##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q







|x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended: March 31, 2011



| ̈ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------

Commission file number: 001-08443





TELOS
CORPORATION

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Maryland                                                       |  | 52-0880974                          
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                         |  |           
|---------------------------------------- |  | ----------
|19886 Ashburn Road, Ashburn, Virginia    |  | 20147-2358
|(Address of principal executive offices) |  | (Zip Code)

(703)
724-3800

(Registrants telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)





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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule
405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

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



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  |  ̈
|                        |  |                                                  | 
|Non-accelerated filer   |  | x  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

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

As of
May 9, 2011, the registrant had outstanding 35,913,961 shares of Class A Common Stock, no par value; and 4,037,628 shares of Class B Common Stock, no par value.









---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

INDEX



|           |  |                                                                                                                |    |      |       | 
|---------- |  | -------------------------------------------------------------------------------------------------------------- | -- | ---- | ----- | 
|           |  |                                                                                                                |    | Page |      
|           |  |                                                                                                               
|           |  | PART I - FINANCIAL INFORMATION                                                                                 |    |      |       | 
|           |  |                                                                                                               
|Item 1.    |  | Financial Statements                                                                                           |    |      |       | 
|           |  |                                                                                                               
|           |  | Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2011 and 2010 (unaudited) |    |      | 3     | 
|           |  | Condensed Consolidated Balance Sheets as of March 31, 2011 (unaudited) and December 31,
2010                   |    |      | 4-5   | 
|           |  | Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2011 and 2010 (unaudited) |    |      | 6     | 
|           |  | Notes to Condensed Consolidated Financial Statements (unaudited)                                               |    |      | 7-26  | 
|           |  |                                                                                                               
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                          |    |      | 26-34 | 
|           |  |                                                                                                               
|Item 3.    |  | Quantitative and Qualitative Disclosures about Market Risk                                                     |    |      | 34    | 
|           |  |                                                                                                               
|Item 4.    |  | Controls and Procedures                                                                                        |    |      | 34    | 
|           |  |                                                                                                               
|           |  | PART II - OTHER INFORMATION                                                                                    |    |      |       | 
|           |  |                                                                                                               
|Item 1.    |  | Legal Proceedings                                                                                              |    |      | 34    | 
|           |  |                                                                                                               
|Item 1A.   |  | Risk Factors                                                                                                   |    |      | 34    | 
|           |  |                                                                                                               
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                    |    |      | 35    | 
|           |  |                                                                                                               
|Item 3.    |  | Defaults upon Senior Securities                                                                                |    |      | 35    | 
|           |  |                                                                                                               
|Item 6.    |  | Exhibits                                                                                                       |    |      | 36    | 
|           | 
|SIGNATURES |  |                                                                                                                | 37 |     



2



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

TELOS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(amounts in thousands)



|                                                                          |  |                             |        |   |      |   |        |  
|------------------------------------------------------------------------- |  | --------------------------- | ------ | - | ---- | - | ------ | -
|                                                                          |  | Three Months
EndedMarch 31, |       
|                                                                          |  | 2011                        |        |   | 2010 |  
|Revenue                                                                   |  |                             |        |   |      |   |        |  
|Products                                                                  |  | $                           | 15,823 |   |      | $ | 32,557 |  
|Services                                                                  |  |                             | 32,154 |   |      |   | 36,291 |  
|                                                                          |  |                             |        |   |      |   |        |  
|                                                                          |  |                             | 47,977 |   |      |   | 68,848 |  
|                                                                          |  |                            
|Costs and expenses                                                        |  |                             |        |   |      |   |        |  
|Cost of sales  Products                                                  |  |                             | 12,454 |   |      |   | 29,344 |  
|Cost of sales  Services                                                  |  |                             | 23,625 |   |      |   | 30,245 |  
|                                                                          |  |                             |        |   |      |   |        |  
|                                                                          |  |                             | 36,079 |   |      |   | 59,589 |  
|                                                                          |  |                             |        |   |      |   |        |  
|Selling, general and administrative expenses                              |  |                             | 7,829  |   |      |   | 8,177  |  
|                                                                          |  |                             |        |   |      |   |        |  
|                                                                          |  |                            
|Operating income                                                          |  |                             | 4,069  |   |      |   | 1,082  |  
|Other income (expenses)                                                   |  |                             |        |   |      |   |        |  
|Other income                                                              |  |                             | 28     |   |      |   | 25     |  
|Interest expense                                                          |  |                             | (1,459 | ) |      |   | (1,688 | )
|                                                                          |  |                             |        |   |      |   |        |  
|                                                                          |  |                            
|Income (loss) before income taxes                                         |  |                             | 2,638  |   |      |   | (581   | )
|(Provision) benefit for income taxes (Note 8)                             |  |                             | (1,356 | ) |      |   | 321    |  
|                                                                          |  |                             |        |   |      |   |        |  
|                                                                          |  |                            
|Net income (loss)                                                         |  |                             | 1,282  |   |      |   | (260   | )
|                                                                          |  |                            
|Less: Net income (loss) attributable to non-controlling interest (Note 2) |  |                             | 166    |   |      |   | (96    | )
|                                                                          |  |                             |        |   |      |   |        |  
|                                                                          |  |                            
|Net income (loss) attributable to Telos Corporation                       |  | $                           | 1,116  |   |      | $ | (164   | )
|                                                                          |  |                             |        |   |      |   |        |  

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



3



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands)



|                                                                                             |  |                          |        |  |                  |   |        | 
|-------------------------------------------------------------------------------------------- |  | ------------------------ | ------ |  | ---------------- | - | ------ | 
|                                                                                             |  | March 31,2011(Unaudited) |        |  | December 31,2010 |  
|ASSETS                                                                                       |  |                          |        |  |                  |   |        | 
|                                                                                             |  |                         
|Current assets (Note 6)                                                                      |  |                          |        |  |                  |   |        | 
|Cash and cash equivalents                                                                    |  | $                        | 149    |  |                  | $ | 116    | 
|Accounts receivable, net of reserve of $391 and $358, respectively                           |  |                          | 60,218 |  |                  |   | 54,085 | 
|Inventories, net of obsolescence reserve of $253 and $319, respectively                      |  |                          | 9,662  |  |                  |   | 7,309  | 
|Deferred program expenses                                                                    |  |                          | 1,186  |  |                  |   | 2,658  | 
|Other current assets                                                                         |  |                          | 2,871  |  |                  |   | 2,878  | 
|                                                                                             |  |                          |        |  |                  |   |        | 
|                                                                                             |  |                         
|Total current assets (Note 6)                                                                |  |                          | 74,086 |  |                  |   | 67,046 | 
|                                                                                             |  |                         
|Property and equipment, net of accumulated depreciation of $20,162 and $19,950, respectively |  |                          | 5,457  |  |                  |   | 5,742  | 
|Deferred income taxes, long-term                                                             |  |                          | 1,665  |  |                  |   | 1,665  | 
|Other assets                                                                                 |  |                          | 348    |  |                  |   | 351    | 
|                                                                                             |  |                          |        |  |                  |   |        | 
|                                                                                             |  |                         
|Total assets (Note 6)                                                                        |  | $                        | 81,556 |  |                  | $ | 74,804 | 
|                                                                                             |  |                          |        |  |                  |   |        | 

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



4



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands)



|                                                                                                  |  |                          |          |   |                  |   |          |  
|------------------------------------------------------------------------------------------------- |  | ------------------------ | -------- | - | ---------------- | - | -------- | -
|                                                                                                  |  | March 31,2011(Unaudited) |          |   | December 31,2010 |  
|LIABILITIES, REDEEMABLE PREFERRED STOCK,
NON-CONTROLLING INTEREST AND STOCKHOLDERS DEFICIT       |  |                          |          |   |                  |   |          |  
|Current liabilities                                                                               |  |                          |          |   |                  |   |          |  
|Accounts payable and other accrued payables (Note 6)                                              |  | $                        | 40,668   |   |                  | $ | 28,933   |  
|Accrued compensation and benefits                                                                 |  |                          | 5,624    |   |                  |   | 6,880    |  
|Deferred revenue                                                                                  |  |                          | 3,715    |   |                  |   | 4,386    |  
|Deferred income taxes                                                                             |  |                          | 275      |   |                  |   | 434      |  
|Senior credit facility  short-term (Note 6)                                                      |  |                          | 375      |   |                  |   | 375      |  
|Capital lease obligations  short-term                                                            |  |                          | 985      |   |                  |   | 945      |  
|Other current liabilities                                                                         |  |                          | 4,613    |   |                  |   | 3,832    |  
|                                                                                                  |  |                          |          |   |                  |   |          |  
|                                                                                                  |  |                         
|Total current liabilities                                                                         |  |                          | 56,255   |   |                  |   | 45,785   |  
|                                                                                                  |  |                         
|Senior revolving credit facility (Note 6)                                                         |  |                          | 8,456    |   |                  |   | 13,786   |  
|Capital lease obligations                                                                         |  |                          | 5,688    |   |                  |   | 5,950    |  
|Senior redeemable preferred stock (Note 7)                                                        |  |                          | 10,289   |   |                  |   | 10,190   |  
|Public preferred stock (Note 7)                                                                   |  |                          | 105,761  |   |                  |   | 104,806  |  
|Other liabilities                                                                                 |  |                          | 92       |   |                  |   | 83       |  
|                                                                                                  |  |                          |          |   |                  |   |          |  
|                                                                                                  |  |                         
|Total liabilities                                                                                 |  |                          | 186,541  |   |                  |   | 180,600  |  
|                                                                                                  |  |                          |          |   |                  |   |          |  
|                                                                                                  |  |                         
|Commitments, contingencies and subsequent events (Note 9)                                         |  |                          |         |   |                  |   |         |  
|                                                                                                  |  |                         
|Stockholders deficit                                                                             |  |                          |          |   |                  |   |          |  
|Telos stockholders deficit                                                                       |  |                          |          |   |                  |   |          |  
|Common stock                                                                                      |  |                          | 78       |   |                  |   | 78       |  
|Additional paid-in capital                                                                        |  |                          | 103      |   |                  |   | 103      |  
|Accumulated other comprehensive loss                                                              |  |                          | (48      | ) |                  |   | (26      | )
|Accumulated deficit                                                                               |  |                          | (105,289 | ) |                  |   | (106,405 | )
|                                                                                                  |  |                          |          |   |                  |   |          |  
|                                                                                                  |  |                         
|Total Telos stockholders deficit                                                                 |  |                          | (105,156 | ) |                  |   | (106,250 | )
|                                                                                                  |  |                          |          |   |                  |   |          |  
|                                                                                                  |  |                         
|Non-controlling interest in subsidiary (Note 2)                                                   |  |                          | 171      |   |                  |   | 454      |  
|                                                                                                  |  |                          |          |   |                  |   |          |  
|                                                                                                  |  |                         
|Total stockholders deficit                                                                       |  |                          | (104,985 | ) |                  |   | (105,796 | )
|                                                                                                  |  |                          |          |   |                  |   |          |  
|                                                                                                  |  |                         
|Total liabilities, redeemable preferred stock, non-controlling interest and stockholders deficit |  | $                        | 81,556   |   |                  | $ | 74,804   |  
|                                                                                                  |  |                          |          |   |                  |   |          |  

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



5



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(amounts in thousands)



|                                                                                     |  |                              |         |   |      |   |         |  
|------------------------------------------------------------------------------------ |  | ---------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                     |  | Three Months Ended March 31, |        
|                                                                                     |  | 2011                         |         |   | 2010 |  
|Operating activities:                                                                |  |                              |         |   |      |   |         |  
|Net income (loss)                                                                    |  | $                            | 1,282   |   |      | $ | (260    | )
|Adjustments to reconcile net income (loss) to cash provided by operating activities: |  |                              |         |   |      |   |         |  
|Dividends and accretion of preferred stock as interest expense                       |  |                              | 1,054   |   |      |   | 1,060   |  
|Depreciation and amortization                                                        |  |                              | 394     |   |      |   | 405     |  
|Amortization of debt issuance costs                                                  |  |                              | 17      |   |      |   | 26      |  
|Deferred income tax benefit                                                          |  |                              | (159    | ) |      |   |        |  
|Other noncash items                                                                  |  |                              | 50      |   |      |   | 93      |  
|Changes in other operating assets and liabilities                                    |  |                              | 4,946   |   |      |   | 1,573   |  
|                                                                                     |  |                              |         |   |      |   |         |  
|Cash provided by operating activities                                                |  |                              | 7,584   |   |      |   | 2,897   |  
|                                                                                     |  |                              |         |   |      |   |         |  
|                                                                                     |  |                             
|Investing activities:                                                                |  |                              |         |   |      |   |         |  
|Purchases of property and equipment                                                  |  |                              | (114    | ) |      |   | (193    | )
|                                                                                     |  |                              |         |   |      |   |         |  
|Cash used in investing activities                                                    |  |                              | (114    | ) |      |   | (193    | )
|                                                                                     |  |                              |         |   |      |   |         |  
|                                                                                     |  |                             
|Financing activities:                                                                |  |                              |         |   |      |   |         |  
|Proceeds from senior credit facility                                                 |  |                              | 50,347  |   |      |   | 80,854  |  
|Repayments of senior credit facility                                                 |  |                              | (55,583 | ) |      |   | (81,830 | )
|Decrease in book overdrafts                                                          |  |                              | (1,438  | ) |      |   | (1,143  | )
|Repayment of term loan                                                               |  |                              | (94     | ) |      |   |        |  
|Payments under capital lease obligations                                             |  |                              | (222    | ) |      |   | (196    | )
|Distributions to Telos ID Class B membership unit  non-controlling interest         |  |                              | (449    | ) |      |   | (323    | )
|                                                                                     |  |                              |         |   |      |   |         |  
|Cash used in financing activities                                                    |  |                              | (7,439  | ) |      |   | (2,638  | )
|                                                                                     |  |                              |         |   |      |   |         |  
|                                                                                     |  |                             
|Effect of exchange rate changes on cash and cash equivalents                         |  |                              | 2       |   |      |   | 4       |  
|                                                                                     |  |                              |         |   |      |   |         |  
|                                                                                     |  |                             
|Increase in cash and cash equivalents                                                |  |                              | 33      |   |      |   | 70      |  
|Cash and cash equivalents at beginning of period                                     |  |                              | 116     |   |      |   | 78      |  
|                                                                                     |  |                              |         |   |      |   |         |  
|                                                                                     |  |                             
|Cash and cash equivalents at end of period                                           |  | $                            | 149     |   |      | $ | 148     |  
|                                                                                     |  |                              |         |   |      |   |         |  
|                                                                                     |  |                             
|Supplemental disclosures of cash flow information:                                   |  |                              |         |   |      |   |         |  
|Cash paid during the period for:                                                     |  |                              |         |   |      |   |         |  
|Interest                                                                             |  | $                            | 414     |   |      | $ | 647     |  
|                                                                                     |  |                              |         |   |      |   |         |  
|Income taxes                                                                         |  | $                            | 724     |   |      | $ | 264     |  
|                                                                                     |  |                              |         |   |      |   |         |  
|                                                                                     |  |                             
|Noncash:                                                                             |  |                              |         |   |      |   |         |  
|Interest on redeemable preferred stock                                               |  | $                            | 1,054   |   |      | $ | 1,060   |  
|                                                                                     |  |                              |         |   |      |   |         |  

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



6



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1. General and Basis of Presentation

Telos Corporation, together with its subsidiaries (the Company or Telos or We), is an information
technology solutions and services company addressing the needs of U.S. Government and commercial customers worldwide. Our principal offices are located at 19886 Ashburn Road, Ashburn, Virginia 20147. The Company was incorporated as a Maryland
corporation in October 1971. Our web site is www.telos.com.

The accompanying condensed consolidated financial
statements include the accounts of Telos and its subsidiaries, including Ubiquity.com, Inc., Xacta Corporation and Telos Delaware, Inc., all of whose issued and outstanding share capital is owned by the Company. We have also consolidated the results
of operations of Telos Identity Management Solutions, LLC (Telos ID) (see Note 2  Sale of Assets), and Teloworks, Inc. (Teloworks) (see Note 3  Investment in Teloworks). All intercompany transactions have been
eliminated in consolidation.

In our opinion, the accompanying condensed consolidated financial statements reflect all
adjustments (which include normal recurring adjustments) and reclassifications necessary for their fair presentation in conformity with accounting principles generally accepted in the United States of America (GAAP) and pursuant to rules
and regulations of the Securities and Exchange Commission (SEC). The presented interim results are not necessarily indicative of fiscal year performance for a variety of reasons including, but not limited to, the impact of seasonal and
short-term variations. We have continued to follow the accounting policies (including the critical accounting policies) set forth in the consolidated financial statements included in our 2010 Annual Report on Form 10-K filed with the SEC. These
condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2010.

In preparing these condensed consolidated financial statements, we have evaluated subsequent events through the date that these condensed
consolidated financial statements were issued.

Segment Reporting

Operating segments are defined as components of an enterprise for which separate financial information is available and evaluated
regularly by the chief operating decision maker, or decision making group, in deciding how to allocate resources and assess performance. The Company currently has one reportable segment for financial reporting purposes.

Recent Accounting Pronouncements

In October 2009, the Financial Accounting Standard Board (FASB) issued Accounting Standards Update (ASU) No. 2009-14, Software (Topic 985): Certain Revenue Arrangements That
Include Software Elements  a consensus of the FASB Emerging Issue Task Force (ASU No. 2009-14). The objective of this Update is to address the accounting for revenue arrangements that contain tangible products and software for
which vendor-specific objective evidence of selling price does not exist. The adoption of this standard did not have a material impact on our condensed consolidated financial position, results of operations or cash flows.

In October 2009, the FASB issued ASU No. 2009-13, Revenue Recognition (Topic 605): Multiple-Deliverable Revenue Arrangements 
a consensus of the FASB Emerging Issue Task Force (ASU No. 2009-13). The objective of this Update is to address the accounting for multiple-deliverable arrangements to enable vendors to account for products or services
(deliverables) separately rather than as a combined unit. The adoption of this standard did not have a material impact on our condensed consolidated financial position, results of operations or cash flows.

On April 9, 2009, the FASB issued three related Staff Positions (FSP): (i) FSP 157-4 now codified within FASB
Accounting Standard Codification Topic 820 ( ASC 820) which is related to fair value measurements and disclosures, (ii) SFAS 115-2 and SFAS 124-2 now codified within FASB ASC Topic 320 (ASC 320) with regard to
investments in debt or equity securities, and (iii) SFAS 107-1 and APB 28-1 now codified within FASB ASC Topic 825 (ASC 825) related to financial instruments, which are effective for interim and annual periods ending after
June 15, 2009. ASC 820 provides guidance on how to determine the fair value of assets and liabilities under ASC 820 in the current economic environment and reemphasizes that the objective of a fair value measurement remains an exit price. If we
were to conclude that there has been a significant decrease in the volume and level of activity of the asset or liability in relation to normal market activities, quoted market values may not be representative of fair value and we may conclude that
a



7



---

##### Table of Contents

change in valuation technique or the use of multiple valuation techniques may be appropriate. ASC 320 modifies the requirements for recognizing other-than-temporarily impaired debt securities and
revises the existing impairment model for such securities, by modifying the current intent and ability indicator in determining whether a debt security is other-than-temporarily impaired. ASC 825 enhances the disclosure of instruments under the
scope of ASC 820 for both interim and annual periods. Our adoption of these staff positions did not have a material impact on our condensed consolidated financial position, results of operations, or cash flows.

In April 2010, the FASB issued ASU No. 2010-17, Revenue Recognition  Milestone Method (Topic 605): Milestone Method of Revenue
Recognition, a consensus of the FASB Emerging Issues Task Force, which provides guidance on defining a milestone and determining when it may be appropriate to apply the milestone method of revenue recognition for research or development
transactions. ASU No. 2010-17 is effective for milestones achieved in fiscal years, and interim periods within those years, beginning on or after June 15, 2010. The adoption of this standard had no effect on our condensed consolidated
financial statements.

Revenue Recognition

Revenues are recognized in accordance with ASC 605-10-S99, Revenue Recognition. We consider amounts earned upon evidence that an arrangement has been obtained, services are delivered, fees are
fixed or determinable, and collectibility is reasonably assured. Additionally, revenues on arrangements requiring the delivery of more than one product or service are recognized in accordance with ASC 605-25.

We recognize revenues for software arrangements upon persuasive evidence of an arrangement, delivery of the software, and determination
that collection of a fixed or determinable license fee is probable. Revenues for software licenses sold on a subscription basis are recognized ratably over the related license period. For arrangements where the sale of software licenses are bundled
with other products, including software products, upgrades and enhancements, post-contract customer support (PCS), and installation, the relative fair value of each element is determined based on vendor-specific objective evidence
(VSOE). VSOE is defined by ASC 985-605 and is limited to the price charged when the element is sold separately or, if the element is not yet sold separately, the price set by management having the relevant authority. When VSOE exists for
undelivered elements, the remaining consideration is allocated to delivered elements using the residual method. If VSOE does not exist for the allocation of revenue to the various elements of the arrangement, all revenue from the arrangement is
deferred until the earlier of the point at which (1) such VSOE does exist or (2) all elements of the arrangement are delivered. PCS revenues, upon being unbundled from a software license fee, are recognized ratably over the PCS period.

Substantially all of our contracts are contracts with the U.S. Government involving the complex delivery of technology
products and services. Accordingly, these contracts are within the scope of the American Institute of Certified Public Accountants Audit and Accounting Guide for Audits of Federal Government Contractors. To the extent contracts are incomplete
at the end of an accounting period, revenue is recognized on the percentage-of-completion method, on a proportional performance basis, using costs incurred in relation to total estimated costs.

We may use subcontractors and suppliers in the course of performing on contracts. Some of these arrangements may fall within the scope of
ASC 605-45. We presume that revenues on our contracts are recognized on a gross basis, as we generally provide significant value-added services, assume credit risk, and reserve the right to select subcontractors and suppliers, but we evaluate the
various criteria specified in the guidance in making the determination of whether revenue should be recognized on a gross or net basis.

A description of the business lines, the typical deliverables, and the revenue recognition criteria in general for such deliverables follows:

Secure Communications (formerly Secure Messaging) We provide our Secure Information eXchange (T-6) suite of products which include the flagship product the Automated Message Handling System
(AMHS), Secure Collaboration, Secure Discovery, Secure Directory and Cross Domain Communication, as well as related services to our customers. The system and accompanying services fall within the scope of ASC 985-605, as fully discussed
above. Other services fall within the scope of ASC 605-10-S99 for arrangements that include only time-and-materials (T&M) contracts and ASC 605-25 for contracts with multiple deliverables such as T&M elements and firm-fixed price
(FFP) services where objective reliable evidence of fair value of the elements is available. Under such arrangements, the T&M elements are established by direct costs. Revenue is recognized on T&M contracts according to specified
rates as direct labor and other direct costs are incurred. Revenue for FFP services is recognized on a proportional performance basis. FFP services may be billed to the customer on a percentage-of-completion basis or based upon milestones, which may
approximate the proportional performance of the services under the agreements, as specified in such agreements. To the extent that customer billings exceed the performance of the specified services, the revenue would be deferred.



8



---

##### Table of Contents

Secure Networking Solutions We provide wireless and wired networking solutions consisting of
hardware and services to our customers. Also within the Secure Networks solution area is our Emerging Technologies Group, which creates innovative, custom-tailored solutions for government and commercial enterprises. The solutions within Secure
Networks and Emerging Technologies are generally sold as FFP bundled solutions. Certain of these networking solutions involve contracts to design, develop, or modify complex electronic equipment configurations to a buyers specification or to
provide network engineering services related to the performance of such contracts, and as such fall within the scope of ASC 605-35. Revenue is earned upon percentage of completion based upon proportional performance, such performance generally being
defined by performance milestones. Certain other solutions fall within the scope of ASC 605-10-S99, such as resold information technology products, like laptop computers, printers, networking equipment and peripherals, and ASC 605-25. Revenue is
recognized based upon objective reliable evidence of fair value of the elements, such as upon delivery of the hardware product or other direct costs (ODC) and the ongoing maintenance. For product sales, revenue is recognized upon proof
of acceptance by the customer, otherwise it is deferred until such time as the proof of acceptance is obtained. For example, in delivery orders for Department of Defense customers, which comprise the majority of the Companys customers, such
acceptance is achieved with a signed Department of Defense Form DD-250. Services provided under these contracts are generally provided on a FFP basis, and as such fall within the scope of ASC 605-10-S99. Revenue for services is recognized based on
proportional performance, as the work progresses. FFP services may be billed to the customer on a percentage-of-completion basis or based upon milestones, which may approximate the proportional performance of the services under the agreements, as
specified in such agreements. To the extent that customer billings exceed the performance of the specified services, the revenue would be deferred. Revenue is recognized under T&M services contracts based upon specified billing rates and other
direct costs as incurred.

Information Assurance We provide Xacta Information Assurance Manager software and cybersecurity
services to our customers. The software and accompanying services fall within the scope of ASC 985-605, as fully discussed above. We provide consulting services to our customers under either a FFP or T&M basis. Such contracts fall under the
scope of ASC 605-10-S99. Revenue for FFP services is recognized on a proportional performance basis. FFP services may be billed to the customer on a percentage-of-completion basis or based upon milestones, which may approximate the proportional
performance of the services under the agreements, as specified in such agreements. To the extent that customer billings exceed the performance of the specified services, the revenue would be deferred. Revenue is recognized under T&M contracts
based upon specified billing rates and other direct costs as incurred.

Identity Management  We provide our identity assurance
and access management solutions and services and sell information technology products, such as laptop computers and specialized printers, and consumables, such as identity cards, to our customers. The solutions are generally sold as FFP bundled
solutions, which would typically fall within the scope of ASC 605-25 and ASC 605-10-S99. Revenue is recognized based upon objective reliable evidence of fair value of the elements, such as upon delivery of the hardware product or ODCs and the
ongoing maintenance. Revenue for services is recognized based on proportional performance, as the work progresses. FFP services may be billed to the customer on a percentage-of-completion basis or based upon milestones, which may approximate the
proportional performance of the services under the agreements, as specified in such agreements. To the extent that customer billings exceed the performance of the specified services, the revenue would be deferred. Revenue is recognized under T&M
contracts based upon specified billing rates and other direct costs as incurred.

Accounts Receivable

Accounts receivable are stated at the invoiced amount, less allowances for doubtful accounts. Collectability of accounts receivable is
regularly reviewed based upon managements knowledge of the specific circumstances related to overdue balances. The allowance for doubtful accounts is adjusted based on such evaluation. Accounts receivable balances are written off against the
allowance when management deems the balances uncollectible.



9



---

##### Table of Contents

Inventories

Inventories are stated at the lower of cost or net realizable value, where cost is determined on the weighted average method. Substantially all inventories consist of purchased commercial off-the-shelf
hardware and software, and component computer parts used in connection with system integration services that we perform. Inventories also include spare parts which are utilized to support maintenance contracts. Spare parts inventory is amortized on
a straight-line basis over two to five years, which represents the shorter of the warranty period or useful life. An allowance for obsolete, slow-moving or nonsalable inventory is provided for all other inventory. This allowance is based on our
overall obsolescence experience and our assessment of future inventory requirements. This charge is taken primarily due to the age of the specific inventory and the significant additional costs that would be necessary to upgrade to current standards
as well as the lack of forecasted sales for such inventory in the near future. Gross inventory consisted of finished goods of $9.9 million and $7.5 million as of March 31, 2011 and December 31, 2010, respectively; and work-in-process of $0
and $0.1 million as of March 31, 2011 and December 31, 2010, respectively.

Income Taxes

We account for income taxes in accordance with ASC 740, Income Taxes. Under ASC 740, deferred tax assets and liabilities are
recognized for the estimated future tax consequences of temporary differences and income tax credits. Deferred tax assets and liabilities are measured by applying enacted statutory tax rates that are applicable to the future years in which deferred
tax assets or liabilities are expected to be settled or realized for differences between the financial statement carrying amounts and the tax bases of existing assets and liabilities. Any change in tax rates on deferred tax assets and liabilities is
recognized in net income in the period in which the tax rate change is enacted. We record a valuation allowance that reduces deferred tax assets when it is more likely than not that deferred tax assets will not be realized.

We follow the provisions of ASC 740 related to accounting for uncertainty in income taxes. The accounting estimates related to
liabilities for uncertain tax positions require us to make judgments regarding the sustainability of each uncertain tax position based on its technical merits. If we determine it is more likely than not that a tax position will be sustained based on
its technical merits, we record the impact of the position in our consolidated financial statements at the largest amount that is greater than fifty percent likely of being realized upon ultimate settlement. These estimates are updated at each
reporting date based on the facts, circumstances and information available. We are also required to assess at each reporting date whether it is reasonably possible that any significant increases or decreases to our unrecognized tax benefits will
occur during the next twelve months.

As of March 31, 2011 and December 31, 2010, we had $505,000 and $501,000,
respectively, of unrecognized tax benefits, which would have an effect on the effective tax rate, if recognized. Income taxes are provided based on the liability method for financial reporting purposes. For the periods ended March 31, 2011 and
2010, there were $4,000, and $5,000 of interest and penalties recorded and included in tax expense, respectively.

The
provision for income taxes in interim periods is computed by applying the estimated annual effective tax rate against earnings before income tax expense for the period. In addition, non-recurring or discrete items are recorded during the period in
which they occur.

Restricted Stock Grants

In June 2008, we issued 4,774,273 shares of restricted stock (Class A common) in exchange for the majority of stock options outstanding under the Telos Corporation, Xacta Corporation and Telos Delaware,
Inc. stock option plans. In addition, we granted 7,141,501 shares of restricted stock to our executive officers and employees. In September 2008 and December 2009, we granted 480,000 shares and 80,000 shares, respectively, of restricted stock to
certain of our directors. In February 2011, we granted an additional 2,330,804 shares of restricted stock to our executive officers, directors and employees. Such stock is subject to a vesting schedule as follows: 25% of the restricted stock vested
immediately on the date of grant, thereafter, an additional 25% will vest annually on the anniversary of the date of grant subject to continued employment or services. In accordance with ASC 718, we reported no compensation expense for any of the
issuances as the value of the common stock was negligible, based on the deduction of our outstanding debt, capital lease obligations, and preferred stock from an estimated enterprise value, which was estimated based on discounted cash flow analysis,
comparable public company analysis, and comparable transaction analysis.



10



---

##### Table of Contents

Other Comprehensive Income

Our functional currency is the U.S. Dollar. For one of our wholly owned subsidiaries, the functional currency is the local currency. For this subsidiary, the translation of its foreign currency into U.S.
Dollars is performed for assets and liabilities using current foreign currency exchange rates in effect at the balance sheet date and for revenue and expense accounts using average foreign currency exchange rates during the period. Translation gains
and losses are included in stockholders deficit as a component of accumulated other comprehensive income. Accumulated other comprehensive income included within stockholders deficit consists of the following (in thousands):



|                                                   |  |               |     |   |                  |   |     |  
|-------------------------------------------------- |  | ------------- | --- | - | ---------------- | - | --- | -
|                                                   |  | March 31,2011 |     |   | December 31,2010 |  
|                                                   |  |              
|Cumulative foreign currency translation adjustment |  | $             | (48 | ) |                  | $ | (26 | )
|                                                   |  |               |     |   |                  |   |     |  
|Accumulated other comprehensive loss               |  | $             | (48 | ) |                  | $ | (26 | )
|                                                   |  |               |     |   |                  |   |     |  

Note 2. Sale of Assets

On April 11, 2007, Telos ID was formed as a limited liability company under the Delaware Limited Liability Company Act, specifically with the purpose of performing substantially all of our Identity
Management business. We assigned the rights to perform under our U.S. Government contract with the Defense Manpower Data Center (DMDC) to Telos ID and contributed substantially all of the assets of the business line at their stated book
values. The net book value of assets we contributed totaled $17,000. Until April 19, 2007, we owned 99.999% of the membership interests of Telos ID and certain private equity investors (Investors) owned 0.001% of the membership
interests of Telos ID. On April 20, 2007, we sold an additional 39.999% of the membership interests to the Investors in exchange for $6 million in cash consideration. In accordance with ASC 505-10, we recognized a gain of $5.8 million. As a
result, we own 60% of Telos ID, and therefore continue to account for the investment in Telos ID using the consolidation method. Legal and investment banking expenses directly associated with the transaction amounted to approximately $190,000.

The Amended and Restated Operating Agreement of Telos ID (Operating Agreement) provides for a Board of Directors
comprised of five members. Pursuant to the Operating Agreement, John B. Wood, Chairman and CEO of Telos, has been designated as the Chairman of the Board of Telos ID. The Operating Agreement also provides for two subclasses of membership units:
Class A, held by us and Class B, held by certain private equity investors. The Class A membership unit owns 60% of Telos ID, as mentioned above, and as such is allocated 60% of the profit or loss, which was a $250,000 profit and $144,000
loss for the three months ended March 31, 2011 and 2010, respectively, and is entitled to appoint three members of the Board of Directors. The Class B membership unit owns 40% of Telos ID, and as such is allocated 40% of the profit or loss,
which was a $166,000 profit and $96,000 loss for the three months ended March 31, 2011 and 2010, respectively, and is entitled to appoint two members of the Board of Directors. The Class B membership unit is the non-controlling interest as
defined by ASC 810, Consolidation.

In accordance with the Operating Agreement, quarterly distributions of
$450,000 were required to be made to the Class B membership unit for the initial eighteen month period after the sale of the Telos ID membership interests. Further, subsequent to the initial eighteen month period, distributions were to be made to
the members in the subsequent period only when and to the extent determined by the Telos IDs Board of Directors, in accordance with the Operating Agreement. During the three months ended March 31, 2011 and 2010, the Class B membership
unit received a total of $450,000 and $323,000, respectively, of such distributions.

The following table details the changes
in non-controlling interest for the three months ended March 31, 2011 and 2010 (in thousands):



|                                              |  |               |      |   |               |   |      |  
|--------------------------------------------- |  | ------------- | ---- | - | ------------- | - | ---- | -
|                                              |  | March 31,2011 |      |   | March 31,2010 |  
|Non-controlling interest, beginning of period |  | $             | 454  |   |               | $ | 328  |  
|Net income (loss)                             |  |               | 166  |   |               |   | (96  | )
|Distributions                                 |  |               | (449 | ) |               |   | (323 | )
|                                              |  |               |      |   |               |   |      |  
|                                              |  |              
|Non-controlling interest, end of period       |  | $             | 171  |   |               | $ | (91  | )
|                                              |  |               |      |   |               |   |      |  



11



---

##### Table of Contents

Note 3. Investment in Teloworks

Effective January 1, 2008, Telos owns 100% of Teloworks. As previously reported, we had recorded all fundings to Teloworks as expense
in our consolidated statement of operations. Effective January 1, 2009, we accounted for the investment in Teloworks using the consolidation method.

In 2008, Teloworks formed a wholly owned subsidiary, Teloworks BPO Solutions Philippines, Inc., for the purpose of starting up a business-process outsourcing business in the Philippines, which began
operations in the third quarter of 2009 but had not generated significant revenue, and in January 2011 operations were suspended. We are currently evaluating the future directions of the business. The results of this entity have also been
consolidated.

Note 4. Investment in Enterworks

As of March 31, 2011, we owned 671,301 shares of common stock, 729,732 shares of Series A-1 Preferred Stock, 1,793,903 shares of Series B-1 Preferred Stock, and 8,571,429 shares of Series D Preferred
Stock of Enterworks, Inc. (Enterworks) and warrants to purchase 1,785,714 underlying common stock shares, representing a fully diluted ownership percentage of 8.2% of Enterworks. Since our initial investment in Enterworks, we accounted
for our investment under the equity method of accounting, due to our significant influence on Enterworks operations through our representation on the Board of Directors of Enterworks. However, effective January 1, 2008, we discontinued
the equity method of accounting for our investment in Enterworks due to our significantly diminished role in Enterworks operations. We previously reduced the carrying value of our investment in Enterworks to zero.



12



---

##### Table of Contents

Note 5. Fair Value Measurements

The accounting standard for fair value measurements provides a framework for measuring fair value and expands disclosures about fair value
measurements. The framework requires the valuation of financial instruments using a three-tiered approach. The statement requires fair value measurement to be classified and disclosed in one of the following categories:

Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets and
liabilities;

Level 2: Quoted prices in the markets that are not active, or inputs which are observable, either directly or
indirectly, for substantially the full term of the asset or liability; or

Level 3: Prices or valuation techniques that require
inputs that are both significant to the fair value measurement and unobservable (i.e. supported by little or no market activity).

As of March 31, 2011 and December 31, 2010, we did not have any financial instruments with significant Level 3 inputs and we did not have any financial instruments that are measured at fair value on a
recurring basis.

On September 27, 2010, 4.9% of the senior redeemable preferred stock (the Senior Redeemable Preferred
Stock) was redeemed for $430,000 and subsequently on April 8, 2011, 22.3% of the Senior Redeemable Preferred Stock was redeemed for $2.1 million (see Note 7  Redeemable Preferred Stock). As of March 31, 2011 and December 31, 2010, the
carrying value of the Senior Redeemable Preferred Stock was $10.3 million and $10.2 million, respectively. Since there have been no material changes in the Companys financial condition and no material modifications to the financial
instruments, the estimated fair value of the Senior Redeemable Preferred Stock remains consistent with those disclosed as of December 31, 2010, adjusted for the accrual of dividends on the Senior Redeemable Preferred Stock.

As of March 31, 2011 and December 31, 2010, the carrying value of the Companys 12% Cumulative Exchangeable Redeemable Preferred
Stock, par value $.01 per share (the Public Preferred Stock) was $105.8 million and $104.8 million, respectively, and the estimated fair market value was $70.4 million and $66.9 million, respectively, based on quoted market prices.



13



---

##### Table of Contents

Note 6. Current Liabilities and Debt Obligations

Accounts Payable and Other Accrued Payables

As of March 31, 2011 and December 31, 2010, the accounts payable and other accrued payables consisted of $28.7 million and $22.6 million, respectively, in trade account payables and $12.0
million and $6.3 million, respectively, in accrued trade payables.

Senior Revolving Credit Facility

On May 17, 2010, we amended our $25 million revolving credit facility (the Facility) with Wells Fargo Capital Finance,
Inc. (Wells Fargo). Under the amended terms, the maturity date of the Facility was extended to May 17, 2014 from September 30, 2011, the limit on the Facility was increased to $30 million from $25 million, and a term loan
component of $7.5 million was added to the Facility. The principal of the term loan component will be repaid in quarterly installments of $93,750, with a final installment of the unpaid principal amount payable on May 17, 2014. The interest
rate on the term loan component is the same as that on the revolving credit component of the Facility, which was changed to the higher of the Wells Fargo Bank prime rate plus 1%, the Federal Funds rate plus 1.5%, or the 3-month LIBOR
rate plus 2%. In lieu of having interest charged at the foregoing rates, the Company may elect to have the interest on all or a portion of the advances on the revolving credit component be a rate based on the LIBOR Rate (as defined in the Facility)
plus 3.75%. As of March 31, 2011, we have not elected the LIBOR Rate option. Borrowings under the Facility continue to be collateralized by substantially all of the Companys assets including inventory, equipment, and accounts receivable.
The financial covenants were updated to include minimum EBITDA (as defined in the Facility), minimum recurring revenue and a limit on capital expenditures. The Facilitys anniversary fee was discontinued and the collateral management fee was
reduced. Additionally, the Facility was amended to permit the full repayment of the entire principal amount of the Notes (as defined below).

In accordance with the stated use of proceeds for the term loan component of the Facility, $4.2 million was paid concurrent with the closing of the amendment to each of the holders of the Notes (as
defined below) in full repayment of the principal and accrued but unpaid interest on the Notes through May 17, 2010.

On
September 27, 2010, the Facility was further amended to allow for the redemption of up to $2.5 million of the aggregate value of the Senior Redeemable Preferred Stock at a discount from par value of at least 10%. On September 27, 2010, a
portion of the Senior Redeemable Preferred Stock was redeemed (see Note 7  Redeemable Preferred Stock).

As of
March 31, 2011, the interest rate on the Facility was 4.25%. We incurred interest expense in the amount of $0.1 million and $0.2 million for the three months ended March 31, 2011 and 2010, respectively, on the Facility.

The Facility has various covenants that may, among other things, affect our ability to merge with another entity, sell or transfer
certain assets, pay dividends and make other distributions beyond certain limitations. As of March 31, 2011, we were in compliance with the Facilitys financial covenants, including EBITDA covenants. The term loan component of the Facility
amortizes at 5% per year, or $0.4 million, which is paid in quarterly installments and is classified as current on the condensed consolidated balance sheets. The remaining balance of the term loan, or $6.8 million, and the revolving component
of the Facility mature over the period 2011 through 2014 and are classified as a noncurrent liability as of March 31, 2011.

At March 31, 2011, we had outstanding borrowings of $8.8 million on the Facility, which included the $7.2 million term loan, of which $0.4 million was due within one year. At December 31, 2010,
we had outstanding borrowings of $14.2 million on the Facility, which included the $7.3 million term loan, of which $0.4 million was due within one year. At March 31, 2011 and December 31, 2010, we had unused borrowing availability on the
Facility of $21.2 million and $9.1 million, respectively. The effective weighted average interest rates on the outstanding borrowings under the Facility were 7.3% and 9.9% for the three months ended March 31, 2011 and 2010, respectively.



14



---

##### Table of Contents

The following are maturities of the Facility presented by year (in thousands):



|                 |  |      |     |  |      |   |     |      |  |   |      |  |  |       |       |  |  |   |       |  
|---------------- |  | ---- | --- |  | ---- | - | --- | ---- |  | - | ---- |  |  | ----- | ----- |  |  | - | ----- | -
|                 |  | 2011 |     |  | 2012 |   |     | 2013 |  |   | 2014 |  |  | Total |      
|Short-term:      |  |      |     |  |      |   |     |      |  |   |      |  |  |       |       |  |  |   |       |  
|Term loan        |  | $    | 375 |  |      | $ |    |      |  | $ |     |  |  | $     |      |  |  | $ | 375   | 1
|                 |  |      |     |  |      |   |     |      |  |   |      |  |  |       |       |  |  |   |       |  
|Long-term:       |  |      |     |  |      |   |     |      |  |   |      |  |  |       |       |  |  |   |       |  
|Term loan        |  | $    |    |  |      | $ | 375 |      |  | $ | 375  |  |  | $     | 6,094 |  |  | $ | 6,844 | 1
|Revolving credit |  |      |    |  |      |   |    |      |  |   |     |  |  |       | 1,612 |  |  |   | 1,612 | 2
|                 |  |      |     |  |      |   |     |      |  |   |      |  |  |       |       |  |  |   |       |  
|                 |  |      |     |  |     
|Subtotal         |  | $    |    |  |      | $ | 375 |      |  | $ | 375  |  |  | $     | 7,706 |  |  | $ | 8,456 |  
|                 |  |      |     |  |      |   |     |      |  |   |      |  |  |       |       |  |  |   |       |  
|                 |  |      |     |  |     
|Total            |  | $    | 375 |  |      | $ | 375 |      |  | $ | 375  |  |  | $     | 7,706 |  |  | $ | 8,831 |  
|                 |  |      |     |  |      |   |     |      |  |   |      |  |  |       |       |  |  |   |       |  



|1 | The principal will be repaid in quarterly installments of $93,750, with a final installment of the unpaid principal amount payable on May 17,
2014.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------

|2 | Balance due represents balance as of March 31, 2011, with fluctuating balances based on working capital requirements of the Company.
|- | ------------------------------------------------------------------------------------------------------------------------------------

Senior Subordinated Notes

In 1995, we issued Senior Subordinated Notes (Notes) to certain shareholders. Such Notes are classified as either Series B or Series C. The Series B Notes were secured by our property and
equipment, but subordinate to the security interests of Wells Fargo under the Facility. The Series C Notes were unsecured. The maturity date of such Notes had been extended to December 31, 2011, with interest rates ranging from 14% to 17%, and
paid quarterly on January 1, April 1, July 1, and October 1 of each year. The Notes could be prepaid at our option; however, the Notes contained a cumulative prepayment premium of 13.5% per annum payable upon
certain circumstances, which included, but were not limited to, an initial public offering of our common stock or a significant refinancing (qualifying triggering event), to the extent that sufficient net proceeds from either of the
above events were received to pay such cumulative prepayment premium. Due to the contingent nature of the cumulative prepayment premium, any associated premium expense could only be quantified and recorded subsequent to the occurrence of such a
qualifying triggering event.

On May 17, 2010, the principal balances of the Notes plus accrued interest totaling $4.2
million were paid in full, with the prepayment penalties on the repayment waived by the note holders. We incurred interest expense in the amount of $0.2 million for the three months ended March 31, 2010 on the Notes.

Warranty Liability

We
provide warranty services to our customers primarily in the Secure Networks business line. The majority of our warranty services involves contractual coverage with the Original Equipment Manufacturer (OEM) and primarily involves
referrals to the OEM for service calls. Additionally, certain contracts and programs require that we provide an enhanced level of warranty coverage. The balance of our accrued warranty liability as of March 31, 2011 and December 31,
2010 was $1.0 million and $1.1 million, respectively.



15



---

##### Table of Contents

Note 7. Redeemable Preferred Stock

Senior Redeemable Preferred Stock

The Senior Redeemable Preferred Stock is
senior to all other outstanding equity of the Company, including the Public Preferred Stock. The Series A-1 ranks on parity with the Series A-2. The components of the authorized Senior Redeemable Preferred Stock are 1,250 shares of Series A-1 and
1,750 shares of Series A-2 Senior Redeemable Preferred Stock, each with $.01 par value. The Senior Redeemable Preferred Stock carries a cumulative per annum dividend rate of 14.125% of its liquidation value of $1,000 per share. The dividends are
payable semiannually on June 30 and December 31 of each year. We have not declared dividends on our Senior Redeemable Preferred Stock since its issuance. The liquidation preference of the Senior Redeemable Preferred Stock is the face
amount of the Series A-1 and A-2 ($1,000 per share), plus all accrued and unpaid dividends.

Due to the terms of the Facility
and of the Senior Redeemable Preferred Stock, we have been and continue to be precluded from paying accrued and unpaid dividends on the Senior Redeemable Preferred Stock, other than as described below. Certain holders of the Senior Redeemable
Preferred Stock have entered into standby agreements whereby, among other things, those holders will not demand any payments in respect of dividends or redemptions of their instruments and the maturity dates of the instruments have been
extended. As a result of such standby agreements, as of March 31, 2011, instruments held by Toxford Corporation (Toxford), the holder of 76.4% of the Senior Redeemable Preferred Stock, will mature on August 31, 2014, and
instruments held by North Atlantic Smaller Companies Investment Trust PLC, the holder of 5.8% of the Senior Redeemable Preferred Stock, will mature on December 31, 2011.

On September 27, 2010, the Facility was amended to allow for the redemption of up to $2.5 million of the aggregate value of the Senior Redeemable Preferred Stock under certain conditions, the most
significant being the redemption at a discount from par value of at least 10%. In accordance with the terms of the Senior Redeemable Preferred Stock, however, any redemption must be pro rata among the holders of the Senior Redeemable Preferred Stock
unless such holders waive their rights to have their shares redeemed. Due to the limitations, contractual restrictions, and agreements described above, the Senior Redeemable Preferred Stock is classified as noncurrent as of March 31, 2011.

On September 27, 2010, with the consent and waiver of the remaining holders of the outstanding shares of Senior
Redeemable Preferred Stock, 4.9% of the Senior Redeemable Preferred Stock with a carrying value of $522,000 was redeemed for $430,000, resulting in a gain in the amount of $92,000, representing a discount of approximately 17.5%, which was recorded
in other income on the consolidated statements of operations.

On or about March 15, 2011, Mr. John Porter, the
beneficial owner of 44.0% of our Class A Common Stock, acquired a total of 75 shares and 105 shares of Series A-1 and Series A-2 Redeemable Preferred Stock, respectively, from other holders of the Senior Redeemable Preferred Stock. As of
March 31, 2011, Mr. Porter held 6.3% of the Senior Redeemable Preferred Stock, of which 3.1% will mature on December 31, 2011. In the aggregate, as of March 31, 2011, Mr. Porter and Toxford held a total of 983 shares
and 1,376 shares of Series A-1 and Series A-2 Redeemable Preferred Stock, respectively, or 82.7% of the Senior Redeemable Preferred Stock. Mr. Porter is the sole stockholder of Toxford.

Subsequently, on April 8, 2011, with the consent of the holders of the outstanding shares of Senior Redeemable Preferred Stock,
22.3% of the Senior Redeemable Preferred Stock with a carrying value of $2.3 million was redeemed for $2.1 million, resulting in a gain in the amount of approximately $0.2 million, representing a discount of 10%. Subsequent to such redemption, the
total number of shares of Senior Redeemable Preferred Stock issued and outstanding was 923 shares and 1,292 shares for Series A-1 and Series A-2, respectively.

At March 31, 2011 and December 31, 2010, the total number of shares of Senior Redeemable Preferred Stock issued and outstanding was 1,188 shares and 1,664 shares for Series A-1 and Series A-2,
respectively.

At March 31, 2011 and 2010, cumulative undeclared, unpaid dividends relating to Senior Redeemable
Preferred stock each totaled $7.4 million. We accrued dividends on the Senior Redeemable Preferred Stock of $100,000 and $104,000 for the three months ended March 31, 2011 and 2010, respectively, which were reported as interest expense. Prior
to the effective date of ASC 480-10, Distinguishing Liabilities from Equity, on July 1, 2003, such dividends were charged to stockholders deficit.



16



---

##### Table of Contents

12% Cumulative Exchangeable Redeemable Preferred Stock

A maximum of 6,000,000 shares of 12% Cumulative Exchangeable Redeemable Preferred Stock (the Public Preferred Stock), par
value $.01 per share, has been authorized for issuance. We initially issued 2,858,723 shares of the Public Preferred Stock during fiscal year 1990. The Public Preferred Stock was recorded at fair value on the date of original issue,
November 21, 1989, and we made periodic accretions under the effective interest method of the excess of the redemption value over the recorded value. We adjusted our estimate of accrued accretion in the amount of $1.5 million in the second
quarter of 2006. The Public Preferred Stock was fully accreted as of December 2008. We declared stock dividends totaling 736,863 shares in 1990 and 1991. Since 1991, no other dividends, in stock or cash, have been declared. In November 1998, we
retired 410,000 shares of the Public Preferred Stock. The total number of shares issued and outstanding at March 31, 2011 and December 31, 2010 was 3,185,586. The Public Preferred Stock is no longer quoted on the OTCBB, and is now quoted
as TLSRP on the OTCQB marketplace.

Since 1991, no other dividends were declared or paid on our Public Preferred Stock, based
upon our interpretation of restrictions in our Articles of Amendment and Restatement, limitations in the terms of the Public Preferred Stock instrument, specific dividend payment restrictions in the Facility entered into with Wells Fargo to which
the Public Preferred Stock is subject, other senior obligations, and Maryland law limitations in existence prior to October 1, 2009. Pursuant to their terms, we were scheduled, but not required, to redeem the Public Preferred Stock in five
annual tranches during the period 2005 through 2009. However, due to our substantial senior obligations, limitations set forth in the covenants in the Facility, foreseeable capital and operational requirements, and restrictions and prohibitions of
our Articles of Amendment and Restatement, we were unable to meet the redemption schedule set forth in the terms of the Public Preferred Stock. Moreover, the Public Preferred Stock is not payable on demand, nor callable, for failure to redeem the
Public Preferred Stock in accordance with the redemption schedule set forth in the instrument. Therefore, we classify these securities as noncurrent liabilities in the condensed consolidated balance sheets as of March 31, 2011 and
December 31, 2010.

We are parties with certain of our subsidiaries to the Facility agreement with Wells Fargo, whose
term expires on May 17, 2014. Under the Facility, we agreed that, so long as any credit under the Facility is available and until full and final payment of the obligations under the Facility, we would not make any distribution or declare or pay
any dividends (other than common stock) on our stock, or purchase, acquire, or redeem any stock, or exchange any stock for indebtedness, or retire any stock.

Accordingly, as stated above, we will continue to classify the entirety of our obligation to redeem the Public Preferred Stock as a long-term obligation. The Facility prohibits, among other things, the
redemption of stock, common or preferred, other than as described above. The Public Preferred Stock by its terms cannot be redeemed if doing so would violate the terms of an agreement regarding the borrowing of funds or the extension of credit which
is binding upon us or any of our subsidiaries, and it does not include any other provisions that would otherwise require any acceleration of the redemption of or amortization payments with respect to the Public Preferred Stock. Thus, the Public
Preferred Stock is not and will not be due on demand, nor callable, within twelve months from March 31, 2011. This classification is consistent with ASC 210-10 and 470-10 and the FASB ASC Master Glossary definition of Current
Liabilities.

ASC 210-10 and the FASB ASC Master Glossary define current liabilities as follows: The term current
liabilities is used principally to designate obligations whose liquidation is reasonably expected to require the use of existing resources properly classifiable as current assets, or the creation of other current liabilities. As a balance sheet
category, the classification is intended to include obligations for items which have entered into the operating cycle, such as payables incurred in the acquisition of materials and supplies to be used in the production of goods or in providing
services to be offered for sale; collections received in advance of the delivery of goods or performance of services; and debts that arise from operations directly related to the operating cycle, such as accruals for wages, salaries, commissions,
rentals, royalties, and income and other taxes. Other liabilities whose regular and ordinary liquidation is expected to occur within a relatively short period of time, usually twelve months, are also intended for inclusion, such as short-term debts
arising from the acquisition of capital assets, serial maturities of long-term obligations, amounts required to be expended within one year under sinking fund provisions, and agency obligations arising from the collection or acceptance of cash or
other assets for the account of third persons.



17



---

##### Table of Contents

ASC 470-10 provides the following: The current liability classification is also intended to
include obligations that, by their terms, are due on demand or will be due on demand within one year (or operating cycle, if longer) from the balance sheet date, even though liquidation may not be expected within that period. It is also intended to
include long-term obligations that are or will be callable by the creditor either because the debtors violation of a provision of the debt agreement at the balance sheet date makes the obligation callable or because the violation, if not cured
within a specified grace period, will make the obligation callable.

If, pursuant to the terms of the Public Preferred Stock,
we do not redeem the Public Preferred Stock in accordance with the scheduled redemptions described above, the terms of the Public Preferred Stock require us to discharge our obligation to redeem the Public Preferred Stock as soon as we are
financially capable and legally permitted to do so. Therefore, by its very terms, the Public Preferred Stock is not due on demand or callable for failure to make a scheduled payment pursuant to its redemption provisions and is properly classified as
a noncurrent liability.

We pay dividends on the Public Preferred Stock when and if declared by the Board of Directors. The
Public Preferred Stock accrues a semi-annual dividend at the annual rate of 12% ($1.20) per share, based on the liquidation preference of $10 per share and is fully cumulative. Dividends in additional shares of the Public Preferred Stock for 1990
and 1991 were paid at the rate of 6% of a share for each $.60 of such dividends not paid in cash. For the cash dividends payable since December 1, 1995, the Company has accrued $73.9 million and $72.9 million as of March 31, 2011 and
December 31, 2010, respectively.

In accordance with ASC 480-10, both the Senior Redeemable Preferred Stock and the
Public Preferred Stock have been reclassified from equity to liability. Consequently, for the quarters ended March 31, 2011 and 2010, dividends totaling $1.1 million each were accrued and reported as interest expense in the respective periods.
Prior to the effective date of ASC 480-10 on July 1, 2003, such dividends were charged to stockholders accumulated deficit.

The carrying value of the accrued Paid-in-Kind (PIK) dividends on the Public Preferred Stock for the period 1992 through June 1995 was $4.0 million. Had we accrued such dividends on a cash
basis for this time period, the total amount accrued would have been $15.1 million. However, as a result of the redemption of the 410,000 shares of the Public Preferred Stock in November 1998, such amounts were reduced and adjusted to $3.5 million
and $13.4 million, respectively. Our Articles of Amendment and Restatement, Section 2(a) states, Any dividends payable with respect to the Exchangeable Preferred Stock (Public Preferred Stock) during the first six years after
the Effective Date (November 20, 1989) may be paid (subject to restrictions under applicable state law), in the sole discretion of the Board of Directors, in cash or by issuing additional fully paid and nonassessable shares of Exchangeable Preferred
Stock  Accordingly, the Board had the discretion to pay the dividends for the referenced period in cash or by the issuance of additional shares of Public Preferred Stock. During the period in which we stated our intent to pay PIK
dividends, we stated our intention to amend our Charter to permit such payment by the issuance of additional shares of Public Preferred Stock. In consequence, as required by applicable accounting requirements, the accrual for these dividends was
recorded at the estimated fair value (as the average of the ask and bid prices) on the dividend date of the shares of Public Preferred Stock that would have been (but were not) issued. This accrual was $9.9 million lower than the accrual would be if
the intent was only to pay the dividend in cash, at that date or any later date.

In May 2006, the Board concluded that the
accrual of PIK dividends for the period 1992 through June 1995 was no longer appropriate. Since 1995, we have disclosed in the footnotes to our audited financial statements the carrying value of the accrued PIK dividends on the Public Preferred
Stock for the period 1992 through June 1995 as $4.0 million, and that had we accrued cash dividends during this time period, the total amount accrued would have been $15.1 million. As stated above, such amounts were reduced and adjusted to $3.5
million and $13.4 million, respectively, due to the redemption of 410,000 shares of the Public Preferred Stock in November 1998. On May 12, 2006, the Board voted to confirm that its intent with respect to the payment of dividends on the Public
Preferred Stock for this period changed from its previously stated intent to pay PIK dividends to that of an intent to pay cash dividends. We therefore changed the accrual from $3.5 million to $13.4 million, the result of which was to increase our
negative shareholder equity by the $9.9 million difference between those two amounts, by recording an additional $9.9 million charge to interest expense for the second quarter of 2006, resulting in a balance of $105.8 million and $104.8 million for
the principal amount and all accrued dividends on the Public Preferred Stock as of March 31, 2011 and December 31, 2010, respectively. This action is considered a change in assumption that results in a change in accounting estimate as
defined in ASC 250-10, which sets forth guidance concerning accounting changes and error corrections.



18



---

##### Table of Contents

Note 8. Income Taxes

The income tax provision for interim periods is determined using an estimated annual effective tax rate adjusted for discrete items, if any, which are taken into account in the quarterly period in which
they occur. We review and update our estimated annual effective tax rate each quarter. For the three months ended March 31, 2011 and 2010, our estimated annual effective tax rate was primarily impacted by the permanent item related to the
noncash interest of our redeemable preferred stock. Accordingly, we recorded approximately $1.4 million income tax provision and $0.3 million income tax benefit for the three months ended March 31, 2011 and 2010, respectively.

We implemented the provisions of ASC 740 as of January 1, 2007 and determined that there were approximately $505,000 and $501,000 of
unrecognized tax benefits required to be recorded as of March 31, 2011 and December 31, 2010, respectively. We believe that the total amounts of unrecognized tax benefits will not significantly increase or decrease within the next 12
months. The period for which tax years are open, 2007 to 2010, has not been extended beyond applicable statute of limitations.

Note 9.
Commitments, Contingencies and Subsequent Events

Financial Condition and Liquidity

As described in Note 6  Current Liabilities and Debt Obligations, we maintain a revolving Facility with Wells Fargo. Borrowings
under the Facility are collateralized by substantially all of our assets including inventory, equipment, and accounts receivable. The amount of available borrowings fluctuates based on the underlying asset-borrowing base, in general 85% of our trade
accounts receivable, as adjusted by certain reserves (as further defined in the Facility agreement). The Facility provides us with virtually all of the liquidity we require to meet our operating, investing and financing needs. Therefore, maintaining
sufficient availability on the Facility is the most critical factor in our liquidity. While a variety of factors related to sources and uses of cash, such as timeliness of accounts receivable collections, vendor credit terms, or significant
collateral requirements, ultimately impact our liquidity, such factors may or may not have a direct impact on our liquidity, based on how the transactions associated with such circumstances impact our availability under the Facility. For example, a
contractual requirement to post collateral for a duration of several months, depending on the materiality of the amount, could have an immediate negative effect on our liquidity, as such a circumstance would utilize availability on the Facility
without a near-term cash inflow back to us. Likewise, the release of such collateral could have a corresponding positive effect on our liquidity, as it would represent an addition to our availability without any corresponding near-term cash outflow.
Similarly, a slow-down of payments from a customer, group of customers or government payment office would not have an immediate and direct effect on our availability on the Facility unless the slowdown was material in amount and over an extended
period of time. Any of these examples could have an impact on the Facility, and therefore our liquidity.

We believe that
available cash and borrowings under the Facility will be sufficient to generate adequate amounts of cash to meet our needs for operating expenses, debt service requirements, and projected capital expenditures through the foreseeable future. We
anticipate the continued need for a credit facility upon terms and conditions substantially similar to the Facility in order to meet our long term needs for operating expenses, debt service requirements, and projected capital expenditures. Our
working capital was $17.8 million and $21.3 million as of March 31, 2011 and December 31, 2010, respectively. Although no assurances can be given, we expect that we will be in compliance throughout the term of the Facility with respect to
the financial and other covenants.

Legal Proceedings

Costa Brava Partnership III, L.P., et al. v. Telos Corporation, et al.

As
previously reported, Costa Brava Partnership III, L.P. (Costa Brava), a holder of our Public Preferred Stock, filed a lawsuit (hereinafter the Complaint) on October 17, 2005 in the Circuit Court for the City of Baltimore
in the State of Maryland (the Court) against the Company, its directors, and certain of its officers. As of March 31, 2011, Costa Brava owns 12.7% of the outstanding Public Preferred Stock.



19



---

##### Table of Contents

The Complaint alleged that the Company and its officers and directors had engaged in tactics
to avoid paying mandatory dividends on the Public Preferred Stock, and asserted that the Public Preferred Stock had characteristics of debt instruments even though it was issued by the Company in the form of stock. Costa Brava alleged, among
other things, that the Company and an independent committee of the Board of Directors had done nothing to improve what they claimed to be the Companys insolvency, or its ability to redeem the Public Preferred Stock and pay accrued
dividends. They also challenged the bonus payments to the Companys officers and directors, and consulting fees paid to the holder of a majority of the Companys common stock.

On December 22, 2005, the Companys Board of Directors established a special litigation committee (Special Litigation
Committee) composed of independent directors to review and evaluate the matters raised in the derivative suit filed against the Company by Costa Brava.

On January 9, 2006, the Company filed a motion to dismiss the Complaint or, in the alternative, to stay the action until the Special Litigation Committee had sufficient time to properly investigate
and respond to Costa Bravas demands. On March 30, 2006, the Court granted the motion to dismiss in part and denied it in part, and denied the alternative request for a stay.

On February 8, 2006, Wynnefield Small Cap Value, L.P. (Wynnefield) filed a motion to intervene. An order was entered on
May 25, 2006 by the Court, designating Wynnefield Partners as the plaintiff with Costa Brava in the lawsuit. On May 31, 2006, an Amended Complaint was filed in which Wynnefield joined as a Plaintiff. Costa Brava and Wynnefield are
hereinafter referred to as Plaintiffs.

On May 26, 2006, Plaintiffs filed a motion for a preliminary
injunction to prevent the sale or disposal of Xacta Corporation, a subsidiary of the Company, or any of its assets until the lawsuit is resolved on the merits. Subsequently, an order was issued dismissing the motion without prejudice on
October 26, 2006, and then reissued on January 26, 2007.

On August 30, 2006, Plaintiffs filed a motion for
receivership following the resignations of six of the nine members of the Board of Directors on August 16, 2006. Within a week of the resignations, three new independent board members were added and two more were added in October 2006, bringing
the total board membership to eight. Thus, the board and all board committees, including the Special Litigation Committee and the Transaction Committee, were fully reconstituted. The Plaintiffs motion for receivership was denied on
November 29, 2006. In its Memorandum Opinion denying the motion for receivership, the Court concluded that the Plaintiffs holdings in the Public Preferred Stock represented a minority equity interest (not a fixed liability), and that
their minority equity interest did not provide a guarantee to payment of dividends or redemption of their shares. The Court further stated that it could not find that the Plaintiffs expectations were objectively reasonable, and concluded that
the Plaintiffs had not been denied any rights as defined by the proxy statement and prospectus forming the terms of the Public Preferred Stock.

On February 15, 2007, the Plaintiffs filed their second Motion for Preliminary Injunction to prevent the sale or disposal of any corporate assets outside the ordinary course of business until such
time that two new Class D directors could be elected. On April 19, 2007, the Court denied the Plaintiffs motion. Two new Class D Directors, Messrs. Seth W. Hamot and Andrew R. Siegel, were elected at the June 18, 2007 special meeting
of the holders of Public Preferred Stock.

On February 27, 2007, the Plaintiffs filed a Second Amended Complaint and
added Mr. John R. C. Porter, then majority shareholder, as a defendant. The Company filed its motion to strike/dismiss and motion for summary judgment on March 28, 2007. On June 6, 2007, the Court granted the motion to dismiss in
part and denied it in part. The following counts were dismissed: allegations of fraudulent conveyance (Count I); request for permanent and preliminary injunction related to the fraudulent conveyance allegations (Count II); and allegations of
shareholder oppression against Mr. John Porter (Count V). The following counts were not dismissed: request for appointment of a receiver (Count III); request to dissolve the corporation (Count IV); breach of fiduciary duty by directors (Count
VI); and breach of fiduciary duty by officers (Count VII).

On May 29, 2007, Telos filed a Counterclaim (Telos
Counterclaim) against the Plaintiffs alleging interference with its relationship with Wells Fargo, and a related motion for a preliminary injunction. On June 4, 2007, the Court entered a consent order in which the Plaintiffs agreed to
cease and desist communications with Wells Fargo. On August 28, 2007, the Court issued a ruling granting Telos motion for a preliminary injunction.



20



---

##### Table of Contents

On July 20, 2007, counsel for the Special Litigation Committee issued its final report,
which found that the available evidence did not support the derivative claims, and there was no instance of bad faith, breach of fiduciary duty or self-interested action or inaction that would make it in the Companys best interests to support
the derivative claims. Further, Special Litigation Committee counsel recommended that the Company take all action necessary, appropriate and consistent with such findings.

Thus, on August 24, 2007, the Company filed a motion to dismiss the derivative claims as recommended by the Special Litigation
Committee and its report. On January 7, 2008, the Court granted the Companys motion to dismiss the derivative claims and dismissed Counts VI and VII of the Second Amended Complaint, leaving only Counts III and IV remaining. Accordingly,
all counts against the individual defendants were dismissed. Subsequently, the Company filed a motion for Summary Judgment on February 1, 2008 to dismiss the remaining counts.

On February 12, 2008, the Plaintiffs filed a Third Amended Complaint which included all the previous counts from the original
Complaint and the Second Amended Complaint as well as additional counts. The additional counts were as follows: breach of contract against Telos (Count VIII); preliminary and permanent injunction to prevent the Company from entering into a
transaction to dispose of assets that allegedly would unjustly enrich the officers and directors (Count IX); and a request for an accounting alleging that the Company failed to prepare financial statements as required under Maryland law (Count X).
The Company filed a Motion to Dismiss or to Strike the Third Amended Complaint or for Summary Judgment on February 19, 2008.

On March 3, 2008, the Plaintiffs and all the Defendants to the litigation entered into a Stipulation regarding the Third Amended Complaint. All parties stipulated that the Third Amended
Complaint alleges causes of action against the Company only and not against the individual defendants. The parties stipulated that, for purposes of appellate preservation only, the Third Amended Complaint contained allegations concerning
parties who, and causes of action which, had been dismissed by prior orders of the Court. The parties further stipulated that all causes of action asserted against the individual defendants in the Third Amended Complaint, and Counts I, II, V,
VI and VII of the Third Amended Complaint, were dismissed with prejudice in accordance with the Courts prior rulings. The parties stipulated that the Plaintiffs were not seeking reconsideration of the Courts previous rulings
concerning parties or causes of action that had been dismissed.

On April 15, 2008, the Court issued an order dismissing
with prejudice the remaining counts (Counts III, IV, VIII, IX, and X) of the Plaintiffs Third Amended Complaint against the Company.

On June 19, 2008, the Plaintiffs filed a Motion for Leave to Serve Discovery on Wells Fargo in connection with the Telos Counterclaim. The Company filed its opposition to the motion on July 8,
2008. On December 2, 2008, the Company filed a motion for voluntary dismissal of the counterclaim without prejudice, and the Plaintiffs filed their opposition to the motion on December 19, 2008. A hearing was held on January 23, 2009
before Judge W. Michel Pierson. On the same day, Judge Pierson issued an order granting the Companys motion to dismiss the counterclaim without prejudice and denying the Plaintiffs motion for leave to service discovery as moot.

On February 23, 2009, the Plaintiffs filed a Notice of Appeal to the Court of Special Appeals of Maryland.

On March 6, 2009, the Plaintiffs (now Appellants) filed the Civil Appeal Information Report. The Appellees include the Company and
the directors and officers previously named in the dismissed complaints. The Appellants listed a total of 12 issues and sub-issues for review.

On April 8, 2009, the Appellants filed a Petition for Writ of Certiorari to Court of Special Appeals with the Court of Appeals of Maryland. On June 12, 2009, the Court of Appeals of Maryland
denied the Petition for Writ of Certiorari, stating that there has been no showing that review by certiorari is desirable and in the public interest. The oral arguments were held before the Maryland Court of Special Appeals on
May 3, 2010. The court has yet to render a decision on the matter.

At this stage of the appeal process, it is impossible
to reasonably determine the degree of probability related to Plaintiffs (Appellants) success in any of their assertions. Although there can be no assurance as to the ultimate outcome of this appeal process, the Company and its officers
and directors strenuously deny Plaintiffs claims, will continue to vigorously defend the matter, and oppose the relief sought.



21



---

##### Table of Contents

Hamot et al. v. Telos Corporation

On August 2, 2007, Messrs. Seth W. Hamot and Mr. Andrew R. Siegel, principals of Costa Brava Partnership III L.P. (Costa
Brava) and Class D Directors of Telos (Class D Directors), filed a verified complaint against the Company and a motion for a temporary restraining order in the Circuit Court for the City of Baltimore, Maryland (the
Court or Circuit Court). The complaint alleged that certain company documents and records had not been promptly provided to them as requested, and that these documents were necessary to fulfill their fiduciary duty as directors.

On August 22, 2007 the Class D Directors filed an amended verified complaint and an amended motion for temporary
restraining order alleging that the Company was denying them the ability to effectively review, examine, consider and question future regulatory filings and other important actions and undertakings of the Company.

On August 28, 2007, the Court converted the motion for temporary restraining order into a request for a preliminary injunction and
entered a preliminary injunction stating that the Class D Directors were entitled to documents in response to reasonable requests for information pertinent and necessary to perform their duties as members of the Board. In addition, the Court noted
that during the pendency of the shareholder litigation, it was not inclined to permit the Class D Directors, through the guise of their newly acquired director status, to avoid their currently binding commitments under the stipulation and protective
order entered on July 7, 2006. Pursuant to the terms of that order the Company is entitled to designate documents produced in discovery or submitted to the Court as confidential or highly confidential and to withhold
from the Class D Directors information protected by the work product doctrine or attorney-client privilege.

On
September 24, 2007, the Class D Directors filed a new motion for temporary restraining order and a second amended verified complaint in which they requested that the Court compel Telos to adhere to the Telos Amended and Restated
Bylaws and alleged that provisions concerning the noticing of Board committee meetings and the recording of Board meeting minutes had been violated and that Mr. Woods service as both CEO and Chairman of the Board was improper and
impermissible under the Companys Bylaws. The Court denied the Class D Directors motion on October 12, 2007. On the same day, the Court issued an amended preliminary injunction stating that the Class D Directors are entitled to
receive written responses to requests for Board of Directors or Board committee minutes within seven (7) days of any such requests and copies of such minutes within fifteen (15) days of any such requests, as well as written responses to
all other requests for information and/or documents related to their duties as directors within seven (7) days of such requests, and all Board of Directors appropriate information and/or documents within thirty (30) days of any such
requests. The Court further stated that in all other respects, the preliminary injunction order of August 28, 2007 shall remain in full force and effect.

On April 16, 2008, the Companys independent auditor, Reznick Group, P.C. (Reznick), resigned. In its resignation letter addressed to the Chairman of the Audit Committee, Reznick
stated that it believed that its independence had been impaired due to communications from the Class D Directors that it perceived as threats of litigation and attempts to influence its opinion on certain accounting issues. The communications
included a March 28, 2008 letter that was sent on the letterhead of Roark, Rearden & Hamot Capital Management, LLC (RRHCM), which is the general partner of Costa Brava, and of which Seth Hamot, Class D Director, is the
managing member, to Goodman & Company, L.L.P. (Goodman), which had served as the Companys independent auditor prior to the engagement of Reznick. The letter also was blind-copied to Reznick. The letter demanded that
Goodman withdraw its audit opinion for the years 2006, 2005, and 2004, and threatened further legal action against Goodman, stating Costa Brava reserves its right to bring claims against Goodman for any damages resulting from clean audit
opinions relating to past or future financial statements.

After Reznick resigned citing impairment to its independence
as a result of communications from the Class D Directors, the Company filed a Counterclaim on April 23, 2008, in an effort to prevent the Class D Directors from engaging in any further acts of misrepresentation, interference and improper
influence upon the Companys independent auditors regarding, among other things, a specific accounting treatment (from that of a non-current liability to that of a current liability) for their holdings in the Companys Public Preferred
Stock. The Counterclaim states claims against the Class D Directors for Tortious Interference with Contractual Relationship with Goodman (Count I); Tortious Interference with Contractual Relationship with Reznick (Count II); Tortious Inference with
Economic or Business Relations with Goodman (Count III); Tortious Inference with Economic or Business Relations with Reznick (Count IV); Breach of Fiduciary Duty by Hamot (Count V); and Breach of Fiduciary Duty by Siegel (Count VI).



22



---

##### Table of Contents

On May 1, 2008, the Court issued an order to preserve the status quo until a
hearing may be conducted. The Status Quo Order, among other things, stated that the Class D Directors must cease, desist and refrain from any and all direct or indirect, verbal or written, contact or communication with the
Companys past, current and future auditors, including without limitation Goodman & Company, LLP, (Goodman) and Reznick Group (Reznick), acting either singly or in concert with others, and either directly with
any such auditors and/or with their agents or employees.

On June 20, 2008, the Company filed its First Amended
Counterclaim supplementing and updating its allegations.

On June 27, 2008, the Court granted the Companys Motion
for Preliminary Injunction against the Class D Directors regarding their interference with the Companys relationship with its current and former auditors. The Court ordered Hamot and Siegel to:

cease, desist and refrain from any and all direct and indirect contact or communications (whether verbal, written, or otherwise)
with Goodman, Reznick, or any other former, current or future auditors of Telos Corporation, or with any agents or representatives of any such auditors, regarding the conduct herein prohibited, during the pendency of this litigation or until such
time as Telos obtains audited financial statements for 2007 and files its 10-K with the SEC.

The Court further prohibited
Hamot and Siegel from:

engaging in contacts, communications or other conduct prohibited by this Order acting either
singly or in concert with others, including any entities that they control or through which they operate, including, but not limited to, Costa Brava, RRHCM and RRH [Roark, Rearden, & Hamot Capital Management, LLC and Roark,
Rearden & Hamot entities, respectively]. It also specifically prohibits any such actions or conduct undertaken through or in concert or collusion with other persons or entities, including, but not limited to, Wynnefield Partners Small Cap
Value, L.P. (Wynnefield), Paul Berger or any other holders of the Public Preferred Stock.

The Order further
states:

In this case, Telos has contractual relationships with both Reznick and Goodman, which are reflected in their
engagement letters with Telos, and Hamot and Siegel had knowledge of these relationships. The record further indicates that Hamot and Siegel intentionally interfered with these relationships, and that their interference caused the non-performance by
Reznick and Goodman of the services they were engaged to perform, as well as Reznicks termination of the engagement. Thus, Telos has raised a substantial claim for tortious interference with contract under the facts presented.

As discussed above, the record indicates that Telos is likely to demonstrate that Hamot and Siegel intentionally sought to
interfere with Reznicks audit through questionable and potentially misleading communications and barely-veiled threats of litigation, and that their interference caused Reznick to resign. Telos, therefore, has also raised claims going to the
merits of its count for tortious interference with business or economic relations.

The Order also states that Telos is
likely to demonstrate that their conduct was not just wrongful, but unlawful. It further states that Telos is likely to show that Hamot and Siegel used potentially misleading communications and threats of litigation in an effort to
dictate the accounting treatment that Reznick should adopt, thereby running afoul of Sarbanes-Oxley section 303 and SEC Rule 13b2-2 and providing another basis for liability for tortious interference with business or economic relations.

In addition, the Order states:

Here, the conduct by Hamot and Siegel indicates that they put their interests ahead of the corporation they were supposed to be serving and sought to disrupt the companys essential relationships to
serve their own ends. Indeed, even after being advised at Telos April 2, 2008, board meeting that their conduct was jeopardizing the companys relationship with its auditor, they continued to send more communications to Reznick
attempting to influence its opinions.  Given the record before the Court, it appears that Telos likely will be able to demonstrate that Hamot and Siegel breached their fiduciary duties to the Company.



23



---

##### Table of Contents

Lastly, the Order states that the public interest favors Telos. It states:

When directors with conflicted interests are allowed to interfere with [the audit] process, the publics interest in the
integrity of the process  and its interest in the integrity of the financial information that ultimately will be provided to the investing public  suffers. Moreover, it also is in the public interest to protect the operational status quo
of an ongoing viable business, which employs over 500 people and provides essential services to the United States military.

The Class D Directors filed a Motion to Dismiss the Counterclaim on May 21, 2008 and it was denied on July 24, 2008.

On July 16, 2008, the Class D Directors filed a Motion for Stay of Enforcement of Interlocutory Order in the Circuit
Court seeking a stay of enforcement of the June 27, 2008 preliminary injunction. The Circuit Court denied the Class D Directors motion on August 15, 2008.

On July 25, 2008, the Class D Directors filed a Notice of Appeal of the June 27, 2008 Preliminary Injunction.

On July 30, 2008, the Class D Directors filed in the Court of Special Appeals of Maryland a motion to stay enforcement of the June 27, 2008 preliminary injunction pending appeal of the
preliminary injunction. The motion was denied without prejudice by the Court of Special Appeals on August 5, 2008. The Class D Directors filed a renewed motion to stay the preliminary injunction in the Court of Special Appeals on
August 20, 2008 and that motion was denied on September 15, 2008.

On October 2, 2008, the Company filed a
Second Amended Counterclaim which added a Count VII, requesting that the Court issue a declaratory judgment that the Class D Directors are not entitled to indemnification or the advancement of expenses under Maryland law.

The oral argument on the Class D Directors appeal of the June 27, 2008 preliminary injunction took place before the Court of
Special Appeals on November 3, 2008. The Court of Special Appeals took the matter under advisement and, to date, has not issued a decision on the appeal.

Through a letter dated December 17, 2008, the Company informed the Court of Special Appeals that the audit of the Companys 2007 financial statements had been completed and the Company had filed
its 2007 Form 10-K with the SEC as of that date. In their response letter of December 19, 2008 to the Court of Special Appeals, the Class D Directors reiterated their position that the controversy between the parties is capable of
repetition, yet evading appellate review and further argued that, in any event, the Court should decide the issue of whether the appeal was moot only upon a fully-briefed motion. The Company responded on December 23, 2008 that
it would be amenable to additional briefing. Thus, on December 30, 2008, the Court of Special Appeals issued an order directing the parties to submit further briefing on the issue of whether the Companys filing of its 2007 Form 10-K
mooted the Class D Directors appeal of the June 27, 2008 preliminary injunction or whether the appeal remained justicable, and if so, under what theory. The Company and the Class D Directors filed their respective Supplemental Memoranda on the
mootness issue on January 14, 2009. On January 21, 2009, the Company and the Class D Directors filed their respective Supplemental Reply Memoranda on the mootness issue. On May 6, 2009, the Court of Special Appeals dismissed the
appeal of the June 27, 2008 preliminary injunction as moot.

On April 1, 2009, the Class D Directors filed a
Petition for Constructive Civil Contempt with the Circuit Court for Baltimore City. The Petition alleges that the Company violated the Courts August 28, 2007 and October 12, 2007 Orders, referenced above, for failing to provide
requested documents or information that the Class D Directors allege is pertinent and necessary to Plaintiffs duties as Telos directors. In addition, on April 21, 2009, the Company filed a motion to dismiss the petition
and to dismiss the complaint as moot. On December 30, 2009, the Court ordered that the petition be dismissed. The Court stated the remedy of civil contempt is not appropriate upon the circumstances before the court. Plaintiffs should not
be permitted to resort to this remedy when they failed to engage in good faith exchange with defendant to address the concerns that were raised by defendant or even to acknowledge defendants response to their demands for documents.
However, the Court denied the Companys motion to dismiss the complaint but stated it would schedule a status conference at a later date to review the matter with counsel.



24



---

##### Table of Contents

On April 12, 2010, the Class D Directors filed a Motion for the Advancement of Legal
Fees and Expenses. The Class D Directors demand that the Company advance legal fees and expenses incurred in defending against the counterclaim brought by Telos. The Class D Directors allege that since they were party to a lawsuit by reason of their
service as Company board members, they should be indemnified. The Class D Directors claim that Maryland law and the Company bylaws entitle them to indemnification. In the counterclaim filed by the Company on June 27, 2008, the Company sought a
preliminary injunction to prevent further unlawful interference with the Companys relationship with the former and current outside auditors, which eventually led to the resignation of the Companys outside auditors at the time. The
Company was successful in obtaining a preliminary injunction against the Class D Directors.

The Company filed its opposition
brief on May 11, 2010. The Company states that the Plaintiffs failed to meet the basic statutory requirements of the law in seeking indemnification by failing to provide a written undertaking to repay advanced fees when it is determined that
they are not entitled to indemnification and a written affirmation of their good faith in seeking indemnification. Nevertheless the Board of Directors did consider their request at two separate board meetings. The Plaintiffs were repeatedly asked
how Mr. Hamot and Mr. Siegel could contend in good faith that their conduct necessitating the Companys counterclaim be considered conduct consistent with their fiduciary duty of loyalty to the Company and consistent with
Maryland law. The Plaintiffs failed to provide substantive answers, and subsequently the disinterested directors of the Board unanimously voted to deny the request for advancement of fees. In addition, the Company states that the Plaintiffs
are not entitled to advancement of fees under Maryland law because the Companys counterclaim was not related to the Plaintiffs status as directors. The counterclaim did not arise because of a decision, vote or other such action taken by
the Plaintiffs as a director but rather from their wrongful and tortious interference with vital company relationships as part of an investment strategy pursued for their own benefit and in utter disregard of their status as directors of the
Company. The hearing on this matter took place on August 17, 2010, and the decision is still pending.

On July 19,
2010, the Plaintiffs filed a Motion to Enforce Preliminary Injunction with the Circuit Court of Baltimore City. The Plaintiffs claim that the Company failed to respond to their letter request for documents. Subsequent to the filing, the parties
exchanged further correspondence on the matter. On July 23, 2010, the Plaintiffs filed to dismiss its motion.

At this
stage of the litigation and appeal process, it is impossible to reasonably determine the degree of probability related to the Class D Directors success in any of their assertions and claims. Although there can be no assurance as to the
ultimate outcome of these proceedings, the Company and its officers and directors strenuously deny the Class D Directors claims, and will vigorously defend the matter, and continue to oppose the relief sought.

Andrew Siegel v. Telos Corporation, et. al.

On June 30, 2010, Mr. Andrew Siegel filed a Complaint against Telos Corporation, Doe I-XX, and Roe Corporation I-XX in the U.S. District Court for the Eastern District of Virginia, Alexandria
Division. Subsequently, Mr. Siegel withdrew the lawsuit on August 19, 2010.

Other Litigation

In addition, the Company is a party to litigation arising in the ordinary course of business. In the opinion of management, while the
results of such litigation cannot be predicted with any reasonable degree of certainty, the final outcome of such known matters will not, based upon all available information, have a material adverse effect on the Companys consolidated
financial position, results of operations or cash flows.

Subsequent Events

On April 8, 2011, with the consent of the holders of the outstanding shares of Senior Redeemable Preferred Stock, 22.3% of the Senior
Redeemable Preferred Stock with a carrying value of $2.3 million was redeemed for $2.1 million, resulting in a gain in the amount of approximately $0.2 million, representing a discount of 10%. Subsequent to such redemption, the total number of
shares of Senior Redeemable Preferred Stock issued and outstanding was 923 shares and 1,292 shares for Series A-1 and Series A-2, respectively.



25



---

##### Table of Contents

Note 10. Related Party Transactions

The brother of our Chairman and CEO, Emmett Wood, has been an employee of the Company since 1996. The amounts paid to this individual as
compensation for the three months ended March 31, 2011 and 2010 were $88,000 and $69,000, respectively. Additionally, Mr. Wood owned 250,000 shares and 50,000 shares of the Companys Class A Common Stock and Class B Common Stock,
respectively, as of March 31, 2011.

On April 8, 2011, the Company redeemed a total of 637 shares of Senior
Redeemable Preferred Stock, including 220 shares and 307 shares of Series A-1 and Series A-2 Redeemable Preferred Stock, respectively, held by Mr. Porter and Toxford, the beneficial owner of 44.0% of our Class A Common Stock.
Mr. Porter is the sole stockholder of Toxford. Subsequent to such redemption, Mr. Porter and Toxford held 763 shares and 1,069 shares of Series A-1 and Series A-2, respectively, or 82.7% of the Senior Redeemable Preferred Stock.



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains
forward-looking statements. For this purpose, any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, the words believes,
anticipates, plans, expects and similar expressions are intended to identify forward-looking statements. There are a number of important factors that could cause the Companys actual results to differ
materially from those indicated by such forward-looking statements. These factors include, without limitation, those set forth in the risk factors section included in the Companys Form 10-K for the year ended December 31, 2010, as filed
with the SEC.

General

Our goal is to deliver superior IT solutions that meet or exceed our customers expectations. We focus on secure enterprise solutions that address the unique requirements of the federal government,
the military, and the intelligence community, as well as commercial enterprises that require secure solutions. Our IT solutions consist of the following:



| |  |  | Secure Networks  Secure wired and wireless network solutions for Department of Defense and other federal agencies. We provide an extensive range
of wired and wireless voice, data, and video secure network solutions and services to support defense and civilian missions. Also, within the Secure Networks solution area, is our Emerging Technologies Group, which creates innovative,
custom-tailored solutions for government and commercial enterprises.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Information Assurance  Software products and consulting services to automate, streamline, and enforce IT security and risk management
processes enterprise-wide. We offer information assurance consulting services and Xacta brand GRC (governance, risk, and compliance) solutions to protect and defend IT systems, ensuring their availability, integrity, authentication, and
confidentiality.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Secure Communications (formerly Secure Messaging)  The next generation offering, Secure Information eXchange (T-6), supports warfighters
throughout the world. Our suite of offerings provides secure, automated, web-based solutions for collaboration, distribution, and management of enterprise messages for our customers.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Identity Management  End-to-end logical and physical security from the gate to the network. Our identity management solutions provide control of
physical access to bases, offices, workstations, and other facilities, as well as control of logical access to databases, host systems, and other IT resources.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Backlog

Our total backlog was $629.3 million and $591.8 million at
March 31, 2011 and 2010, respectively. Backlog was $632.2 million at December 31, 2010.

Such backlog amounts
include both funded backlog (unfilled firm orders for our products for which funding has been both authorized and appropriated), and unfunded backlog (firm orders for which funding has not been appropriated). Funded backlog as of March 31, 2011
and 2010 was $121.0 million and $84.4 million, respectively. Funded backlog was $124.3 million at December 31, 2010.



26



---

##### Table of Contents

Consolidated Results of Operations (Unaudited)

The accompanying condensed consolidated financial statements include the accounts of Telos Corporation and its subsidiaries including
Ubiquity.com, Inc., Xacta Corporation and Telos Delaware, Inc., all of whose issued and outstanding share capital is owned by Telos Corporation (collectively, the Company or Telos or We). We have also consolidated
the results of operations of Telos ID (see Note 2  Sale of Assets) and Teloworks (see Note 3  Investment in Teloworks). All intercompany transactions have been eliminated in consolidation.

Our operating cycle involves many types of solution, product and service contracts with varying delivery schedules. Accordingly, results
of a particular quarter, or quarter-to-quarter comparisons of recorded sales and operating profits, may not be indicative of future operating results and the following comparative analysis should therefore be viewed in such context.

The principal element of the Companys operating expenses as a percentage of sales for the three months ended March 31, 2011
and 2010 are as follows:



|                                                                 |  |                              |       |   |      |  |       |   
|---------------------------------------------------------------- |  | ---------------------------- | ----- | - | ---- |  | ----- | --
|                                                                 |  | Three Months EndedMarch 
31, |      
|                                                                 |  | 2011                         |       |   | 2010 | 
|                                                                 |  | (unaudited)                  |      
|                                                                 |  |                             
|Revenue                                                          |  |                              | 100.0 | % |      |  | 100.0 | % 
|Cost of sales                                                    |  |                              | 75.2  |   |      |  | 86.6  |   
|Selling, general and administrative expenses                     |  |                              | 16.3  |   |      |  | 11.8  |   
|                                                                 |  |                              |       |   |      |  |       |   
|                                                                 |  |                             
|Operating income                                                 |  |                              | 8.5   |   |      |  | 1.6   |   
|                                                                 |  |                             
|Interest expense, net                                            |  |                              | (3.0  | ) |      |  | (2.4  | ) 
|                                                                 |  |                              |       |   |      |  |       |   
|                                                                 |  |                             
|Income (loss) before income taxes                                |  |                              | 5.5   |   |      |  | (0.8  | ) 
|(Provision) benefit for income taxes                             |  |                              | (2.8  | ) |      |  | 0.5   |   
|                                                                 |  |                              |       |   |      |  |       |   
|Net income (loss)                                                |  |                              | 2.7   |   |      |  | (0.3  | ) 
|Less: Net income (loss) attributable to non-controlling interest |  |                              | 0.4   |   |      |  | (0.1  | ) 
|                                                                 |  |                              |       |   |      |  |       |   
|                                                                 |  |                             
|Net income (loss) attributable to Telos Corporation              |  |                              | 2.3   | % |      |  | (0.2  | )%
|                                                                 |  |                              |       |   |      |  |       |   

Revenue decreased by 30.3% to $48.0 million for the first quarter of 2011, from $68.8 million for the same
period in 2010. Such decrease primarily consists of a decrease of $23.5 million in sales of Secure Networks solutions from the U.S. Air Force NETCENTS (Network-Centric Solutions) contract and the U.S. Army ADMC-2 contract. Product revenue decreased
to $15.8 million for the first quarter of 2011 from $32.6 million for the same period in 2010, primarily attributable to a decrease in sales of $19.4 million of Secure Networks solutions due to decreased sales of resold products under the NETCENTS
and U.S. Army ADMC-2 contracts, offset by increases in sales of $2.3 million of Identity Management solutions and $0.5 million in sales of Information Assurance solutions. Services revenue decreased to $32.2 million for the first quarter of 2011
from $36.3 million for the same period in 2010, primarily attributable to decreases in sales of $4.1 million of Secure Networks solutions and $0.7 million of Information Assurance solutions, offset by an increase in sales of $0.7 million of Secure
Communications solutions. The change in product and services revenue varies from period to period as to the mix of solutions sold and the nature of such solutions, as well as the timing of deliverables.



27



---

##### Table of Contents

Cost of sales decreased by 39.5% to $36.1 million for the first quarter of 2011 from $59.6
million for the same period in 2010, primarily due to decreases in revenue of $20.9 million, coupled with a decreased cost of sales as a percentage of revenue of 11.4%. Cost of sales for product decreased by $16.9 million, and as a percentage of
product revenue decreased by 11.4%, primarily due to decreases in product revenue for resold products under NETCENTS and ADMC-2. This was a direct result of continued emphasis on selling solutions and services while outsourcing product sales. Cost
of sales for services decreased by $6.6 million; and as a percentage of services revenue decreased by 9.9%, due to a change in the mix of the programs and nature of certain Telos-installed solutions in Secure Networks solutions, as well as reduced
direct costs associated with outsourced product reselling under the NETCENTS and ADMC-2 contracts. This was a direct result of continued emphasis on selling solutions and services while outsourcing product sales. The decrease in cost of sales is not
necessarily indicative of a trend as the mix of solutions sold and the nature of such solutions can vary from period to period, and further can be affected by the timing of deliverables.

Gross profit increased by 28.5% to $11.9 million for the first quarter of 2011 from $9.3 million for the same period in 2010. Gross
margin increased to 24.8% in the first quarter of 2011, from 13.4% for the same period in 2010. Product gross margin increased to 21.3% from 9.9% due primarily to an increase in sales of proprietary software as well as increases in sales of Telos
manufactured technology solutions in Secure Networks solutions. Services gross margin increased to 26.5% from 16.7% due primarily to a change in program mix during the period as noted above.

Selling, general, and administrative expense (SG&A) decreased by 4.3% to $7.8 million for the first quarter of 2011, from
$8.2 million for the same period in 2010, primarily attributable to decreases of $0.3 million in trade show expenses and $0.3 million in legal fees, offset by increases of $0.2 million in labor costs and $0.1 million in bonuses.

Operating income increased 276.2% to $4.1 million for the first quarter of 2011, from $1.1 million for the same period in 2010, due
primarily to the $2.6 million increase in gross profit resulting from a change in the mix of the solutions sold, and a decrease of $0.3 million in SG&A expense as noted above.

Interest expense decreased 13.6% to $1.5 million for the first quarter of 2011, from $1.7 million for the same period in 2010, primarily
due to the reduction of interest expense resulting from the payoff of the senior subordinated notes in May 2010.

Provision
for income tax was $1.4 million for the first quarter of 2011, compared to income tax benefit of $0.3 million for the same period in 2010, which is based on the estimated annual effective tax rate applied to the pretax income incurred for the
quarter, based on our expectation of pretax income for the fiscal year.

Net income for the first quarter of 2011 was $1.1
million, compared to net loss of $0.2 million for the same period in 2010, primarily attributable to the increase in operating income as discussed above.



28



---

##### Table of Contents

Liquidity and Capital Resources

As described in more detail below, we maintain a revolving credit facility (the Facility) with Wells Fargo Capital Finance,
Inc. (Wells Fargo) which was formerly Wells Fargo Foothill, Inc. Borrowings under the Facility are collateralized by substantially all of our assets including inventory, equipment, and accounts receivable. The amount of available
borrowings fluctuates based on the underlying asset-borrowing base, in general 85% of our trade accounts receivable, as adjusted by certain reserves (as further defined in the Facility agreement). The Facility provides us with virtually all of the
liquidity we require to meet our operating, investing and financing needs. Therefore, maintaining sufficient availability on the Facility is the most critical factor in our liquidity. While a variety of factors related to sources and uses of cash,
such as timeliness of accounts receivable collections, vendor credit terms, or significant collateral requirements, ultimately impact our liquidity, such factors may or may not have a direct impact on our liquidity, based on how the transactions
associated with such circumstances impact our availability under the Facility. For example, a contractual requirement to post collateral for a duration of several months, depending on the materiality of the amount, could have an immediate negative
effect on our liquidity, as such a circumstance would utilize availability on the Facility without a near-term cash inflow back to us. Likewise, the release of such collateral could have a corresponding positive effect on our liquidity, as it would
represent an addition to our availability without any corresponding near-term cash outflow. Similarly, a slow-down of payments from a customer, group of customers or government payment office would not have an immediate and direct effect on our
availability on the Facility unless the slowdown was material in amount and over an extended period of time. Any of these examples could have an impact on the Facility, and therefore our liquidity. Management believes that the Companys
borrowing capacity is sufficient to fund our capital and liquidity needs for the foreseeable future.

Cash provided by
operating activities was $7.6 million for the quarter ended March 31, 2011, compared to $2.9 million for the same period in 2010. Cash provided by or used in operating activities is primarily driven by the Companys operating income, the
timing of receipt of customer payments, and the timing of its payments to vendors and employees, and the timing of inventory turnover, adjusted for certain non cash items that do not impact cash flows from operating activities. Additionally, for the
quarter ended March 31, 2011, net income was $1.2 million compared to net loss was $0.3 million for the quarter ended March 31, 2010.

Cash used in investing activities was approximately $0.1 million and $0.2 million for the quarter ended March 31, 2011 and 2010, respectively, due to the purchase of property and equipment.

Cash used in financing activities for the quarter ended March 31, 2011 was $7.4 million, compared to $2.6 million for
the same period in 2010, primarily attributable to net repayments to the Facility for the quarter ended March 31, 2011.



29



---

##### Table of Contents

Additionally, our capital structure consists of redeemable preferred stock and common stock.
The capital structure is complex and requires an understanding of the terms of the instruments, certain restrictions on scheduled payments and redemptions of the various instruments, and the interrelationship of the instruments especially as it
relates to the subordination hierarchy. Therefore, a thorough understanding of how our capital structure impacts our liquidity is necessary and accordingly we have disclosed the relevant information about each instrument as follows:

Senior Revolving Credit Facility

On May 17, 2010, we amended our $25 million Facility with Wells Fargo. Under the amended terms, the maturity date of the Facility was extended to May 17, 2014 from September 30, 2011, the
limit on the Facility was increased to $30 million from $25 million, and a term loan component of $7.5 million was added to the Facility. The principal of the term loan component will be repaid in quarterly installments of $93,750, with a final
installment of the unpaid principal amount payable on May 17, 2014. The interest rate on the term loan component is the same as that on the revolving credit component of the Facility, which was changed to the higher of the Wells Fargo Bank
prime rate plus 1%, the Federal Funds rate plus 1.5%, or the 3-month LIBOR rate plus 2%. In lieu of having interest charged at the foregoing rates, the Company may elect to have the interest on all or a portion of the advances on the
revolving credit component be a rate based on the LIBOR Rate (as defined in the Facility) plus 3.75%. As of March 31, 2011, we have not elected the LIBOR Rate option. Borrowings under the Facility continue to be collateralized by substantially
all of the Companys assets including inventory, equipment, and accounts receivable. The financial covenants were updated to include minimum EBITDA (as defined in the Facility), minimum recurring revenue and a limit on capital expenditures. The
Facilitys anniversary fee was discontinued and the collateral management fee was reduced. Additionally, the Facility was amended to permit the full repayment of the entire principal amount of the Notes (as defined below).

In accordance with the stated use of proceeds for the term loan component of the Facility, $4.2 million was paid concurrent with the
closing of the amendment to each of the holders of the Notes (as defined below) in full repayment of the principal and accrued but unpaid interest on the Notes through May 17, 2010.

On September 27, 2010, the Facility was further amended to allow for the redemption of up to $2.5 million of the aggregate value of
the Senior Redeemable Preferred Stock at a discount from par value of at least 10%. On September 27, 2010, a portion of the Senior Redeemable Preferred Stock was redeemed (see Note 7  Redeemable Preferred Stock).

As of March 31, 2011, the interest rate on the Facility was 4.25%. We incurred interest expense in the amount of $0.1 million and
$0.2 million for the three months ended March 31, 2011 and 2010, respectively, on the Facility.

The Facility has various
covenants that may, among other things, affect our ability to merge with another entity, sell or transfer certain assets, pay dividends and make other distributions beyond certain limitations. As of March 31, 2011, we were in compliance with
the Facilitys financial covenants, including EBITDA covenants. The term loan component of the Facility amortizes at 5% per year, or $0.4 million, which is paid in quarterly installments and is classified as current on the consolidated
balance sheets. The remaining balance of the term loan, or $6.8 million, and the revolving component of the Facility mature over the period 2011 through 2014 and are classified as a noncurrent liability as of March 31, 2011.

At March 31, 2011, we had outstanding borrowings of $8.8 million on the Facility, which included the $7.2 million term loan, of
which $0.4 million was due within one year. At December 31, 2010, we had outstanding borrowings of $14.2 million on the Facility, which included the $7.3 million term loan, of which $0.4 million was due within one year. At March 31, 2011
and December 31, 2010, we had unused borrowing availability on the Facility of $21.2 million and $9.1 million, respectively. The effective weighted average interest rates on the outstanding borrowings under the Facility were 7.3% and 9.9% for
the three months ended March 31, 2011 and 2010, respectively. The effective weighted average rates (including interest and various fees paid whether capitalized or expensed pursuant to the Facility agreement and related amendments) on the
outstanding borrowings under the Facility were 8.0% and 10.3% for the three months ended March 31, 2011 and 2010, respectively.

Senior Subordinated Notes

In 1995, we issued Senior Subordinated Notes (Notes) to certain shareholders. Such Notes are classified as either Series B or
Series C. The Series B Notes were secured by our property and equipment, but subordinate to the security interests of Wells Fargo under the Facility. The Series C Notes were unsecured. The maturity date of such Notes had been extended to
December 31, 2011, with interest rates ranging from 14% to 17%, and paid quarterly on January 1, April 1, July 1, and October 1 of each year. The Notes could be prepaid at our option; however, the Notes contained a
cumulative prepayment premium of 13.5% per annum payable upon certain circumstances, which included, but were not limited to, an initial public offering of our common stock or a significant refinancing (qualifying triggering event),
to the extent that sufficient net proceeds from either of the above events were received to pay such cumulative prepayment premium. Due to the contingent nature of the cumulative prepayment premium, any associated premium expense could only be
quantified and recorded subsequent to the occurrence of such a qualifying triggering event.



30



---

##### Table of Contents

On May 17, 2010, the principal balances of the Notes plus accrued interest totaling
$4.2 million were paid in full, with the prepayment penalties on the repayment waived by the note holders. We incurred interest expense in the amount of $0.2 million for the three months ended March 31, 2010 on the Notes.

Redeemable Preferred Stock

We currently have two primary classes of redeemable preferred stock - Senior Redeemable Preferred Stock and Public Preferred Stock. Each class carries cumulative dividend rates of 14.125% and 12%,
respectively. We accrue dividends on both classes of redeemable preferred stock and provided for accretion related to the Public Preferred Stock. As of December 31, 2008, the Public Preferred Stock was fully accreted. The total carrying amount
of redeemable preferred stock, including accumulated and unpaid dividends was $116.1 million and $115.0 million at March 31, 2011 and December 31, 2010, respectively. We recorded dividends of $1.1 million each for the three months ended
March 31, 2011 and 2010 on the two classes of redeemable preferred stock, and such amounts have been included in interest expense.

Senior Redeemable Preferred Stock

The Senior Redeemable Preferred Stock is senior to all other outstanding equity of the Company, including the Public Preferred Stock. The Series A-1 ranks on parity with the Series A-2. The components of
the authorized Senior Redeemable Preferred Stock are 1,250 shares of Series A-1 and 1,750 shares of Series A-2 Senior Redeemable Preferred Stock, each with $.01 par value. The Senior Redeemable Preferred Stock carries a cumulative per annum dividend
rate of 14.125% of its liquidation value of $1,000 per share. The dividends are payable semiannually on June 30 and December 31 of each year. We have not declared dividends on our Senior Redeemable Preferred Stock since its issuance. The
liquidation preference of the Senior Redeemable Preferred Stock is the face amount of the Series A-1 and A-2 ($1,000 per share), plus all accrued and unpaid dividends.

Due to the terms of the Facility and of the Senior Redeemable Preferred Stock, we have been and continue to be precluded from paying accrued and unpaid dividends on the Senior Redeemable Preferred Stock,
other than as described below. Certain holders of the Senior Redeemable Preferred Stock have entered into standby agreements whereby, among other things, those holders will not demand any payments in respect of dividends or redemptions of their
instruments and the maturity dates of the instruments have been extended. As a result of such standby agreements, as of March 31, 2011, instruments held by Toxford Corporation (Toxford), the holder of 76.4% of the Senior
Redeemable Preferred Stock, will mature on August 31, 2014, and instruments held by North Atlantic Smaller Companies Investment Trust PLC, the holder of 5.8% of the Senior Redeemable Preferred Stock, will mature on December 31,
2011.

On September 27, 2010, the Facility was amended to allow for the redemption of up to $2.5 million of the aggregate
value of the Senior Redeemable Preferred Stock under certain conditions, the most significant being the redemption at a discount from par value of at least 10%. In accordance with the terms of the Senior Redeemable Preferred Stock, however, any
redemption must be pro rata among the holders of the Senior Redeemable Preferred Stock unless such holders waive their rights to have their shares redeemed. Due to the limitations, contractual restrictions, and agreements described above, the Senior
Redeemable Preferred Stock is classified as noncurrent as of March 31, 2011.

On September 27, 2010, with the
consent and waiver of the remaining holders of the outstanding shares of Senior Redeemable Preferred Stock, 4.9% of the Senior Redeemable Preferred Stock with a carrying value of $522,000 was redeemed for $430,000, resulting in a gain in the amount
of $92,000, representing a discount of approximately 17.5%, which was recorded in other income on the consolidated statements of operations.

On or about March 15, 2011, Mr. John Porter, the beneficial owner of 44.0% of our Class A Common Stock, acquired a total of 75 shares and 105 shares of Series A-1 and Series A-2 Redeemable
Preferred Stock, respectively, from other holders of the Senior Redeemable Preferred Stock. As of March 31, 2011, Mr. Porter held 6.3% of the Senior Redeemable Preferred Stock, of which 3.1% will mature on December 31, 2011. In
the aggregate, as of March 31, 2011, Mr. Porter and Toxford held a total of 983 shares and 1,376 shares of Series A-1 and Series A-2 Redeemable Preferred Stock, respectively, or 82.7% of the Senior Redeemable Preferred Stock.
Mr. Porter is the sole stockholder of Toxford.

Subsequently, on April 8, 2011, with the consent of the holders of
the outstanding shares of Senior Redeemable Preferred Stock, 22.3% of the Senior Redeemable Preferred Stock with a carrying value of $2.3 million was redeemed for $2.1million, resulting in a gain in the amount of approximately $0.2 million,
representing a discount of 10%. Subsequent to such redemption, the total number of shares of Senior Redeemable Preferred Stock issued and outstanding was 923 shares and 1,292 shares for Series A-1 and Series A-2, respectively.



31



---

##### Table of Contents

At March 31, 2011 and December 31, 2010, the total number of shares of Senior
Redeemable Preferred Stock issued and outstanding was 1,188 shares and 1,664 shares for Series A-1 and Series A-2, respectively.

At March 31, 2011 and 2010, cumulative undeclared, unpaid dividends relating to Senior Redeemable Preferred stock each totaled $7.4 million. We accrued dividends on the Senior Redeemable Preferred
Stock of $100,000 and $104,000 for the three months ended March 31, 2011 and 2010, respectively, which were reported as interest expense. Prior to the effective date of ASC 480-10, Distinguishing Liabilities from Equity, on
July 1, 2003, such dividends were charged to stockholders deficit.

Public Preferred Stock

Redemption Provisions

Since 1991, no other dividends were declared or paid on our Public Preferred Stock, based upon our interpretation of restrictions in our
Articles of Amendment and Restatement, filed with the State of Maryland on January 5, 1992, as amended on April 14, 1995 (Charter), limitations in the terms of the Public Preferred Stock instrument, specific dividend payment
restrictions in the Facility entered into with Wells Fargo, other senior obligations and Maryland law limitations in existence prior to October 1, 2009. Pursuant to their terms, we were scheduled, but not required, to redeem the Public
Preferred Stock in five annual tranches during the period 2005 through 2009. However, due to our substantial senior obligations, limitations set forth in the covenants in the Facility, foreseeable capital and operational requirements, and
restrictions and prohibitions of our Charter, we were unable to meet the redemption schedule set forth in the terms of the Public Preferred Stock instrument. Moreover, the Public Preferred Stock is not payable on demand, nor callable, for failure to
redeem the Public Preferred Stock in accordance with the redemption schedule set forth in the instrument. Therefore, we classify these securities as noncurrent liabilities in the balance sheet as of March 31, 2011 and December 31, 2010.

We are parties with certain of our subsidiaries to the Facility agreement with Wells Fargo, whose term expires on
May 17, 2014. Under the Facility, we agreed that, so long as any credit under the Facility is available and until full and final payment of the obligations under the Facility, we would not make any distribution or declare or pay any dividends
(other than common stock) on our stock, or purchase, acquire, or redeem any stock, or exchange any stock for indebtedness, or retire any stock. We continue to actively rely upon the Facility and expect to continue to do so until the Facility expires
on May 17, 2014.

Accordingly, as stated above, we will continue to classify the entirety of its obligation to redeem the
Public Preferred Stock as a long-term obligation. The Facility prohibits, among other things, the redemption of stock, common or preferred, other than as described above. The Public Preferred Stock by its terms cannot be redeemed if doing so would
violate the terms of an agreement regarding the borrowing of funds or the extension of credit which is binding upon us or any of our subsidiaries, and it does not include any other provisions that would otherwise require any acceleration of the
redemption of or amortization payments with respect to the Public Preferred Stock. Thus, the Public Preferred Stock is not and will not be due on demand, nor callable, within twelve months from December 31, 2010. This classification is
consistent with ASC 210-10, Balance Sheet and 470-10, Debt and the FASB ASC Master Glossary definition of Current Liabilities.

ASC 210-10 and the FASB ASC Master Glossary define current liabilities as follows: The term current liabilities is used principally to designate obligations whose liquidation is reasonably expected to
require the use of existing resources properly classifiable as current assets, or the creation of other current liabilities. As a balance sheet category, the classification is intended to include obligations for items which have entered into the
operating cycle, such as payables incurred in the acquisition of materials and supplies to be used in the production of goods or in providing services to be offered for sale; collections received in advance of the delivery of goods or performance of
services; and debts that arise from operations directly related to the operating cycle, such as accruals for wages, salaries, commissions, rentals, royalties, and income and other taxes. Other liabilities whose regular and ordinary liquidation is
expected to occur within a relatively short period of time, usually twelve months, are also intended for inclusion, such as short-term debts arising from the acquisition of capital assets, serial maturities of long-term obligations, amounts required
to be expended within one year under sinking fund provisions, and agency obligations arising from the collection or acceptance of cash or other assets for the account of third persons.



32



---

##### Table of Contents

ASC 470-10 provides the following: The current liability classification is also intended to
include obligations that, by their terms, are due on demand or will be due on demand within one year (or operating cycle, if longer) from the balance sheet date, even though liquidation may not be expected within that period. It is also intended to
include long-term obligations that are or will be callable by the creditor either because the debtors violation of a provision of the debt agreement at the balance sheet date makes the obligation callable or because the violation, if not cured
within a specified grace period, will make the obligation callable.

If, pursuant to the terms of the Public Preferred Stock,
we do not redeem the Public Preferred Stock in accordance with the scheduled redemptions described above, the terms of the Public Preferred Stock require us to discharge its obligation to redeem the Public Preferred Stock as soon as we are
financially capable and legally permitted to do so. Therefore, by its very terms, the Public Preferred Stock is not due on demand or callable for failure to make a scheduled payment pursuant to its redemption provisions and is properly classified as
a noncurrent liability.

Dividend Provisions

We pay dividends on the Public Preferred Stock when and if declared by the Board of Directors. The Public Preferred Stock accrues a semiannual dividend at the annual rate of 12% ($1.20) per share, based
on the liquidation preference of $10 per share and is fully cumulative. Dividends in additional shares of the Public Preferred Stock for 1990 and 1991 were paid at the rate of 6% of a share for each $.60 of such dividends not paid in cash. For the
cash dividends payable since December 1, 1995, we have accrued $73.9 million and $72.9 million as of March 31, 2011 and December 31, 2010, respectively, which was recorded as interest expense.

The carrying value of the accrued Paid-in-Kind (PIK) dividends on the Public Preferred Stock for the period 1992 through June
1995 was $4.0 million. Had we accrued such dividends on a cash basis for this time period, the total amount accrued would have been $15.1 million. However, as a result of the redemption of the 410,000 shares of the Public Preferred Stock in November
1998, such amounts were reduced and adjusted to $3.5 million and $13.4 million, respectively. Our Charter, Section 2(a) states, Any dividends payable with respect to the Exchangeable Preferred Stock (Public Preferred Stock)
during the first six years after the Effective Date (November 20, 1989) may be paid (subject to restrictions under applicable state law), in the sole discretion of the Board of Directors, in cash or by issuing additional fully paid and nonassessable
shares of Exchangeable Preferred Stock . Accordingly, the Board had the discretion to pay the dividends for the referenced period in cash or by the issuance of additional shares of Public Preferred Stock. During the period in which we
stated our intent to pay PIK dividends, we stated our intention to amend our Charter to permit such payment by the issuance of additional shares of Public Preferred Stock. In consequence, as required by applicable accounting requirements, the
accrual for these dividends was recorded at the estimated fair value (as the average of the ask and bid prices) on the dividend date of the shares of Public Preferred Stock that would have been (but were not) issued. This accrual was $9.9 million
lower than the accrual would be if the intent was only to pay the dividend in cash, at that date or any later date.

In May
2006, the Board concluded that the accrual of PIK dividends for the period 1992 through June 1995 was no longer appropriate. Since 1995, we have disclosed in the footnotes to our audited consolidated financial statements the carrying value of the
accrued PIK dividends on the Public Preferred Stock for the period 1992 through June 1995 was $4.0 million, and that had we accrued cash dividends during this time period, the total amount accrued would have been $15.1 million. As stated above, such
amounts were reduced and adjusted to $3.5 million and $13.4 million, respectively, due to the redemption of 410,000 shares of the Public Preferred Stock in November 1998. On May 12, 2006, the Board voted to confirm that our intent with respect
to the payment of dividends on the Public Preferred Stock for this period changed from its previously stated intent to pay PIK dividends to that of an intent to pay cash dividends. We therefore changed the accrual from $3.5 million to $13.4 million,
the result of which was to increase our negative shareholder equity by the $9.9 million difference between those two amounts, by recording an additional $9.9 million charge to interest expense for the second quarter of 2006, resulting in a balance
of $105.8 million and $104.8 million for the principal amount and all accrued dividends on the Public Preferred Stock as of March 31, 2011 and December 31, 2010, respectively. This action is considered a change in assumption that results
in a change in accounting estimate as defined in ASC 250-10, which sets forth guidance concerning accounting changes and error corrections.



33



---

##### Table of Contents

Borrowing Capacity

Our working capital was $17.8 million and $21.3 million as of March 31, 2011 and December 31, 2010, respectively.

At March 31, 2011, we had outstanding debt and long-term obligations of $130.3 million, consisting of $8.5 million under the Facility, $5.7 million in capital lease obligations and $116.1 million in
redeemable preferred stock classified as liability pursuant to ASC 480-10.

We believe that available cash and borrowings
under the Facility will be sufficient to generate adequate amounts of cash to meet our needs for operating expenses, debt service requirements, and projected capital expenditures for the foreseeable future. We anticipate the continued need for a
credit facility upon terms and conditions substantially similar to the Facility in order to meet our long-term needs for operating expenses, debt service requirements, and projected capital expenditures. Although no assurances can be given, we
expect that we will be in compliance throughout the term of the Facility with respect to the financial and other covenants.

Recent
Accounting Pronouncements

See Note 1 of the Condensed Consolidated Financial Statements for a discussion of recently
issued accounting pronouncements.

Critical Accounting Policies

There have been no changes to our critical accounting policies as disclosed in our Annual Report on Form 10-K for the year ended
December 31, 2010 as filed with the SEC on March 31, 2011.



|Item 3. | Quantitative and Qualitative Disclosures about Market Risk
|------- | ----------------------------------------------------------

We are exposed to interest rate volatility with regard to our variable rate debt obligations under the Facility. As of March 31, 2011, interest on the Facility is charged at 4.25%. The effective
weighted average interest rates on the outstanding borrowings under the Facility were 7.3% and 9.9% for the three months ended March 31, 2011 and 2010, respectively. The Facility had an outstanding balance of $8.8 million at March 31,
2011.



|Item 4. | Controls and Procedures
|------- | -----------------------

Evaluation of
Disclosure Controls and Procedures

An evaluation of the effectiveness of our disclosure controls and procedures as of
March 31, 2010, was performed under the supervision and with the participation of our management, including the Chief Executive Officer and Chief Financial Officer. Based on that evaluation, our Chief Executive Officer and Chief Financial
Officer have concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in its reports that it files or submits under the Exchange Act is recorded, processed, summarized and
reported within the time periods specified in the Securities and Exchange Commission rules and forms, and that information required to be disclosed by the Company in the reports the Company files or submits under the Exchange Act is accumulated and
communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Internal Control over Financial Reporting

There has been no change in our
internal control over financial reporting during the quarter ended March 31, 2011 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II  OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

Information regarding legal proceedings may be found in Note 9  Commitments and Contingencies to the Condensed Consolidated
Financial Statements.



|Item 1A. | Risk Factors
|-------- | ------------

There were
no material changes in the first quarter of 2011 in our risk factors as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2010.



34



---

##### Table of Contents

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

None.



|Item 3. | Defaults upon Senior Securities
|------- | -------------------------------

Senior Redeemable Preferred Stock

We have not declared dividends on our Senior Redeemable Preferred Stock, Series A-1 and A-2, since issuance. At March 31, 2011, total undeclared unpaid dividends accrued for financial reporting
purposes are $7.4 million for the Senior Redeemable Preferred Stock. We were required to redeem all shares and accrued dividends outstanding on October 31, 2005. However, certain holders of the Senior Redeemable Preferred Stock have entered
into standby agreements whereby, among other things, those holders will not demand any payments in respect of dividends or redemptions of their instruments and the maturity dates of the instruments have been extended. As a result of such
standby agreements, as of March 31, 2011, instruments held by Toxford Corporation (Toxford), the holder of 76.4% of the Senior Redeemable Preferred Stock, will mature on August 31, 2014, and instruments held by North Atlantic
Smaller Companies Investment Trust PLC, the holder of 5.8% of the Senior Redeemable Preferred Stock, will mature on December 31, 2011. On or about March 15, 2011, Mr. John Porter acquired a total of 75 shares and 105 shares of
Series A-1 and Series A-2 Redeemable Preferred Stock, respectively, from other holders of the Senior Redeemable Preferred Stock. As of March 31, 2011, Mr. Porter held 6.3% of the Senior Redeemable Preferred Stock, of which 3.1% will mature
on December 31, 2011. In the aggregate, as of March 31, 2011, Mr. Porter and Toxford held a total of 983 shares and 1,376 shares of Series A-1 and Series A-2 Redeemable Preferred Stock, respectively, or 82.7% of the Senior
Redeemable Preferred Stock. Mr. Porter is the sole stockholder of Toxford. Subject to limitations set forth below, we were scheduled to redeem 14.7% of the outstanding shares and accrued dividends outstanding on October 31, 2005. Due to
the terms of the Facility and of the Senior Redeemable Preferred Stock, we have been and continue to be precluded from paying any accrued and unpaid dividends on the Senior Redeemable Preferred Stock.

12% Cumulative Exchangeable Redeemable Preferred Stock

Through November 21, 1995, we had the option to pay dividends in additional shares of Public Preferred Stock in lieu of cash (provided there were no restrictions on payment as further discussed
below). As more fully explained in the next paragraph, dividends are payable by us, when and if declared by the Board of Directors, commencing June 1, 1990, and on each six month anniversary thereof. Dividends in additional shares of the
Preferred Stock for 1990 and 1991 were paid at the rate of 6% of a share for each $.60 of such dividends not paid in cash. Dividends for the years 1992 through 1994, and for the dividend payable June 1, 1995, were accrued under the assumption
that such dividends would be paid in additional shares of preferred stock and were valued at $4.0 million. Had we accrued these dividends on a cash basis, the total amount accrued would have been $15.1 million. However, as a result of the redemption
of the 410,000 shares of the Public Preferred Stock in November 1998, such amounts were reduced and adjusted to $3.5 million and $13.4 million, respectively. As more fully disclosed in Note 7  Redeemable Preferred Stock, in the second quarter
of 2006, we accrued an additional $9.9 million in interest expense to reflect our intent to pay cash dividends in lieu of stock dividends, for the years 1992 through 1994, and for the dividend payable June 1, 1995. We have accrued $73.9 million
and $72.9 million in cash dividends as of March 31, 2011 and December 31, 2010, respectively.

Since 1991, no other
dividends were declared or paid on our Public Preferred Stock, based upon our interpretation of restrictions in our Articles of Amendment and Restatement, filed with the State of Maryland on January 5, 1992, as amended on April 14, 1995
(Charter), limitations in the terms of the Public Preferred Stock instrument, specific dividend payment restrictions in the Facility entered into with Wells Fargo, other senior obligations and Maryland law limitations in existence prior
to October 1, 2009. Pursuant to their terms, we were scheduled, but not required, to redeem the Public Preferred Stock in five annual tranches during the period 2005 through 2009. However, due to our substantial senior obligations, limitations
set forth in the covenants in the Facility, foreseeable capital and operational requirements, and restrictions and prohibitions of our Charter, we were unable to meet the redemption schedule set forth in the terms of the Public Preferred Stock
instrument. Moreover, the Public Preferred Stock is not payable on demand, nor callable, for failure to redeem the Public Preferred Stock in accordance with the redemption schedule set forth in the instrument. Therefore, we classify these securities
as noncurrent liabilities in the balance sheet as of March 31, 2011 and December 31, 2010.



35



---

##### Table of Contents

|Item 6. | Exhibits
|------- | --------



|               |  |                                                                                                                       
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------
|Exhibit
Number |  | Description of Exhibit                                                                                                
|               | 
|31.1           |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                    
|               | 
|31.2           |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                    
|               | 
|32             |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



36



---

##### Table of Contents

SIGNATURES

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



|                   |  |                        
|------------------ |  | -----------------------
|Date: May 16, 2011 |  | TELOS CORPORATION      
|                   | 
|                   |  | /s/ John B. Wood       
|                   |  | John B. Wood           
|                   |  | Chief Executive Officer
|                   | 
|                   |  | /s/ Michele Nakazawa   
|                   |  | Michele Nakazawa       
|                   |  | Chief Financial Officer



37