		200	$	100.00		4.57

Schedule of Diluted Net Loss Per Share (Details) - shares	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Warrant [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Warrants	260,213	690,000

Summary of Signification Accounting Policies (Details Narrative) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023
Accounting Policies [Abstract]
Cash and cash equivalents	$ 0		$ 0
Federal deposit insurance corporation	250,000
Excess of FDIC insurance	5,600,000
Bad debt	$ 0	$ 0

Schedule of Variable Interest Entities Assets and Liabilities (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Assets
Cash	$ 6,171,759	$ 1,216,107
Prepaid and other current assets	4,768,330	5,405,453
Total Assets	25,370,745	19,351,112
Liability
Accounts payable and other current liabilities	3,540,192	6,697,562
Variable Interest Entity, Primary Beneficiary [Member] \| Aurea [Member]
Assets
Cash	55,546	52,492
Prepaid and other current assets	11,158	13,164
Total Assets	66,704	65,656
Liability
Accounts payable and other current liabilities	$ 28,532	$ 74,219

Variable Interest Entity (Details Narrative) - USD ($)	3 Months Ended
Variable Interest Entity (Details Narrative) - USD ($)	Mar. 31, 2024	Mar. 31, 2023
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]
Variable interest entity, term	The consolidated financial statements include Aurea Alas Limited, which is a variable interest entity of which we are the primary beneficiary, and on August 26, 2020, the Company entered into a licensing agreement with Aurea. Aurea is a Limited company organized in the Isle of Man, which entered into a license agreement with a third-party vendor, whereby they licensed the rights to use certain available radio frequency spectrum for satellite communications. The Company is responsible for 100% of the operations of Aurea and derives 100% of the net profits or losses derived from the business operations. The assets, liabilities and the operations of Aurea from the date of inception (July 20, 2020), were included in the Company’s consolidated financial statements
Net loss	$ (3,810,500)	$ (3,441,059)
Variable Interest Entity, Primary Beneficiary [Member] \| Aurea [Member]
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]
Net loss	$ 43,266	$ 45,976
Aurea Shareholders [Member]
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]
Voting rights percent	100.00%

Schedule of Prepaid Expense and Other Current Assets (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Prepaid Expense And Other Current Assets
Prepaid insurance	$ 447,759	$ 699,310
Prepaid components	1,344,507	1,258,965
Prepaid satellite services & licenses	2,797,102	3,313,706
Prepaid software	98,001	91,258
Other current assets	80,961	42,214
Total	$ 4,768,330	$ 5,405,453

Prepaid expense and Other current assets (Details Narrative) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Prepaid Expense And Other Current Assets
Interest expense	$ 894	$ 6,325

Schedule of Inventory (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Inventory Disclosure [Abstract]
Work in Process	$ 1,423,588	$ 1,217,929

Schedule of Property and Equipment (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Property, Plant and Equipment [Line Items]
Property and equipment, gross	$ 15,032,774	$ 12,802,657
Accumulated depreciation	(3,485,472)	(3,232,443)
Property and equipment, net of accumulated depreciation	11,547,302	9,570,214
Office Equipment [Member]
Property, Plant and Equipment [Line Items]
Property and equipment, gross	17,061	17,061
Computer Equipment [Member]
Property, Plant and Equipment [Line Items]
Property and equipment, gross	41,233	41,233
Vehicles [Member]
Property, Plant and Equipment [Line Items]
Property and equipment, gross	35,424	35,424
Software Development [Member]
Property, Plant and Equipment [Line Items]
Property and equipment, gross	620,843	482,127
Machinery and Equipment [Member]
Property, Plant and Equipment [Line Items]
Property and equipment, gross	3,209,719	3,209,719
Leasehold Improvements [Member]
Property, Plant and Equipment [Line Items]
Property and equipment, gross	397,536	397,536
Research and Development Software [Member]
Property, Plant and Equipment [Line Items]
Property and equipment, gross		9,655
Satellite And Related Software [Member]
Property, Plant and Equipment [Line Items]
Property and equipment, gross	7,865,045
Construction in Progress [Member]
Property, Plant and Equipment [Line Items]
Property and equipment, gross	$ 2,845,913	$ 8,609,902

Property and Equipment (Details Narrative) - USD ($)	3 Months Ended
Property and Equipment (Details Narrative) - USD ($)	Mar. 31, 2024	Mar. 31, 2023
Impaired Assets to be Disposed of by Method Other than Sale [Line Items]
Depreciation expense	$ 253,030	$ 3,361
Purchased assets	2,230,118	1,147,409
Cost of Sales [Member]
Impaired Assets to be Disposed of by Method Other than Sale [Line Items]
Depreciation expense	$ 222,490	$ 43,696

Schedule of Accounts payable and Other Current Liabilities (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Payables and Accruals [Abstract]
Accounts payable	$ 2,124,677	$ 4,716,964
Payroll liabilities	940,030	1,250,330
Credit card liability	59,120	93,826
Other payable	102,674	156,885
Dividend payable		16,566
Insurance payable	313,691	462,991
Total accrued expenses and other liabilities	$ 3,540,192	$ 6,697,562

Asset-based loan (Details Narrative) - USD ($)	3 Months Ended
Asset-based loan (Details Narrative) - USD ($)	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023	Dec. 31, 2022
Revolving line of credit	$ 3,000,000
Line of credit interest rate	15.20%
Line of credit facility interest rate description	Additionally, in the event of default the Lender at its option can increase the loan interest rate by 5% per annum for each month or partial month default on outstanding balances.
Asset based loan liability	$ 1,599,653		$ 2,587,900	$ 502,349
Asset based loan expense	$ 95,455	$ 40,933
Maximum [Member]
Percentage of face amount of purchase price for accounts receivable	90.00%

Schedule of Contract Assets and Liabilities (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Revenue from Contract with Customer [Abstract]
Revenue recognized in excess of amounts paid or payable (contracts receivable) to the company on uncompleted contracts (contract asset), excluding retainage
Retainage included in contract assets due to being conditional on something other than solely passage of time	77,124	77,124
Retainage included in contract assets due to being conditional on something other than solely passage of time – related party	43,173	43,173
Total contract assets	120,297	120,297
Payments received or receivable (contracts receivable) in excess of revenue recognized on uncompleted contracts (contract liability), excluding retainage
Retainage included in contract liabilities due to being conditional on something other than solely passage of time	77,124	77,124
Retainage included in contract liabilities due to being conditional on something other than solely passage of time – related party	43,173	43,173
Total contract liabilities	$ 120,297	$ 120,297

Schedule of Operating lease expense (Details) - USD ($)	3 Months Ended
Schedule of Operating lease expense (Details) - USD ($)	Mar. 31, 2024	Mar. 31, 2023
Leases
Operating lease cost	$ 92,204	$ 86,387

Summary of Other Supplemental Information (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Leases
Operating lease right-of-use assets at inception	$ 1,276,515	$ 1,276,515
Accumulated amortization	(1,230,004)	(1,160,942)
Total operating lease right-of-use assets	46,511	115,573
Operating lease liabilities - current	47,990	119,272
Operating lease liabilities - non-current
Total operating lease liabilities	$ 47,990	$ 119,272
Weighted average remaining lease term - operating leases (year)	2 months 1 day	5 months 1 day
Weighted average discount rate - operating leases	4.73%	4.73%

Schedule of Future Minimum Lease Payments Under Operating Leases (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Leases
2024 - Remaining two months	$ 48,084
Thereafter
Total Undiscounted lease payments	48,084
Less: Imputed interest	(94)
Operating lease liabilities	47,990	$ 119,272
Operating lease liability - current	47,990	119,272
Operating lease liability - non-current

Leases (Details Narrative) - USD ($)	1 Months Ended	3 Months Ended	114 Months Ended
Leases (Details Narrative) - USD ($)	May 31, 2021	Mar. 31, 2024	Jan. 31, 2022	Dec. 31, 2023
Property, Plant and Equipment [Line Items]
Base rent expense			$ 4,570
Security deposit		$ 10,000		$ 10,000
New Lease Agreement [Member]
Property, Plant and Equipment [Line Items]
Base rent expense	$ 11,855
Increased base rent percentage	2.50%
Lessee, operating lease, option to terminate	In May 2021, we entered into a new lease agreement for our office and warehouse space that expires in May 2024. The Company shall have the option to terminate the lease after 12 months and 24 months from the commencement date.
Office Facility [Member]
Property, Plant and Equipment [Line Items]
Lessee, operating lease, description		We have a noncancelable operating lease entered in November 2016 for our office facility that expires in July 2021 and has renewal options to May 2024.
Base rent expense		$ 10,392
Increased base rent percentage		2.50%

Notes Payable (Details Narrative) - USD ($)		3 Months Ended		12 Months Ended
Notes Payable (Details Narrative) - USD ($)	Dec. 03, 2021	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023	Dec. 31, 2021
Defined Benefit Plan Disclosure [Line Items]
Note payable related party current		$ 2,016,951		$ 2,017,286
Decathlon Alpha IV, L.P [Member]
Defined Benefit Plan Disclosure [Line Items]
Note payable related party current	$ 1,400,000
Loans payable					$ 1,106,164
Notes payable	1,106,164	2,100,000
Forgiveness of notes payable	$ 293,836				$ 293,836
Revenue percentage	4.00%
Interest payable	$ 50,000
Debt instrument, maturity date	Dec. 09, 2024
Interest expenses		149,665	$ 181,203
Principal amount		150,000	$ 92,483
Notes payable principal amount and interest		$ 2,016,951		$ 2,017,286
Related Party [Member]
Defined Benefit Plan Disclosure [Line Items]
Loans payable	$ 2,600,000

Related Party Transactions (Details Narrative) - USD ($)	3 Months Ended		12 Months Ended					114 Months Ended
	Mar. 31, 2024	Mar. 31, 2023	Jan. 31, 2027	Jan. 31, 2026	Jan. 31, 2025	Jan. 31, 2024	Jan. 31, 2023	Jan. 31, 2022	Dec. 31, 2023
Related Party Transaction [Line Items]
Accounts payable	$ 2,124,677								$ 4,716,964
Cost of revenue	966,091	$ 1,367,828
Monthly rent								$ 4,570
Craig Technical Consulting Inc [Member]
Related Party Transaction [Line Items]
Contract with customer liability revenue recognized	205,044	348,903
Accounts receivable - related parties	172,030	67,447
Contract liabilities, related party	43,173								43,173
Accounts payable	886,331								$ 677,039
Cost of revenue	167,544	297,560
General and administrative expense	0	24,363
Professional services	37,637	19,634
Sublandlord [Member]
Related Party Transaction [Line Items]
Monthly rent						$ 4,847	$ 4,707
Lease expense	$ 18,331	$ 14,401
Sublandlord [Member] \| Forecast [Member]
Related Party Transaction [Line Items]
Monthly rent			$ 4,899.27	$ 4,756.57	$ 4,618.03

Commitments and Contingencies (Details Narrative) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023	Aug. 18, 2020
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Other general and administrative expenses	$ 45,000	$ 45,000
License Agreement Terms [Member]
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]
Reservation fee			$ 180,000
License fee			$ 180,000

Schedule of Activity of Warrant (Details) - $ / shares	3 Months Ended	12 Months Ended
Schedule of Activity of Warrant (Details) - $ / shares	Mar. 31, 2024	Dec. 31, 2023
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]
Number of Warrants Outstanding, Beginning	233,816
Weighted Average Exercise Price, Beginning	$ 13.22
Average Life (years) Outstanding, End	4 years 5 months 23 days	4 years 8 months 23 days
Number of Warrants Outstanding, Ending	260,213	233,816
Weighted Average Exercise Price, Ending	$ 7.95	$ 13.22
Number of Warrants, Exercisable	131,578
Weighted Average Exercise Price, Exercisable	$ 6.32
Average Life (years) Exercisable, End	2 years 5 months 26 days
Exercise Price 4.50 [Member]
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]
Number of Warrants, Granted	69,900
Weighted Average Exercise Price, Granted	$ 4.50
Average Life (years), Granted	5 years
Exercise Price 100.00 [Member]
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]
Number of Warrants, Granted	200
Weighted Average Exercise Price, Granted	$ 100.00
Average Life (years), Granted	5 years
Exercise Price 5.63 [Member]
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]
Number of Warrants, Granted	62,585
Weighted Average Exercise Price, Granted	$ 5.63
Average Life (years), Granted	5 years
Exercise Price 7.50 [Member]
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]
Number of Warrants, Granted	66,050
Weighted Average Exercise Price, Granted	$ 7.50
Average Life (years), Granted	5 years
Exercise Price 3.90 [Member]
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]
Number of Warrants, Granted	316,286
Weighted Average Exercise Price, Granted	$ 3.90
Exercise Price 3.98 [Member]
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]
Number of Warrants, Exercised	(488,624)
Weighted Average Exercise Price, Exercised	$ 3.98

Schedule of Utilizes Black-Scholes Model to Value of Stock Options (Details)	3 Months Ended
	Mar. 31, 2024
Equity [Abstract]
Expected term	3 years 6 months
Expected average volatility	187.00%
Expected dividend yield
Risk-free interest rate, minimum	4.14%

Schedule of Activity of Stock Options (Details) - $ / shares		3 Months Ended
	Feb. 06, 2024	Mar. 31, 2024
Equity [Abstract]
Number of Options, Outstanding		39,752
Weighted Average Exercise Price, Options Outstanding		$ 16.42
Weighted Average Remaining life (years) Options Outstanding		4 years 6 months 25 days
Number of Options, Granted		25,000
Weighted Average Exercise Price, Granted	$ 4.12	$ 4.12
Weighted Average Remaining life (years), Granted		5 years
Number of Options Exercised
Weighted Average Exercise Price, Exercised
Number of Options Forfeited/canceled
Weighted Average Exercise Price, Forfeited/canceled
Number of Options, Outstanding		64,752
Weighted Average Exercise Price, Options Outstanding		$ 11.67
Number of Options, Exercisable		200
Weighted Average Exercise Price, Exercisable		$ 100.00
Weighted Average Remaining life (Years), Options Exercisable		4 years 6 months 25 days

Stockholder’s Equity (Details Narrative) - USD ($)				3 Months Ended	12 Months Ended
Stockholder’s Equity (Details Narrative) - USD ($)	Feb. 29, 2024	Feb. 06, 2024	Jan. 29, 2024	Mar. 31, 2024	Dec. 31, 2023	Oct. 11, 2023	Jul. 03, 2023
Class of Stock [Line Items]
Common stock, shares authorized				210,000,000	210,000,000		215,000,000
Preferred stock, shares authorized				5,000,000	5,000,000
Preferred stock par value per share				$ 0.0001	$ 0.0001
Common stock, par or stated value per share				$ 0.0001	$ 0.0001
Common stock, voting rights				The Class B Common Stock is entitled to 10 votes for every 1 vote of the Class A Common Stock.
Preferred stock, shares outstanding				0	0
Number of options, granted		25,000		25,000
Stock options granted exercise price		$ 4.12		$ 4.12
Exercise term		5 years
Stock options vesting period		Options issued vest at 33% of shares subject to the option on each anniversary date, on February 6, 2025, 2026 and 2027
Value of options granted				$ 95,325
Stock option expense				$ 41,698	$ 587,519
Stock option unamortized					$ 533,892
Number of options outstanding				64,752	39,752
Options outstanding intrinsic value				$ 0
Warrant [Member]
Class of Stock [Line Items]
Intrinsic value				$ 0
January 2023 Offering [Member]
Class of Stock [Line Items]
Warrants exercise price				$ 4.50
Number of warrants issued				$ 69,900
Warrants period				5 years
January 2023 Offering [Member] \| Underwriter Warrants [Member]
Class of Stock [Line Items]
Warrants exercise price				$ 5.625
Number of warrants issued				62,585
Warrants period				5 years
February 2024 Offering [Member] \| Underwriter Warrants [Member]
Class of Stock [Line Items]
Warrants exercise price				$ 7.50
Number of warrants issued				66,050
Warrants period				5 years
Employee [Member]
Class of Stock [Line Items]
Warrants exercise price				$ 100
Warrants issued				200
Warrants period				5 years
Common Class A [Member]
Class of Stock [Line Items]
Common stock, shares authorized	1,321,000		1,181,900	200,000,000	200,000,000
Preferred stock convertible conversion price per share						$ 10.152
Warrants exercise price						10.152
Dividend				$ 58,941
Number of shares converted				106,748
Common stock, shares issued				4,081,344	983,173
Common stock, shares outstanding				4,081,344	983,173
Number of warrants issued			69,900
Gross proceeds from offering	$ 7,926,000		$ 5,632,650
Net proceeds from offering	$ 7,102,527		$ 5,008,259
Number of warrants issued				$ 418,724
Gross proceeds from exercise of warrants				$ 1,631,524
Common Class B [Member]
Class of Stock [Line Items]
Common stock, shares authorized				10,000,000	10,000,000
Common stock, shares issued				100,000	100,000
Common stock, shares outstanding				100,000	100,000
Series A Convertible Preferred Stock [Member]
Class of Stock [Line Items]
Preferred stock par value per share						$ 0.0001
Shares issued				372		2,000
Preferred stock stated value per share						$ 1,000
Offering price per share						$ 1,000
Dividend				$ 27,374
Preferred stock, shares outstanding				0	372

Sidus Space (NASDAQ:SIDU)
Historical Stock Chart
From May 2024 to Jun 2024

Sidus Space (NASDAQ:SIDU)
Historical Stock Chart
From Jun 2023 to Jun 2024

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

SIDU Sidus Space Inc

Latest SIDU Messages

Loading Messages....

Sidus Space Inc News

Loading Messages....

Your Recent History

Company

Business

Popular

Get The App

Trending Now

Toplists

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

SIDU Sidus Space Inc

Latest SIDU Messages

Loading Messages....

Sidus Space Inc News

Loading Messages....

Your Recent History

Company

Business

Popular

Get The App