# EDGAR Filing Document

**Accession Number:** 0001849820
**File Stem:** 0001849820-25-000278
**Filing Date:** 2025-11
**Character Count:** 201849
**Document Hash:** 99a15452cc760b7a7c2ef28f0b725efc
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001849820-25-000278.hdr.sgml**: 20251114

**ACCESSION NUMBER**: 0001849820-25-000278

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 85

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251114

**DATE AS OF CHANGE**: 20251113

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Nauticus Robotics, Inc.
- **CENTRAL INDEX KEY:** 0001849820
- **STANDARD INDUSTRIAL CLASSIFICATION:** GENERAL INDUSTRIAL MACHINERY & EQUIPMENT, NEC [3569]
- **ORGANIZATION NAME:** 06 Technology
- **EIN:** 000000000
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-40611
- **FILM NUMBER:** 251480304

**BUSINESS ADDRESS:**
- **STREET 1:** 17146 FEATHERCRAFT LANE
- **STREET 2:** SUITE 450
- **CITY:** WEBSTER
- **STATE:** TX
- **ZIP:** 77598
- **BUSINESS PHONE:** 281-942-9069

**MAIL ADDRESS:**
- **STREET 1:** 17146 FEATHERCRAFT LANE
- **STREET 2:** SUITE 450
- **CITY:** WEBSTER
- **STATE:** TX
- **ZIP:** 77598

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** cleantech Acquisition Corp.
- **DATE OF NAME CHANGE:** 20210308

?xml version='1.0' encoding='ASCII'? kitt-20250930

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-Q**

(Mark One)

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

For the quarterly period ended September 30, 2025

or

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

For the transition period from __________ to __________

Commission File Number: 001-40611

**NAUTICUS ROBOTICS, INC.**

(Exact name of registrant as specified in its charter)

---

| | |
|:---|:---|
| **Delaware** | **85-1699753** |
| (State or other jurisdiction <br> of incorporation) | (IRS Employer <br> Identification No.) |

---

**17146 FEATHERCRAFT LANE, SUITE 450,** 

**WEBSTER, TEXAS 77598**

(Address of principal executive offices and zip code)

**(281) 942-9069**

**(**Registrant's telephone number, including area code)

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

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading symbol(s)** | **Name of each exchange on which registered** |
| Common Stock | KITT | The Nasdaq Capital Market |
| Redeemable Warrants | KITTW | The Nasdaq Capital Market |

---

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 filing requirements for the past 90 days. Yes ⌧ No □

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

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

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | □ | Accelerated filer | □ |
| Non-accelerated filer | ⌧ | Smaller reporting company | ⌧ |
| | | Emerging growth company | ⌧ |

---

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

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

As of November 13, 2025, the registrant had 13,710,615 shares of common stock outstanding.

------

**TABLE OF CONTENTS**

---

| | | |
|:---|:---|:---|
| <u>[Cautionary Note Regarding Forward-Looking Statements](#ic98f3e31ce584187b60128e6c62ce879_13)</u> | <u>[Cautionary Note Regarding Forward-Looking Statements](#ic98f3e31ce584187b60128e6c62ce879_13)</u> | [ii](#ic98f3e31ce584187b60128e6c62ce879_13) |
| <u>[Part I — Financial Information](#ic98f3e31ce584187b60128e6c62ce879_16)</u> | <u>[Part I — Financial Information](#ic98f3e31ce584187b60128e6c62ce879_16)</u> | |
| [Item 1.](#ic98f3e31ce584187b60128e6c62ce879_19) | <u>[Financial Statements](#ic98f3e31ce584187b60128e6c62ce879_19)</u> | [1](#ic98f3e31ce584187b60128e6c62ce879_19) |
| [Item 2.](#ic98f3e31ce584187b60128e6c62ce879_121) | <u>[Management's Discussion and Analysis of Financial Condition and Results of Operations](#ic98f3e31ce584187b60128e6c62ce879_121)</u> | [40](#ic98f3e31ce584187b60128e6c62ce879_121) |
| [Item 3.](#ic98f3e31ce584187b60128e6c62ce879_136) | <u>[Quantitative and Qualitative Disclosures About Market Risk](#ic98f3e31ce584187b60128e6c62ce879_136)</u> | [44](#ic98f3e31ce584187b60128e6c62ce879_136) |
| [Item 4.](#ic98f3e31ce584187b60128e6c62ce879_139) | <u>[Controls and Procedures](#ic98f3e31ce584187b60128e6c62ce879_139)</u> | [44](#ic98f3e31ce584187b60128e6c62ce879_139) |
| <u>[Part II — Other Information](#ic98f3e31ce584187b60128e6c62ce879_142)</u> | <u>[Part II — Other Information](#ic98f3e31ce584187b60128e6c62ce879_142)</u> | |
| [Item 1.](#ic98f3e31ce584187b60128e6c62ce879_145) | <u>[Legal Proceedings](#ic98f3e31ce584187b60128e6c62ce879_145)</u> | [46](#ic98f3e31ce584187b60128e6c62ce879_145) |
| [Item 1A.](#ic98f3e31ce584187b60128e6c62ce879_148) | <u>[Risk Factors](#ic98f3e31ce584187b60128e6c62ce879_148)</u> | [46](#ic98f3e31ce584187b60128e6c62ce879_148) |
| [Item 2.](#ic98f3e31ce584187b60128e6c62ce879_151) | <u>[Unregistered Sales of Equity Securities and Use of Proceeds](#ic98f3e31ce584187b60128e6c62ce879_151)</u> | [46](#ic98f3e31ce584187b60128e6c62ce879_151) |
| [Item 3.](#ic98f3e31ce584187b60128e6c62ce879_154) | <u>[Defaults upon Senior Securities](#ic98f3e31ce584187b60128e6c62ce879_154)</u> | [46](#ic98f3e31ce584187b60128e6c62ce879_154) |
| [Item 4.](#ic98f3e31ce584187b60128e6c62ce879_157) | <u>[Mine Safety Disclosures](#ic98f3e31ce584187b60128e6c62ce879_157)</u> | [47](#ic98f3e31ce584187b60128e6c62ce879_157) |
| [Item 5.](#ic98f3e31ce584187b60128e6c62ce879_160) | <u>[Other Information](#ic98f3e31ce584187b60128e6c62ce879_160)</u> | [47](#ic98f3e31ce584187b60128e6c62ce879_160) |
| [Item 6.](#ic98f3e31ce584187b60128e6c62ce879_163) | <u>[Exhibits](#ic98f3e31ce584187b60128e6c62ce879_163)</u> | [47](#ic98f3e31ce584187b60128e6c62ce879_163) |

---

i

------

**CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS**

This Quarterly Report on Form 10-Q ("Form 10-Q") contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Forward-looking statements appear in a number of places in this Form 10-Q including, without limitation, in the section titled "Management's Discussion and Analysis of Financial Condition and Results of Operations." In addition, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. Forward-looking statements are typically identified by words such as "plan," "believe," "expect," "anticipate," "intend," "outlook," "estimate," "forecast," "project," "continue," "could," "may," "might," "possible," "potential," "predict," "should," "would" and other similar words and expressions, but the absence of these words does not mean that a statement is not forward-looking.

The forward-looking statements are based on the current expectations of our management and are inherently subject to uncertainties and changes in circumstances and their potential effects and speak only as of the date such statements are made. These forward-looking statements involve a number of risks, uncertainties or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, but are not limited to, those described in "Item 1A. Risk Factors" and other sections in the Annual Report on Form 10-K filed by us on April 15, 2025 and in our subsequently filed Quarterly Reports as Form 10-Q, and in our prospectus or any prospectus supplement which are on file with the Securities and Exchange Commission.

These and other factors could cause actual results to differ from those implied by the forward-looking statements. Forward-looking statements are not guarantees of performance and speak only as of the date hereof. There can be no assurance that future developments will be those that have been anticipated or that we will achieve or realize these plans, intentions, or expectations.

All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the foregoing cautionary statements. We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

In addition, statements of belief and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based upon information available to us as of the date they are made, and while we believe such information forms a reasonable basis for such statements, such information may be limited or incomplete, and statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are inherently uncertain, and you are cautioned not to unduly rely upon these statements.

ii

------

**PART I – FINANCIAL INFORMATION**

**ITEM 1. FINANCIAL STATEMENTS**

**NAUTICUS ROBOTICS, INC.**

**CONDENSED CONSOLIDATED BALANCE SHEETS**

**(UNAUDITED)**

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **December 31,<br>2024** |
| Assets |  |  |
| Current Assets: |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $5492350 | $1186047 |
| &nbsp;&nbsp;&nbsp;Restricted certificate of deposit | 53411 | 52151 |
| &nbsp;&nbsp;Accounts receivable, net  | 1097224 | 238531 |
| &nbsp;&nbsp;Accounts receivable unbilled | 283210 | - |
| &nbsp;&nbsp;&nbsp;Inventories | 914748 | 880594 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses | 1666462 | 1389434 |
| &nbsp;&nbsp;&nbsp;Other current assets | 81706 | 573275 |
| &nbsp;&nbsp;&nbsp;Assets held for sale | - | 750 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Current Assets | 9589111 | 4320782 |
| &nbsp;&nbsp;&nbsp;Property and equipment, net | 21648667 | 17115246 |
| &nbsp;&nbsp;&nbsp;Operating lease right-of-use assets, net | 800419 | 1094743 |
| &nbsp;&nbsp;&nbsp;Other assets | 122625 | 154316 |
| &nbsp;&nbsp;&nbsp;Goodwill | 10652389 | - |
| &nbsp;&nbsp;&nbsp;Total Assets | $42813211 | $22685087 |
| &nbsp;&nbsp;Liabilities and Stockholders' Deficit |  |  |
| Current Liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | $4392396 | $5916693 |
| &nbsp;&nbsp;&nbsp;Accrued liabilities | 11244825 | 5602721 |
| &nbsp;&nbsp;&nbsp;Contract liability | 343493 | 346279 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities - current | 472543 | 435307 |
| &nbsp;&nbsp;&nbsp;Notes payable - current | 2376635 | - |
| &nbsp;&nbsp; Notes payable - current, fair value option (related party) | 2711954 | - |
| &nbsp;&nbsp;&nbsp;Notes payable - current, net of discount (related party) | 11300828 | - |
| &nbsp;&nbsp;&nbsp;Notes payable - current, net of discount | 13647910 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Current Liabilities | 46490584 | 12301000 |
| &nbsp;&nbsp;&nbsp;Warrant liabilities | 36175 | 181913 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities - long-term | 409438 | 768939 |
| &nbsp;&nbsp;&nbsp;Notes payable - long-term, fair value option (related party) | - | 2583832 |
| &nbsp;&nbsp;&nbsp;Notes payable - long-term, net of discount (related party) | - | 13820366 |
| &nbsp;&nbsp;&nbsp;Notes payable - long-term, net of discount | - | 12531332 |
| &nbsp;&nbsp;&nbsp;Other liabilities | - | 895118 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Liabilities | $46936197 | $43082500 |
| &nbsp;&nbsp;&nbsp;Stockholders' Deficit: |  |  |

---

------

---

| | | |
|:---|:---|:---|
| Series A Convertible Preferred Stock $0.0001 par value; 40,000 shares authorized, 35,434 shares issued at September 30, 2025 and December 31, 2024 and 13,696 and 35,034 outstanding at September 30, 2025 and December 31, 2024, respectively. | $1 | $- |
| Series B Convertible Preferred Stock $0.0001 par value; 50,000 shares authorized, 3,000 and 0 shares issued at September 30, 2025 and December 31, 2024, respectively and 3,000 and 0 outstanding at September 30, 2025 and December 31, 2024, respectively. | - | - |
| Common stock, $0.0001 par value; 625,000,000 shares authorized, 6,427,297 and 1,084,655 shares issued at September 30, 2025 and December 31, 2024, respectively, and 6,427,297 and 1,084,655 shares outstanding at September 30, 2025 and December 31, 2024, respectively  | 643 | 108 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 274705968 | 233343060 |
| &nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss | (42229) | (42229) |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (278787369) | (253698352) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Stockholders' (Deficit) | (4122986) | (20397413) |
| Total Liabilities and Stockholders' Deficit | $42813211 | $22685087 |

---

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

------

**NAUTICUS ROBOTICS, INC.**

**CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS**

**(UNAUDITED)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended<br>September 30,** | **Three months ended<br>September 30,** | **Nine months ended September 30,** | **Nine months ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Revenue: |  |  |  |  |
| &nbsp;&nbsp;Service | $1976795 | $370187 | $4217617 | $1336249 |
| Total revenue | 1976795 | 370187 | 4217617 | 1336249 |
| Costs and expenses: |  |  |  |  |
| &nbsp;&nbsp;Cost of revenue (exclusive of items shown separately below) | 4266894 | 2648019 | 9009892 | 7617368 |
| &nbsp;&nbsp;Depreciation | 590820 | 446087 | 1645759 | 1283858 |
| &nbsp;&nbsp;Research and development | - | - | - | 63534 |
| &nbsp;&nbsp;General and administrative | 2997001 | 2845956 | 11674874 | 9503254 |
| Total costs and expenses | 7854715 | 5940062 | 22330525 | 18468014 |
| Operating loss | (5877920) | (5569875) | (18112908) | (17131765) |
| Other (income) expense, net: |  |  |  |  |
| &nbsp;&nbsp;Other (income) expense, net | 2883 | 143573 | (32051) | 165374 |
| &nbsp;&nbsp;Gain on lease termination | - | - | - | (23897) |
| &nbsp;&nbsp;Foreign currency transaction loss | 48807 | 11833 | 52348 | 21276 |
| &nbsp;&nbsp;Loss on extinguishment of debt | - | - | - | 78734949 |
| &nbsp;&nbsp;Change in fair value of warrant liabilities | (103607) | (615505) | (145738) | (13347829) |
| &nbsp;&nbsp;Change in fair value of New Convertible Debentures | - | (24199071) | - | (36113800) |
| &nbsp;&nbsp;Change in fair value of November 2024 Debentures | (407938) | - | 128122 | - |
| &nbsp;&nbsp;Interest expense, net | 1221883 | 1157468 | 3545722 | 3798296 |
| Total other (income) expense, net | 762028 | (23501702) | 3548403 | 33234369 |
| Net income (loss) | $(6639948) | $17931827 | $(21661311) | $(50366134) |
| Basic income (loss) per share (As adjusted, see Note 18) | $(2.60) | $60.31 | $(7.47) | $(237.23) |
| Diluted loss per share (As adjusted, see Note 18) | $(2.60) | $(3.23) | $(7.47) | $(237.23) |
| Basic weighted average shares outstanding (As adjusted, see Note 18) | 3878466 | 297334 | 3357726 | 212307 |
| Diluted weighted average shares outstanding (As adjusted, see Note 18) | 3878466 | 1698797 | 3357726 | 212307 |

---

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

------

**NAUTICUS ROBOTICS, INC.**

**CONDENSED CONSOLIDATED STATEMENTS OF CHANGES OF STOCKHOLDERS' EQUITY (DEFICIT)**

**(UNAUDITED)**

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Series A Preferred Stock** | **Series A Preferred Stock** | **Series B Preferred Stock** | **Series B Preferred Stock** | **Common Stock** | **Common Stock** | **Additional Paid-in<br>Capital** | **Accumulated Other Comprehensive Loss** | **Accumulated <br>Deficit** | **Total<br> Stockholders' Equity<br>(Deficit)** |
| | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Additional Paid-in<br>Capital** | **Accumulated Other Comprehensive Loss** | **Accumulated <br>Deficit** | **Total<br> Stockholders' Equity<br>(Deficit)** |
| | | | | | (As adjusted, see Note 13) | (As adjusted, see Note 13) | | | | |
| Balance at June 30, 2024 | - | $- | - | $- | 459048 | $46 | $95639533 | $- | $(187089664) | $(91450085) |
| Foreign currency translation adjustment | - | - | - | - | - | - | - | (26983) | - | (26983) |
| Stock-based compensation | - | - | - | - | - | - | 532539 | - | - | 532539 |
| Reverse stock split round up | - | - | - | - | 14887 | 1 | (1) | - | - | - |
| Vesting of RSUs | - | - | - | - | 968 | - | - | - | - | - |
| Exercise of warrants | - | - | - | - | 4248 | - | 184094 | - | - | 184094 |
| Conversion of convertible secured debentures | - | - | - | - | 146957 | 15 | 6279612 | - | - | 6279627 |
| Net income | - | - | - | - | - | - | - | - | 17931827 | 17931827 |
| Balance at September 30, 2024 | - | $- | - | $- | 626108 | 62 | $102635777 | $(26983) | $(169157837) | $(66548981) |
| Balance at June 30, 2025 | 18296 | $2 | - | $- | 4156106 | $416 | $263086186 | $(42229) | $(268719715) | $(5675340) |
| Stock-based compensation | - | - | - | - | - | - | 398225 | - | - | 398225 |
| Conversion of Series A Preferred Stock to Common Stock | (4600) | (1) | - | - | 1082231 | 108 | (107) | - | - | - |
| Issuance of Series B Preferred Stock | - | - | 3000 | - | - | - | 2855000 | - | - | 2855000 |
| At the Market ("ATM") share offering | - | - | - | - | 1106261 | 111 | 4938966 | - | - | 4939077 |
| Vesting of RSUs | - | - | - | - | 18555 | 2 | (2) | - | - | - |
| Reverse stock split round up and Adj | - | - | - | - | 64144 | 6 | (6) | - | - | - |
| Deemed dividend - Series A Down-round adjustment | - | - | - | - | - | - | 3427706 | - | (3427706) | - |
| Net loss | - | - | - | - | - | - | - | - | (6639948) | (6639948) |
| Balance at September 30, 2025 | 13696 | $1 | 3000 | $- | 6427297 | $643 | $274705968 | $(42229) | $(278787369) | $(4122986) |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Series A Preferred Stock** | **Series A Preferred Stock** | **Series B Preferred Stock** | **Series B Preferred Stock** | **Common Stock** | **Common Stock** | **Additional Paid-in<br>Capital** | **Accumulated Other Comprehensive Loss** | **Accumulated <br>Deficit** | **Total<br> Stockholders' Equity<br>(Deficit)** |
| | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Additional Paid-in<br>Capital** | **Accumulated Other Comprehensive Loss** | **Accumulated <br>Deficit** | **Total<br> Stockholders' Equity<br>(Deficit)** |
| | | | | | (As adjusted, see Note 13) | (As adjusted, see Note 13) | | | | |
| Balance at December 31, 2023 | - | $- | - | $- | 154432 | $15 | $77004838 | $- | $(118791703) | $(41786850) |
| Foreign currency translation adjustment | - | - | - | - | - | - | - | (26983) | - | (26983) |
| Stock-based compensation | - | - | - | - | - | - | 1872504 | - | - | 1872504 |
| Reverse stock split round up | - | - | - | - | 14887 | 1 | (1) | - | - | - |
| Vesting of RSUs | - | - | - | - | 11033 | 1 | (1) | - | - | - |
| Exercise of warrants | - | - | - | - | 72647 | 7 | 4635249 | - | - | 4635256 |
| Conversion of convertible secured debentures | - | - | - | - | 216839 | 22 | 9765250 | - | - | 9765272 |
| At the Market ("ATM") share offering | - | - | - | - | 156270 | 16 | 9357938 | - | - | 9357954 |
| Net loss | - | - | - | - | - | - | - | - | (50366134) | (50366134) |
| Balance at September 30, 2024 | - | $- | - | $- | 626108 | $62 | $102635777 | $(26983) | $(169157837) | $(66548981) |
| Balance at December 31, 2024 | 35034 | $4 | - | $- | 1084655 | $108 | $233343056 | $(42229) | $(253698352) | $(20397413) |
| Stock-based compensation | - | - | - | - | - | - | 968240 | - | - | 968240 |
| Conversion of notes payable to Common Stock | - | - | - | - | 200600 | 20 | 2870553 | - | - | 2870573 |
| Conversion of Series A Preferred Stock to Common Stock | (21338) | (3) | - | - | 3100383 | 310 | (307) | - | - | - |
| Issuance of Series B Preferred Stock | - | - | 3000 | - | - | - | 2855000 | - | - | 2855000 |
| At the Market ("ATM") share offering | - | - | - | - | 1938353 | 195 | 24377001 | - | - | 24377196 |
| Earnout shares (contingent) | - | - | - | - | - | - | 6864729 | - | - | 6864729 |
| Vesting of RSUs | - | - | - | - | 36995 | 4 | (4) | - | - | - |
| Reverse stock split round up and Adj | - | - | - | - | 64144 | 6 | (6) | - | - | **-** |
| Other | - | - | - | - | 2167 | - | - | - | - | **-** |
| Deemed dividend - Series A down-round adjustment | - | - | - | - | - | - | 3427706 | - | (3427706) | - |
| Net loss | - | - | - | - | - | - | - | - | (21661311) | (21661311) |
| Balance at September 30, 2025 | 13696 | $1 | 3000 | $- | 6427297 | $643 | $274705968 | $(42229) | $(278787369) | $(4122986) |

---

------

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

------

**NAUTICUS ROBOTICS, INC.**

**CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(UNAUDITED)**

---

| | | |
|:---|:---|:---|
| | **Nine months ended September 30,** | **Nine months ended September 30,** |
| | **2025** | **2024** |
| Cash flows from operating activities: |  |  |
| &nbsp;&nbsp;Net loss | $(21661311) | $(50366134) |
| &nbsp;&nbsp;Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation | 1645759 | 1283858 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accretion of debt discount | 30076 | 401610 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance cost | 530645 | 486758 |
| &nbsp;&nbsp;&nbsp;&nbsp;Capitalized paid-in-kind (PIK) interest | 514756 | 833119 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accretion of RCB Equities #1, LLC exit fee | 73418 | 73058 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 968240 | 1872504 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of warrant liabilities | (145738) | (13347829) |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of November 2024 Debentures | 128122 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of New Convertible Debentures | - | (36113800) |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | - | 78734949 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash lease expense | 294324 | 314859 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on disposal of assets | - | (1695) |
| &nbsp;&nbsp;&nbsp;&nbsp;Write-off of property and equipment | - | 32636 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on lease termination | - | (23897) |
| &nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | (1003549) | (185298) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | 41146 | (30712) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other assets | 307486 | 1542915 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | (342258) | (4256864) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Contract liabilities | (2786) | (2070095) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | (322265) | (203486) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other liabilities | - | 895117 |
| &nbsp;&nbsp;Net cash used in operating activities | (18943935) | (20128427) |
| Cash flows from investing activities: |  |  |
| &nbsp;&nbsp;Capital expenditures | (48358) | (466712) |
| &nbsp;&nbsp;Acquisition of business, net of cash acquired | (3871992) | - |
| &nbsp;&nbsp;Proceeds from sale of assets held for sale | - | 420220 |
| &nbsp;&nbsp;Proceeds from sale of property and equipment | (500) | 18098 |
| Net cash used in investing activities | (3920850) | (28394) |
| Cash flows from financing activities: |  |  |
| &nbsp;&nbsp;Proceeds from notes payable | - | 14305000 |
| &nbsp;&nbsp;Payment of debt issuance costs on notes payable | - | (1316791) |
| &nbsp;&nbsp;Proceeds from ATM offering | 24377196 | 9857857 |
| &nbsp;&nbsp;Payment of ATM commissions and fees | - | (499903) |
| &nbsp;&nbsp;Issuance of Series B Preferred Stock | 2855000 | - |
| &nbsp;&nbsp;Repayment on notes payable | (61108) | - |
| Net cash provided by financing activities | 27171088 | 22346163 |
| Effects of changes in exchange rates on cash and cash equivalents | - | (26983) |
| Net change in cash and cash equivalents | 4306303 | 2162359 |
| Cash and cash equivalents, beginning of period | 1186047 | 753398 |
| Cash and cash equivalents, end of period | $5492350 | $2915757 |

---

------

---

| | | |
|:---|:---|:---|
| Supplemental disclosure of cash flow information: |  |  |
| &nbsp;&nbsp;Cash paid for interest | $109015 | $135089 |
| &nbsp;&nbsp;Cash paid for taxes | $- | $- |
| Non-cash investing and financing activities: |  |  |
| &nbsp;&nbsp;Conversion of 2024 Term Loan notes and interest to Common Stock | $2870573 | $- |
| &nbsp;&nbsp;Earnout shares for acquisition | $6864729 | $- |
| &nbsp;&nbsp;Debt assumed in acquisition | $2437743 | $- |
| &nbsp;&nbsp;Accrued purchase price | $3655086 | $- |
| &nbsp;&nbsp;Deemed dividend from down-round adjustment | $3427706 | $- |
| &nbsp;&nbsp;Operating leases at inception | $- | $1095067 |
| &nbsp;&nbsp;Exercise of warrants | $- | $4635256 |
| &nbsp;&nbsp;Fair value of conversion of convertible secured debentures to common stock | $- | $9765272 |
| &nbsp;&nbsp;Liabilities relieved through sale of asset held for sale | $- | $1158609 |
| &nbsp;&nbsp;Transfer from assets held for sale to property and equipment | $- | $1119864 |

---

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

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

**1. Description of the Business**

Nauticus Robotics, Inc. (the "Company," "our," "us" or "we") is a developer of ocean robots, cloud software and services delivered to the ocean industry. Our principal corporate offices are located in Webster, Texas. Our portfolio includes fully autonomous underwater vehicles (AUVs), remotely operated vehicles (ROVs), robotic manipulators, an open robotic operating system, and related consulting and prototype services with a strong alignment to offshore energy and national security interests. Our technology solutions enable autonomous operations for both the commercial and defense sectors.

To effectively enter markets dominated by legacy solutions, Nauticus has developed innovative, value-driven technologies. Our flagship autonomous fully electric vehicle, Aquanaut® , provides advantages over conventional tethered ROVs and untethered AUVs. Aquanaut represents the next generation of subsea robotics integrating eight independent thrusters to precisely propel and position a hull design to maximize efficiency and speed high-resolution data collection, and autonomous fully electric manipulation comparable to traditional ROV operations. Nauticus ToolKITT™ is a sophisticated software platform that governs Nauticus' suite of robotic products. It enables robots to perceive their environment, navigate in three dimensions, make autonomous decisions, and execute tasks with minimal human intervention. Nauticus ToolKITT has been deployed on third party commercial ROVs and competing robotic platforms, enhancing Nauticus' ability to offer advanced inspection and intervention services. This software also plays a critical role in next-generation inspection services, a key industry need for ensuring the integrity of subsea pipelines and offshore infrastructure. The Olympic Arm™ is a fully electric subsea manipulator designed for complex intervention tasks on both work-class ROVs and Aquanaut. Its patented electric actuators replace traditional hydraulic systems.

The strategic acquisition of SeaTrepid International LLC ("SeaTrepid"), finalized on March 20, 2025, intends to integrate Nauticus AI-driven autonomy software, Nauticus ToolKITT, into SeaTrepid's existing remotely operated vehicle (ROV) fleet. The combination will showcase unprecedented advancements in power efficiency and operational performance across the industry. The ability of ROVs and Aquanaut to seamlessly communicate at depth unlocks new service opportunities, enabling two autonomous systems to collaborate in delivering cutting-edge underwater solutions.

***Liquidity*** – The Company continues to develop its principal products and conduct research and development activities. Currently, the Company does not generate sufficient revenue to cover operating expenses, working capital and capital expenditures. The Company has embarked on cost-cutting measures to continue to preserve cash. The Company may require additional liquidity to continue its operations over the next twelve months, which a current investor has continued to commit to support. The Company believes with this investor support that there will be sufficient resources to continue as a going concern for at least one year from the date that the condensed consolidated financial statements contained in this Form 10-Q are issued.

Furthermore, during the quarter ended September 30, 2025 all of the Company's outstanding notes payable were reclassified from long-term to short-term due to maturity. Management intends to refinance or extend these obligations prior to maturity; however, no refinancing agreements were in place as of September 30, 2025. The company is evaluating financing alternatives, and management believes successful refinancing or renewal will be important in maintaining adequate liquidity during the next twelve months.

**2. Summary of Significant Accounting Policies**

***Basis of Presentation*** – The accompanying condensed consolidated financial statements have been prepared by the Company without audit pursuant to the rules and regulations of the U.S. Securities and Exchange Commission ("SEC") and, in the opinion of management, include all adjustments (consisting of normal, recurring adjustments, unless otherwise disclosed) necessary for a fair statement of the condensed consolidated results of operations, financial position, cash flows and changes in stockholders' deficit for each period presented. All intercompany balances and transactions have been eliminated in preparation of these condensed consolidated financial statements. The condensed consolidated results for the interim periods are not necessarily indicative of results to be expected for the full year. The 2024 year-end consolidated balance sheet was derived from audited financial statements but does not include all disclosures required by accounting principles generally accepted in the United States of America ("GAAP"). These financial statements should be read in conjunction with the Company's Annual Report on Form 10-K for the year ended December 31, 2024.

***Summary of Significant Accounting Policies*** *–* The Company's significant accounting policies are discussed in Note 2 to Nauticus Robotics, Inc.'s consolidated financial statements included in its Annual Report on Form 10-K filed with the SEC

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

for the year ended December 31, 2024. There have been no significant changes to these policies which have had a material impact on the Company's interim unaudited condensed consolidated financial statements and related notes during the three and nine months ended September 30, 2025.

***Use of Estimates*** – The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Significant items subject to such estimates and assumptions include the (i) estimates of future costs to complete customer contracts recognized over time, (ii) valuation allowances for deferred income tax assets, (iii) valuation of stock-based compensation awards and (iv) the valuation of conversion options, warrants and earnouts, (v) fair value of the November 2024 Debentures and new convertible debentures, and (vi) the fair value of the SeaTrepid acquisition. Actual results could differ from those estimates.

***Cash and Cash Equivalents*** – The Company classifies all highly-liquid instruments with an original maturity of three months or less as cash equivalents. The Company maintains cash and cash equivalents in bank deposit accounts, which at times may exceed federally insured limits of $250,000. Historically, the Company has not experienced any losses in such accounts. There were no cash equivalents at September 30, 2025 or December 31, 2024.

***Restricted Certificates of Deposit*** – The Company has restricted certificates of deposit of $53,411 and $52,151, held by a bank on our behalf as of September 30, 2025 and December 31, 2024, respectively which relate to a guarantee against corporate credit cards.

***Accounts Receivable, Unbilled Revenues, and Allowance for Credit Losses* -** With the adoption of ASU 2016-13, *Financial Instruments - Credit Losses (Topic 326)*, accounts receivable and contract assets are recorded at the invoiced amount and do not typically bear interest. The Company regularly monitors and assesses its risk of not collecting amounts owed by customers. At each balance sheet date, the Company recognizes an expected allowance for credit losses. In addition, at each reporting date, this estimate is updated to reflect any changes in credit risk since the receivable was initially recorded. This estimate is calculated on a pooled basis where similar risk characteristics exist. If applicable, accounts receivable and contract assets are evaluated individually when they do not share similar risk characteristics which could exist in circumstances where amounts are considered at risk or uncollectible.

The allowance estimate is derived from a review of the Company's historical losses based on the aging of receivables. This estimate is adjusted for management's assessment of current conditions, reasonable and supportable forecasts regarding future events, and any other factors deemed relevant by the Company. The Company believes historical loss information is a reasonable starting point in which to calculate the expected allowance for credit losses as the Company's portfolio segments have remained constant since the Company's inception.

The Company writes off receivables when there is information that indicates the debtor is facing significant financial difficulty and there is no possibility of recovery. If any recoveries are made from any accounts previously written off, they will be recognized in income in the year of recovery, in accordance with the entity's accounting policy election. The total amount of write-offs and expected credit losses were $0 for the three and nine months ended September 30, 2025 and $0 and $39 for the three and nine months ended September 30, 2024, respectively. The allowance for current expected credit losses was $0 at September 30, 2025 and December 31, 2024.

***Assets Held For Sale ("AHFS")* –** Long-lived assets identified as assets held for sale are categorized on the balance sheet as current assets and are measured at the lower of carrying value or fair value less any costs to sell. Any liabilities associated with the assets being sold are categorized on the condensed consolidated balance sheet as current liabilities. AHFS are no longer depreciated or amortized.

***Property and Equipment* –** Property and equipment is recorded at cost and depreciated using the straight-line method. Expenditures which extend the useful lives of existing property and equipment are capitalized. Those costs which do not extend the useful lives are expensed as incurred. Upon disposition, the cost and accumulated depreciation are removed and any gain or loss on the disposal is reflected in the condensed consolidated statements of operations.

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

***Segment Reporting* –** Our operations represent a single reportable segment because each revenue stream possesses similar production methods, distribution methods, and customer quality and consumption characteristics, resulting in similar long-term expected financial performance. The CODM is the Company's Chief Executive Officer. The CODM primarily assesses performance of the Company based upon consolidated net profit or loss, which is an appropriate measure of operating performance because it reflects ongoing profitability. Segment assets are measured and reviewed on a consolidated basis and are presented as total consolidated assets on the face of the condensed consolidated balance sheet. The significant expenses regularly reviewed by the CODM are limited to the line items presented in the Condensed Consolidated Statement of Operations, and no further disaggregation is provided for segment review purposes. The CODM reviews the condensed consolidated balance sheet and condensed consolidated statement of operations on a quarterly basis as a single reportable segment and uses this financial information in deciding how to allocate resources and assessing performance.

***Revenue* –** Our primary sources of revenue are from providing technology, engineering services and products to the offshore industry and governmental entities. Revenue is generated pursuant to contractual arrangements to design and develop subsea robots and software and to provide related engineering, technical, and other services according to the specifications of the customers. These contracts can be service sales (cost plus fixed fee or firm fixed price) or product sales and typically have terms of up to 18 months. The Company had no product sales for the three and nine months ended September 30, 2025 and 2024, respectively.

A performance obligation is a promise in a contract to transfer distinct goods or services to a customer. For all contracts, we assess if there are multiple promises that should be accounted for as separate performance obligations or combined into a single performance obligation. We generally separate multiple promises in a contract as separate performance obligations if those promises are distinct, both individually and in the context of the contract. If multiple promises in a contract are highly interrelated or require significant integration or customization within a group, they are combined and accounted for as a single performance obligation.

Our performance obligations under service agreements generally are satisfied over time as the service is provided. Revenue under these contracts is recognized over time using an input measure of progress (typically costs incurred to date relative to total estimated costs at completion). This requires management to make significant estimates and assumptions to estimate contract sales and costs associated with its contracts with customers. At the outset of a long-term contract, the Company identifies risks to the achievement of the technical, schedule and cost aspects of the contract. Throughout the contract term, on at least a quarterly basis, we monitor and assess the effects of those risks on its estimates of sales and total costs to complete the contract. Changes in these estimates could have a material effect on our results of operations. Where the current estimate of total costs at completion for contracts exceeds the total consideration we expect to receive we recognize the entire expected loss in the period that becomes evident. Estimated contract costs include costs that relate directly to the contract including direct labor, direct materials, and allocations of certain overhead costs.

Firm-fixed price contracts present the risk of unreimbursed cost overruns, potentially resulting in lower-than-expected contract profits and margins. This risk is generally lower for cost plus fixed fee contracts which, consequently, often have a lower margin.

***Inventories* –** The inventories comprise raw materials, work in progress, and finished goods, as applicable, and are valued at the lower of cost or net realizable value. Work in progress and finished goods inventories include raw materials, direct labor and production overhead. The Company periodically reviews inventories on hand and current market conditions to determine if the cost of raw materials, work in progress and finished goods inventories exceed current market prices and impairs the cost basis of the inventory accordingly. The associated impairment is charged as a standalone expense on the condensed consolidated statements of operations. Obsolete inventory or inventory in excess of management's estimated usage requirement is written down to its net realizable value if those amounts are determined to be less than cost. The associated write-downs or write-offs of inventory are charged to cost of sales.

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

Inventories consisted of the following:

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **December 31,<br>2024** |
| Raw material and supplies | $864548 | $880594 |
| Work in progress | 50200 | **-** |
| Total inventories | $914748 | $880594 |

---

***Leases* –** The Company's lease arrangements are operating leases which are capitalized on the balance sheet as right-of-use ("ROU") assets and obligations. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. These are recognized at the lease commencement date based on the present value of payments over the lease term. If leases do not provide for an implicit rate, we use our incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term as the lease payments. Lease expense for operating leases is recognized on a straight-line basis over the lease term. Leases with an initial term of 12 months or less ("short term leases") are not recorded on the balance sheet; and the lease expense on short-term leases is recognized on a straight-line basis over the lease term.

***Stock-Based Compensation* –** The Company accounts for employee stock-based compensation using the fair value method. Compensation cost for equity incentive awards is based on the fair value of the equity instrument generally on the date of grant and is recognized over the requisite service period. The Company's policy is to issue new shares upon the exercise or conversion of options and recognize option forfeitures as they occur.

***Income Taxes* –** Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. In assessing the realizability of deferred tax assets, management considers whether it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax asset (including the impact of available carryback and carryforward periods), projected future taxable income, and tax-planning strategies in making this assessment. A valuation allowance for deferred tax assets is recorded when it is more likely than not that the benefit from the deferred tax asset will not be realized.

The Company recognizes the effect of income tax positions only if those positions are more likely than not of being sustained. Recognized income tax positions are measured at the largest amount that is greater than 50% likely of being realized. Changes in recognition or measurement are reflected in the period in which a change in judgment occurs. The Company had no material uncertain income tax positions as of September 30, 2025 and December 31, 2024.

***Foreign Currency Translation –*** Prior to January 1, 2025, all assets and liabilities in the condensed consolidated balance sheet of the Company's foreign subsidiary, whose functional currency is the Brazilian Real, were translated at period-end exchange rates. All revenues and expenses in the condensed consolidated statements of operations, of this foreign subsidiary, were translated at average exchange rates for the period. Translation gains and losses were not included on determining net loss but were shown in accumulated other comprehensive loss on the condensed consolidated balance sheet. Effective January 1, 2025, the functional currency for the Company's foreign subsidiary was changed from Brazilian Real to U.S. dollars due to changes in operational and economic circumstances. The previously recorded cumulative translation adjustment in Accumulated Other Comprehensive Income as of the date of the change remains in equity and will not be reclassified to earnings unless the subsidiary is sold or liquidated. The change was accounted for prospectively.

***Foreign Currency Gains and Losses* –** Foreign currency transaction gains and losses are included on determining net loss. The Company purchases certain materials and equipment from foreign companies and these transactions are generally denominated in the vendors' local currency. The Company recorded $48,807 and $52,348 of foreign currency transaction losses for the three and nine months ended September 30, 2025 respectively. The Company recorded $11,833 and $21,276 of foreign currency transaction losses for the three and nine months ended September 30, 2024, respectively.

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

***Common Stock Warrants* –** We account for common stock warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant's specific terms and applicable authoritative guidance. This assessment considers whether the warrants are freestanding financial instruments, meet the definition of a liability or requirements for equity classification, including whether the warrants are indexed to the Company's Common Stock, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

We have determined that the Public and Private warrants should be accounted for as liabilities. The Public and Private Warrants were initially recorded at their estimated fair value. They are then revalued at each reporting date thereafter, with changes in the fair value reported in the condensed consolidated statements of operations. Derivative warrant liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement or conversion of the instrument could be required within 12 months of the balance sheet date. The fair value of the Private Warrants was estimated using a Black-Scholes option pricing model (a Level 3 measurement). The Public Warrants are valued using their publicly-traded price at each measurement date (a Level 1 measurement).

We have determined that the Securities Purchase Agreement ("SPA") Warrants should be accounted for as liabilities. The SPA Warrants were initially recorded at their estimated fair value and are then revalued at each reporting date thereafter, with changes in the fair value reported in the condensed consolidated statements of operations. Derivative warrant liabilities are classified in our balance sheets as current or non-current based on whether or not net-cash settlement or conversion of the instrument could be required within 12 months of the balance sheet date. The fair value of the Original SPA Warrants was estimated using a Black-Scholes option pricing model (a Level 3 measurement).

***Fair Value Election for New Convertible Debentures and November 2024 Debentures*** *-* The Company has elected to measure its new 5% Original Issue Discount Senior Secured Convertible Debentures (the "New Convertible Debentures") and the 2% Original Issue Discount Senior Secured Convertible Debentures (the "November 2024 Debentures") at fair value under the fair value option in accordance with ASC 825-10, Financial Instruments – Fair Value Option. This election was made to provide greater transparency and to more accurately reflect the economic value of the New Convertible Debentures and November 2024 Debentures in the Company's condensed consolidated financial statements.

Under the fair value option, the New Convertible Debentures and the November 2024 Debentures are recorded at their estimated fair value at each reporting date, with changes in fair value recognized in earnings within "Other (income) expense" in the Condensed Consolidated Statements of Operations. The fair value of the New Convertible Debentures and November 2024 Debentures are determined using a Monte Carlo simulation model that uses inputs such as the Company's stock price (KITT), stock price volatility, risk-free interest rate and conversion terms.

As of December 31, 2024, the fair value of the New Convertible Debentures was $0 compared to an initial fair value of 99,195,791 as of January 30, 2024, as a result of the New Convertible Debentures being exchanged to Series A Preferred stock on December 27, 2024 and December 31, 2024.

***November 2024 Debentures***

The November 2024 Debentures were estimated to have a fair value of $2,711,954 and $2,583,832 as of September 30, 2025 and December 31, 2024, respectively.

The fair value option eliminates the requirement to separately account for embedded conversion features that would otherwise be bifurcated under ASC 815-15, Derivatives and Hedging – Embedded Derivatives. Instead, all economic impacts of the New Convertible Debentures and November 2024 Debentures—including interest, conversion features, and market fluctuations—are captured in the fair value measurement.

The Company believes that the fair value measurement provides a more relevant representation of the liability's impact on financial position and performance, as it reflects the new convertible debentures' current economic value and reduces potential measurement inconsistencies.

***Earnout Shares*** – Following the closing of the Merger between CleanTech, Merger Sub and Nauticus Robotics Holdings on September 9, 2022, former holders of shares of Nauticus Robotics Holdings Inc.'s Common Stock are entitled to receive their pro-rata share of Earnout Shares which are held in escrow. The Earnout Shares will be released upon the occurrence

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

of a triggering event within 5 years of the issue date (see Note 13, "Equity"). The Earnout Shares are considered legally issued and outstanding shares of Common Stock subject to restrictions on transfer and potential forfeiture pending the achievement of the Earnout targets. The Company evaluated the Earnout Shares and concluded that they meet the criteria for equity classification. The Earnout Shares were classified in stockholders' equity, recognized at fair value upon issuance and will not be subsequently remeasured. A Monte Carlo valuation model (a Level 3 measurement) determined their estimated fair value upon issuance.

***Capitalized Interest*** – The Company capitalizes interest costs incurred to work in progress during the related construction periods. Capitalized interest is charged to cost of revenue when the related completed project is delivered to the buyer. The Company did not capitalize interest during the nine months ended September 30, 2025 and 2024.

***Earnings (Loss) per Share*** – Basic earnings per share is computed by dividing income by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed in the same manner as basic earnings per share except that the denominator is increased to include the number of additional shares of common stock that could have been outstanding assuming the exercise of stock options and warrants (determined using the treasury stock method) and conversion of convertible debt. The Earnout Shares, which are subject to forfeiture if the achievement of certain stock price thresholds is not met, are not considered participating securities and are not included in the weighted-average shares outstanding for purposes of calculating earnings (loss) per share.

***Major Customer and Concentration of Credit Risk*** *–* We have a limited number of customers. During the nine months ended September 30, 2025, sales to four customers accounted for 64% of total revenue. Sales to Customer A accounted for 24% of total revenue, sales to Customer B accounted for 14% of total revenue, sales to Customer C accounted for 13% of total revenue and sales to Customer D accounted for 13% of the total revenue. The total balance due from these customers as of September 30, 2025, comprised 74% of accounts receivable, net. During the nine months ended September 30, 2024, sales to three customers accounted for 91% of total revenue. Sales to Customer E accounted for 36% of total revenue, sales to Customer F accounted for 33% of total revenue and sales to Customer G accounted for 22% of total revenue. The total balance due from these customers as of December 31, 2024 comprised 16% of accounts receivable, net. Loss of these customers could have a material adverse impact on the Company.

***Accounting Standards Issued but not adopted as of September 30, 2025*** *–* In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses, an update that improves income statement expense disclosure requirements. Under ASU 2024-03, issuers will be required to incorporate new tabular disclosures disaggregating prescribed expense categories within relevant income statement captions in the notes to their financial statements. These categories include purchases of inventory, employee compensation, depreciation and intangible asset amortization. The amendments are effective for fiscal years beginning after December 15, 2026 and should be applied prospectively. The adoption of ASU 2024-03 will require us to provide additional disclosures related to certain income statement expenses, but otherwise will not materially impact our financial statements.

All other new accounting pronouncements that have been issued, but not yet effective are currently being evaluated and at this time are not expected to have a material impact on our condensed consolidated financial statements.

**3. Revenue**

The following table presents the components of our revenue:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended<br>September 30,** | **Three months ended<br>September 30,** | **Nine months ended September 30,** | **Nine months ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Cost plus fixed fee | $1976795 | $96627 | $4217617 | $311041 |
| Firm fixed-price | - | 273560 | - | 1025208 |
| Total | $1976795 | $370187 | $4217617 | $1336249 |

---

Our performance obligations under cost plus fixed fee agreements are generally satisfied over time as services are performed. Revenue is recognized based on daily rates for ROV operations and personnel, along with reimbursement of

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

allowable costs as incurred. As such, all revenue under these agreements has been recognized over time in line with the progress of service delivery.

***Contract Balances*** – Accounts receivable, net as of September 30, 2025 totaled $1,097,224 due from customers for contract billings and is expected to be collected within the next three to six months. As of December 31, 2024 and 2023, accounts receivable, net totaled $238,531 and $212,428, respectively. As of September 30, 2025, and December 31, 2024, allowance for current expected credit losses included in accounts receivable totaled $0 respectively. Bad debt expense was $0 for the three and nine months ended September 30, 2025 respectively and $0 and $39 for the three and nine months ended September 30, 2024, respectively.

Contract assets include unbilled amounts typically resulting from sales under contracts when the cost-to-cost method of revenue recognition is utilized, and revenue recognized exceeds the amount billed to the customer. Contract assets are recorded at the net amount expected to be billed and collected. Contract assets were $0 at September 30, 2025 and December 31, 2024 respectively.

Contract liabilities include billings in excess of revenue recognized and accruals for certain contract obligations. The Company had contract liabilities at September 30, 2025 and December 31, 2024 of $343,493 and $346,279, respectively.

*Unfulfilled Performance Obligations –* As of September 30, 2025, we expect to recognize approximately $180,000 of revenue in future periods from unfulfilled performance obligations from existing contracts with customers.

If any of our contracts were to be modified or terminated, the expected value of the unfulfilled performance obligations of such contracts would be reduced.

**4. Prepaid Expenses and Other Current Assets**

Prepaid expenses and other current assets consisted of the following:

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **December 31,<br>2024** |
| Prepaid material purchases | $945724 | $394950 |
| Prepaid insurance | 538895 | 817717 |
| Other prepayments | 181843 | 176767 |
| Total prepaid expenses | $1666462 | $1389434 |
| Other current assets | 81706 | 573275 |
| Total other current assets | $81706 | $573275 |

---

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

**5. Property and Equipment**

Property and equipment consisted of the following:

---

| | | | |
|:---|:---|:---|:---|
| | **Useful<br> Life (years)** | **September 30,<br>2025** | **December 31,<br>2024** |
| Land |  | $444435 | $- |
| Leasehold improvements | 5 | 1804884 | 833920 |
| Property & equipment | 3-5 years | 11864673 | 7528597 |
| Technology hardware equipment | 3-5 years | 1969841 | 1966841 |
| &nbsp;&nbsp;Total |  | 16083833 | 10329358 |
| Less accumulated depreciation |  | (5602183) | (3958780) |
| Construction in progress |  | 11167017 | 10744668 |
| &nbsp;&nbsp;Total property and equipment, net |  | $21648667 | $17115246 |

---

**6. Accrued Liabilities**

Accrued liabilities consisted of the following:

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **December 31,<br>2024** |
| Accrued compensation | $355051 | $956399 |
| Accrued severance | 336538 | 1031731 |
| Accrued professional fees | 262096 | 2350 |
| Accrued insurance | 69912 | 440562 |
| Accrued sales and property taxes | 508195 | 428801 |
| Accrued royalties | 512500 | 400000 |
| Accrued interest | 5104884 | 2302878 |
| Accrued purchase liability | 3655086 | **-** |
| Other accrued expenses | 440563 | 40000 |
| Total accrued expenses | $11244825 | $5602721 |

---

On March 20, 2025, the Company completed the acquisition of SeaTrepid International LLC ("SeaTrepid"), an expert in providing subsea robotic services to customers throughout the world, for total consideration of $14,352,692 (see Note 10, "Business Combination"). As of September 30, 2025, a liability of $3,655,086, is outstanding to SeaTrepid payable in cash on or before September 30, 2025. This liability includes the preliminary post-closing working capital adjustment.

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

**7. Notes Payable**

Notes payable consisted of the following:

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **December 31,<br>2024** |
| November 2024 debentures - fair value (principal amount of $2,150,000 as of September 30, 2025 and December 31, 2024) | $2711954 | $2583832 |
| Convertible senior secured term loan | 25463285 | 27500383 |
| SBA loan | 485300 | **-** |
| Ameristate loan | 1891335 | **-** |
| &nbsp;&nbsp;&nbsp;&nbsp;Total | 30551874 | 30084215 |
| Less: debt discount, net | (36402) | (66478) |
| Less: capitalized debt issuance costs | (676864) | (1207509) |
| Senior bridge note exit fee provision | 198719 | 125302 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total notes payable – current | $30037327 | $28935530 |

---

***November 2024 Debentures***

On November 4, 2024, the Company entered into a Securities Purchase Agreement (the "SPA") with ATW, pursuant to which ATW purchased, in a private placement, $1,150,000 in principal amount of debentures, with an option to purchase up to an additional aggregate of $20,000,000 in principal amount of original issue discount senior secured convertible debentures (the "November 2024 Debentures"). On December 11, 2024, ATW purchased, in a private placement, $1,000,000 in principal amount of debentures. The November 2024 Debentures feature an original issue discount of 2% and incurred legal fees of $190,000 which were expensed through the consolidated statement of operations as the debt is being fair valued.

The November 2024 Debentures provide for, among other items: (a) an interest rate of the Prime Rate published in the Wall Street Journal plus 2% per annum, payable quarterly and added to the principal amount of the November 2024 Debentures, and/or in cash, at the Company's option; (b) conversion by the holder into shares of the Company's Common Stock at any time (subject to limitations on conversion described therein); (c) a conversion price of $8.26 (subject to adjustment as provided therein) with shares of the Company's Common Stock issuable on conversion determined by dividing 120% of the applicable "conversion amount" (as defined in the November 2024 Debentures) by the conversion price; (d) an alternate conversion price at the lower of (1) $8.26 (subject to adjustment as provided therein) and (2) the greater of a floor price of $1.652 (subject to adjustment as provided therein) and 98% of the lowest VWAP of the Company's shares of Common Stock during the applicable 10-trading day period (subject to payment in cash if the applicable VWAP calculation is less than the floor price); (e) a maturity date of September 9, 2026, and (f) an option by the holder to extend the maturity date by an additional year.

In addition, the exercise price of the November 2024 Debentures is subject to customary anti-dilution adjustments, and, in the case of a subsequent equity sale at a per share price below the exercise price, the exercise price will be adjusted to such lower price.

The fair value of the November 2024 Debentures at September 30, 2025 and December 31, 2024 was estimated at $2,711,954 and $2,583,832, respectively, using Monte Carlo simulations with the following assumptions at September 30, 2025: stock price of $2.88, a risk free rate of 3.70% implied volatility of 172% and a remaining term of 0.94 years and assumptions at December 31, 2024: stock price of $13.95, a risk free rate of 4.22% implied volatility of 138% and a remaining term of 1.69 years. A gain on change in fair value of $407,938 and a loss of $128,122 was reported in the

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

condensed consolidated statements of operations for the three and nine months ended September 30, 2025, respectively. The principal amount of the November 2024 Debentures at September 30, 2025 and December 31, 2024 was $2,150,000.

***Convertible Secured Debentures***

On September 9, 2022, we issued Debentures, secured debt instruments, which featured a 2% original issue discount, in an aggregate principal amount of $36,530,320, together with 2,922,425 associated warrants ("Original SPA Warrants"), for gross proceeds of $35,800,000. The fair value of the Original SPA Warrants was estimated to be $20,949,110 using a Monte Carlo valuation model incorporating future projections of the various potential outcomes and any exercise price adjustments based on future financing events. This amount was recorded as a warrant liability and, together with the original issue discount, was recognized as a debt discount upon issuance totaling $21,679,716. The debt discount was being amortized to interest expense over the four-year term of the Debentures.

***New Convertible Debentures***

On January 30, 2024, the Company and certain of its subsidiaries and ATW Special Situations I LLC ("ATW I") entered into an Amendment and Exchange Agreement (the "Amendment and Exchange Agreement"), pursuant to which ATW I transferred its existing 5% Original Issue Discount Senior Secured Convertible Debenture to the Company in exchange for a new Original Issue Discount Exchanged Senior Secured Convertible Debenture due September 9, 2026 (the "New Debenture") in the aggregate principal amount of $29,591,600. The Amendment and Exchange Agreement provides for certain amendments to the Securities Purchase Agreement dated December 16, 2021, as amended, and contains certain covenants of the Company to, among other items, hold one or more stockholder meetings in respect of the shares of the Company's common stock underlying the New Debentures and obtain certain voting agreements related thereto. In addition, on January 30, 2024, the Company and certain of its subsidiaries entered into additional Amendment and Exchange Agreements with Material Impact Fund II, L.P. ("MIF") and SLS Family Irrevocable Trust ("SLS") on substantially similar terms, pursuant to which MIF and SLS transferred their existing 5% Original Issue Discount Senior Secured Convertible Debentures to the Company in exchange for New Debentures in the aggregate principal amount of $5,102,000 and $1,836,720, respectively.

The New Debentures provide for, among other items: (a) an interest rate of 5% per annum, payable quarterly in shares of the Company's common stock (if the conditions described therein are met) and/or in cash, at the Company's option; (b) conversion by the holder into shares of the Company's common stock at any time (subject to limitations on conversion described therein); (c) a conversion price of $0.4582, on a pre Reverse Stock Split basis, (subject to adjustment as provided therein) with shares of the Company's common stock issuable on conversion determined by dividing 120% of the applicable "conversion amount" (as defined in the New Debenture) by the conversion price; (d) prior to the date of sale of the Company's common stock (or equivalents) in one or in a series of transactions resulting in net cash proceeds to the Company of at least $30 million an alternate conversion price at the lower of (1) $0.4582, on a pre Reverse Stock Split basis, (subject to adjustment as provided therein) and (2) the greater of a floor price of $0.0878, on a pre Reverse Stock Split basis, (subject to adjustment as provided therein) and 98% of the lowest volume-weighted average price ("VWAP") of the Company's shares of commons stock during the applicable 10-trading day period (subject to payment in cash if the applicable VWAP calculation is less than the floor price), and an interest conversion rate of 90% of such alternate conversion price; and (e) an option by the holder to extend the maturity date by an additional year.

On the closing of the Amendment and Exchange Agreement the existing 5% Original Issue Discount Senior Secured Convertible Debentures were extinguished. The Company has elected to measure the new convertible debentures at fair value under the fair value option in accordance with ASC 825-10, Financial Instruments – Fair Value Option which eliminates the requirement to separately account for embedded conversion features that would otherwise be bifurcated under ASC 815-15, Derivatives and Hedging – Embedded Derivatives. The new convertible debentures were measured at a fair value of $99,195,791 as of January 30, 2024, estimated using Monte Carlo simulations with the following assumptions: stock price of $16.52, a risk free rate of 4.23%, implied volatility of 121% and a remaining term of 2.61 years. A loss on extinguishment of debt of $78,734,949 was reported in the condensed consolidated statements of operations for the nine months ended September 30, 2024. The fair value of the New Convertible Debentures at September 30, 2024 was estimated at $53,222,499 using Monte Carlo simulations with the following assumptions: stock price of $1.41, a risk free rate of 4.11%, implied volatility of 123% and a remaining term of 1.94 years. A gain on change in fair value $24,199,071

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

and $36,113,800 was reported in the condensed consolidated statements of operations for the three and nine months ended September 30, 2024.

***Second Amendment and Exchange Agreement***

On November 4, 2024, the Company entered into the Second Amendment and Exchange Agreement by and among the Company and ATW I, SLS and MIF pursuant to which such investors would exchange the remaining portion of the amount outstanding under the New Convertible Debentures and certain other amounts outstanding with respect thereto, into shares of Series A Preferred Stock (see Note 13 - "Equity").

On December 27, 2024, the Company and ATW I closed the exchange transaction, and the Company issued 27,588 shares of Series A Preferred Stock to ATW I in exchange for a principal value of $16,672,369 and other amounts outstanding of $10,915,974. On December 31, 2024, the Company issued 2,504 and 5,342 shares of Series A Preferred Stock to SLS and MIF in exchange for principal values of $0 and $5,102,000 and other amounts outstanding of $2,504,440 and $240,219, respectively.

***RCB Equities #1, LLC***

On July 14, 2023, the Company issued a secured promissory note to RCB Equities #1, LLC (RCB) for $5,000,000. The promissory note included a 2.5% original issue discount or $125,000, interest at 15% per annum, and was scheduled to mature on September 9, 2026. The promissory note provided for an exit fee of $125,000 if paid off in full between October 12, 2023, and the maturity date, with no other considerations triggered for premiums or penalties. Further, the promissory note provided for an automatic rollover into the structure of certain future debt-financing transactions. On September 18, 2023, the RCB promissory note was rolled into the convertible senior secured term loan discussed below bearing interest at 12.5% per annum including the $125,000 exit fee.

***Convertible Senior Secured Term Loan***

On September 18, 2023, the Company entered into a convertible senior secured term loan agreement, the "2023 Term Loan Agreement", with ATW Special Situations II LLC ("ATW II") as collateral agent (in such capacity, the "Collateral Agent") and lender, and Transocean Finance Limited, ATW I, MIF, and RCB, as lenders.

The 2023 Term Loan Agreement provides the Company with up to $20 million of secured term loans. Any portion of the outstanding principal amount of the loans is prepayable at the Company's option pro rata to each Lender upon at least 5 days' prior written notice to each Lender.

The initial amount funded under the 2023 Term Loan Agreement was $11,600,000, (the "2023 Term Loan"). The 2023 Term Loan Agreement included a 2.5% exit fee of $290,000, bearing interest at 12.50% per annum, payable quarterly in arrears on the first day of each calendar quarter commencing April 1, 2024. The exit fee is being provided for over the period of the loan. The loan agreement included a 2.5% original issue discount of $125,000 from the RCB promissory note. The loan includes assumed debt issuance costs of $577,500 and deemed interest from convertible debentures of $378,118. The debt discount and debt issuance costs are being amortized to interest expense over the period of the loan. The Loans will mature on the earliest of (a) the third anniversary of the date of the 2023 Term Loan Agreement of September 17, 2026, (b) 91 days prior to the maturity of the 5% Original Issue Discount Senior Secured Convertible Debentures, dated as of September 9, 2022.

Subject to the terms and conditions of the 2023 Term Loan Agreement, the Company may, upon at least two trading days' written notice to the Lenders, elect to redeem some or all of the then outstanding principal amount of the Loans. In connection with any such election, which shall be irrevocable, the Company shall pay each Lender, on a pro rata basis, an amount in cash equal to the greater of (x) the sum of (i) 100% of the then outstanding principal amount of the Loans, (ii) accrued but unpaid interest and (iii) all liquidated damages and other amounts due in respect of the Loans (including, without limitation, the Exit Fee (as defined in the 2023 Term Loan Agreement)) (the "Optional Redemption Amount") and (y) the product of (i) the aggregate number of shares of the Company's common stock, par value $0.0001 per share ("Common Stock"), then issuable upon conversion of the applicable Optional Redemption Amount (without regard to any limitations on conversion set forth in the 2023 Term Loan Agreement) multiplied by (ii) the highest closing sale price of

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

the Common Stock on any trading day during the period commencing on the date immediately preceding the date that the applicable notice of redemption is delivered to the Lenders and ending on the trading day immediately prior to the date the Company makes the entire payment required to be made in connection with such redemption.

The Loans are convertible, in whole or in part, at the option of each Lender into shares of Common Stock until the date that the Loans are no longer outstanding, at a conversion rate equal to the outstanding principal amount of the Loans to be converted divided by a conversion price of $1,944.00 per share of Common Stock (the "Conversion Price"), subject to certain customary anti-dilution adjustments as described in the 2023 Term Loan Agreement.

***First Amendment to Convertible Senior Secured Term Loan***

On December 31, 2023, the Company entered into a First Amendment to 2023 Term Loan Agreement, dated as of December 31, 2023 (the "First Amendment"), by and among the Company, the subsidiary guarantors (as defined in the First Amendment) and ATW II which amended that certain 2023 Term Loan Agreement dated as of September 18, 2023 (as the same may be amended, restated, supplemented or otherwise modified from time to time, the "Term Loan Agreement") with ATW II, as collateral agent (as replaced by Acquiom Agency Services LLC, in such capacity, the "Collateral Agent") and lender, and Transocean Finance Limited ("Transocean Finance"), ATW I, MIF, and RCB, as lenders (collectively, the "Initial Lenders").

The First Amendment provided the Company with an incremental loan in the aggregate principal amount of $695,000 (the "December 2023 Incremental Loan"), subject to the terms and conditions set forth in the Term Loan Agreement and the First Amendment. The total loan funded under the Term Loan Agreement and First Amendment as of December 31, 2023 is $12,295,000. The December 2023 Incremental Loan was made on the same terms as the 2023 Term Loan and be deemed to be Additional Term Loans for all purposes under the Term Loan Agreement. The loan incurred debt issuance costs of $72,000 which are being amortized to interest expense over the period of the loan.

***Second Amendment to Convertible Senior Secured Term Loan***

On January 30, 2024, the Company entered into a Second Amendment to Term Loan Agreement, dated as of January 30, 2024 (the "Second Amendment"), by and among the Company, the guarantors (as defined in the Second Amendment) and the required lenders (as defined in the Second Amendment), which amended that certain Term Loan Agreement, dated as of September 18, 2023, by and among the Company, Transocean Finance, ATW I, MIF and RCB as lenders and ATW II, as collateral agent (as succeeded by Acquiom Agency Services LLC).

In connection with the Second Amendment, the Company also entered into a Second Agreement regarding incremental loans, dated as of January 30, 2024 (the "Second Agreement"), by and among the Company, the guarantors (as defined in the Second Agreement), and ATW II and MIF, as incremental lenders. The Second Agreement provides the Company with an incremental loan in the aggregate principal amount of $3,753,144 (the "January 2024 Incremental Loan"). The January 2024 Incremental Loan would be made on the same terms as the 2023 Term Loan and be deemed to be Additional Term Loans for all purposes under the Term Loan Agreement.

***New Senior Secured Term Loan Agreement***

On January 30, 2024, the Company also entered into a senior secured term loan agreement (the "2024 Term Loan Agreement") with ATW Special Situations Management LLC ("ATW Management"), as collateral agent (in such capacity, the "Collateral Agent") and lender, and ATW Special Situations III LLC ("ATW III"), MIF, VHG Investments, ATW II and ATW I, as lenders.

The 2024 Term Loan Agreement provides the Company with an aggregate $9,551,856 of secured term loans (the "2024 Loans"). Any portion of the outstanding principal amount of the 2024 Loans are prepayable at the Company's option pro rata to each Lender upon at least 5 days' prior written notice to each Lender. The 2024 Term Loan Agreement also provides for up to an additional $6 million of secured term loans within 180 days of signing, $1 million of which has already been committed by ATW III or an affiliate. The 2024 Loans assumed debt issuance costs of $1,237,291 which are being amortized to interest expense over the period of the loan.

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

The 2024 Loans bear interest at the rate of 15% per annum, payable quarterly in arrears on the first day of each calendar quarter commencing April 1, 2024. The 2024 Loans (other than the ATW Extended Maturity Term Loan) will mature on the earliest of: (a) the third anniversary of the date of the Term Loan Agreement, (b) the maturity of the Indebtedness under that certain Term Loan Agreement among the Company, the lenders party thereto and Acquiom Agency Services LLC, as collateral agent, dated September 18, 2023, as amended on December 31, 2023, and as further amended on January 30, 2024 (the "Term Loan Agreement"), and (c) 91 days prior to the maturity of the 5% Original Issue Discount Senior Secured Convertible Debentures, dated as of September 9, 2022 (the "Original Debentures"), issued by the Company pursuant to that certain Securities Purchase Agreement, dated as of December 16, 2021, as amended on January 31, 2022, and as further amended on September 9, 2022, and as further amended on January 30, 2024 (the "SPA"). The ATW Extended Maturity Term Loan will mature on the earlier of the 30th anniversary of the date of the Term Loan Agreement or such earlier date as is required or permitted to be repaid under the Term Loan Agreement.

The 2024 Loans are convertible, in whole or in part, at the option of each Lender into shares of Common Stock until the date that the 2024 Loans are no longer outstanding, at a conversion rate equal to the outstanding principal amount of the Loans to be converted divided by a conversion price of $148.50 per share of Common Stock, subject to certain adjustments as described in the 2024 Term Loan Agreement.

On January 3, 2025, the Company reduced the conversion price of the loans under the 2024 Term Loan Agreement dated as of January 30, 2024 to $14.31 on a post reverse split basis.

***Amendment to 2024 Term Loan Agreement***

On May 1, 2024, the Company entered into an amendment (the "May 2024 Amendment") to the 2024 Term Loan Agreement dated January 30, 2024 between the Company, ATW Management as collateral agent, and the lenders party thereto. Pursuant to the Amendment, ATW III, one of the lenders under the 2024 Term Loan Agreement, will loan an additional $1,000,000 (the "May 2024 Incremental Loan") to the Company. The May 2024 Incremental Loan will have the same terms as the ATW Extended Maturity Term Loan under the 2024 Term Loan Agreement and will mature on the 30th anniversary of the date of the 2024 Term Loan Agreement or such earlier date as is required or permitted to be repaid under the 2024 Term Loan Agreement. The May 2024 Incremental Loan incurred debt issuance costs of $37,500 which are being amortized to interest expense over the period of the loan.

**2024 Term Loan Note Conversions**

During the nine months ended September 30, 2025, ATW I and ATW II converted 2024 Term Loan notes with principal amount of $2,551,855 and interest payable of $318,718 into 200,600 shares of Common Stock.

Interest expense includes the following relating to the 2023 Term Loan, the December 2023 Incremental Loan, the January 2024 Incremental Loan, 2024 Loans and the May 2024 Incremental Loan (collectively the "convertible senior term loans"):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended<br>September 30,** | **Three months ended<br>September 30,** | **Nine months ended September 30,** | **Nine months ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Debt discount amortization | $10156 | $10074 | $30076 | $29942 |
| Amortization of debt issuance costs | 180341 | 174318 | 530644 | 486758 |
| Provision for bridge note exit fee | 24794 | 24583 | 73418 | 73058 |

---

**Small Business Association Loan (SBA)** 

On June 19, 2020, SeaTrepid entered into a term loan with the US Small Business Administration in response to the COVID-19 pandemic. The loan amount is $485,300 with an annual interest rate of 3.75%, and a maturity date of June 19, 2050. In connection with the acquisition of SeaTrepid on March 20, 2025, the loan, with an outstanding principal of $485,300 as of September 30, 2025, is now an obligation of the Company. The loan is secured by collateral which includes all tangible and intangible property of SeaTrepid. Under the terms of the agreement, the sale of collateral without lender consent constitutes a violation of the loan agreement. As of September 30, 2025, the lender had not issued a notice of

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

default. As a result of this and as the Company intends to repay the loan on or before December 31, 2025, the outstanding loan balance has been classified as a current liability.

**Ameristate Loan** 

On August 17, 2017, SeaTrepid entered into a term loan with AmeriState Bank. The loan amount was $2,335,000 with an annual interest rate of prime plus 2.5%, and a maturity date of May 4, 2036. In connection with the acquisition of SeaTrepid on March 20, 2025, the loan with an outstanding principal of $1,891,335 as of September 30, 2025 is now an obligation of the Company. The loan is secured by collateral which includes all assets of SeaTrepid. The loan agreement includes customary affirmative and negative covenants, including financial covenants that require SeaTrepid to maintain a maximum Debt-to-Net Worth Ratio of 9.0 to 1.0 and a minimum Debt Service Coverage Ratio of 1.0 to 1.0, measured annually. The agreement also restricts the Company's ability to incur additional indebtedness, pay dividends, compensate officers and owners, invest in fixed asset purchases, and dispose of collateral without the consent of the bank. Under the terms of the agreement, the sale of collateral without lender consent constitutes a violation of the loan agreement and as such constitutes a non compliance with the financial covenants related to the debt-to-net worth ratio and debt service coverage ratio. As of September 30, 2025, the lender had not issued a notice of default. As a result of this and as the Company intends to repay the loan on or before December 31, 2025, the outstanding loan balance has been classified as a current liability.

**Reclassification of Debt** 

During the quarter ended September 30, 2025, all of the Company's outstanding notes payable were reclassified from long-term to short-term liabilities, as the related obligations mature within twelve months of the balance sheet date.

**8. Leases**

The Company determines if an arrangement is a lease at inception based on whether the Company has the right to control the use of an identified asset, the right to obtain substantially all of the economic benefits from the use of the asset and the right to direct the use of the asset. After the criteria are satisfied, the Company accounts for these arrangements as leases in accordance with ASC 842, Leases. Right-of-use assets represent the Company's right to use the underlying asset for the lease term and lease liabilities represent the Company's obligation to make lease payments arising from the lease. Right-of-use assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term, including payments at commencement that depend on an index or rate. For leases in which the Company is the lessee and do not have a readily determinable implicit rate, an incremental borrowing rate, based on the information available at the lease commencement date, is utilized to determine the present value of lease payments. When a secured borrowing rate is not readily available, unsecured borrowing rates are adjusted for the effects of collateral to determine the incremental borrowing rate. The Company uses the implicit rate for agreements in which it is a lessor. The Company has not entered into any material agreements in which it is a lessor. Lease expense and lease income are recognized on a straight-line basis over the lease term for operating leases.

In March 2024, the Company extended the lease on its current office and manufacturing facility for an additional 3 years. The incremental borrowing rate on this lease of 8% was used to determine the present value of lease payments and establish the right-of-use asset and lease liability at lease inception for this lease.

In August 2023, the Company entered into an operating lease for office space in Norway. The lease has a term of 5 years. The Company's secured borrowing rate of 15% was used to determine the present value of the lease payments and establish the right-of-use asset and lease liability at lease inception for this lease. During the first quarter of 2024, the Company agreed with the lessor to reduce the size of the office space leased and a gain on lease termination of $15,721 was reported under other (income) expense on the condensed consolidated statement of operations.

In July 2023, the Company entered into an operating lease for office space in Scotland. The lease has a term of 5 years with two options to extend. The Company's secured borrowing rate of 15% was used to determine the present value of the lease payments and establish the right-of-use asset and lease liability at lease inception for this lease. During the first quarter of

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

2024, management decided the Company would not extend this lease beyond its initial term and a loss on lease termination of $356 was reported under other (income) expense on the condensed consolidated statement of operations.

The Company's other operating leases include leases for certain office equipment.

The following table presents the Company's lease costs which are included in general and administrative expenses in the unaudited condensed consolidated statements of operations:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended<br>September 30,** | **Three months ended<br>September 30,** | **Nine months ended September 30,** | **Nine months ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Fixed lease expense | $120928 | $129510 | $365564 | $388953 |
| Variable lease expense | 55135 | 47353 | 181410 | 261624 |
| Total operating lease expense | 176063 | 176863 | 546974 | 650577 |
| Short-term lease expense | 7650 | 6915 | 54886 | 34343 |
| Total lease expense | $183713 | $183778 | $601860 | $684920 |

---

Cash paid for operating leases was $365,564 and $379,720 for the nine months ended September 30, 2025, and 2024, respectively.

The following table presents the balance and classifications of the Company's right-of-use assets and lease liabilities included in the unaudited condensed consolidated balance sheets:

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **December 31,<br>2024** |
| Operating lease right-of-use assets, net | $800419 | $1094743 |
| Current portion of operating lease liabilities | 472543 | 435307 |
| Long-term operating lease liabilities | 409438 | 768939 |
| Total operating lease liabilities | $881981 | $1204246 |

---

For operating lease assets and liabilities, the weighted average remaining lease term was 2.4 years and 3 years as of September 30, 2025, and December 31, 2024, respectively. The weighted average discount rate used in the valuation over the remaining lease terms was 11.5% as of September 30, 2025, and 11.9% as of December 31, 2024.

The following table presents the Company's maturities of lease liabilities as of September 30, 2025:

---

| | |
|:---|:---|
| 2025 (excluding the nine months ended September 30, 2025) | $131609 |
| 2026 | 535267 |
| 2027 | 268072 |
| 2028 | 25387 |
| Total lease payments | 960335 |
| Total present value discount | (78354) |
| Operating lease liabilities | $881981 |

---

**9. Commitments and Contingencies**

***Litigation –*** From time to time, we may be subject to litigation and other claims in the normal course of business. No amounts have been accrued in the condensed consolidated financial statements with respect to any matters.

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

**10. Business Combination**

On March 20, 2025, the Company acquired substantially all of the assets and certain specified liabilities of SeaTrepid, an expert in providing subsea robotic services to customers throughout the world, for a total consideration of $14.4 million. The acquisition aligns with the Company's long-term growth strategy and expands its presence in the offshore market. The acquisition was accounted for as a business combination using the acquisition method in accordance with ASC 805 because the acquired assets and liabilities met the definition of a business, which includes inputs, processes, and outputs capable of generating revenue.

$3.95 million of the total consideration was paid in cash at closing and the remaining purchase price (excluding the contingent consideration) was due on or before September 30, 2025 per the asset purchase agreement. The Company and counterparty mutually agreed to defer the payment, with the settlement now scheduled for November 2025. The deferred amount is recorded in accrued liabilities in our condensed consolidated balance sheet as of September 30, 2025 and will be settled in cash.

The acquisition of SeaTrepid includes a contingent consideration arrangement in which the Company agreed to issue shares of its common stock to the sellers of SeaTrepid, subject to the achievement of $4 million of business revenue for the year ended December 31, 2025. In accordance with the asset purchase agreement executed on March 5, 2025, the number of earnout shares is equal to $5.5 million divided by the Minimum Price, as defined under Nasdaq Rule 5635(d), determined as of the date of the asset purchase agreement. The Company calculated the number of earnout shares equals 671,544 shares, based on a Minimum Price of $8.19 as of the date of execution of the asset purchase agreement. At the acquisition date, the Company estimated the fair value of the contingent consideration to be approximately $6.9 million, which is included in the total consideration transferred for the business combination. The contingent consideration is classified as equity in accordance with ASC 815-40, as it will be settled in a fixed number of shares and does not meet the definition of a derivative or liability. As such, it will not be remeasured in future periods.

As part of the acquisition agreement, the purchase price is subject to a post-closing working capital adjustment. Based on the closing balance sheet, a working capital shortfall of approximately $0.5 million was identified and reduced the total purchase consideration.

The following table summarizes the consideration transferred to acquire SeaTrepid and preliminary allocation of the purchase price to the identifiable assets acquired and liabilities assumed, based on their estimated fair values as of the acquisition date:

---

| | |
|:---|:---|
| Cash consideration | $8000000 |
| Earnout shares (fair value) | 6864729 |
| Purchase price adjustment | (512037) |
| Total purchase price | $14352692 |

---

---

| | |
|:---|:---|
| **Purchase Price Allocation** | **March 20, 2025** |
| Cash | $78008 |
| Accounts receivable, net | 138354 |
| Inventory | 75300 |
| Other current assets | 62515 |
| Property and equipment | 6169303 |
| Goodwill | 10652389 |
| Accounts payable | (287766) |
| Accrued liabilities | (97668) |
| Notes payable - current | (2437743) |
| Total purchase price | $14352692 |

---

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

The allocation of the purchase price is preliminary and subject to adjustment during the measurement period, not to exceed one year from the acquisition date, as the Company finalizes valuations for tangible and intangible assets and earnout shares.

For additional details on the fair value measurement of the acquired assets and liabilities, including the valuation techniques used, see Note 19 Fair Value Measurements.

The results of SeaTrepid's operations have been included in the Company's consolidated financial statements since the acquisition date. For the nine months ended September 30, 2025, SeaTrepid contributed approximately $4,181,918 in revenue and $1,666,453 in net income.

The following unaudited pro forma summary presents consolidated information of the Company as if the business combination had occurred on January 1, 2024.

---

| | | |
|:---|:---|:---|
| | **Nine months ended September 30,** | **Nine months ended September 30,** |
| | **2025** | **2024** |
| Revenue | $4714842 | $9178003 |
| Net loss | (22309918) | (48049681) |

---

These pro forma amounts reflect the historical operating results of the Company and SeaTrepid, adjusted for the effects of the acquisition, including the additional depreciation that would have been charged assuming the fair value adjustments to acquired property and equipment had been applied from January 1, 2024.

For the nine months ended September 30, 2025, the Company incurred $0.04 million of acquisition-related costs. These expenses are included in general and administration expense on the condensed consolidated statement of operations for the nine months ended September 30, 2025. The supplemental pro forma net loss for the nine months ended September 30, 2025 was adjusted to exclude the acquisition-related costs, and instead, these costs are reflected in pro forma net loss for the nine months ended September 30, 2024.

**11. Goodwill**

The Company recognized goodwill as a result of the acquisition of SeaTrepid on March 20, 2025. The goodwill represents the excess of the purchase price over the fair value of net assets acquired and is attributable to expected synergies and the assembled workforce. The goodwill is not deductible for tax purposes.

As of September 30, 2025, goodwill totaled $10,652,389. The Company did not have any goodwill recorded on its balance sheet prior to this acquisition.

The Company evaluates goodwill for impairment annually as of December 31, or more frequently if events or changes in circumstances indicate the asset might be impaired. No indicators of impairment were identified through the third quarter of 2025.

**12. Income Taxes**

Income tax provisions for interim periods are generally based on an estimated annual effective income tax rate calculated separately from the effect of significant, infrequent, or unusual items related specifically to interim periods. No income tax expense was recognized for the three and nine months ended September 30, 2025, or 2024. The Company has a full valuation allowance against its net deferred tax assets as of September 30, 2025, and December 31, 2024, respectively.

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

**13. Equity**

***Series B Convertible Preferred Stock -*** A total of 3,000 and 0 shares of Series B Convertible Preferred Stock were outstanding at September 30, 2025 and December, 2024, respectively.

On August 6, 2025, the "Company, entered into a Securities Purchase Agreement (the "Purchase Agreement"), by and among the Company and ATW pursuant to which the Company agrees to issue and sell in a private offering to ATW 3,000 shares of Series B Convertible Preferred Stock of the Company, $0.0001 par value (the "Series B Preferred Stock"), at a price per share of $980 (the "Preferred Offering") for an aggregate purchase price of $2,940,000. The Preferred Offering also relates to the offering of the shares of the Company's common stock issuable upon the conversion of or otherwise pursuant to the terms of the Series B Preferred Stock.

On August 7, 2025, the Company filed with the Secretary of State of the State of Delaware the Certificate of Designations of Rights and Preferences of the Series B Convertible Preferred Stock of the Company and designated 50,000 shares of Series B Preferred Stock. On August 8, 2025, the Company and ATW closed on the initial closing transactions contemplated by the Purchase Agreement, and the Company issued 3,000 shares of Series B Preferred Stock to ATW.

Each share of Series B Preferred Stock has a stated value of $1,000 per share and, when issued, the Series B Preferred Stock will be fully paid and non-assessable. The Series B Preferred Stock, with respect to the payment of dividends, distributions and payments upon the liquidation, dissolution and winding up of the Company, ranks senior to all capital stock of the Company, unless the Required Holders (as defined in the Purchase Agreement) consent to the creation of other capital stock of the Company that is senior or on parity in rank (which, for the avoidance of doubt, such parity stock shall include the Series A Convertible Preferred Stock, $0.0001 par value, of the Company) to the Series B Preferred Stock.

The holders of Series B Preferred Stock will be entitled to a 10% per annum dividends, on an as-if converted basis, equal to and in the same form as dividends actually paid on shares of Common Stock, when and if actually paid. The dividends are payable to each record holder of the Series B Preferred Stock in shares of Common Stock so long as there has been no Equity Conditions Failure (as defined in the Certificate of Designations), and the Company may, at its option, under certain circumstances, capitalize the dividend by increasing the stated value of each Preferred Shares or elect a combination of the capitalized dividend and a payment in dividend shares.

If at any time the Company grants, issues or sells any options, convertible securities, or rights to purchase stock, warrants, securities or other property pro rata to all or substantially all of the record holders of any class of Common Stock (the "Purchase Rights"), then each holder of Series B Preferred Stock will be entitled to acquire, upon the terms applicable to such Purchase Rights, the aggregate Purchase Rights which such holder could have acquired if such holder had held the number of shares of Common Stock acquirable upon complete conversion of all the Series B Preferred Stock held by such holder immediately prior to the date as of which the record holders of shares of Common Stock are to be determined for the grant, issue or sale of such Purchase Rights at the Alternate Conversion Price (as defined below); subject to certain limitations on beneficial ownership.

*Conversion at Option of Holder*

At any time from and after the first date of issuance of any Preferred Shares (the "Initial Issuance Date"), each holder of Series B Preferred Stock may convert all, or any part, of the outstanding Series B Preferred Stock, at any time at such holder's option, into shares of the Common Stock (which converted shares of Common Stock are referred to as "Conversion Shares" herein) at the fixed "Conversion Price" of $8.26, which is subject to proportional adjustment upon the occurrence of any stock split, stock dividend, stock combination and/or similar transactions. The amounts to be converted include unpaid dividends and other charges for the Preferred Shares.

Subject to the rules and regulations of the Nasdaq, the Company has the right, at any time, with the written consent of the Required Holders, to lower the fixed conversion price to any amount and for any period of time deemed appropriate by the board of directors of the Company.

*Alternate Conversion at the Holder's Election*

At any time after the Initial Issuance Date, a holder may elect to convert the Series B Preferred Stock held by such holder at the "Alternate Conversion Price" equal to the lesser of:

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Conversion Price; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the greater of:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ the floor price of $1.6524 (the "Floor Price"); and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ 98% of the lowest volume weighted average price ("VWAP") of the Common Stock during the 10 consecutive trading days immediately prior to such conversion.

*Alternate Conversion Upon a Triggering Event*

Following the occurrence and during the continuance of a Triggering Event (as defined below), each holder may alternatively elect to convert the Series B Preferred Stock at the "Alternate Conversion Price".

The Series B Certificate of Designations contains standard and customary triggering events (each, a "Triggering Event" including certain Bankruptcy Triggering Event), including but not limited to: (i) the suspension from trading or the failure to list the Common Stock within certain time periods; (ii) failure to declare or pay any dividend when due; (iii) the occurrence of any default under, redemption of or acceleration prior to maturity of at least an aggregate of $500,000 of Indebtedness (as defined in the Purchase Agreement) of the Company, (iv) the Company's failure to cure a conversion failure of failure to deliver shares of the Common Stock upon conversion, or notice of the Company's intention not to comply with a request for conversion of any Series B Preferred Stock, and (v) bankruptcy or insolvency of the Company.

From and after the occurrence and during the continuance of any Triggering Event, the Dividend Rate in effect shall automatically be increased to the lesser of 18% per annum and the maximum rate permitted under applicable law.

If at the time of a conversion the Alternate Conversion Price is determined to be the Floor Price because such Floor Price is greater than 98% of the lowest VWAP of a share of Common Stock during the ten (10) trading day period ending and including the trading day immediately preceding the delivery or deemed delivery of the applicable conversion.

***Series A Convertible Preferred Stock*** - A total of 13,696 and 35,034 shares of Series A Convertible Preferred Stock were outstanding at September 30, 2025 and December 31, 2024, respectively.

On November 4, 2024, the Company entered into the Second Amendment and Exchange Agreement by and among the Company and ATW I, SLS and MIF pursuant to which such investors would exchange the remaining portion of the amount outstanding under the New Convertible Debentures and certain other amounts outstanding with respect thereto, into shares of Series A preferred convertible stock (the "Series A Preferred Stock"), subject to certain adjustments, in reliance on the exemption from registration provided by Section 3(a)(9) of the Securities Act.

On December 26, 2024, the Company filed with the Secretary of State of the State of Delaware the Certificate of Designation of Series A Convertible Preferred Stock of the Company and designated 40,000 shares of Series A Preferred Stock.

Under the terms of the Series A Certificate of Designation, each share of Series A Preferred Stock has a stated value of $1,000 per share and a par value of $0.0001 per share and, when issued, the Series A Preferred Stock will be fully paid and non-assessable. The holders of Series A Preferred Stock will be entitled to a 5% per annum dividends, on an as-if converted basis, equal to and in the same form as dividends actually paid on shares of Common Stock of the Company, when and if actually paid. The holders of the Series A Preferred Stock shall have no voting power and no right to vote on any matter at any time, either as a separate series or class or together with any other series or class of share of capital stock, and shall not be entitled to call a meeting of such holders for any purpose nor shall they be entitled to participate in any meeting of the holders of Common Stock, except as provided in the Series A Certificate of Designation (or as otherwise required by applicable law).

The Series A Preferred Stock holders may convert all, or any part, of the outstanding Series A Preferred Stock, at any time at such holder's option, into shares of the Common Stock at the fixed "Conversion Price" of $8.26, which is subject to proportional adjustments, or a holder may elect to convert the Series A Preferred Stock held by such holder at the "Alternate Conversion Price" (as defined in the Series A Certificate of Designation) at holder's election or at certain triggering event. The Company has the right to redeem in cash all, but not less than all, the shares of Series A Preferred Stock then outstanding at a 25% redemption premium to the greater of (i) the Conversion Amount being redeemed, and (ii)

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

the product of (1) the Conversion Rate with respect to the Conversion Amount being redeemed, multiplied by (2) the equity value of the Common Stock underlying the Series A Preferred Stock.

On December 27, 2024, the Company and ATW I closed the exchange transaction, and the Company issued 27,588 shares of Series A Preferred Stock to ATW I. On December 31, 2024, the Company issued 2,504 and 5,342 shares of Series A Preferred Stock to SLS and MIF, respectively. The total fair value of these exchange transactions was $110,300,191. These shares of the Preferred Stock are convertible into shares of the Company's Common Stock, subject to a beneficial ownership cap of 9.9% of the issued and outstanding Common Stock of the Company (with the exception to one investor), and to the stockholder approval requirement pursuant to Nasdaq rule 5635.

On August 6, 2025, the Company issued additional equity securities (see Series B Convertible Preferred Stock) at a price per share below the then-effective conversion price of its Series A Preferred Stock. Under the terms of the Series A Certificate of Designation, a full-ratchet anti-dilution adjustment was triggered, reducing the conversion price of the Series A Preferred Stock from $11.07 per share to $8.26 per share (on a post–reverse-stock-split basis). The resulting $3,427,706 value transfer was recorded as a reclassification within equity (charged to Accumulated Deficit and credit to APIC) and treated as a deemed dividend to preferred shareholders for EPS purposes. There was no impact on total stockholders' equity or the consolidated statement of operations.

**Reverse Stock Split**

On September 2, 2025, the Company filed a certificate of amendment to its Second Amended and Restated Certificate of Incorporation with the Secretary of State of the State of Delaware to effect a 1-for-9 reverse stock split of the shares of the Company's common stock, par value $0.0001 per share on September 5, 2025. No fractional shares were issued in connection with the reverse stock split, but were instead be rounded up to the nearest whole share. The Reverse Stock Split resulted in 42,758,379 shares of common stock being converted in to 4,750,954 shares of common stock. The Board of Directors of the Company approved the Certificate of Amendment to meet the share bid price requirements of the NASDAQ Capital Market. The Company's stockholders approved the Certificate of Amendment at a special meeting held on June 25, 2025.

All options, warrants and other convertible securities of the Company outstanding immediately prior to the effectiveness of the Certificate of Amendment were adjusted in accordance with the terms of the plans, agreements or arrangements governing such options, warrants and other convertible securities and subject to rounding to the nearest whole share.

Each stockholder's percentage ownership interest in the Company and proportional voting power will remain virtually unchanged by the Certificate of Amendment, except for minor changes and adjustments that will result from rounding fractional shares into whole shares. The rights and privileges of the holders of shares of the Company's common stock will be substantially unaffected.

As the par value per share of common stock was not changed in connection with the 1-for-9 Reverse Stock Split, there was no change in the par value of the preferred stock related to the 1-for-9 Reverse Stock Split recorded in the period ended September 30, 2025.

On July 22, 2024, the Company effected a 1-for-36 reverse stock split ("Reverse Stock Split") of the shares of the Company's common stock, par value $0.0001 per share. No fractional shares were issued in connection with the Reverse Stock Split, but were instead rounded up to the nearest whole share. The Reverse Stock Split resulted in 150,107,598 shares of common stock being converted in to 4,169,679 shares of common stock. The Board of Directors of the Company approved the Certificate of Amendment effecting the Reverse Stock Split in order to meet the share bid price requirements

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

of the NASDAQ Capital Market. The Company's stockholders authorized the Reverse Stock Split and the Certificate of Amendment at a special meeting held on June 17, 2024.

All options, warrants and other convertible securities of the Company outstanding immediately prior to the split have been adjusted in accordance with the terms of the plans, agreements or arrangements governing such options, warrants and other convertible securities and subject to rounding to the nearest whole share.

Each stockholder's percentage ownership interest in the Company and proportional voting power remain virtually unchanged by the split, except for minor changes and adjustments that resulted from rounding fractional shares into whole shares. The rights and privileges of the holders of shares of the Company's common stock were substantially unaffected.

As the par value per share of common stock was not changed in connection with the 1-for-36 Reverse Stock Split, we recorded a decrease of $14,460 to common stock on our consolidated balance sheet with a corresponding increase in additional paid-in capital as of December 31, 2024. An adjustment to round fractional shares into whole shares was recorded in the year ended December 31, 2024 which increased common stock by 133,975 shares and $13 with a corresponding decrease in additional paid-in capital.

Unless otherwise noted, all references in the condensed consolidated financial statements and notes to condensed consolidated financial statements to the number of shares, per share data, restricted stock and stock option data have been retroactively adjusted to give effect to the Reverse Stock Split.

***Common Stock –*** A total of 6,427,297 and 1,084,655 shares of Common Stock were outstanding as of September 30, 2025 and December 31, 2024, respectively.

On June 30, 2025, the Company commenced an At-The-Market ("ATM") offering under a previously filed shelf registration statement. During the three months ended September 30, 2025 we issued and sold 1,106,261 shares, for gross proceeds of $5,160,244 and net proceeds of $4,938,966, after deducting commissions and offering expenses totaling $221,278.

During the first quarter of 2025, the Company conducted ATM offerings to offer and sell shares of the Company's Common Stock for an aggregate offering price of up to $20,189,798. Under this offering we issued and sold 832,092 shares, for gross proceeds of $20,141,905 and net proceeds of $19,438,121 after deducting commissions and offering expenses totaling $703,784.

During the nine months ended September 30, 2025, ATW I and SLS converted 19,038 and 2,300 shares of Series A Preferred Shares into 2,789,635 and 310,748 shares of Common Stock respectively. During the year ended December 31, 2024, ATW I converted 400 shares of Series A Preferred Shares into 61,659 shares of Common Stock.

During the nine months ended September 30, 2025, ATW I and ATW II converted 2024 Term Loan notes with principal amount of $2,551,855 and interest payable of $318,718 into 200,600 shares of Common Stock.

During the year ended December 31, 2024, the Company entered into an ATM Offering Agreement to offer and sell shares of our Common Stock having an aggregate offering price of up to $9,858,269. Under this offering we issued and sold 156,270 shares, for gross proceeds of $9,857,857 and net proceeds of $9,357,954 after deducting commissions and offering expenses totaling $499,903.

During the year ended December 31, 2024, ATW I and SLS converted New Convertible Debentures with a fair value of $29,741,859 principal values of $12,869,231 and $1,836,720 and interest of $442,140 and $4,785 into 535,427 and 77,673 shares of Common Stock, respectively.

***Earnout Shares –*** Following the closing of the Merger between CleanTech, Merger Sub and Nauticus Robotics Holdings on September 9, 2022, former holders of shares of Nauticus Robotics Holdings' Common Stock (including shares received as a result of the Nauticus Preferred Stock Conversion and the Nauticus Convertible Notes Conversion) are entitled to receive their pro rata share of up to 23,149 Earnout Shares which are held in escrow. The Earnout Shares will be released from escrow upon the occurrence of the following (each a "triggering event"):

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i.one-half of the Earnout Shares will be released if, within a 5-year period from September 9, 2022, the volume-weighted average price of our Common Stock equals or exceeds $15.00 per share over any 20 trading days within a 30-day trading period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ii.one-quarter of the Earnout Shares will be released if, within a 5-year period from September 9, 2022, the volume-weighted average price of our Common Stock equals or exceeds $17.50 per share over any 20 trading days within a 30-day trading period; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii.one-quarter of the Earnout Shares will be released if, within a 5-year period from September 9, 2022, the volume-weighted average price of our Common Stock equals or exceeds $20.00 per share over any 20 trading days within a 30-day trading period.

As of September 30, 2025, the Earnout targets have not been achieved, and the Earnout Shares remain in escrow.

**14. Warrants**

***Public Warrants –*** We assumed 8,624,991 Public Warrants on September 9, 2022 which remained outstanding as of September 30, 2025. For every 324 Public Warrants, the holder is entitled to purchase one share of Common Stock at a price of $11.50, subject to adjustment. However, no Public Warrants will be exercisable for cash unless we have an effective and current registration statement covering the shares of Common Stock issuable upon exercise of the Public Warrants and a current prospectus relating to such shares of Common Stock. Notwithstanding the foregoing, if a registration statement covering the shares of Common Stock issuable upon exercise of the Public Warrants is not effective within 120 days of September 9, 2022, warrant holders may, until such time as there is an effective registration statement and during any period when we shall have failed to maintain an effective registration statement, exercise, subject to the terms of the governing warrant agreement, Public Warrants on a cashless basis pursuant to an available exemption from registration under the Securities Act. The Public Warrants expire on September 9, 2027, or earlier upon redemption or liquidation. Our Public Warrants are listed on Nasdaq under the symbol "KITTW".

We may redeem the outstanding Public Warrants, in whole and not in part, at a price of $0.01 per warrant:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• at any time after the Public Warrants become exercisable,

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• upon not less than 30 days' prior written notice of redemption to each warrant holder,

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• if, and only if, the reported last sale price of the shares of Common Stock equals or exceeds $16.50 per share (subject to adjustment for splits, dividends, recapitalizations and other similar events), for any 20 trading days within a 30-day trading period ending on the third business day prior to the notice of redemption to warrant holders, and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• if, and only if, there is a current registration statement in effect with respect to the shares of Common Stock underlying such warrants at the time of redemption and for the entire 30-day trading period referred to above and continuing each day thereafter until the date of redemption.

If we call the Public Warrants for redemption as described above, we have the option to require all holders that wish to exercise warrants to do so on a "cashless basis."

The exercise price and number of shares of Common Stock issuable on exercise of the Public Warrants may be adjusted in certain circumstances including in the event of a share dividend, extraordinary dividend or our recapitalization, reorganization, merger or consolidation.

The Public Warrants, which are accounted for as liabilities in our condensed consolidated balance sheets, were valued as of September 30, 2025 and December 31, 2024 at $1,569 and $9,080, respectively, based on their publicly-traded price. For the three months ended September 30, 2025 and 2024, the Company reported a gain in value of the Public Warrants of

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

$30,209 and $131,100, respectively. For the nine months ended September 30, 2025 and 2024, the Company reported a loss and gain in value of the Public Warrants of $7,511 and $323,438, respectively. The change in fair value of the Public Warrants was reported within other (income) expense in our condensed consolidated statements of operations.

***Private Warrants –*** We assumed 7,175,000 Private Warrants, which are not publicly traded, on September 9, 2022. These remained outstanding as of September 30, 2025. For every 324 Private Warrants, the holder is entitled to purchase one share of Common Stock at an exercise price of $11.50 and is identical in all material respects to the Public Warrants except that the Private Warrants are exercisable for cash (even if a registration statement covering the shares of Common Stock issuable upon exercise of such warrants is not effective) or on a cashless basis, at the holder's option, and will not be redeemable by us, in each case so long as they are still held by the initial purchasers or their affiliates. The Private Warrants purchased by CleanTech Investments, LLC are not exercisable after July 14, 2026, as long as Chardan Capital Markets, LLC or any of its related persons beneficially own these Private Warrants.

The Private Warrants, which are accounted for as liabilities in our condensed consolidated balance sheets, were valued as of September 30, 2025 and December 31, 2024 at $572 and $7,884, respectively. The fair value of the Private Warrants was estimated using a Black-Scholes option pricing model using the following assumptions: stock price of $2.88, no assumed dividends, a risk-free rate of 3.60%, implied volatility of 167.8%, and a remaining term of 1.94 years. For the three months ended September 30, 2025 and 2024, the Company reported a gain in value of the Private Warrants of $11,110 and $109,609, respectively. For the nine months ended September 30, 2025 and 2024, the Company reported a loss and gain in value of the Private Warrants of $7,312 and $265,278, respectively. The change in fair value of the Private Warrants was reported within other (income) expense in our condensed consolidated statements of operations.

***SPA Warrants –*** On September 9, 2022 and pursuant to the Securities Purchase Agreement, we issued an aggregate 2,922,425 Original SPA Warrants, on a pre Reverse Stock Split basis, to the SPA Parties. Upon issuance, each whole Original SPA Warrant was exercisable over its 10-year term for one share of Common Stock at a price of $20.00 per share, subject to certain adjustments including full ratchet anti-dilution price protections.

In connection with the Securities Purchase Agreement, the Company and the SPA Parties entered into that certain Registration Rights Agreement, dated as of September 9, 2022 (the "RRA"), pursuant to which the Company and the SPA Parties agreed to certain requirements and conditions covering the resale by the SPA Parties of the shares of Common Stock underlying the Debentures and Original SPA Warrants. Under the terms of the RRA, the Company was required to (i) file a registration statement (the "Initial Registration Statement") covering such underlying shares within 15 business days of the Closing and (ii) use its best efforts to cause the Initial Registration Statement to be declared effective as promptly as possible after the filing thereof, but in any event no later than the applicable Effectiveness Date (as defined in the RRA) (the "Registration Requirements"). The RRA additionally provided for liquidated damages if the Registration Requirements were not met.

On June 22, 2023, the Company and the SPA Parties entered into the first amendment to the RRA (the "RRA Amendment"), pursuant to which the Company agreed to deliver to the SPA Parties an aggregate 1,890,066 shares of Common Stock at an agreed upon price of $2.286, on a Pre Reverse Stock Split basis, (the "RRA Amendment Shares") in exchange for the waiver and release by the SPA Parties of any and all claims, remedies, causes of action and any other Initial Effectiveness Date Claims (as defined in the RRA Amendment) under any of the Transaction Documents (as defined in the RRA), including all past and future claims for liquidated damages under the RRA with respect to, and any other amounts that may be payable by reason of or otherwise relating to, the Effectiveness Date (as defined in the RRA) of the Initial Registration Statement.

During the second quarter of 2024, the Company issued 1,890,066 shares of Common Stock, on a pre Reverse Stock Split basis, as payment for liquidated damages and interest of $4,320,690, and the damages and interest were recorded under interest expense in the condensed consolidated statements of operations. The settlement date of the liquidated damages occurred August 3, 2023, with a closing price of $1.95, with the change in the agreed upon price of $2.286 to settlement resulting in a gain of $635,061, which was also included in interest expense in the condensed consolidated statements of operations.

Pursuant to the RRA Amendment, the Company also agreed to file a registration statement for the registration and resale of the RRA Amendment Shares by the SPA Parties and to cause such registration statement to become effective as soon as

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

practicable thereafter in accordance with the terms of the RRA, as amended by the RRA Amendment. The registration statement was filed on August 7, 2023 and was declared effective on September 12, 2023.

On June 22, 2023, we entered into the Letter Agreements with the SPA Parties (the "Letter Agreements"), pursuant to which the SPA Parties (also being the holders of the Original SPA Warrants) agreed to amend the exercise price of the Original SPA Warrants, which, since issuance, had been exercisable to purchase an aggregate 2,922,425 shares of Common Stock, on a pre Reverse Stock Split basis, in exchange for the Company's agreement to (i) lower the exercise price of the Original SPA Warrants to a weighted average of $3.28 per share, with multiple tranches priced between $2.04 and $4.64 per share, and (ii) upon the SPA Parties' exercise of the Amended SPA Warrants, issue New SPA Warrants to the SPA Parties to purchase, in the aggregate, up to 2,922,425 shares of Common Stock, on a pre Reverse Stock Split basis.

During any period when we shall have failed to maintain an effective registration statement covering the shares of Common Stock issuable upon exercise of the Amended SPA Warrants, the registered holder may exercise its Amended SPA Warrants on a cashless basis pursuant to an available exemption from registration under the Securities Act.

On June 23, 2023, pursuant to its Letter Agreement with the Company, ATW I exercised 165,713 Amended SPA Warrants, pursuant to which 165,713 shares of Common Stock, on a pre Reverse Stock Split basis, (4,603 shares of Common Stock post Reverse Stock Split) and 165,713 New SPA Warrants were issued to ATW by the Company in accordance with the terms of the Letter Agreement. The Company received proceeds of $338,055 from the warrants exercised by ATW.

On September 18, 2023, the Company entered into a convertible senior secured term loan agreement convertible at $6.00 per share. Based on the letter agreement, SPA warrants holders who exchange through March 1, 2024, the exercise price was reset from $20.00 to $6.00 a warrant pursuant to the full-ratchet provision. The exchange warrants were reset to $6.00 with a factor of 3.3333, increasing the number of warrants to 552,377, on a pre Reverse Stock Split basis.

The New SPA Warrants will be (and, with respect to those already issued, are) substantially in the form of the Amended SPA Warrants as described above except that the New SPA Warrants (i) have an exercise price of $20.00 per share (including, for purposes of clarification, full-ratchet anti-dilution on the exercise price and number of underlying shares issuable based on the aggregate exercise price using $20.00 as the base exercise price), (ii) are immediately exercisable upon issuance, and (iii) are exercisable until September 9, 2032.

If a registration statement covering the shares of Common Stock issuable upon exercise of the New SPA Warrants is not effective 60 days after March 1, 2024 (or, in the event of a "full review" by the SEC, 120 days after March 1, 2024), upon the registered holder's election to exercise its New SPA Warrants, the registered holder may, until such time as there is an effective registration statement and during any period when we shall have failed to maintain an effective registration statement, exercise its New SPA Warrants on a cashless basis pursuant to an available exemption from registration under the Securities Act.

On December 31, 2023, the Company and ATW I, as the purchaser, entered into a Securities Purchase Agreement (the "PIPE SPA"), pursuant to which the purchaser agreed to purchase up to an aggregate of $5,000 shares of Common Stock of the Company at a $2 per share purchase price on a pre Reverse Stock Split basis. Based on the PIPE SPA, the exercise price of the SPA Warrants was reset from $6.00 to $2.00.

During the six months ended June 30, 2024, ATW I exercised 615,589 SPA Warrants, on a post Reverse Stock Split basis, (22,161,186 pre Reverse Stock Split) SPA Warrants in exchange for Common Stock. The Company did not receive cash in respect of these transactions.

Unless context otherwise requires, the term "SPA Warrants" means (i) before the entry into the Letter Agreements, the Original SPA Warrants, and (ii) upon and following the entry into the Letter Agreements, (a) the Amended SPA Warrants, and (b) the New SPA Warrants.

The SPA Warrants, which are accounted for as liabilities in our condensed consolidated balance sheets, were valued as of September 30, 2025, at $34,034 and as of December 31, 2024 at $164,949. The fair value of the SPA Warrants was estimated using a Black-Scholes option pricing model using the following assumptions: stock price of $0.90, no assumed dividends, implied volatility of 180.6%, and a remaining term of 2.19 years. The change in value of the SPA Warrants

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

during the three months ended September 30, 2025 and 2024, was a gain of $62,288 and $374,796, respectively. The change in value of the SPA Warrants during the nine months ended September 30, 2025 and 2024, was a gain of $130,915 and $12,759,113, respectively. The change in fair value of SPA Warrants was reported with other (income) expense in our condensed consolidated statements of operations.

**15. Stock-Based Compensation**

Our 2022 Omnibus Incentive Plan provides for the grant of options, stock appreciation rights, restricted stock units ("RSU"s), restricted stock and other stock-based awards, any of which may be performance-based, and for incentive bonuses, which may be paid in cash, Common Stock, or a combination thereof. As of September 30, 2025, 112,214 equity units remained outstanding.

Total stock-based compensation expense including options and RSUs for the three and nine months ended September 30, 2025, net of forfeiture adjustments, totaled $398,225 and $968,240, respectively. Total stock-based compensation expense including options and RSUs for the three and nine months ended September 30, 2024, net of forfeiture adjustments, totaled $532,539 and $1,872,504, respectively.

**16. Employee Benefit Plan**

Nauticus offers a 401(k) plan which permits eligible employees to contribute portions of their compensation to an investment trust. The Company makes contributions to the plan totaling 3% of employees' gross salaries and such contributions vest immediately. The 401(k) plan provides several investment options, for which the employee has sole investment discretion. The Company's cost for the 401(k) plan was $51,896 and $147,586 for the three and nine months ended September 30, 2025, respectively. The Company's cost for the 401(k) plan was $41,648 and $144,913 for the three and nine months ended September 30, 2024, respectively.

**17. Related Party Transactions**

ATW I, ATW II, ATW III, MIF and SLS are considered related parties as they can significantly influence the management of the Company, and we require their consent on all material transactions. Further, MIF is considered a related party as Adam Sharkawy is a member of the Board of Directors of the Company and the founder and managing partner of MIF.

***SPA Warrants –*** The SPA Warrants are held by related parties ATW I, MIF and SLS Family Irrevocable Trust (see Note 14 – Warrants).

***Exchanged Senior Secured Convertible Debenture*** - On January 30, 2024, the Company and certain of its subsidiaries and ATW I entered into the Amendment and Exchange Agreement, pursuant to which ATW I transferred its existing 5% Original Issue Discount Senior Secured Convertible Debenture to the Company in exchange for a new Original Issue Discount Exchanged Senior Secured Convertible Debenture due September 9, 2026 (the "New Convertible Debentures") in the aggregate principal amount of $29,591,600. In addition, on January 30, 2024, the Company and certain of its subsidiaries entered into additional Amendment and Exchange Agreements with MIF and SLS on substantially similar terms, pursuant to which MIF and SLS transferred their existing 5% Original Issue Discount Senior Secured Convertible Debentures to the Company in exchange for New Convertible Debentures in the aggregate principal amount of $5,102,000 and $1,836,720, respectively. The fair value of the New Convertible Debentures was $99,195,791 upon issuance on January 30, 2024.

During the year ended December 31, 2024, ATW I and SLS converted Senior Secured Convertible Debentures with a principal value of $12,869,231 and $1,836,720 and interest of $442,140 and $4,785 into 535,427 and 77,673 shares of Common Stock, respectively. The fair value of the conversion was $29,741,859.

***Second Amendment and Exchange Agreement -*** On November 4, 2024, the Company entered into the Second Amendment and Exchange Agreement by and among the Company and ATW I, SLS and MIF pursuant to which such

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

investors would exchange the remaining portion of the amount outstanding under the New Convertible Debentures and certain other amounts outstanding with respect thereto, into shares of Series A Preferred Stock.

On December 27, 2024, the Company and ATW I closed the exchange transaction, and the Company issued 27,588 shares of Series A Preferred Stock to ATW I. On December 31, 2024, the Company issued 2,504 and 5,342 shares of Series A Preferred Stock to SLS and MIF, respectively, (see Note 13, "Equity").

***Series A Convertible Preferred Stock -*** During the nine months ended September 30, 2025, ATW I and SLS converted 19,038 and 2,300 shares of Series A Preferred Shares into 2,789,635 and 310,748 shares of Common Stock respectively. During the year ended December 31, 2024, ATW I converted 400 shares of Series A Preferred Shares into 61,659 shares of Common Stock.

***Series B Convertible Preferred Stock -*** On August 6, 2025, the "Company, entered into a Securities Purchase Agreement (the "Purchase Agreement"), by and among the Company and ATW pursuant to which the Company agrees to issue and sell in a private offering to ATW 3,000 shares of Series B Convertible Preferred Stock of the Company, $0.0001 par value (the "Series B Preferred Stock"), at a price per share of $980 (the "Preferred Offering") for an aggregate purchase price of $2,940,000. The Preferred Offering also relates to the offering of the shares of the Company's common stock issuable upon the conversion of or otherwise pursuant to the terms of the Series B Preferred Stock. During the nine months ended September 30, 2025, ATW has made not converted any shares of Series B Preferred Shares into shares of Common Stock.

***November 2024 Debentures*** - On November 4, 2024, the Company entered into a Securities Purchase Agreement with ATW I, pursuant to which ATW I purchased, in a private placement, $1,150,000 in principal amount of debentures, with an option to purchase up to an additional aggregate of $20,000,000 in principal amount of original issue discount senior secured convertible debentures (the "November 2024 Debentures"). On December 11, 2024, ATW I purchased, in a private placement, $1,000,000 in principal amount of debentures. The principal amount outstanding on the November 2024 Debentures at September 30, 2025 and December 31, 2024 was $2,150,000 and the fair value was $2,711,954 and $2,583,832, respectively.

***Convertible Senior Secured Term Loans –*** In the third quarter of 2023, the Company entered into a convertible senior secured term loan with related parties ATW II, ATW I, MIF and other non-related party lenders. The loan was subsequently amended in the fourth quarter of 2023 and the first quarter of 2024 (see Note 7, "Notes Payable").

On January 30, 2024, the Company also entered into the 2024 Term Loan Agreement with related parties ATW Management, as collateral agent and lender, and ATW III, ATW II, ATW I, MIF and another non-related party lenders. On May 1, 2024, the Company entered into an amendment to the 2024 Term Loan Agreement with ATW I.

During the nine months ended September 30, 2025, ATW I and ATW II converted 2024 Term Loan notes with principal amount of $2,551,855 and interest payable of $318,718 into 200,600 shares of Common Stock.

The principal amounts outstanding on the convertible senior term loans to related parties ATW I, ATW II, ATW III and MIF at September 30, 2025 were $1,643,933, $4,404,211, $1,177,311 and $4,353,665, respectively. The principal amount outstanding on the convertible senior term loans on December 31, 2024 to ATW I, ATW II, ATW III and MIF was $2,933,362, $5,666,638, $1,112,943 and $4,224,983, respectively. For the three and nine months ended September 30, 2025, interest expense attributable to ATW I, ATW II, ATW III and MIF was $52,515, $140,690, $26,572 and $117,011 and $155,831, $417,483, $71,116 and $331,772, respectively. For the three and nine months ended September 30, 2024, interest expense attributable to ATW I, ATW II, ATW III and MIF was $103,635, $192,216, $40,815, and $146,845, and $251,674, $524,531, $105,544 and $390,339, respectively.

***Flexible Consulting, LLC*** - On December 1, 2023, the Board appointed Victoria Hay as the Interim Chief Financial Officer and principal financial officer of the Company. Victoria Hay is the co-owner and President of Flexible Consulting, LLC, a financial and accounting consulting firm, with which the Company has engaged with since January 2023 to provide it with accounting and finance services relating to its quarterly reporting and mergers/acquisition activity. On July 25, 2025, the Board appointed Jimena Begaries, also a Flexible Consulting LLC employee, as the Interim Chief Financial Officer succeeding Victoria Hay. Flexible Consulting, LLC is considered to be a related party from December 1, 2023. The total value of services provided by Flexible Consulting, LLC to the Company for the three and nine months ended

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

September 30, 2025 and 2024 was $275,000 and $907,684, and $270,000 and $758,000 respectively. Accounts payable included $45,000 and $160,366 due to Flexible Consulting, LLC at September 30, 2025 and December 31, 2024, respectively.

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

**18. Loss Per Share**

The following table is the basic and diluted loss per share computation. For all periods presented, weighted average shares and loss per share reflect the effects of the Reverse Stock Split (see note 13, Equity).

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended<br>September 30,** | **Three months ended<br>September 30,** | **Nine months ended September 30,** | **Nine months ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Numerator: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) from continued operations | $(6639948) | $17931827 | $(21661311) | $(50366134) |
| &nbsp;&nbsp;&nbsp;&nbsp;Deemed dividend – Series A down-round adjustment | (3427706) | - | (3427706) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Income (loss) for basic earnings per share | $(10067654) | $17931827 | $(25089017) | $(50366134) |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of SPA warrant liabilities | - | (374796) | - | - |
| &nbsp;&nbsp;&nbsp;New convertible debentures interest and change in fair value | - | (24199071) | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Convertible secured debentures interest and amortization | - | 1151356 | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted net loss for diluted earnings per share | $(10067654) | $(5490684) | $(25089017) | $(50366134) |
| Denominator: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Weighted average shares used to compute basic EPS | 3878466 | 297334 | 3357726 | 212307 |
| Dilutive effect of: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Stock options | - | - | - | - |
| &nbsp;&nbsp;&nbsp;Restricted and performance stock units | - | 133 | - | - |
| &nbsp;&nbsp;&nbsp;SPA Warrants | - | 11837 | - | - |
| &nbsp;&nbsp;&nbsp;Convertible debt | - | 1389493 | - | - |
| Weighted average shares used to compute diluted EPS | 3878466 | 1698797 | 3357726 | 212307 |
| Basic income (loss) per share | $(2.60) | $60.31 | $(7.47) | $(237.23) |
| Diluted loss per share | $(2.60) | $(3.23) | $(7.47) | $(237.23) |
| ***Anti-dilutive securities excluded from shares outstanding:*** | ***Anti-dilutive securities excluded from shares outstanding:*** | ***Anti-dilutive securities excluded from shares outstanding:*** | ***Anti-dilutive securities excluded from shares outstanding:*** | ***Anti-dilutive securities excluded from shares outstanding:*** |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock options | 1020 | 2781 | 1431 | 2781 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restricted and performance stock units | 93726 | 37019 | 41179 | 37020 |
| &nbsp;&nbsp;&nbsp;&nbsp;Warrants | 60603 | 48766 | 60603 | 60603 |
| &nbsp;&nbsp;&nbsp;&nbsp;Earnout shares | 23148 | 23149 | 23148 | 23149 |
| &nbsp;&nbsp;&nbsp;&nbsp;Seatrepid earnout shares | 671544 | - | 671544 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Convertible debt | 978435 | - | 978435 | 1389493 |
| &nbsp;&nbsp;&nbsp;&nbsp;Series A and B Convertible Preferred Stock | 2424688 | - | 2424688 | - |
| Total | 4253164 | 111715 | 4201028 | 1513046 |

---

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

**19. Fair Value Measurements**

The Company measures and reports certain financial and non-financial assets and liabilities on a fair value basis. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The three levels related to fair value measurements are as follows:

---

| | |
|:---|:---|
| Level 1 – | Observable inputs such as quoted prices in active markets for identical assets or liabilities. |
| Level 2 – | Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active or other inputs that are observable or can be corroborated by observable market data. |
| Level 3 – | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies, and similar techniques that use significant unobservable inputs. |

---

The estimated fair values of accounts receivable, contract assets, accounts payable, accrued expenses, and indebtedness with unrelated parties approximate their carrying amounts due to the relatively short maturity or time to maturity of these instruments. Notes payable with related parties may not be arms-length transactions and therefore may not reflect fair value.

The fair value of the November 2024 Debentures are measured at each reporting date in accordance with ASC 820-10, Fair Value Measurement, using a Monte Carlo simulation model. This model incorporates Level 3 inputs, including, current stock price, stock price volatility (historical and implied), risk free interest rate (U.S. Treasury rates), and expected term to maturity. The fair value measurement is classified as Level 3 in the fair value hierarchy due to the use of unobservable inputs. At September 30, 2025, the following assumptions were used in order to estimate the fair value of the November 2024 Debentures: stock price of $2.88, a risk free rate of 3.70%, implied volatility of 172% and a remaining term of 0.94 years.

The fair value of the Public, Private and SPA Warrants are measured at each reporting date in accordance with ASC 820-10. The Public Warrants were valued based on their publicly-traded price. The Private and SPA Warrants are considered Level 3 measurements as they involve significant unobservable inputs.

In connection with the acquisition of SeaTrepid on March 20, 2025, the Company measured the identifiable assets acquired and liabilities assumed at fair value in accordance to ASC 820-10. The fair value of land and buildings acquired were measured using the market approach and considered Level 2 measurements as observable inputs from comparable sales were used. Machinery and equipment acquired were measured using cost approach and considered Level 3 measurements due to the use of unobservable inputs. The fair value of the earnout shares related to the acquisition were measured using the Monte Carlo simulation model. The model incorporates Level 3 inputs, including stock price of $10.26, stock price volatility of 99.9%, revenue volatility of 101.4%, risk free rate of 4.15% and a remaining term of 0.78 years.

The fair value of notes payable acquired approximated their carrying values at the acquisition date as the Company plans to pay off the notes in the short term. The fair values of working capital items, including cash, accounts receivable, accounts payable, and accrued expenses, approximated their carrying values at the acquisition date due to their short-term nature. These items are not presented in the table below.

In connection with the issuance of Series B Preferred Stock on August 6, 2025, the Company measured the fair value of the Series A Preferred stock using a Monte Carlo simulation model. Consistent with the guidance in ASC 260-10-S99-2, the valuation incorporated two separate simulations: (a) the fair value of the instrument assuming the pre-reset conversion price ($11.07 per share post-reverse stock split), and (b) the fair value of the instrument assuming the reduced conversion price resulting from the down-round trigger ($8.26 per share post-reverse stock split). All other model inputs, including the fair value of the Company's common stock, volatility, and risk-free interest rate, were held constant between the two simulations. The incremental fair value resulting from the difference between these two measurements represents the value transferred due to the down-round feature and was recognized in the period's fair-value remeasurement.

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

In accordance with the fair value hierarchy described above, the following tables show the fair value of the Company's financial liabilities that are required to be measured at fair value on a recurring basis and the related activity for the periods presented:

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Fair Value as of September 30, 2025** | **Fair Value as of September 30, 2025** | **Fair Value as of September 30, 2025** | **Fair Value as of September 30, 2025** | **Fair Value as of December 31, 2024** | **Fair Value as of December 31, 2024** | **Fair Value as of December 31, 2024** | **Fair Value as of December 31, 2024** |
| | **Carrying Value** | **Level 1** | **Level 2** | **Level 3** | **Carrying Value** | **Level 1** | **Level 2** | **Level 3** |
| Financial liabilities: |  |  |  |  |  |  |  |  |
| November 2024 Debentures | $2711954 | $- | $- | $2711954 | $2583832 | $- | $- | $2583832 |
| &nbsp;&nbsp;Public Warrants | $1569 | $1569 | $- | $- | $9080 | $9080 | $- | $- |
| &nbsp;&nbsp;Private Warrants | 572 | - | - | 572 | 7884 | - | - | 7884 |
| &nbsp;&nbsp; SPA Warrants | 34034 | - | - | 34034 | 164949 | - | - | 164949 |
| Total warrant liability | $36175 | $1569 | $- | $34606 | $181913 | $9080 | $- | $172833 |
| Non-recurring fair value instruments: | Non-recurring fair value instruments: | Non-recurring fair value instruments: |  |  |  |  |  |  |
| Series A Preferred Stock | $- | $- | $- | $- | $110300391 | $- | $- | $110300391 |
| Series A Preferred Stock - Strike price $8.26 | $28909104 | $- | $- | $- | $- | $- | $- | $- |
| Series A Preferred Stock - Strike price $11.07 | $25481398 | $- | $- | $- | $- | $- | $- | $- |
|  | **Fair Value as of March 20, 2025** | **Fair Value as of March 20, 2025** | **Fair Value as of March 20, 2025** | **Fair Value as of March 20, 2025** | **Fair Value as of December 31, 2024** | **Fair Value as of December 31, 2024** | **Fair Value as of December 31, 2024** | **Fair Value as of December 31, 2024** |
|  | **Carrying Value** | **Level 1** | **Level 2** | **Level 3** | **Carrying Value** | **Level 1** | **Level 2** | **Level 3** |
| SeaTrepid Acquisition: | SeaTrepid Acquisition: |  |  |  |  |  |  |  |
| Land | $444435 | $- | $444435 | $- | $- | $- | $- | $- |
| Buildings | $970904 | $- | $970904 | $- | $- | $- | $- | $- |
| Machinery and equipment | $4753964 | $- | $- | $4753964 | $- | $- | $- | $- |
| Earnout shares | $6864729 | $- | $- | $6864729 | $- | $- | $- | $- |

---

The following table sets forth a summary of the changes in fair value of the Company's financial liabilities categorized within Level 3:

---

| | | |
|:---|:---|:---|
| | **November 2024 Debentures** | **Warrant <br>Liability** |
| Balance, December 31, 2024 | $2583832 | $172833 |
| Change in fair value of November 2024 Debentures | 128122 | - |
| Change in fair value of warrant liabilities | - | (138227) |
| Balance, September 30, 2025 | $2711954 | $34606 |

---

------

<u>[**Table of Contents**](#ic98f3e31ce584187b60128e6c62ce879_10)</u>

**NAUTICUS ROBOTICS, INC.**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

**20. Subsequent Events**

On October 16, 2025, the Company received a written notice from The Nasdaq Stock Market LLC ("Nasdaq") notifying the Company that it was not in compliance with the requirement to maintain a minimum Market Value of Listed Securities ("MVLS") of $35 million, as set forth in Nasdaq Listing Rule 5550(b)(2) (the "Listing Requirement"). The Nasdaq notification has no immediate effect on the listing or trading of the Company's common stock, which will continue to trade on The Nasdaq Capital Market under the symbol "KITT." The Company is evaluating various options to regain compliance with the Listing Requirement, which may include corporate or market-based actions, including establishing compliance under the alternative stockholders' equity standard set forth in Nasdaq Listing Rule 5550(b)(1). The Company intends to monitor its market value and stockholders' equity and is preparing a plan to regain compliance.

On October 27, 2025, the Company announced the establishment of a $250 million equity line of credit facility to fund potential acquisitions and growth initiatives. In connection with this facility, the Company launched a strategic initiative to expand into deep-sea rare earth and mineral exploration through targeted acquisitions of businesses and technologies that complement its existing autonomous systems portfolio. This initiative is intended to leverage the Company's advanced robotics, artificial intelligence, and subsea automation capabilities to support sustainable innovation and environmental stewardship in subsea resource development. The Company believes this strategy aligns with its broader objectives to participate responsibly in the global energy transition and to strengthen its position in critical mineral exploration markets. For more information please refer to the 8K filed on October 27, 2025.

On October 25, 2025, the Company entered into an Amendment Agreement to the 2023 Term Loan Agreement with each Lender, pursuant to which the conversion price was reduced to $1.76 for the period ending on November 7, 2025. On October 29, 2025, the Company received notice that one of its lenders converted $3.7 million of outstanding debt to equity under the September 2023 Term Loan. For more information please refer to the 8K filed on October 27, 2025.

On October 24, 2025 and October 31, 2025, the Company commenced ATM offerings of up to $93.6 million in the aggregate under a previously filed SEC shelf registration statement.

------

<u>[**Table of Contents**](kitt-20250630x10qxex312.htm)</u>

**ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS**

*The following Management's Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the unaudited condensed consolidated financial statements and the notes thereto included in Part I, Item 1, "Financial Statements" of this Quarterly Report on Form 10-Q.*

**Overview**

Nauticus Robotics, Inc. (the "Company," "our," "us" or "we") is a developer of ocean robots, cloud software and intelligent services that transform operations in offshore energy, environmental monitoring, and defense. Our principal corporate offices are located in Webster, Texas. Our portfolio includes fully autonomous underwater vehicles ("AUVs"), remotely operated vehicles ("ROVs") electric robotic manipulators, and the Nauticus ToolKITT™ software platform. Our technology solutions position us at the forefront of the global shift toward autonomy.

Our flagship autonomous vehicle, Aquanaut®, provides advantages over conventionally tethered ROVs and traditional AUVs. Leveraging advanced thruster configurations, a streamlined hull, and integrated electric manipulation, Aquanaut® performs complex subsea tasks with efficiency, precision, and minimal surface support. Nauticus ToolKITT™—our intelligent control and autonomy software—extends this capability across platforms, enabling robots to sense, decide, and act autonomously. Nauticus ToolKITT™ has already been deployed on third-party ROVs and is gaining traction as a transformative solution for inspection, maintenance, and intervention services. The Olympic Arm™ is a fully electric subsea manipulator designed for complex intervention tasks on both work-class ROVs and Aquanaut® . Its patented electric actuators replace traditional hydraulic systems. These technologies, coupled with the integration of the SeaTrepid acquisition in March 2025, position Nauticus at the forefront of the industry's shift toward autonomy.

**Recent Developments**

We continued into the second half of 2025 with significant momentum, strengthened by both strategic execution and market adoption:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Operational Deployments** – Our ROV fleet remained utilized during the quarter. The ROV assigned to a drill ship completed its project and redeployed to the U.S. Northeast to perform offshore wind-farm inspections at the beginning of August followed by additional work in the Gulf of America to finish out the quarter. Our second ROV remained in the Gulf of America completing work for Oil and Gas producers and environmental contractors while also supporting Aquanaut testing and operations. We completed projects for nine different customers in the Gulf of America, underscoring strong demand for our services. Aquanaut Vehicle 2 completed all operational readiness requirements and performed open water testing in the quarter.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Industry Recognition** – In late August, Aquanaut reached a new depth record of 2,300 meters off the coast of Louisiana, without a tether. This qualification test yielded valuable data on Aquanaut and Nauticus ToolKITT™, particularly regarding acoustic-communication in ultra-deep water. These results validated the robustness of our underwater communications strategy and confirmed that the current 2,300-meter capability covers roughly 90% of global oil-and-gas fields. We plan to continue testing down to the Aquanaut design depth of 3,000 meters when market demand warrants.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Integration Progress** – SeaTrepid integration is delivering tangible results. The combined ROV and Aquanaut® fleet is enabling us to engage a broader customer base, increase utilization, and expand into new geographies.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Customer and pipeline updates** – Market response to our expanded service offerings remains overwhelmingly positive. Oil-and-gas and environmental-agency customers are requesting operational windows on our Gulf Coast schedule. Customers continue to approach us for additional commercial work and also to sponsor additional testing and development to further expand our value proposition.

**Market Environment and Outlook**

The offshore energy market remains robust, with vessel and subsea asset utilization in the Gulf of America near multi-year highs. While the North American offshore wind sector experienced temporary delays due to policy shifts, recent easing of restrictions has revived select opportunities, and we are actively mobilizing for new wind-farm projects.

------

<u>[**Table of Contents**](kitt-20250630x10qxex312.htm)</u>

Adoption of autonomous subsea robotics is accelerating, driven by customer priorities around safety, efficiency, and data quality. Energy operators are increasingly leading this innovation push, creating tailwinds for advanced solutions like Aquanaut® and Nauticus ToolKITT™.

Defense sector engagement is also gaining momentum, with increased activity at the prime contractor level. While awards typically flow first to larger primes, we are strategically positioned through partnerships, such as our alliance with Leidos, to participate in future contracts.

Overall, our near-term pipeline is stronger than ever, supported by active contracts, prospective projects in multiple basins, and international interest in our autonomous services.

**Operational Performance and Product Advancement**

Service revenue in the quarter was fueled by SeaTrepid's ROV operations. Cross-selling momentum continues: SeaTrepid's longstanding customers are expressing interest in our autonomous solutions, while Nauticus' existing customers are contracting ROV services for both oil-and-gas and environmental projects. The integration of the SeaTrepid fleet and workforce has enabled higher utilization and broadened our geographic reach.

Aquanaut® achieved several milestones during the quarter. Vehicle 2 has shown to be operationally ready and deepwater qualification tests pushed the platform to 2,300 meters. Data from these tests are guiding software and engineering improvements and expanding our technical lead in untethered operations.

Nauticus ToolKITT™ commercialization remains on track. The software has been exercised extensively during deepwater tests, and in testing at our location in Florida. Following the quarter end we deployed Nauticus ToolKITT™ on our two Comanche ROV's performing pool and open water tests and completing our first commercial operation by deploying our autonomy stack on a third-party ROV. This is advancing commercial discussions with existing and new clients.

Finally, the Olympic Arm™ program continues to mature. Market demand for a compact, fully electric manipulator remains strong, and we intend to capitalize on that demand as development proceeds.

**Conclusion**

The third quarter of 2025 reflects continued momentum and execution. We expanded our operational footprint, achieved new deepwater milestones with Aquanaut® and demonstrated reliable ultra-deepwater communications. Customer demand remains robust across oil-and-gas, wind and environmental sectors, and our services pipeline is healthy. With a strong team, a differentiated technology suite, and growing market acceptance, Nauticus is poised to lead the next phase of subsea autonomy and create long-term value for our stakeholders.

------

<u>[**Table of Contents**](kitt-20250630x10qxex312.htm)</u>

**Results of Operations**

***Three and nine months ended September 30, 2025, compared to three and nine months ended September 30, 2024***

The following table sets forth summarized condensed consolidated financial information:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three months ended<br>September 30,** | **Three months ended<br>September 30,** | | **Nine months ended September 30,** | **Nine months ended September 30,** | |
| | **Three months ended<br>September 30,** | **Three months ended<br>September 30,** |<br>**Change**  | **Nine months ended September 30,** | **Nine months ended September 30,** |<br>**Change**  |
| | **2025** | **2024** | $**%**  | **2025** | **2024** | $**%**  |
| Revenue |  |  |  |  |  |  |
| Service | $1976795 | $370187 | 434% | $4217617 | $1336249 | 216% |
| Total revenue | 1976795 | 370187 | 434% | 4217617 | 1336249 | 216% |
| Costs and Expenses |  |  |  |  |  |  |
| Cost of revenue | 4266894 | 2648019 | 61% | 9009892 | 7617368 | 18% |
| Depreciation | 590820 | 446087 | 32% | 1645759 | 1283858 | 28% |
| Research and development | - | - | 0% | - | 63534 | -100% |
| General and administrative | 2997001 | 2845956 | 5% | 11674874 | 9503254 | 23% |
| Total costs and expenses | 7854715 | 5940062 | 32% | 22330525 | 18468014 | 21% |
| Operating loss | (5877920) | (5569875) | 6% | (18112908) | (17131765) | 6% |
| Other (income) expense: |  |  |  |  |  |  |
| &nbsp;&nbsp;Other (income) expense, net | 2883 | 143573 | 98% | (32051) | 165374 | -119% |
| &nbsp;&nbsp;Gain on lease termination | - | - | 0% | - | (23897) | 100% |
| &nbsp;&nbsp;Foreign currency transaction loss | 48807 | 11833 | 312% | 52348 | 21276 | 146% |
| &nbsp;&nbsp;Loss on extinguishment of debt | - | - | 0% | - | 78734949 | -100% |
| &nbsp;&nbsp;Change in fair value of warrant liabilities | (103607) | (615505) | 83% | (145738) | (13347829) | 99% |
| &nbsp;&nbsp;Change in fair value of New Convertible Debentures | - | (24199071) | 100% | - | (36113800) | 100% |
| &nbsp;&nbsp;Change in fair value of November 2024 Debentures | (407938) | - | -100% | 128122 | - | -100% |
| &nbsp;&nbsp;Interest expense, net | 1221883 | 1157468 | 6% | 3545722 | 3798296 | -7% |
| Net income (loss) | $(6639948) | $17931827 | -137% | $(21661311) | $(50366134) | -57% |

---

***Revenue.*** For the three and nine months ended September 30, 2025, revenue increased $1,606,608 or 434% and $2,881,368 or 216%, respectively, as compared to the three and nine months ended September 30, 2024, primarily driven by the additional activity from the SeaTrepid acquisition performed on March 20, 2025.

***Cost of revenue.*** For the three months ended September 30, 2025, cost of revenue increased $1,618,875 or 61% as compared to the three months ended September 30, 2024 due to the cost of additional revenue. For the nine months ended September 30 2025, cost of revenue increased $1,392,524 or 18%, as compared to the nine months ended September 30, 2024 driven by the increase in revenue.

***Depreciation.*** For the three and nine months ended September 30, 2025, depreciation increased $144,733 or 32% and $361,901, or 28%, respectively, as compared to the three and nine months ended September 30, 2024, due to the increase in property and equipment primarily related to the acquisition of SeaTrepid.

***Research and development.*** For the nine months ended September 30, 2025, research and development costs decreased $63,534, or 100%, respectively, compared to the nine months ended September 30, 2024, due to the Company achieving technological feasibility in both hardware and software development and focusing on bringing its products to market. From April 1, 2024, no costs were classified as research and development.

------

<u>[**Table of Contents**](kitt-20250630x10qxex312.htm)</u>

***General and administrative.*** For the three and nine months ended September 30, 2025, general and administrative costs increased $151,045 or 5% and $2,171,620, or 23%, respectively, compared to the three and nine months ended September 30, 2024, driven by the SeaTrepid acquisition related costs as well as integration of their structure.

***Other (income) expense, net.*** For the three months ended September 30, 2025, other expense is attributable to franchise tax liabilities incurred in relation to activity in Brazil. For the nine months ended September 30, 2025, other expense related to prior year reimbursement of costs from client. For the three months ended September 30, 2024, other expense related primarily to franchise tax expense and taxes incurred from activity in Brazil. For the nine months ended September 30, 2024, other expense related to franchise tax expense and taxes incurred from activity in Brazil partially offset by proceeds received from the sale of expensed equipment.

***Gain on lease termination.*** For the three months ended September 30, 2024, no gain on lease termination was reported. For the nine months ended September 30, 2024, a gain on lease termination of $23,897 was reported, primarily due to the reduction in leased office space in Norway.

***Loss on extinguishment of debt.*** For the nine months ended September 30, 2024, a loss on the extinguishment of debt of $78,734,949 was reported driven by the Amendment and Exchange Agreement. See Note 7 "Notes Payable".

***Change in fair value of warrant liabilities.*** For the three months ended September 30, 2025, the Company reported a loss in the fair value of warrant liabilities of ($103,607); for the three months ended September 30, 2024, the Company reported a gain in fair value of warrant liabilities $615,505. For the nine months ended September 30, 2025 and 2024, the Company reported a gain in the fair value of warrant liabilities of $145,738 and $13,347,829, respectively.

***Change in fair value of New Convertible Debentures.*** For the three and nine months ended September 30, 2024, a gain on the fair value of the new convertible debentures of $24,199,071 and $36,113,800 was reported respectively.

***Change in fair value of November 2024 Debentures.*** For the three months ended September 30, 2025 a gain on the fair value of the new convertible debentures of ($407,938); for the nine months ended September 30, 2025 a loss on the fair value of the new convertible debentures of $128,122 was reported.

***Interest expense, net.*** For the three months ended September 30, 2025, interest expense, net increased $64,415, or 6%, driven by interest on the convertible senior secured term loans. For the nine months ended September 30, 2025, interest expense, net decreased, $252,574 or 7% driven by interest on the convertible senior secured term loans.

**Liquidity and Capital Resources**

The Company continues to develop its principal products and conduct research and development activities. Currently, the Company does not generate sufficient revenue to cover operating expenses, working capital and capital expenditures. Cost-cutting measures have been implemented to preserve cash and will continue to be implemented where practicable. Additional liquidity may be required over the next twelve months, which a current investor has committed to provide (See discussion of the equity line of credit in Note 20 (Subsequent Events). With this investor support, the Company believes there will be sufficient resources to continue as a going concern for at least one year from the date that the condensed consolidated financial statements contained in this Form 10-Q are issued. The Company also has an active At-The-Market ("ATM") offering program and may offer and sell shares of common stock thereunder from time to time.

As of September 30, 2025, the Company had $5,492,350 of cash and cash equivalents.

***Significant sources and uses of cash during the nine months ended September 30, 2025.***

Sources of cash:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The Company received net proceeds of $27,171,088 from equity financing attributable mostly to the ATM share offering as well as the issuance of Series B Preferred Stock (see *Statement of Cash Flows)*.

Uses of cash:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Cash used in operating activities was $18,943,935, of which $1,322,226 was used to increase working capital.

------

<u>[**Table of Contents**](kitt-20250630x10qxex312.htm)</u>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Cash used in investing activities related to the acquisition of SeaTrepid of $3,871,992 and capital expenditures of $48,358.

***Indebtedness.*** The Company's indebtedness as of September 30, 2025, is presented in Item 1, "Financial Statements – Note 7 – Notes Payable" and our lease obligations are presented in Item 1, "Financial Statements – Note 8 – Leases."

**Critical Accounting Policies and Estimates**

Certain of our accounting estimates are important to the portrayal of our financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates are susceptible to material changes as a result of changes in facts and circumstances. Please refer to "Critical Accounting Policies and Estimates" contained in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2024, for a complete discussion of our critical accounting estimates.

**ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK**

Not required for smaller reporting companies.

**ITEM 4. CONTROLS AND PROCEDURES**

***Evaluation of disclosure controls and procedures.*** Our disclosure controls and procedures are designed to ensure that information we are required to disclose in reports that we file or submit under the Securities Exchange Act of 1934, as amended (the "Exchange Act") is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Interim Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Our management, with the participation and under the supervision of our Chief Executive Officer and our Interim Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this Form 10-Q. Based on such evaluation, our Chief Executive Officer and Interim Chief Financial Officer concluded that, as of September 30, 2025, as a result of the previously disclosed material weakness discussed below, our disclosure controls and procedures were not effective. In light of this fact, our management, including our Chief Executive Officer and Interim Chief Financial Officer, have performed additional analyses, reconciliations, and other post-closing procedures in order to conclude that, notwithstanding such material weakness, the unaudited condensed consolidated financial statements included in this Form 10-Q fairly present, in all material respects, our financial position, results of operations and cash flows for the periods presented in conformity with GAAP as of the dates and for the periods presented in this Form 10-Q.

Management is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Rule 13a-15(f) under the Exchange Act, as amended. A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis.

***Previously identified material weakness.*** In 2021, we identified a material weakness in our internal control over financial reporting, as defined in the standards established by the Sarbanes-Oxley Act of 2002. This material weakness related to a lack of qualified accounting and financial reporting personnel with an appropriate level of experience and inadequate procedures for the accounting close process including obtaining information supporting significant accounting estimates and judgments affecting the financial statements on a timely basis.

Through the years ended December 31, 2022 and 2023, we continued to implement remediation initiatives in response to the previously identified material weakness, including, but not limited to, hiring additional experienced accounting and financial reporting personnel and modifying a new Enterprise Resource Planning (ERP) System which assisted in the automation of processes, including standardizing workflows, enhancing segregation of duties, and ensuring compliance with policies. As a result of the significant turnover of key finance personnel at the end of 2023 and limited handover to the new finance team, we concluded there was a gap in the implementation of the above remediation initiatives.

In 2024, the Company identified material weaknesses in its internal controls over financial reporting related to: (1) ineffective design and operation of controls over significant complex transactions, which resulted in restatements of all

------

<u>[**Table of Contents**](kitt-20250630x10qxex312.htm)</u>

interim periods of 2024 and (2) failure to remediate previously reported material weakness over ineffective design and operation of user access controls.

***Remediation Plan.*** The company continues to implement remediation actions, including: (1) establishing a formal Significant and Complex Transaction review process that will identify transactions that should be reviewed by third party experts to ensure proper treatment and (2) enhancing user access controls and proper segregation of duties for all critical accounting systems, supported by formal policies and training for all Information Technology personnel. This will be fully implemented by the end of 2025.

***Changes in internal control over financial reporting.*** During the fiscal quarter ended September 30, 2025, except as described above in "Remediation Plan" there were no other changes in our internal control over financial reporting identified in connection with the evaluation required by Rules 13a-15(d) and 15d-15(d) of the Exchange Act that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

***Inherent limitation on the effectiveness of internal control.*** The effectiveness of any system of internal control over financial reporting, including ours, is subject to inherent limitations, including the exercise of judgment in designing, implementing, operating, and evaluating the controls and procedures, and the inability to eliminate misconduct completely. Accordingly, in designing and evaluating the disclosure controls and procedures, management recognizes that any system of internal control over financial reporting, including ours, no matter how well designed and operated, can only provide reasonable, not absolute assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs. Moreover, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. We intend to continue to monitor and upgrade our internal controls as necessary or appropriate for our business but cannot assure you that such improvements will be sufficient to provide us with effective internal control over financial reporting.

------

<u>[**Table of Contents**](kitt-20250630x10qxex312.htm)</u>

**PART II - OTHER INFORMATION**

**ITEM 1. LEGAL PROCEEDINGS**

Although we may, from time to time, be subject to litigation and other claims in the normal course of business, we are currently not a party to any material legal proceeding. No amounts have been accrued in the condensed consolidated financial statements with respect to any such matters.

**ITEM 1A. RISK FACTORS**

The disclosure below supplements the risk factors previously disclosed under "Item 1A. Risk Factors" of the Company's Annual Report on Form 10-K for the year ended December 31, 2024 and subsequently quarterly reports on form 10-Q filed by the Company with the SEC. The risks described therein are not the only risks facing the Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

***If we fail to satisfy the Nasdaq Capital Market continued listing requirements, our common stock could be delisted from the Nasdaq.***

The listing of our common stock on the Nasdaq Capital Market is contingent on our compliance with the Nasdaq Capital Market's conditions for continued listing. The Company currently is subject to a discretionary panel monitor through February 18, 2026. If the Company is not able to meet the continued listing requirements of the Nasdaq, which require, among other things, that the minimum bid price of the Company's common stock must be $1.00 or more for ten consecutive business days in the 180 day cure period from the date of a deficiency notice and either minimum stockholders' equity of at least $2.5 million, market value of listed securities of at least $35 million, or net income from continuing operations of $500,000 in the most recent fiscal year or in two of the last three fiscal years, the Company's common stock may be delisted.

On October 16, 2025, the Company received a letter from Nasdaq notifying the Company that, for the preceding 30 consecutive trading days, the market value of the Company's listed securities had been below the minimum $35,000,000 requirement for continued listing on The Nasdaq Capital Market, pursuant to Nasdaq Listing Rule 5550(b)(2). The Company also did not meet the alternative $2,500,000 stockholders' equity requirement under Nasdaq Listing Rule 5550(b)(1). Accordingly, as described in the deficiency letter and the Company's Form 8-K filing filed with the SEC on October 22, 2025, unless the Company timely requests a hearing before the Nasdaq Hearings Panel (the "Panel"), the Company's securities would be subject to suspension and delisting. The Company requested a hearing before the Panel, which is currently scheduled for December 4, 2025. The hearing request will automatically stay any suspension or delisting action pending the hearing and the expiration of any additional extension period granted by the Panel following the hearing. Notwithstanding the foregoing, there can be no assurance that the Panel will grant the Company a further extension or that the Company will ultimately regain compliance with all applicable requirements for continued listing.

A delisting of the Company's common stock could negatively impact the Company and its stockholders by, among other things: reduce the liquidity and market price of its common stock; reduce the number of investors willing to hold or acquire the Company's common stock, which could negatively impact its ability to raise equity financing; decrease the amount of news and analyst coverage of the Company; and limit the Company's ability to issue additional securities or obtain additional financing in the future. In addition, delisting from the Nasdaq might negatively impact the Company's reputation and, as a consequence, its business, operating results, cash flows, financial condition, or securities.

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

During the third quarter of 2025, the Company: (i) issued 1,082,231 shares of common stock to ATW I (as defined above) upon their conversion of 4,600 shares of Series A Convertible Preferred Stock; and (ii) issued 3,000 shares of Series B Convertible Preferred Stock to ATW at a price per share of $980, for an aggregate offering price of approximately $2,940,000. See Note 13 (Equity) to the Unaudited Consolidated Financial Statements with respect to the terms of conversion of the Series A Convertible Preferred Stock and the Series B Convertible Preferred Stock.

**ITEM 3. DEFAULTS UPON SENIOR SECURITIES**

None.

------

<u>[**Table of Contents**](kitt-20250630x10qxex312.htm)</u>

**ITEM 4. MINE SAFETY DISCLOSURES**

Not applicable.

**ITEM 5. OTHER INFORMATION**

***<u>Trading Plans</u>***

During the three months ended September 30, 2025, no director or Section 16 officer of the Company adopted or terminated a "Rule 10b5-1 trading arrangement" or "non-Rule 10b5-1 trading arrangement," as each term is defined in Item 408(a) of Regulation S-K.

**ITEM 6. EXHIBITS**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Incorporated by Reference** | **Incorporated by Reference** | **Incorporated by Reference** | **Incorporated by Reference** |
|<br>**Exhibit** |<br>**Description** | **Schedule/<br> Form** | **File<br> Number** | **Exhibits** | **Filing Date** |
| 3.1 | <u>[Second Amended and Restated Certificate of Incorporation of Nauticus Robotics, Inc.](https://www.sec.gov/Archives/edgar/data/1849820/000121390022056286/ea165514ex3-5_nautics.htm)</u> | Form 8-K | 001-40611 | 3.1 | September 15, 2022 |
| 3.2 | <u>[Certificate of Amendment to the Second Amended and Restated Certificate of Incorporation of Nauticus Robotics, Inc.](https://www.sec.gov/ix?doc=/Archives/edgar/data/1849820/000184982024000177/kitt-20240718.htm)</u> | Form 8-K | 001-40611 | 3.2 | July 18, 2024 |
| 3.3 | <u>[Certificate of Designations of Rights and Preferences of Series A Convertible Preferred Stock of Nauticus Robotics, Inc.](https://www.sec.gov/Archives/edgar/data/1849820/000184982024000292/finalversionfordesosfili.htm)</u> | Form 8-K | 001-40611 | 3.3 | December 27, 2024 |
| 3.4 | <u>[Amended and Restated Bylaws of Nauticus Robotics, Inc (as of May 11, 2023).](https://www.sec.gov/Archives/edgar/data/1849820/000121390023039366/ea178405ex3-1_nauticusrobo.htm)</u> | Form 8-K | 001-40611 | 3.4 | May 15, 2023 |
| 3.5 | <u>[Certificate of Amendment to the Second Amended and Restated Certificate of Incorporation of Nauticus Robotics, Inc.](https://www.sec.gov/ix?doc=/Archives/edgar/data/0001849820/000184982025000214/kitt-20250815.htm)</u> | Form 8-K | 001-40611 | 3.5 | August 15, 2025 |
| 3.6 | <u>[Certificate of Amendment to the Second Amended and Restated Certificate of Incorporation of Nauticus Robotics, Inc](https://www.sec.gov/ix?doc=/Archives/edgar/data/0001849820/000184982025000227/kitt-20250902.htm)</u>. | Form 8-K | 001-40611 | 3.6 | September 2, 2025 |
| 3.7 | <u>[Certificate of Designations of Rights and Preferences of Series B Convertible Preferred Stock of Nauticus Robotics, Inc.](https://www.sec.gov/ix?doc=/Archives/edgar/data/0001849820/000184982025000209/kitt-20250807.htm)</u> | Form 8-K | 001-40611 | 3.7 | August 7, 2025 |
| 3.8 | <u>[Amendment No. 1 to the Amended and Restated By-laws of Nauticus Robotics, Inc.](https://www.sec.gov/ix?doc=/Archives/edgar/data/0001849820/000184982025000214/kitt-20250815.htm)</u> | Form 8-K | 001-40611 | 3.8 | August 19, 2025 |
| 10.1 | S<u>[ecurities Purchase Agreement dated August 6, 2025 by and among Nauticus Robotics, Inc. and each investor listed therein](https://www.sec.gov/ix?doc=/Archives/edgar/data/0001849820/000184982025000209/kitt-20250807.htm)</u> | Form 8-K | 001-40611 | 10.1 | August 7, 2025 |
| 10.2 | <u>[Equity Purchase Facility Agreement, dated as of October 24, 2025, by and between Nauticus Robotics, Inc. and the investor party named therein.](https://www.sec.gov/ix?doc=/Archives/edgar/data/0001849820/000184982025000257/kitt-20251024.htm)</u> | Form 8-K | 001-40611 | 10.2 | October 27, 2025 |
| 10.3 | <u>[Registration Rights Agreement, dated as of October 24, 2025, by and between Nauticus Robotics, Inc. and the investor party named therein.](https://www.sec.gov/ix?doc=/Archives/edgar/data/0001849820/000184982025000257/kitt-20251024.htm)</u> | Form 8-K | 001-40611 | 10.3 | October 27, 2025 |
| 10.4 | <u>[Amendment Agreement, dated October 25, 2025, by and among Nauticus Robotics, Inc. and the lenders signatories thereto.](https://www.sec.gov/ix?doc=/Archives/edgar/data/0001849820/000184982025000257/kitt-20251024.htm)</u> | Form 8-K | 001-40611 | 10.4 | October 27, 2025 |
| 31.1+ | <u>[Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.](kitt-20250930x10qxex311.htm)</u> |  |  |  |  |
| 31.2+ | <u>[Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.](kitt-20250930x10qxex312.htm)</u> |  |  |  |  |
| 32.1\* | <u>[Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.](kitt-20250930x10qxex321.htm)</u> |  |  |  |  |

---

------

<u>[**Table of Contents**](kitt-20250630x10qxex312.htm)</u>

---

| | |
|:---|:---|
| 32.2\* | <u>[Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.](kitt-20250930x10qxex322.htm)</u> |
| 101.INS | Inline XBRL Instance Document. |
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document. |
| 101.SCH | Inline XBRL Taxonomy Extension Schema Document. |
| 101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document. |
| 101.LAB | Inline XBRL Taxonomy Extension Labels Linkbase Document. |
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document. |
| 104.0 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |

---

† Management Contract

+ Filed herewith

\*Furnished herewith

------

<u>[**Table of Contents**](kitt-20250630x10qxex312.htm)</u>

**SIGNATURES**

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

---

| | |
|:---|:---|
| **NAUTICUS ROBOTICS, INC.** | **NAUTICUS ROBOTICS, INC.** |
| By: | /s/ John W. Gibson, Jr. |
|  | John W. Gibson, Jr. |
|  | Chief Executive Officer |
|  | (Principal Executive Officer) |
| Date: | November 13, 2025 |
| By: | /s/ Jimena Begaries |
|  | Jimena Begaries |
|  | Interim Chief Financial Officer |
|  | (Principal Financial Officer) |
| Date: | November 13, 2025 |

---

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT**

**TO SECTION 302 OF THE SARBANES-OXLEY ACT**

I, John W. Gibson, Jr., certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.I have reviewed this quarterly report on Form 10-Q/A of Nauticus Robotics, Inc. ("registrant");

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

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

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

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

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

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

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

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

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

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

November 13, 2025

---

| |
|:---|
| /s/ John W. Gibson, Jr. |
| John W. Gibson, Jr. |
| Chief Executive Officer |

---

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT**

**TO SECTION 302 OF THE SARBANES-OXLEY ACT**

I, Jimena Begaries, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.I have reviewed this quarterly report on Form 10-Q/A of Nauticus Robotics, Inc. ("registrant");

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

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

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

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

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

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

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

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

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

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

November 13, 2025

---

| |
|:---|
| /s/ Jimena Begaries |
| Jimena Begaries |
| Interim Chief Financial Officer |

---

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT**

 **TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906**

 **OF THE SARBANES-OXLEY ACT OF 2002**

Pursuant to 18 U.S.C. Section 1350, the undersigned Officer of Nauticus Robotics, Inc. (the "Company"), hereby certifies, that the Company's Quarterly Report on Form 10-Q/A for the quarter ended September 30, 2025 (the "Report") fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934 and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

November 13, 2025

---

| |
|:---|
| /s/ John W. Gibson, Jr. |
| John W. Gibson, Jr. |
| Chief Executive Officer |

---

## Exhibit 32.2

**Exhibit 32.2**

**CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT**

 **TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906**

 **OF THE SARBANES-OXLEY ACT OF 2002**

Pursuant to 18 U.S.C. Section 1350, the undersigned Officer of Nauticus Robotics, Inc. (the "Company"), hereby certifies, that the Company's Quarterly Report on Form 10-Q/A for the quarter ended September 30, 2025 (the "Report") fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934 and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

November 13, 2025

---

| |
|:---|
| /s/ Jimena Begaries |
| Jimena Begaries |
| Interim Chief Financial Officer |

---

<br>