##### 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: September 30, 2009



| ̈ | 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 November 8, 2009, the registrant had outstanding 33,552,968 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 and Nine Months Ended September 30, 2009 and 2008
 (unaudited) |  | 3    
|                               |  | Condensed Consolidated Balance Sheets as of September 30, 2009 (unaudited) and December 31,
2008                             |  | 4-5  
|                               |  | Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2009 and 2008 (unaudited)            |  | 6    
|                               |  | Notes to Condensed Consolidated Financial Statements (unaudited)                                                             |  | 7-25 
|                               |  |                                                                                                                             
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of
Operations                                        |  | 26-35
|                               |  |                                                                                                                             
|Item 3.                        |  | Quantitative and Qualitative Disclosures about Market Risk                                                                   |  | 35   
|                               |  |                                                                                                                             
|Item 4T.                       |  | Controls and Procedures                                                                                                      |  | 35   
|                              
|PART II  OTHER INFORMATION   
|                               |  |                                                                                                                             
|Item 1.                        |  | Legal Proceedings                                                                                                            |  | 35   
|                               |  |                                                                                                                             
|Item 1A.                       |  | Risk Factors                                                                                                                 |  | 35   
|                               |  |                                                                                                                             
|Item 3.                        |  | Defaults upon Senior Securities                                                                                              |  | 36   
|                               |  |                                                                                                                             
|Item 5.                        |  | Other Information                                                                                                            |  | 36   
|                               |  |                                                                                                                             
|Item 6.                        |  | Exhibits                                                                                                                     |  | 37   
|                               | 
|SIGNATURES                     |  | 38                                                                                                                          



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 EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                                                   |  | 2009                            |        |   | 20081                          |   |        | 2009 |  |   | 20081   |  
|Revenue                                                            |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Products                                                           |  | $                               | 40,502 |   |                                | $ | 30,221 |      |  | $ | 103,831 |   |  | $ | 66,788  |  
|Services                                                           |  |                                 | 31,080 |   |                                |   | 26,417 |      |  |   | 87,053  |   |  |   | 83,941  |  
|                                                                   |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|                                                                   |  |                                 | 71,582 |   |                                |   | 56,638 |      |  |   | 190,884 |   |  |   | 150,729 |  
|Costs and expenses                                                 |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Cost of sales - Products                                           |  |                                 | 33,224 |   |                                |   | 24,037 |      |  |   | 85,796  |   |  |   | 56,278  |  
|Cost of sales - Services                                           |  |                                 | 24,620 |   |                                |   | 19,842 |      |  |   | 71,172  |   |  |   | 61,940  |  
|                                                                   |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|                                                                   |  |                                 | 57,844 |   |                                |   | 43,879 |      |  |   | 156,968 |   |  |   | 118,218 |  
|                                                                   |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Selling, general and administrative expenses                       |  |                                 | 8,888  |   |                                |   | 8,736  |      |  |   | 25,352  |   |  |   | 21,372  |  
|                                                                   |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|                                                                   |  |                                 |        |  
|Operating income                                                   |  |                                 | 4,850  |   |                                |   | 4,023  |      |  |   | 8,564   |   |  |   | 11,139  |  
|Other income (expense)                                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|Other income                                                       |  |                                 | 18     |   |                                |   | 28     |      |  |   | 67      |   |  |   | 156     |  
|Interest expense                                                   |  |                                 | (1,830 | ) |                                |   | (1,902 | )    |  |   | (5,457  | ) |  |   | (5,731  | )
|                                                                   |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|                                                                   |  |                                 |        |  
|Income before income taxes                                         |  |                                 | 3,038  |   |                                |   | 2,149  |      |  |   | 3,174   |   |  |   | 5,564   |  
|Provision for income taxes (Note 8)                                |  |                                 | (1,952 | ) |                                |   | (83    | )    |  |   | (1,600  | ) |  |   | (238    | )
|                                                                   |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|                                                                   |  |                                 |        |  
|Net income                                                         |  |                                 | 1,086  |   |                                |   | 2,066  |      |  |   | 1,574   |   |  |   | 5,326   |  
|                                                                   |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|                                                                   |  |                                 |        |  
|Less: Net income attributable to non-controlling interest (Note 2) |  |                                 | (206   | ) |                                |   | (1,270 | )    |  |   | (711    | ) |  |   | (1,488  | )
|                                                                   |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  
|                                                                   |  |                                 |        |  
|Net income attributable to Telos Corporation                       |  | $                               | 880    |   |                                | $ | 796    |      |  | $ | 863     |   |  | $ | 3,838   |  
|                                                                   |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |         |  



|1 | The condensed
consolidated statements of operations for the three and nine months ended September 30, 2008 have been revised for the retrospective application of a new accounting standard on non-controlling interests. See Note 1  General and Basis of
Presentation.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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)



|                                                                                             |  |                              |        |                   |   |       
|-------------------------------------------------------------------------------------------- |  | ---------------------------- | ------ | ----------------- | - | ------
|                                                                                             |  | September 30,2009(Unaudited) |        | December 31,20081
|ASSETS                                                                                       |  |                              |        |                   |   |       
|                                                                                             |  |                             
|Current assets (Note 6)                                                                      |  |                              |        |                   |   |       
|Cash and cash equivalents                                                                    |  | $                            | 359    |                   | $ | 22    
|Restricted investments                                                                       |  |                              | 100    |                   |   | 103   
|Accounts receivable, net of reserve of $282 and $225, respectively                           |  |                              | 40,188 |                   |   | 39,916
|Inventories, net of obsolescence reserve of $1,254 and $1,709, respectively                  |  |                              | 13,073 |                   |   | 7,132 
|Deferred income taxes                                                                        |  |                              | 2,086  |                   |   | 2,864 
|Other current assets                                                                         |  |                              | 4,842  |                   |   | 2,604 
|                                                                                             |  |                              |        |                   |   |       
|                                                                                             |  |                             
|Total current assets (Note 6)                                                                |  |                              | 60,648 |                   |   | 52,641
|                                                                                             |  |                             
|Property and equipment, net of accumulated depreciation of $18,220 and $17,279, respectively |  |                              | 6,818  |                   |   | 6,859 
|Deferred income taxes, long-term, net of valuation allowance of $1,965                       |  |                              | 2,462  |                   |   | 3,169 
|Other assets                                                                                 |  |                              | 124    |                   |   | 32    
|                                                                                             |  |                              |        |                   |   |       
|                                                                                             |  |                             
|Total assets (Note 6)                                                                        |  | $                            | 70,052 |                   | $ | 62,701
|                                                                                             |  |                              |        |                   |   |       



|1 | The condensed
consolidated balance sheet as of December 31, 2008 has been revised for the retrospective application of a new accounting standard on non-controlling interests. See Note 1  General and Basis of Presentation.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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)



|                                                                         |  |                              |          |   |                   |   |          |  
|------------------------------------------------------------------------ |  | ---------------------------- | -------- | - | ----------------- | - | -------- | -
|                                                                         |  | September 30,2009(Unaudited) |          |   | December 31,20081 |  
|LIABILITIES, REDEEMABLE PREFERRED STOCK, AND STOCKHOLDERS DEFICIT       |  |                              |          |   |                   |   |          |  
|                                                                         |  |                             
|Current liabilities                                                      |  |                              |          |   |                   |   |          |  
|Accounts payable and other accrued payables (Note 6)                     |  | $                            | 28,449   |   |                   | $ | 26,905   |  
|Accrued compensation and benefits                                        |  |                              | 6,809    |   |                   |   | 7,008    |  
|Deferred revenue                                                         |  |                              | 5,580    |   |                   |   | 3,715    |  
|Capital lease obligations  short-term                                   |  |                              | 800      |   |                   |   | 645      |  
|Other current liabilities                                                |  |                              | 4,310    |   |                   |   | 3,482    |  
|                                                                         |  |                              |          |   |                   |   |          |  
|                                                                         |  |                             
|Total current liabilities                                                |  |                              | 45,948   |   |                   |   | 41,755   |  
|                                                                         |  |                             
|Senior credit facility (Note 6)                                          |  |                              | 12,031   |   |                   |   | 12,162   |  
|Senior subordinated notes (Note 6)                                       |  |                              | 4,179    |   |                   |   | 4,179    |  
|Capital lease obligations                                                |  |                              | 7,116    |   |                   |   | 7,559    |  
|Senior redeemable preferred stock (Note 7)                               |  |                              | 10,187   |   |                   |   | 9,871    |  
|Public preferred stock (Note 7)                                          |  |                              | 100,027  |   |                   |   | 97,160   |  
|                                                                         |  |                              |          |   |                   |   |          |  
|                                                                         |  |                             
|Total liabilities                                                        |  |                              | 179,488  |   |                   |   | 172,686  |  
|                                                                         |  |                              |          |   |                   |   |          |  
|                                                                         |  |                             
|Commitments and contingencies (Note 9)                                   |  |                              |          |   |                   |   |          |  
|                                                                         |  |                             
|Stockholders deficit                                                    |  |                              |          |   |                   |   |          |  
|Telos stockholders deficit                                              |  |                              |          |   |                   |   |          |  
|Common stock                                                             |  |                              | 78       |   |                   |   | 78       |  
|Additional paid-in capital                                               |  |                              | 103      |   |                   |   | 103      |  
|Accumulated other comprehensive income                                   |  |                              | 37       |   |                   |   |         |  
|Accumulated deficit                                                      |  |                              | (109,866 | ) |                   |   | (110,729 | )
|                                                                         |  |                              |          |   |                   |   |          |  
|                                                                         |  |                             
|Total Telos stockholders deficit                                        |  |                              | (109,648 | ) |                   |   | (110,548 | )
|                                                                         |  |                              |          |   |                   |   |          |  
|                                                                         |  |                             
|Non-controlling interest in subsidiary (Note 2)                          |  |                              | 212      |   |                   |   | 563      |  
|                                                                         |  |                              |          |   |                   |   |          |  
|                                                                         |  |                             
|Total stockholders deficit                                              |  |                              | (109,436 | ) |                   |   | (109,985 | )
|                                                                         |  |                              |          |   |                   |   |          |  
|                                                                         |  |                             
|Total liabilities, redeemable preferred stock, and stockholders deficit |  | $                            | 70,052   |   |                   | $ | 62,701   |  
|                                                                         |  |                              |          |   |                   |   |          |  



|1 | The condensed
consolidated balance sheet as of December 31, 2008 has been revised for the retrospective application of a new accounting standard on non-controlling interests. See Note 1  General and Basis of Presentation.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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)



|                                                                                        |  |                                 |          |   |       |   |          |  
|--------------------------------------------------------------------------------------- |  | ------------------------------- | -------- | - | ----- | - | -------- | -
|                                                                                        |  | Nine Months Ended September 30, |         
|                                                                                        |  | 2009                            |          |   | 20081 |  
|Operating activities:                                                                   |  |                                 |          |   |       |   |          |  
|Net income                                                                              |  | $                               | 863      |   |       | $ | 3,838    |  
|Adjustments to reconcile net income to cash provided by (used in) operating activities: |  |                                 |          |   |       |   |          |  
|Dividends and accretion of preferred stock as interest expense                          |  |                                 | 3,183    |   |       |   | 3,595    |  
|Non-controlling interest in subsidiary                                                  |  |                                 | 711      |   |       |   | 1,488    |  
|Depreciation and amortization                                                           |  |                                 | 1,094    |   |       |   | 1,076    |  
|Amortization of debt issuance costs                                                     |  |                                 | 153      |   |       |   | 21       |  
|Deferred income tax provision                                                           |  |                                 | 1,485    |   |       |   |         |  
|Other noncash items                                                                     |  |                                 | 123      |   |       |   | (54      | )
|Changes in other operating assets and liabilities                                       |  |                                 | (5,504   | ) |       |   | (14,270  | )
|                                                                                        |  |                                 |          |   |       |   |          |  
|                                                                                        |  |                                
|Cash provided by (used in) operating activities                                         |  |                                 | 2,108    |   |       |   | (4,306   | )
|                                                                                        |  |                                 |          |   |       |   |          |  
|                                                                                        |  |                                
|Investing activities:                                                                   |  |                                 |          |   |       |   |          |  
|Purchases of property and equipment                                                     |  |                                 | (837     | ) |       |   | (468     | )
|Purchase of restricted investments                                                      |  |                                 | (100     | ) |       |   |         |  
|Maturity of restricted investments                                                      |  |                                 | 103      |   |       |   | 3,376    |  
|                                                                                        |  |                                 |          |   |       |   |          |  
|                                                                                        |  |                                
|Cash (used in) provided by investing activities                                         |  |                                 | (834     | ) |       |   | 2,908    |  
|                                                                                        |  |                                 |          |   |       |   |          |  
|                                                                                        |  |                                
|Financing activities:                                                                   |  |                                 |          |   |       |   |          |  
|Proceeds from senior credit facility                                                    |  |                                 | 199,747  |   |       |   | 156,533  |  
|Repayments of senior credit facility                                                    |  |                                 | (199,878 | ) |       |   | (155,065 | )
|Increase in book overdrafts                                                             |  |                                 | 906      |   |       |   | 2,766    |  
|Payments under capital lease obligations                                                |  |                                 | (504     | ) |       |   | (397     | )
|Payment of senior subordinated notes                                                    |  |                                 |         |   |       |   | (1,000   | )
|Payment of debt issuance costs                                                          |  |                                 | (150     | ) |       |   | (150     | )
|Distributions to non-controlling interest                                               |  |                                 | (1,062   | ) |       |   | (1,350   | )
|                                                                                        |  |                                 |          |   |       |   |          |  
|                                                                                        |  |                                
|Cash (used in) provided by financing activities                                         |  |                                 | (941     | ) |       |   | 1,337    |  
|                                                                                        |  |                                 |          |   |       |   |          |  
|Effect of exchange rate changes on cash and cash equivalents                            |  |                                 | 4        |   |       |   |         |  
|                                                                                        |  |                                 |          |   |       |   |          |  
|                                                                                        |  |                                
|Increase (decrease) in cash and cash equivalents                                        |  |                                 | 337      |   |       |   | (61      | )
|Cash and cash equivalents at beginning of period                                        |  |                                 | 22       |   |       |   | 83       |  
|                                                                                        |  |                                 |          |   |       |   |          |  
|                                                                                        |  |                                
|Cash and cash equivalents at end of period                                              |  | $                               | 359      |   |       | $ | 22       |  
|                                                                                        |  |                                 |          |   |       |   |          |  
|                                                                                        |  |                                
|Supplemental disclosures of cash flow information:                                      |  |                                 |          |   |       |   |          |  
|Cash paid during the period for:                                                        |  |                                 |          |   |       |   |          |  
|Interest                                                                                |  | $                               | 2,275    |   |       | $ | 2,205    |  
|                                                                                        |  |                                 |          |   |       |   |          |  
|Income taxes                                                                            |  | $                               | 147      |   |       | $ | 379      |  
|                                                                                        |  |                                 |          |   |       |   |          |  
|Noncash:                                                                                |  |                                 |          |   |       |   |          |  
|Interest on redeemable preferred stock                                                  |  | $                               | 3,183    |   |       | $ | 3,595    |  
|                                                                                        |  |                                 |          |   |       |   |          |  
|Financing of capital leases                                                             |  | $                               | 216      |   |       |   |         |  
|                                                                                        |  |                                 |          |   |       |   |          |  



|1 | The condensed
consolidated statement of cash flows for the nine months ended September 30, 2008 has been revised for the retrospective application of a new accounting standard on non-controlling interests. See Note 1  General and Basis of Presentation.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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 (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 (TIMS LLC) (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 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 2008 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 2008 Annual Report on Form 10-K.

These condensed consolidated financial statements, which include the accounts of Telos and its subsidiaries, have been prepared in conformity with Generally Accepted Accounting Principles (GAAP) and the rules and regulations of
the SEC. The Accounting Standards Codification (ASC) has become the source of authoritative GAAP. The ASC only changes the referencing of financial accounting standards and does not change or alter existing GAAP.

On January 1, 2009, we adopted a new accounting standard issued by the Financial Accounting Standard Board (FASB) that
establishes accounting and reporting standards for non-controlling interests in a subsidiary in consolidated financial statements. In accordance with the requirements of this standard, we have provided a new presentation on the face of the
consolidated financial statements to separately classify non-controlling interests within the equity section of the consolidated balance sheets and to separately report the amounts attributable to controlling and non-controlling interests in the
consolidated statements of operations for all periods presented. See Note 2  Sale of Assets.

In preparing these
condensed consolidated financial statements, we have evaluated subsequent events through November 16, 2009 which is the date that the condensed consolidated financial statements were issued.

Segment Reporting

We previously reported two operating segments in our public filings: Managed Solutions and Xacta. Managed Solutions was primarily our traditional IT-product reselling business. Xacta comprised several
business lines that together made up our security solutions brand. Beginning in late 2006, we undertook various cost reduction and reorganization strategies in order to address the poor operating results which were caused in part by an unsustainable
revenue mix comprised of a large proportion of IT-product reselling revenue, which contributed a smaller proportion of margin to support our operations. As a result, we decided to focus and invest more in our higher-margin business areas. In late
2007, the Managed Solutions segment was realigned under the Secure Networks business line. While certain of the Managed Solutions products and services continue to be offered by us as part of our strategy of offering a broad range of IT solutions to
our customers, the decision to consolidate the Managed Solutions segment with the Secure Networks business line resulted in a change in our reportable operating segments.

Accordingly, as of January 1, 2008, we have reflected the change in segment reporting and no longer report multiple segments.



7



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



Recent Accounting Pronouncements

In October 2009, the 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. We are assessing the impact ASU No. 2009-14 will have on our consolidated financial position, results of operations or cash flows when it
becomes effective for our fiscal year beginning January 1, 2011.

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. We are assessing the impact ASU No. 2009-13 will have on our consolidated financial position,
results of operations or cash flows when it becomes effective for our fiscal year beginning January 1, 2011.

In June
2009, the FASB issued guidance now codified as FASB ASC Topic 105 (ASC 105) with regard to GAAP. The Accounting Standards Codification (ASC) has become the source of authoritative GAAP recognized by the FASB to be applied by
nongovernmental entities. This only changes the referencing of financial accounting standards and does not change or alter existing GAAP. For financial statements issued for interim and annual periods ending after September 15, 2009, the ASC
supersedes all then-existing non-SEC accounting and reporting standards. All other nongrandfathered non-SEC accounting literature not included in the ASC will become nonauthoritative. The adoption of ASC 105 did not have a material impact on our
consolidated financial position, results of operations or cash flows.

On May 28, 2009, the FASB issued guidance now
codified as FASB ASC Topic 855 related to subsequent events (ASC 855). ASC 855 introduces the concept of financial statements being available to be issued. This statement requires the disclosure of the date through which an entity has
evaluated subsequent events and the basis for that date, whether that date represents the date the financial statements were issued or were available to be issued. The adoption of this standard did not have a material impact on our consolidated
financial statements. The Company has evaluated subsequent events through November 16, 2009, which is the date these financial statements were issued.

On April 9, 2009, the FASB issued three related Staff Positions (FSP): (i) FSP 157-4 now codified within FASB 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 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 consolidated financial
position, results of operations, or cash flows.

Revenue Recognition

Revenues are recognized in accordance with ASC 605-10-S99. We consider amounts earned upon evidence that an arrangement has been obtained,
products or 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.



8



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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 terms. 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 fair value assigned
under the residual method or the price set by management having the relevant authority. 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 in the course of performing on services contracts. Some of such arrangements may fall within the scope of ASC
605-45. We presume that revenues on services 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, 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. The revenue recognized on services on a net basis for the current and prior years has been insignificant.

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

Secure Messaging  We provide Automated Message Handling Software (AMHS) and services to our
customers. The software 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.

Secure Networks
(formerly Secure Wireless)  We provide wireless and wired networking solutions consisting of hardware and services to our customers. The solutions 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 laptops, 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



9



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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 Services  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 management services and sell
information technology products, such as computer laptops 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.

Restricted Investments

Our investments consist primarily of fixed income securities, classified as available-for-sale securities. The difference between cost or
amortized cost (cost adjusted for amortization of premiums and accretion of discounts that are recognized as adjustments to interest income) and fair value, representing unrealized holdings gains or losses, net of the related tax effect, if any, is
immaterial and therefore not presented as a separate component of stockholders deficit. Gains and losses on the sale of debt securities are determined on a specific identification basis. Realized gains and losses are included in other income
(expense) in the accompanying condensed consolidated statements of operations.

Accounts Receivable

Accounts receivable are stated at the invoiced amount, less allowances for doubtful accounts. Collectability of accounts receivable is
regularly reviewed based upon managements 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.

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 customer 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 $13.2 million and $8.7 million as of September 30, 2009 and
December 31, 2008, respectively; and work-in-process of $1.2 million and $0.1 million as of September 30, 2009 and December 31, 2008, respectively.



10



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



Income Taxes

We account for income taxes in accordance with ASC 740. 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. Additionally, our interim period income
tax provisions are determined based on an estimated annual effective tax rate.

On January 1, 2007, we adopted the
provision 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 January 1, 2007, December 31, 2008 and September 30, 2009, we had no unrecognized tax benefits, nor did we have any that would have an effect on the effective tax rate. Income taxes
are provided based on the liability method for financial reporting purposes. For the three and nine months ended September 30, 2009 and 2008, there was no interest or penalties recorded or included in tax expense.

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, we granted 480,000 shares of restricted stock to certain of our directors. Such stock is subject to a
vesting schedule as follows: 25% of the restricted stock vests 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.

Other Comprehensive Income

Our functional currency is the U.S. dollar. However, 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 gain 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):



|                                                   |  |                   |    |                  |   |  
|-------------------------------------------------- |  | ----------------- | -- | ---------------- | - | -
|                                                   |  | September 30,2009 |    | December 31,2008
|                                                   |  |                  
|Cumulative foreign currency translation adjustment |  | $                 | 37 |                  | $ | 
|                                                   |  |                   |    |                  |   |  
|Accumulated elements of other comprehensive income |  | $                 | 37 |                  | $ | 
|                                                   |  |                   |    |                  |   |  



11



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



Reclassifications

Certain reclassifications have been made to the 2008 financial statements to conform to the current period presentation.

Note 2. Sale of Assets

On
April 11, 2007, Telos Identity Management Solutions, LLC (TIMS LLC) was formed as a limited liability company under the Delaware Limited Liability Company Act. We contributed substantially all of the assets of our Identity
Management business line and assigned our rights to perform under our U.S. Government contract with the Defense Manpower Data Center (DMDC) to TIMS LLC 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 TIMS LLC and certain private equity investors (Investors) owned 0.001% of the membership interests of TIMS LLC. 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. We recognized a gain of $5.8 million, which was included in other income (expense) on the consolidated statements of operations for the
year ended December 31, 2007. As a result, we own 60% of TIMS LLC, and therefore continue to account for the investment in TIMS LLC using the consolidation method. Legal and investment banking expenses directly associated with the transaction
amounted to approximately $190,000. The brother of John B. Wood, our Chairman and Chief Executive Officer, indirectly held a 2% effective ownership interest in TIMS LLC as a result of the transaction, which was subsequently sold in the fourth
quarter of 2008.

The Amended and Restated Operating Agreement of TIMS LLC (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 TIMS LLC. 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 TIMS LLC, as mentioned above, and as such is allocated 60% of the profits, which was $0.3 and $1.1 for the
three and nine months ended September 30, 2009, respectively, and $1.9 million and $2.2 million for the three and nine months ended September 30, 2008, respectively, and is entitled to appoint three members of the Board of Directors. The
Class B membership unit owns 40% of TIMS LLC, and as such is allocated 40% of the profits, which was $0.2 million and $0.7 million for the three and nine months ended September 30, 2009, respectively, and $1.3 million and $1.5 million for the
three and nine months ended September 30, 2008, respectively, and is entitled to appoint two members of the Board of Directors. The Class B membership unit is the non-controlling interest under a new accounting standard issued by the FASB.

In accordance with the Operating Agreement, quarterly distributions of $450,000 were required to be made to the Class B
member for the initial eighteen month period after the sale of the TIMS LLC membership interests. Further, subsequent to the initial eighteen month period, distributions shall be made to the members only when and to the extent determined by the TIMS
LLCs Board of Directors, in accordance with the Operating Agreement. The Class B member received a total of $469,000 and $1.1 million for the three and nine months ended September 30, 2009, respectively, and $450,000 and $1.4 million, for
the three and nine months ended September 30, 2008, respectively, of such distributions.

The following table details the
changes in non-controlling interest as of September 30, 2009 and 2008 (in thousands):



|                                              |  |                                 |      |   |                                |   |       |      |  |   |        |   |  |   |        |  
|--------------------------------------------- |  | ------------------------------- | ---- | - | ------------------------------ | - | ----- | ---- |  | - | ------ | - |  | - | ------ | -
|                                              |  | Three Months EndedSeptember 30, |      |   | Nine Months EndedSeptember 30, |  
|                                              |  | 2009                            |      |   | 2008                           |   |       | 2009 |  |   | 2008   |  
|                                              |  |                                 |      |  
|Non-controlling interest, beginning of period |  | $                               | 475  |   |                                | $ | (465  | )    |  | $ | 563    |   |  | $ | 217    |  
|Net income                                    |  |                                 | 206  |   |                                |   | 1,270 |      |  |   | 711    |   |  |   | 1,488  |  
|Distributions                                 |  |                                 | (469 | ) |                                |   | (450  | )    |  |   | (1,062 | ) |  |   | (1,350 | )
|                                              |  |                                 |      |   |                                |   |       |      |  |   |        |   |  |   |        |  
|                                              |  |                                 |      |  
|Non-controlling interest, end of period       |  | $                               | 212  |   |                                | $ | 355   |      |  | $ | 212    |   |  | $ | (355   | )
|                                              |  |                                 |      |   |                                |   |       |      |  |   |        |   |  |   |        |  



12



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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 since 2004, as the Teloworks balance sheet and operating results not already recorded were immaterial to our consolidated financial statements. Effective January 1, 2009, we account for the investment in
Teloworks using the consolidation method. The effect of not previously consolidating Teloworks amounted to $160,000. This is immaterial to all prior periods as well as to the current period and has been reflected as a increase in the net income
attributable to the Company for the nine months ended September 30, 2009.

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 has generated no revenue. The results of this
entity have also been consolidated.

Note 4. Investment in Enterworks

As of September 30, 2009, we own 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, and warrants to purchase 1,785,714 underlying common stock shares, representing a fully diluted ownership percentage of 9.8%. Since our initial investment in
Enterworks, we accounted for such 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.

In March 2008, we amended the Agreement for Services and Sublease (Agreement) with Enterworks effective
as of January 1, 2008. Pursuant to the amended Agreement, we subleased office space in our Ashburn facility and provided certain general, administrative and support services to Enterworks, for the amount of $180,000 for a period of one
year, payable in 12 equal installments of $15,000 per month. We terminated the Agreement with Enterworks effective February 28, 2009, and accordingly, Enterworks relocated its corporate headquarters.

In 2007, Enterworks was unable to fund its entire share of its scheduled Teloworks funding obligations to Teloworks. We funded $250,000 on
Enterworks behalf for which we received a note from Enterworks, and warrants to purchase 1,785,714 underlying common stock shares. We recorded this note as a note receivable, however, due to uncertainty regarding the timing and amount of
repayment of the note, we recorded a full reserve against the note. In May 2008, the principal amount of the note was amended to approximately $272,000 to reflect interest accrued up to May 28, 2008 and the reserve increased accordingly.
Enterworks has paid all interest due subsequent to this amendment.



13



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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 investments 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;

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).

The following table displays the assets measured at fair value on a recurring basis in our consolidated balance sheets as of September 30, 2009 and December 31, 2008 and indicates the fair value hierarchy of the valuation
techniques we used to determine the fair value:



|                           |  |                                                 |     |                |   |         |  |       |   |  |   |    
|-------------------------- |  | ----------------------------------------------- | --- | -------------- | - | ------- |  | ----- | - |  | - | ---
|                           |  | Fair Value Measurements at Reporting Date Using
|                           |  |                                                 |     | (in thousands) |   |         |  |      
|                           |  | Level 1                                         |     | Level 2        |   | Level 3 |  | Total
|September 30, 2009         |  |                                                 |     |                |   |         |  |       |   |  |   |    
|U.S. government securities |  | $                                               | 100 |                | $ |        |  | $     |  |  | $ | 100
|                           |  |                                                 |     |                |   |         |  |       |   |  |   |    
|                           |  |                                                 |     |               
|December 31, 2008          |  |                                                 |     |                |   |         |  |       |   |  |   |    
|U.S. government securities |  | $                                               | 103 |                | $ |        |  | $     |  |  | $ | 103
|                           |  |                                                 |     |                |   |         |  |       |   |  |   |    

As of September 30, 2009 and December 31, 2008, we did not have any
financial instruments with significant Level 3 inputs and we did not have any transfers in and out or purchases and sales of Level 3 financial instruments.

As of September 30, 2009, the carrying value of the Companys senior subordinated debt and senior redeemable preferred stock was $4.2 million and $10.2 million, respectively. There have been no
material changes in the Companys financial condition and no material modifications to the financial instruments, the estimated fair market value of these financial instruments remains consistent with those disclosed as of December 31,
2008, adjusted for the accrual of dividends on the senior redeemable preferred stock. As of September 30, 2009, the carrying value of the Companys public preferred stock was $100.0 million, and the estimated fair market value was $59.7
million based on quoted market prices.



14



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



Note 6. Current Liabilities and Debt Obligations

Accounts Payable and Other Accrued Payables

As of September 30, 2009 and December 31, 2008, the accounts payable and other accrued payables consisted of $18.1 million and $18.9 million, respectively, in trade accounts payable and $10.3
million and $8.0 million, respectively, in accrued trade payables.

Senior Revolving Credit Facility

The Company has a $25 million revolving credit facility with Wells Fargo Foothill, Inc. (Wells Fargo Foothill) which will
mature September 30, 2011 (the Facility). 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, which in general is 85% of our trade accounts receivable, as adjusted by certain reserves (as further described in the agreement governing the Facility). Pursuant to the terms of the Facility, the
interest rate is established as the Wells Fargo prime rate plus 1%, the Federal Funds rate plus 1.5%, or 7%, whichever is higher. In lieu of having interest charged at the rate based on the Wells Fargo prime rate, we have the option to
have interest on all or a portion of the advances on such Facility charged at a rate of interest based on LIBOR (the greater of LIBOR three business days prior to the commencement of the requested interest period or 3%), plus 4%.

As of September 30, 2009, the interest rate on the Facility was 7%. We incurred interest expense in the amount of $0.3 million and $0.8
million for the three and nine months ended September 30, 2009 respectively, and $0.2 million and $0.6 million for the three and nine months ended September 30, 2008, 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 September 30, 2009, we were in compliance with the Facilitys financial covenants, including Earnings before Interest, Taxes, Depreciation and
Amortization (EBITDA) covenants. Based on our current projection of EBITDA, we expect that we will remain in compliance with our EBITDA covenants, and accordingly, the Facility is classified as a noncurrent liability as of
September 30, 2009.

At September 30, 2009 and December 31, 2008, we had outstanding borrowings of $12.0
million and $12.2 million, respectively, and unused borrowing availability of $5.7 million and $3.8 million, respectively, on the Facility. The effective weighted average interest rates on the outstanding borrowings under the Facility were 8.4% and
8.9% for the nine months ended September 30, 2009 and 2008, 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 are secured by our property and equipment, but subordinate to the security interests of Wells Fargo Foothill under the Facility. The Series C Notes are unsecured. The maturity date of such Notes has
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 can be prepaid at our option; however, the
Notes contain a cumulative prepayment premium of 13.5% per annum payable upon certain circumstances, which include, but are 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 are received to pay such cumulative prepayment premium. Due to the contingent nature of the cumulative prepayment premium, any associated premium expense can
only be quantified and recorded subsequent to the occurrence of such a qualifying triggering event. At September 30, 2009 and December 31, 2008, if such a qualifying triggering event had occurred, the cumulative prepayment premium would
have been approximately $21.8 million and $19.4 million, respectively.

The balances of the Series B and C Notes were $1.5
million and $2.7 million, respectively, each at September 30, 2009, and December 31, 2008. We incurred interest expense in the amount of $0.2 million and $0.5 million each for the three and nine months ended September 30, 2009 and
2008, respectively, on the Notes.



15



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



We repaid $0.5 million in June 2008, and $0.5 million in July 2008, of the outstanding
Series B Notes. The prepayment penalties on the repayment of such Notes were waived by the note holders. Additionally, Wells Fargo Foothill granted a waiver and amendment to the Facility to allow the repayment of such Notes.

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



|                          |  |      |  |                |        |  
|------------------------- |  | ---- |  | -------------- | ------ | -
|                          |  | Year |  | Obligation Due |       
|                          |  |     
|Senior Subordinated Notes |  | 2011 |  | $              | 4,179  | 1
|Senior Credit Facility    |  | 2011 |  | $              | 12,031 | 2



|1 | Pursuant to
Section 17 of the Amended and Restated Subordination Agreement entered into in conjunction with the Facility, the senior subordinated note holders and the Company have extended the maturity date of the Notes to December 31, 2011.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|2 | Balance due represents balance as of September 30, 2009, however, the Senior Credit Facility is a revolving credit facility with fluctuating
balances based on working capital requirements of the Company.
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Warranty Liability

As discussed more fully in Note 1, under Segment Reporting, in late 2007 the Managed Solutions segment, through which warranty
service is provided, was realigned under the Secure Networks business line as part of an ongoing cost reduction and reorganization strategy to address our prior poor operating results through increased focus of our efforts on growth of higher-margin
business. The series of decisions related to this change resulted in a shift in our focus to an increased proportion of contracts with the Original Equipment Manufacturer (OEM) warranty requirements, which primarily involve referrals to
the OEM for service calls. While certain contracts and programs continue to require that we provide an enhanced level of warranty coverage, this shift to OEM-coverage contracts, and additionally, current reduced Company call center demand
trends by certain large customers, resulted in a reduction of the estimates related to our warranty liabilities. Accordingly, we adjusted our accrued warranty liability down by approximately $1.1 million in the first quarter of 2008. The balance as
of September 30, 2009 and December 31, 2008 was $1.7 million.

Note 7. Redeemable Preferred Stock

Senior Redeemable Preferred Stock

The components of the authorized, issued and outstanding senior redeemable preferred stock (Senior Redeemable Preferred Stock) are 1,250 Series A-1 and 1,750 Series A-2 senior redeemable
preferred shares, respectively, 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. 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. We were required to redeem
all shares and accrued dividends outstanding on October 31, 2005. However, on April 14, 2005, Toxford Corporation, the holder of 72.6% of the Senior Redeemable Preferred Stock, extended the maturity of its instruments to October 31,
2008. Subsequently, on March 17, 2008, Toxford Corporation further extended the maturity of its instruments to December 31, 2011. Additionally, on June 4, 2008, North Atlantic Smaller Companies Investment Trust PLC and North Atlantic
Value LLP A/C B, the holder of 7.9% and 0.6%, respectively, of the Senior Redeemable Preferred Stock, also extended the maturity of their instruments to December 31, 2011. Subject to limitations set forth below, we were scheduled to redeem
18.9% of the outstanding shares and accrued dividends outstanding on October 31, 2005. Among the limitations with regard to the mandatory redemptions of the Senior Redeemable Public Preferred Stock is the legal availability of funds, pursuant
to Maryland law. Accordingly, due to our current financial position and the terms of the Wells Fargo Foothill agreement, we are precluded by Maryland law from making the scheduled payment. As the Senior Redeemable Preferred Stock is not due on
demand, or callable, within twelve months from September 30, 2009, the remaining 18.9% is also classified as noncurrent.



16



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



The Senior Redeemable Preferred Stock is senior to all other present equity of the
Company, including the 12% Cumulative Exchangeable Redeemable Preferred Stock. The Series A-1 ranks on a parity with the Series A-2. We have not declared dividends on our Senior Redeemable Preferred Stock since its issuance. At September 30,
2009 and December 31, 2008, cumulative undeclared, unpaid dividends relating to Senior Redeemable Preferred stock totaled $7.2 million and $6.9 million, respectively.

We accrued senior redeemable preferred stock dividends of $107,000 each for the three months ended September 30, 2009 and 2008, and
$317,000 each for the nine months ended September 30, 2009 and 2008, which were reported as interest expense. Prior to the effective date of ASC 480-10 on July 1, 2003, such dividends were charged to stockholders deficit.

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 pursuant to the acquisition of the Company during fiscal year 1990. The Public Preferred Stock was recorded at fair value on the
date of original issue, November 21, 1989, and we make periodic accretions under the 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. Such accretion for the three and nine months ended September 30, 2009 was zero, and $136,000 and $409,000 for the three and nine months ended September 30, 2008, respectively, as the Public Preferred Stock has
been 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 September 30, 2009 and December 31, 2008 was 3,185,586. The stock is now quoted as TLSRP in the Pink Sheets.

Since 1991, we have not declared or paid any dividends 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 Foothill, to which the Public Preferred Stock is subject,
and other senior obligations, and limitations pursuant to Maryland law. Pursuant to their terms, we are 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, restrictions and prohibitions of our Articles of Amendment and Restatement, and provisions of Maryland law,
and assuming insufficient liquidity to undertake any stock redemption (which is presently unquantifiable), we believe that the likelihood is that we will continue to be 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 have classified
these securities as noncurrent liabilities in the consolidated balance sheets as of September 30, 2009 and December 31, 2008.

We are parties with certain of our subsidiaries to the Facility agreement with Wells Fargo Foothill, whose term expires on September 30, 2011. 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 any stock, common or preferred, until September 30, 2011. 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
September 30, 2009. This classification is consistent with ASC 210-10 and 470-10 and the FASB ASC Master Glossary definition of Current Liabilities.



17



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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.

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.

On any dividend payment date after November 21, 1991,
we may exchange the Public Preferred Stock, in whole or in part, for 12% Junior Subordinated Debentures that are redeemable upon terms substantially similar to the Public Preferred Stock and subordinated to all indebtedness for borrowed money and
like obligations of ours.

We pay dividends on the Public Preferred Stock, when and if declared by the Board of Directors, and
are required to be paid out of legally available funds in accordance with Maryland law. 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,
we have accrued $68.2 million and $65.3 million as of September 30, 2009 and December 31, 2008, 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, accretion and dividends totaling $1.1 million and $3.2 million for the three and
nine months ended September 30, 2009, respectively, and $1.2 million and $3.6 million for the three and nine months ended September 30, 2008, respectively, 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



18



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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 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 $100.0 million and $97.2 million for
the principal amount and all accrued dividends on the Public Preferred Stock as of September 30, 2009 and December 31, 2008, 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.

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 and nine months ended September 30, 2009, 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 $2.0 million and $1.6 million income tax expense for the three and nine months ended
September 30, 2009, respectively. The income tax expense totaled approximately $83,000 and $238,000 for the three and nine months ended September 30, 2008, respectively.

We periodically assess whether it is more likely than not that we will generate sufficient taxable income to realize the deferred income tax
assets. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income (including the reversal of deferred tax liabilities) during the periods in which those temporary differences will become deductible. In
making this determination, we consider all available positive and negative evidence and make certain assumptions. We consider, among other things, the deferred tax liabilities, the overall business environment, the historical earnings and losses and
the Companys outlook for future years.

During the fourth quarter in 2008, valuation allowances against certain deferred
tax assets in the amount of $6.0 million were released, due primarily to the evidence that it is more likely than not that such deferred tax assets will be realized.

There has been no material change to the amount of unrecognized tax benefits reported as of September 30, 2009. 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, 2005 to 2008, has not been extended beyond applicable statute of limitations.



19



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



Note 9. Commitments and Contingencies

Financial Condition and Liquidity

The Facility, which is discussed in detail in Note 6  Current Liabilities and Debt Obligations, 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. We discuss any significant unusual circumstances, such as the examples described above, that 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
liquidity needs for the foreseeable future, including operating expenses, debt service requirements, and projected capital expenditures. We anticipate the continued need for a credit facility upon terms and conditions substantially similar to the
amended Facility in order to meet our long term needs for operating expenses, debt service requirements, and projected capital expenditures. Our working capital was $14.7 million as of September 30, 2009 and $10.9 million as of
December 31, 2008. Although no assurances can be given, we expect that we will be in compliance throughout the term of the amended 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 12% Cumulative Exchangeable Redeemable Preferred Stock (ERPS or 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 September 30, 2009 and
December 31, 2008, Costa Brava owns 16.4%, respectively, of the outstanding Public Preferred Stock.

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.



20



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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 the Companys relationship with Wells Fargo Foothill, 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 Foothill. On August 28, 2007, the Court issued a ruling granting Telos motion for a preliminary injunction.

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 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.



21



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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 Plaintiffs Third Amended Complaint against the Company.

On June 19, 2008, the Plaintiffs filed a Motion for Leave to Serve Discovery on Wells Fargo Foothill 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 serve 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 March 13, 2009, the Company filed an Information Report with the Court of Special Appeals in response to the Appellants
filing. The Companys Information Report noted, among other things, that the Appeal was filed a day late under the Maryland Rules of Civil Procedure. Subsequently, on March 16, 2009, the Company filed a Motion for Prehearing Conference for
Limitation of Issues on Appeal. This motion was filed in an effort to facilitate a cooperative process to narrow, focus and clarify the issues on appeal. On March 26, 2009, the Appellants filed their opposition to the Motion for Prehearing
Conference. On April 13, 2009, the Court of Special Appeals denied the Companys Motion for Prehearing Conference.

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. Therefore, the appeal remains pending before the Court of Special Appeals of Maryland.

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.

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.



22



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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 Telos shall promptly respond to reasonable requests by the Class D Directors for information pertinent and necessary to perform their duties as members of
the Board and shall provide the Class D Directors with information given to other directors at the same time it is provided to the other directors. 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 12% Cumulative Exchangeable Redeemable Preferred Stock (ERPS or 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).

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.



23



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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 ERPS holders.

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.

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 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.



24



---

##### Table of Contents

TELOS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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.

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. A hearing was held before Judge Michel Pierson on July 8, 2009 and this matter remains pending.

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. 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.

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.

Note 10. Related Party Transactions

Mr. John R.C. Porter, the owner of 1.4% of our Class A Common Stock, had a consulting agreement with us whereby he was compensated
for consulting services provided to us in the areas of marketing, product development, strategic planning and finance as we requested. We paid Mr. Porter $65,000 and $195,000 for the three and nine months ended September 30, 2008 for his
consulting services. Effective January 1, 2009, the consulting agreement with Mr. Porter was terminated.

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 were $55,000 and $164,000 for the three and nine months ended September 30, 2009, respectively,
and $57,000 and $147,000 for the three and nine months ended September 30, 2008, respectively.

As reported in Note 2
 Sale of Assets, as a member of certain private equity investors, the brother of our Chairman and CEO, Nicholas Wood, indirectly held a 2% effective ownership interest in TIMS LLC. Such ownership interest was sold in the fourth quarter of
2008.



25



---

##### Table of Contents

|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, 2008, as filed with the SEC.

General

We previously reported two operating segments in our public filings: Managed Solutions and Xacta. Managed Solutions was primarily our
traditional IT-product reselling business. Xacta comprised several business lines that together made up our security solutions brand. Beginning in late 2006, we undertook various cost reduction and reorganization strategies in order to address our
poor operating results which were caused in part by an unsustainable revenue mix composed of a large proportion of IT-product reselling revenue that contributed a smaller proportion of margin to support our operations. As a result, we decided to
focus and invest more in our higher-margin business areas. In late 2007, the Managed Solutions segment was realigned under the Secure Networks business line. While we continue to offer certain of the Managed Solutions products and services as part
of our strategy of offering a broad range of IT solutions to our customers, the decision to consolidate the Managed Solutions segment with the Secure Networks business line resulted in a change in our reportable operating segments.

Accordingly, as of January 1, 2008, we have reflected the change in segment reporting, and we no longer report multiple segments.

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 are offered within the following
four business lines:



| |  |  | Secure Networks  Secure wired and wireless network solutions for the United States 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.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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 Messaging  The next-generation messaging solution supporting warfighters throughout the world. Our Automated Message Handling System
(AMHS) offers secure, automated, web-based solutions for distributing and managing enterprise messages formatted for DMS (Defense Messaging System).
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

Backlog

Our total backlog was $700.7 million and $742.2 million at September 30, 2009 and 2008, respectively. Backlog was $692.9 million at
December 31, 2008.

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 September 30, 2009 and 2008 was $191.1 million and $225.6 million, respectively. Funded
backlog was $177.7 million at December 31, 2008.

Consolidated Results of Operations (Unaudited)

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 (collectively, the Company or We). We have also consolidated the results of
operations of TIMS LLC and 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 and nine months ended September 30, 2009 and 2008 are as follows:



|                                                          |  |                                 |   |  |                                |   |  |       |   |  |       |  
|--------------------------------------------------------- |  | ------------------------------- | - |  | ------------------------------ | - |  | ----- | - |  | ----- | -
|                                                          |  | (unaudited)                     |  
|                                                          |  | Three Months EndedSeptember 30, |   |  | Nine Months EndedSeptember 30, |  
|                                                          |  | 2009                            |   |  | 2008                           |   |  | 2009  |   |  | 2008  |  
|                                                          |  |                                 |   | 
|Revenue                                                   |  | 100.0                           | % |  | 100.0                          | % |  | 100.0 | % |  | 100.0 | %
|Cost of sales                                             |  | 80.8                            |   |  | 77.5                           |   |  | 82.2  |   |  | 78.4  |  
|Selling, general, and administrative expenses             |  | 12.4                            |   |  | 15.4                           |   |  | 13.3  |   |  | 14.2  |  
|                                                          |  |                                 |   |  |                                |   |  |       |   |  |       |  
|                                                          |  |                                 |   | 
|Operating income                                          |  | 6.8                             |   |  | 7.1                            |   |  | 4.5   |   |  | 7.4   |  
|                                                          |  |                                 |   | 
|Other income                                              |  |                                |   |  | 0.1                            |   |  |      |   |  | 0.1   |  
|Interest expense                                          |  | (2.6                            | ) |  | (3.4                           | ) |  | (2.9  | ) |  | (3.8  | )
|                                                          |  |                                 |   |  |                                |   |  |       |   |  |       |  
|                                                          |  |                                 |   | 
|Income before income taxes                                |  | 4.2                             |   |  | 3.8                            |   |  | 1.6   |   |  | 3.7   |  
|Provision for income taxes                                |  | (2.8                            | ) |  | (0.2                           | ) |  | (0.8  | ) |  | (0.2  | )
|                                                          |  |                                 |   |  |                                |   |  |       |   |  |       |  
|Net income                                                |  | 1.4                             |   |  | 3.6                            |   |  | 0.8   |   |  | 3.5   |  
|Less: Net income attributable to non-controlling interest |  | (0.2                            | ) |  | (2.2                           | ) |  | (0.4  | ) |  | (1.0  | )
|                                                          |  |                                 |   |  |                                |   |  |       |   |  |       |  
|                                                          |  |                                 |   | 
|Net income attributable to Telos Corporation              |  | 1.2                             | % |  | 1.4                            | % |  | 0.4   | % |  | 2.5   | %
|                                                          |  |                                 |   |  |                                |   |  |       |   |  |       |  

Three Months Ended September 30, 2009 Compared with Three Months Ended
September 30, 2008

Revenue increased by 26.4% to $71.6 million for the third quarter of 2009, from $56.6 million for
the same period in 2008. Such increase primarily consists of increases of $22.5 million in sales of Secure Networks solutions, $1.0 million of Secure Messaging solutions, and $0.8 million of Information Assurance solutions, offset by a decrease of
$9.3 million of Identity Management solutions. Product revenue increased to $40.5 million for the third quarter of 2009 from $30.2 million for the same period in 2008, primarily attributable to increases in sales of $20.1 million of Secure Networks
solutions and $0.1 million of Information Assurance solutions, offset by decreases in sales of $8.9 million of Identity Management



27



---

##### Table of Contents

solutions and $1.0 million of Secure Messaging solutions. Services revenue increased to $31.1 million for the third quarter of 2009 from $26.4 million for the same period in 2008, primarily
attributable to increases in sales of $2.0 million of Secure Messaging solutions and $2.4 million of Secure Networks solutions, and $0.7 million of Information Assurance solutions, offset by a decrease in sales of $0.4 million of Identity Management
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.

Cost of sales increased by 31.8% to $57.8 million for the third quarter of 2009 from $43.9 million for the same period in 2008, primarily
due to increases in revenue of $15.0 million, coupled with an increased cost of sales as a percentage of revenue of 3.3%. Cost of sales for products increased by $9.2 million, and as a percentage of products revenue increased by 2.5%, offset by
decreased sales of proprietary software in Secure Messaging and Information Assurance. Cost of sales for services increased by $4.8 million, and as a percentage of services revenue increased by 4.1%, due to a $1.1 million adjustment as a result of a
change in estimate of warranty liability in the first quarter of 2008, and a change in the mix of the programs and nature of certain Telos-installed solutions in Secure Networks solutions, as well as a loss of $0.6 million on a long-term Secure
Networks project. The loss is based on estimated costs to complete all deliverables on the order. The increase 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 7.7% to $13.7 million
for the third quarter of 2009 from $12.8 million for the same period in 2008. Gross margin decreased to 19.2% in the third quarter of 2009, from 22.5% for the same period in 2008. Product gross margin decreased to 18.0% from 20.5%, due to the change
in program mix as discussed above, including reduced sales of proprietary software. Services gross margin decreased to 20.8% from 24.9% due primarily to a change in program mix, a loss on a long-term project and warranty liability adjustment as
noted above.

Selling, general, and administrative expense (SG&A) increased by $0.2 million to $8.9 million
for the third quarter of 2009, from $8.7 million for the same period in 2008, which is a decrease of 3.0% as a percentage of revenue. The increase is primarily attributable to increases of $0.3 million in labor costs and $0.3 million in bonus
accrual, offset by decreases of $0.6 million in litigation-related expenses net of insurance reimbursements.

Operating income
for the third quarter of 2009 increased by 20.6% to $4.9 million, from $4.0 million for the same period in 2008, due primarily to the $1.0 million increase in gross profit resulting from a change in the mix of the solutions sold, resulting in an
overall decline in margin due to the nature of the program mix.

Interest expense decreased 3.8% to $1.8 million for the third
quarter of 2009, from $1.9 million for the same period in 2008, primarily due to a decrease in the accrual of accretion of the public preferred stock.

Provision for income taxes was $2.0 million for the third quarter of 2009, which is based on the estimated annual effective tax rate applied to the pretax income for the quarter, adjusted for the income
tax benefit previously provided, based on our expectation of pretax income for the fiscal year. Provision for income taxes was $83,000 for the same period in 2008, which represents primarily the federal alternative minimum tax and certain state
income tax liabilities.

Net income increased 10.5% to $0.9 million for the third quarter of 2009, from $0.8 million for the
same period in 2008, primarily attributable to the increase in gross profit, the decrease in distributions to non-controlling interest for the quarter, offset by the increase in income tax expense as discussed above.

Nine Months Ended September 30, 2009 Compared with Nine Months Ended September 30, 2008

Revenue increased by 26.6% to $190.9 million for the nine months ended September 30, 2009 from $150.7 million in the same period in
2008. Such increase consists of increased sales of $42.1 million in sales of Secure Networks solutions, $2.4 million of Secure Messaging solutions and $0.6 million of Information Assurance solutions, offset by a decrease in sales of $4.9 million of
Identity Management solutions. Product revenue increased to $103.8 million for the nine months ended September 30, 2009 from $66.8 million for the same period in 2008, primarily attributable to increases in sales of $44.3 million of Secure
Networks solutions, offset by decreases in sales of $5.0 million of Identity Management solutions, $2.0 million of Secure Messaging solutions and $0.3 million of Information Assurance solutions. Services revenue increased to



28



---

##### Table of Contents

$87.0 million for the nine months ended September 30, 2009 from $83.9 million for the same period in 2008, primarily attributable to increases in sales of $4.4 million of Secure Messaging
solutions and $0.9 million of Information Assurance solutions, offset by decreases in sales of $2.2 million of Secure Network solutions.

Cost of sales increased by 32.8% to $157.0 million for the nine months ended September 30, 2009 from $118.2 million for the same period in 2008, due primarily to the increase in resold product in the
Secure Networks solutions as discussed above, the $0.6 million loss on a long-term Secure Networks project as discussed above, and the $1.1 million warranty adjustment in the first quarter of 2008.

Gross profit increased 4.3% to $33.9 million for the nine months ended September 30, 2009 from $32.5 million compared to the same
period in 2008. Gross margin decreased 3.8% to 17.8% for the nine months ended September 30, 2009, from 21.6% in the same period in 2008. The decrease in gross margin is attributable to the decrease in sales of higher margin proprietary
software.

Selling, general, and administrative expense increased by $4.0 million to $25.4 million for the nine months ended
September 30, 2009 from $21.4 million for the same period in 2008, which is a decrease of 0.9% as a percentage of revenue. This increase is primarily due increases of $0.9 million of litigation-related expenses net of insurance reimbursements,
$1.7 million in labor costs, $1.0 million in contracted and in-house research and development expenses, and $0.2 million in bonus accrual.

Operating income decreased 23.1% to $8.6 million for the nine months ended September 30, 2009, from $11.1 million for the same period in 2008, due primarily to the increase in SG&A as noted
above.

Interest expense decreased 4.8% to $5.5 million for the nine months ended September 30, 2009, from $5.7 million
for the same period in 2008, primarily due to a decrease in the accrual of accretion of the public preferred stock.

Provision
for income taxes was $1.6 million for the nine months ended September 30, 2009, which is based on the estimated annual effective tax rate applied to the pretax income incurred for the nine month period, based on our expectation of pretax income
for the fiscal year. Provision for income taxes was $238,000 for the nine months ended September 30, 2008, which represents primarily the federal alternative minimum tax and certain state income tax liabilities.

Net income for the nine months ended September 30, 2009 was $0.9 million, compared to $3.8 million for the same period in 2008,
primarily attributable to the increase in SG&A expenses and provision for income taxes as discussed above, offset by the decrease in distributions to non-controlling interest.



29



---

##### Table of Contents

Liquidity and Capital Resources

The Company has a $25 million revolving credit facility with Wells Fargo Foothill, Inc. (Wells Fargo Foothill), which will mature
September 30, 2011 (the Facility). 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, which in general is 85% of our trade accounts receivable, as adjusted by certain reserves (as further described in the agreement governing the Facility). Pursuant to the terms of the Facility, the interest rate
is established as the Wells Fargo prime rate plus 1%, the Federal Funds rate plus 1.5%, or 7%, whichever is higher. In lieu of having interest charged at the rate based on the Wells Fargo prime rate, we have the option to have interest
on all or a portion of the advances on such Facility charged at a rate of interest based on LIBOR (the greater of LIBOR three business days prior to the commencement of the requested interest period or 3%), plus 4%.

As of September 30, 2009, the interest rate on the Facility was 7%. We incurred interest expense in the amount of $0.3 million and $0.8
million for the three and nine months ended September 30, 2009 respectively, and $0.2 million and $0.6 million for the three and nine months ended September 30, 2008, 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 September 30, 2009, we were in compliance with the Facilitys financial covenants, including Earnings before Interest, Taxes, Depreciation and
Amortization (EBITDA) covenants. Based on our current projection of EBITDA, we expect that we will remain in compliance with our EBITDA covenants, and accordingly, the Facility is classified as a noncurrent liability as of
September 30, 2009.

At September 30, 2009 and December 31, 2008, we had outstanding borrowings of $12.0
million and $12.2 million, respectively, and unused borrowing availability of $5.7 million and $3.8 million, respectively, on the Facility. The effective weighted average interest rates on the outstanding borrowings under the Facility were 8.4% and
8.9% for the nine months ended September 30, 2009 and 2008, 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 10.1% and 11.8% for the nine months ended September 30, 2009 and 2008, respectively.

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. We discuss any significant unusual
circumstances, such as these the examples described above, that could have an impact on the Facility, and therefore our liquidity.

Cash provided by operating activities was $2.1 million for the nine months ended September 30, 2009, compared to cash used by operating activities of $4.3 million for the same period in 2008. Cash provided by or used in operating
activities is primarily driven by the Companys operating income, the timing of receipt of customer payments, the timing of the Companys 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 nine months ended September 30, 2009, net income was $0.9 million which included $1.5 million of deferred income tax provision, compared to $3.8 million
net income for the nine months ended September 30, 2008.

Cash used in investing activities was approximately $0.8
million for the nine months ended September 30, 2009, primarily attributable to the purchase of property and equipment, compared to cash provided in investing activities of $2.9 million for the same period in 2008, due to the maturity of $3.4
million of certain restricted investments, offset by the purchase of property and equipment.



30



---

##### Table of Contents

Cash used in financing activities for the nine months ended September 30, 2009 was $0.9
million, primarily attributable to net proceeds of $0.8 million from the Facility, offset by distribution of $1.1 million to the Class B Member of TIMS LLC. Cash provided by financing activities for the nine months ended September 30, 2008 was
$1.3 million, primarily due to net proceeds of $4.2 million of the Facility, repayment of $1.0 million of senior subordinated notes, and distribution of $1.4 million to the Class B Member of TIMS LLC.

We believe that available cash and borrowings under the amended Facility will be sufficient 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. Our working capital was $14.7 million as of September 30, 2009 and $10.9 million as of December 31, 2008. 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.

Additionally, our capital structure consists of subordinated notes, 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
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 are secured by our property and equipment, but are subordinate to the security interests of Wells Fargo Foothill under the Facility. The Series C Notes are unsecured. The maturity
date of such Notes has 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 can be prepaid at our
option; however, the Notes contain a cumulative prepayment premium of 13.5% per annum payable upon certain circumstances, which include, but are 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 are received to pay such cumulative prepayment premium. Due to the contingent nature of the cumulative prepayment premium, any
associated premium expense can only be quantified and recorded subsequent to the occurrence of such a qualifying triggering event. At September 30, 2009 and December 31, 2008, if such a qualifying triggering event had occurred, the
cumulative prepayment premium would have been approximately $21.8 million and $19.4 million, respectively.

The balances of
the Series B and C Notes were $1.5 million and $2.7 million, respectively, each at September 30, 2009, and December 31, 2008. We incurred interest expense in the amount of $0.2 million and $0.5 million each for the three and nine months
ended September 30, 2009 and 2008, respectively, on the Notes.

We repaid $0.5 million in June 2008 and $0.5 million in
July 2008, of the outstanding Series B Notes. The prepayment penalties on the repayment of such Notes were waived by the note holders. Additionally, Wells Fargo Foothill granted a waiver and amendment to the Facility to allow the repayment of such
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 12% to 14.125%. We
accrue dividends and provide for accretion related to the redeemable preferred stock. As of December 31, 2008, the Public Preferred Stock has been fully accreted. The total carrying amount of redeemable preferred stock, including accumulated
and unpaid dividends was $110.2 million and $107.0 million at September 30, 2009 and December 31, 2008, respectively. We recorded dividends of $1.1 million and $3.2 million for the three and nine months ended September 30, 2009,
respectively, and $1.2 million and $3.6 million for the three and nine months ended September 30, 2008, respectively, on the two classes of redeemable preferred stock, and such amounts have been included in interest expense.



31



---

##### Table of Contents

Senior Redeemable Preferred Stock

Redemption for all shares of the Senior Redeemable Preferred Stock plus all accrued dividends on those shares was scheduled, subject to
limitations detailed below, on October 31, 2005. However, on April 14, 2005, Toxford Corporation, the holder of 72.6% of the Senior Redeemable Preferred Stock, extended the maturity of its instruments to October 31, 2008.
Subsequently, on March 17, 2008, Toxford Corporation further extended the maturity of its instruments to December 31, 2011. Additionally, on June 4, 2008, North Atlantic Smaller Companies Investment Trust PLC and North Atlantic Value
LLP A/C B, the holders of 7.9% and 0.6%, respectively, of the Senior Redeemable Preferred Stock, also extended the maturity of their instruments to December 31, 2011. Among the limitations with regard to the scheduled redemptions of the Senior
Redeemable Public Preferred Stock is the legal availability of funds, pursuant to Maryland law. Accordingly, due to our current financial position and the terms of the Facility agreement, we are precluded by Maryland law from making the scheduled
payment. As the Senior Redeemable Preferred Stock is not due on demand, or callable, within twelve months from September 30, 2009, the remaining 18.9% is also classified as noncurrent.

Public Preferred Stock

Redemption Provisions

Redemption for the Public Preferred Stock is
contractually scheduled from 2005 through 2009. Since 1991, the Company has not declared or paid any dividends on its Public Preferred Stock, based upon its interpretation of restrictions in its 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 Foothill, and other senior obligations and limitations pursuant to Maryland law. Pursuant to their terms, the Company is scheduled, but not required, to redeem the Public Preferred Stock in five annual tranches during the period 2005 through
2009. However, due to its substantial senior obligations, limitations set forth in the covenants in the Facility, foreseeable capital and operational requirements, restrictions and prohibitions of its Charter, and provisions of Maryland law, and
assuming sufficient liquidity to undertake any stock redemption (which is presently unquantifiable), the Company believes that it will continue to be 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, the Company has classified
these securities as noncurrent liabilities in the balance sheet as of September 30, 2009 and December 31, 2008.

We
are parties with certain of our subsidiaries to the Facility agreement with Wells Fargo Foothill, whose term expires on September 30, 2011. 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 its obligation to redeem the
Public Preferred Stock as a long-term obligation. The Facility prohibits, among other things, the redemption of any stock, common or preferred, until September 30, 2011. 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 September 30, 2009. 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



32



---

##### Table of Contents

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.

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.

Dividend Provisions

We pay dividends on the Public Preferred Stock, when and if declared by the Board of Directors, and are required to be paid out of legally available funds in accordance with Maryland law. 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 $68.2 million and $65.3 million as of September 30, 2009 and
December 31, 2008, 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, accretion and dividends totaling $1.1 million and $3.2 million for the three and nine months ended September 30, 2009, respectively, and $1.2 million and $3.6
million for the three and nine months ended September 30, 2008, respectively, 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 our intent with



33



---

##### Table of Contents

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 $100.0 million and $97.2 million for the principal amount and all accrued dividends on the Public Preferred Stock as of September 30, 2009 and December 31, 2008,
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.

Borrowing Capacity

At September 30, 2009, we had outstanding debt and long-term obligations of $133.5 million, consisting of $12.0 million under the Facility, $4.2 million in subordinated debt, $7.1 million in capital lease obligations and $110.2 million
in redeemable preferred stock classified as liability pursuant to ASC 480-10.

In accordance with the terms of one of our
government contracts for services, we were required to provide a performance bond and a payment bond for a system installation at a customer site. The amount of such bond is approximately $4.1 million and we were required to collateralize the entire
amount of the bond. We provided such collateral on or about October 31, 2007. The terms of the bond requirement allow for a release of a significant amount of the collateral subject to satisfactory performance. Consequently, $1.7 million, $1.7
million, and $0.6 million in collateral were released in accordance with such satisfactory performance in May, July and November 2008, respectively. As of September 30, 2009, the remaining collateral balance is approximately $100,000, which is
expected to be released in December of 2009, which is one year after anticipated satisfactory completion of the contract.

We
believe that available cash and borrowings under the amended 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 amended 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 amended Facility with respect to the financial and other covenants.



34



---

##### Table of Contents

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, 2008 as filed with the SEC on April 15, 2009.



|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. Interest on the Facility is charged at 7%. The effective weighted average interest rates on
the outstanding borrowings under the Facility were 8.4% and 8.9% for the nine months ended September 30, 2009 and 2008, respectively. The Facility had an outstanding balance of $12.0 million at September 30, 2009.

Our restricted investments are reported at fair value. The restricted investments consist of one U.S. Treasury bill with fixed interest rate
of .010% due in December 2009. The balance at September 30, 2009 was pledged as collateral on a performance bond and payment bond for one of our government contracts for services.



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

Evaluation of Disclosure Controls and Procedures

We have established controls and procedures to ensure
that material information relating to the Company is made known to the officers who certify the financial statements and to other members of senior management and to the audit committee and board of directors. As of September 30, 2009, an
evaluation of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) promulgated under the Exchange Act, 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 September 30, 2009 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 third quarter of 2009 in our risk factors as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2008.



35



---

##### Table of Contents

|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 September 30, 2009, total undeclared unpaid dividends accrued for financial reporting purposes are $7.2 million for the Series A-1 and A-2 Preferred Stock. We were required to redeem all shares and
accrued dividends outstanding on October 31, 2005. However, on April 14, 2005, Toxford Corporation, the holder of 72.6% of the Senior Redeemable Preferred Stock, extended the maturity of its instruments to October 31, 2008.
Subsequently, on March 17, 2008, Toxford Corporation further extended the maturity of its instruments to December 31, 2011. Additionally, on June 4, 2008, North Atlantic Smaller Companies Investment Trust PLC and North Atlantic Value
LLP A/C B, the holder of 7.9% and 0.6%, respectively, of the Senior Redeemable Preferred Stock, also extended the maturity of their instruments to December 31, 2011. Subject to limitations set forth below, we were scheduled to redeem 18.9% of
the outstanding shares and accrued dividends outstanding on October 31, 2005. Among the limitations with regard to the mandatory redemptions of the Senior Redeemable Public Preferred Stock is the legal availability of funds, pursuant to
Maryland law. Accordingly, due to our current financial position and the terms of the Wells Fargo Foothill agreement, it is precluded by Maryland law from making the scheduled payment.

12% Cumulative Exchangeable Redeemable Preferred Stock

Through November 21, 1995, we had the option to pay dividends in additional shares of 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, provided that we have legally available funds under Maryland law (as discussed above) and are able to pay
dividends under its charter and other senior financing documents, 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 $68.2 million in cash dividends as
of September 30, 2009 and $65.3 million as of December 31, 2008.

Since 1991, we have not declared or paid any
dividends on its 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 Foothill, to which the Public Preferred Stock is subject, and other senior obligations, and limitations pursuant to Maryland law (as discussed above). Pursuant to their terms, we are 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, restrictions and prohibitions of its Articles of Amendment and Restatement, and provisions of Maryland law (as discussed above), we did not make the first four scheduled redemption payments, and assuming insufficient
liquidity to undertake any stock redemption (which is presently unquantifiable), we believe that we will not be able to make the remaining scheduled redemption payment as set forth in the terms of the Public Preferred Stock. Accordingly, 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. We have therefore classified these securities as noncurrent liabilities
on the presented balance sheet as of September 30, 2009 and December 31, 2008.



|Item 5. | Other Information
|------- | -----------------

Annual Meeting of Shareholders

The Companys annual meeting of shareholders is scheduled for
November 16, 2009, 12:00 p.m., at the corporate headquarters in Ashburn, Virginia. The record date for determining stockholders entitled to notice of and to vote at the annual meeting of shareholders was September 28, 2009. In order to be
considered for the 2009 annual meeting of shareholders and included in the Companys proxy materials, shareholders must have submitted proposals and nominations between August 18, 2009 and September 17, 2009 and complied with the
requirements set forth in the Companys bylaws.



36



---

##### Table of Contents

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



|               |  |                                                                                                                                                                                                                                           
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibit                                                                                                                                                                                                                    
|               | 
|3.1            |  | Articles of Amendment and Restatement of C3, Inc. (Incorporated by reference to the Companys Registration Statement No. 2-84171 filed June 2, 1983)                                                                                      
|               | 
|3.2            |  | Articles of Amendment of C3, Inc. dated August 31, 1981 (Incorporated by reference to the Companys Registration Statement No. 2-84171 filed June 2, 1983)                                                                                
|               | 
|3.3            |  | Articles supplementary of C3, Inc. dated May 31, 1984 (Incorporated by reference to the Companys Form 10-K report for the fiscal year ended March 31, 1987)                                                                              
|               | 
|3.4            |  | Articles of Amendment of C3, Inc. dated August 18, 1988 (Incorporated by reference to the Companys Form 10-K report for the fiscal year ended March 31, 1989)                                                                            
|               | 
|3.5            |  | Articles of Amendment and Restatement Supplementary to the Articles of Incorporation dated August 3, 1990. (Incorporated by reference to C3, Inc. 10-Q for the quarter ended June 30,
1990)                                               
|               | 
|3.6            |  | Articles of Amendment and Restatement of the Company, dated January 14, 1992. (Incorporated by reference to Exhibit 4 to the Companys Form 8-K filed on January 29,
1992)                                                                
|               | 
|3.7            |  | Articles of Amendment of C3, Inc. dated April 13, 1995 (Incorporated by reference to Exhibit 3.7 filed with the Companys Form 10-K report for the year ended December 31, 1995)                                                          
|               | 
|3.8            |  | Amended and Restated Bylaws of the Company, as amended on October 3, 2007. (Incorporated by reference to Exhibit 3.1 to the Companys Form 8-K filed on October 5,
2007)                                                                  
|               | 
|4.1            |  | Form of Indenture between the Registrant and Bankers Trust Company, as Trustee, relating to the 12% Junior Subordinated Debentures Due 2009. (Incorporated by reference to C3s
Registration Statement on Form S-4 filed October 20, 1989)
|               | 
|4.2            |  | Form of the terms of the 12% Cumulative Exchangeable Redeemable Preferred Stock of the Registrant (Incorporated by reference to C3s Registration Statement on Form S-4 filed
October 20, 1989)                                           
|               | 
|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                                                                                                                    



|* | filed herewith
|- | --------------



37



---

##### 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: November 16, 2009 |  | TELOS CORPORATION                       
|                        | 
|                        |  | /S/    JOHN B.
WOOD                     
|                        |  | John B. Wood Chief Executive Officer    
|                        | 
|                        |  | /S/    MICHELE
NAKAZAWA                 
|                        |  | Michele Nakazawa Chief Financial Officer



38