CYCUW
CYCUW
Cycurion, Inc. WarrantIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $3.83M ▼ | $4.8M ▲ | $-3.12M ▲ | -81.48% ▲ | $-1.59 ▲ | $-2.31M ▲ |
| Q2-2025 | $3.89M ▲ | $4M ▼ | $-5.19M ▲ | -133.46% ▲ | $-4.47 ▲ | $-4.66M ▲ |
| Q1-2025 | $3.87M ▼ | $10.78M ▲ | $-10.25M ▼ | -264.82% ▼ | $-16.83 ▼ | $-10.06M ▼ |
| Q4-2024 | $4.08M ▼ | $245.63K ▼ | $1.12M ▲ | 27.47% ▲ | $4.09 ▲ | $1.32M ▲ |
| Q3-2024 | $4.45M | $299.23K | $116.09K | 2.61% | $0.23 | $437.95K |
What's going well?
Gross profit improved and net loss per share shrank, partly due to more shares. Margins ticked up a bit as product costs fell.
What's concerning?
The company is still losing a lot of money, operating losses are growing, and a big jump in shares hurts existing investors. Large 'other' expenses and income make it hard to see the true underlying performance.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $3.65M ▲ | $32.31M ▲ | $16.9M ▼ | $19.09M ▲ |
| Q2-2025 | $1.01M ▼ | $30.74M ▼ | $20.29M ▼ | $14.01M ▲ |
| Q1-2025 | $2.27M ▲ | $31.53M ▲ | $22.13M ▲ | $12.86M ▲ |
| Q4-2024 | $38.74K ▼ | $25.56M ▲ | $20.18M ▲ | $5.38M ▲ |
| Q3-2024 | $75.7K | $22.89M | $19.53M | $3.37M |
What's financially strong about this company?
The company paid off all its debt and grew its cash reserves by over 250% this quarter. Shareholder equity increased, and there are no hidden or unusual liabilities.
What are the financial risks or weaknesses?
Liquidity is very tight—they don't have enough current assets to cover near-term bills. Most assets are goodwill, which could be written down, and the company has a long history of losses.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-3.12M ▲ | $-2.47M ▲ | $-94K ▲ | $5.2M ▲ | $2.64M ▲ | $-2.56M ▲ |
| Q2-2025 | $-5.29M ▲ | $-3.56M ▼ | $-104K ▼ | $2.41M ▼ | $-1.26M ▼ | $-3.66M ▼ |
| Q1-2025 | $-10.25M ▼ | $-2.75M ▼ | $1.8M ▲ | $3.17M ▲ | $2.23M ▲ | $-2.82M ▼ |
| Q4-2024 | $1.9M ▲ | $-859.64K ▼ | $-1.39M ▼ | $1.65M ▲ | $-4.36K ▼ | $-859.64K ▼ |
| Q3-2024 | $116.09K | $-315.17K | $-105K | $297.74K | $30.27K | $-420.17K |
What's strong about this company's cash flow?
The company managed to cut its cash burn by over $1 million this quarter, and net losses are shrinking. A big cash infusion means it has a bit more breathing room than last quarter.
What are the cash flow concerns?
Core operations are still losing real cash every quarter, and the business is highly dependent on outside funding to survive. The current cash balance only covers a few more months at this pace.
Revenue by Products
| Product | Q1-2025 | Q2-2025 |
|---|---|---|
Advisory Consulting | $0 ▲ | $0 ▲ |
Software as a Service | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Cycurion, Inc. Warrant's financial evolution and strategic trajectory over the past five years.
Key positives include a rapid move from no revenue to meaningful sales and profitability, steadily improving margins, and a differentiated position in high‑security cybersecurity markets. The ARx and Cyber Shield platforms, combined with deep relationships in government and defense, provide a strong foundation with potential for recurring revenue. Asset growth and increasing equity show that the company has been able to scale and attract capital, while the backlog and planned acquisitions suggest room for further expansion. High reported gross margins on core products, if maintained, can provide ample room to absorb costs and invest in the business.
The main concerns are financial and execution‑related. Operating and free cash flows remain substantially negative, meaning the business is not yet self‑funded and relies on external capital. Leverage is high, liquidity is tight, and short‑term obligations exceed readily available resources, which heightens vulnerability to shocks. The balance sheet is heavy in goodwill and intangibles, creating potential for future impairments if acquisitions underperform. Competitive pressures in cybersecurity are intense, and the lack of visible R&D spending raises questions about the sustainability of the technology edge. Regulatory, budget, and concentration risk tied to government and public‑sector clients also add uncertainty.
Looking ahead, Cycurion appears to have a meaningful opportunity to grow as cyber threats intensify and demand for AI‑driven and managed security solutions rises, especially among government, telecom, and public safety customers. The financial statements suggest a business that has crossed the profitability threshold on paper but has not yet solved its cash flow and balance sheet challenges. The trajectory will likely depend on the company’s ability to convert backlog and partnerships into steady, cash‑generating revenue, improve working capital efficiency, manage leverage, and sustain innovation. The profile is that of a high‑growth, high‑risk enterprise where operational progress and financial discipline will be critical to realizing its strategic potential over time.
About Cycurion, Inc. Warrant
https://cycurion.comCycurion, Inc. is a cybersecurity company providing advanced network security solutions for government agencies, enterprises, and critical infrastructure. The company specializes in threat detection, risk management, and secure communications, leveraging AI-driven analytics and real-time monitoring to protect against evolving cyber threats.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $3.83M ▼ | $4.8M ▲ | $-3.12M ▲ | -81.48% ▲ | $-1.59 ▲ | $-2.31M ▲ |
| Q2-2025 | $3.89M ▲ | $4M ▼ | $-5.19M ▲ | -133.46% ▲ | $-4.47 ▲ | $-4.66M ▲ |
| Q1-2025 | $3.87M ▼ | $10.78M ▲ | $-10.25M ▼ | -264.82% ▼ | $-16.83 ▼ | $-10.06M ▼ |
| Q4-2024 | $4.08M ▼ | $245.63K ▼ | $1.12M ▲ | 27.47% ▲ | $4.09 ▲ | $1.32M ▲ |
| Q3-2024 | $4.45M | $299.23K | $116.09K | 2.61% | $0.23 | $437.95K |
What's going well?
Gross profit improved and net loss per share shrank, partly due to more shares. Margins ticked up a bit as product costs fell.
What's concerning?
The company is still losing a lot of money, operating losses are growing, and a big jump in shares hurts existing investors. Large 'other' expenses and income make it hard to see the true underlying performance.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $3.65M ▲ | $32.31M ▲ | $16.9M ▼ | $19.09M ▲ |
| Q2-2025 | $1.01M ▼ | $30.74M ▼ | $20.29M ▼ | $14.01M ▲ |
| Q1-2025 | $2.27M ▲ | $31.53M ▲ | $22.13M ▲ | $12.86M ▲ |
| Q4-2024 | $38.74K ▼ | $25.56M ▲ | $20.18M ▲ | $5.38M ▲ |
| Q3-2024 | $75.7K | $22.89M | $19.53M | $3.37M |
What's financially strong about this company?
The company paid off all its debt and grew its cash reserves by over 250% this quarter. Shareholder equity increased, and there are no hidden or unusual liabilities.
What are the financial risks or weaknesses?
Liquidity is very tight—they don't have enough current assets to cover near-term bills. Most assets are goodwill, which could be written down, and the company has a long history of losses.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-3.12M ▲ | $-2.47M ▲ | $-94K ▲ | $5.2M ▲ | $2.64M ▲ | $-2.56M ▲ |
| Q2-2025 | $-5.29M ▲ | $-3.56M ▼ | $-104K ▼ | $2.41M ▼ | $-1.26M ▼ | $-3.66M ▼ |
| Q1-2025 | $-10.25M ▼ | $-2.75M ▼ | $1.8M ▲ | $3.17M ▲ | $2.23M ▲ | $-2.82M ▼ |
| Q4-2024 | $1.9M ▲ | $-859.64K ▼ | $-1.39M ▼ | $1.65M ▲ | $-4.36K ▼ | $-859.64K ▼ |
| Q3-2024 | $116.09K | $-315.17K | $-105K | $297.74K | $30.27K | $-420.17K |
What's strong about this company's cash flow?
The company managed to cut its cash burn by over $1 million this quarter, and net losses are shrinking. A big cash infusion means it has a bit more breathing room than last quarter.
What are the cash flow concerns?
Core operations are still losing real cash every quarter, and the business is highly dependent on outside funding to survive. The current cash balance only covers a few more months at this pace.
Revenue by Products
| Product | Q1-2025 | Q2-2025 |
|---|---|---|
Advisory Consulting | $0 ▲ | $0 ▲ |
Software as a Service | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Cycurion, Inc. Warrant's financial evolution and strategic trajectory over the past five years.
Key positives include a rapid move from no revenue to meaningful sales and profitability, steadily improving margins, and a differentiated position in high‑security cybersecurity markets. The ARx and Cyber Shield platforms, combined with deep relationships in government and defense, provide a strong foundation with potential for recurring revenue. Asset growth and increasing equity show that the company has been able to scale and attract capital, while the backlog and planned acquisitions suggest room for further expansion. High reported gross margins on core products, if maintained, can provide ample room to absorb costs and invest in the business.
The main concerns are financial and execution‑related. Operating and free cash flows remain substantially negative, meaning the business is not yet self‑funded and relies on external capital. Leverage is high, liquidity is tight, and short‑term obligations exceed readily available resources, which heightens vulnerability to shocks. The balance sheet is heavy in goodwill and intangibles, creating potential for future impairments if acquisitions underperform. Competitive pressures in cybersecurity are intense, and the lack of visible R&D spending raises questions about the sustainability of the technology edge. Regulatory, budget, and concentration risk tied to government and public‑sector clients also add uncertainty.
Looking ahead, Cycurion appears to have a meaningful opportunity to grow as cyber threats intensify and demand for AI‑driven and managed security solutions rises, especially among government, telecom, and public safety customers. The financial statements suggest a business that has crossed the profitability threshold on paper but has not yet solved its cash flow and balance sheet challenges. The trajectory will likely depend on the company’s ability to convert backlog and partnerships into steady, cash‑generating revenue, improve working capital efficiency, manage leverage, and sustain innovation. The profile is that of a high‑growth, high‑risk enterprise where operational progress and financial discipline will be critical to realizing its strategic potential over time.

CEO
Leo Kevin Kelly
Compensation Summary
(Year )
Upcoming Earnings
Ratings Snapshot
Rating : C+

