Cycurion Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	2.27	0.04	0.61	0.1	0.67	0.21
Cash & Short-Term Investments	2.27	0.04	0.61	0.1	0.67	0.21
Cash Growth	996.55%	-93.63%	531.98%	-85.57%	220.38%	-
Accounts Receivable	3.94	10.35	7.09	4.38	2.66	3.24
Other Receivables	0.4	0.43	0.46	0.03	0.25	0.03
Receivables	4.34	10.79	7.75	4.41	2.9	3.27
Prepaid Expenses	0.11	0.1	0.06	0.02	0.34	0.04
Restricted Cash	-	0	-	-	-	0.07
Other Current Assets	-	-	-	-	-	0.02
Total Current Assets	6.72	10.93	8.41	4.52	3.91	3.6
Property, Plant & Equipment	0.01	0.01	0.02	0.14	0.24	0.39
Goodwill	20.54	6.59	6.59	6.59	6.59	6.59
Other Intangible Assets	4.24	4.18	3.76	3.27	2.67	0.04
Other Long-Term Assets	0.01	3.84	2.01	2.01	2.01	1.41
Total Assets	31.53	25.56	20.8	16.54	15.43	12.04
Accounts Payable	5.67	3.55	2.07	1.15	1.83	0.95
Accrued Expenses	5.4	4.77	2.16	1.49	1.34	1.84
Short-Term Debt	9.1	8.89	8.48	6.37	3.85	3.61
Current Portion of Long-Term Debt	1.66	1.18	1.15	0.75	0.75	1.46
Current Portion of Leases	-	-	-	0.12	0.12	0.11
Current Income Taxes Payable	-	0.01	-	-	-	-
Current Unearned Revenue	-	-	0.25	0.01	0.46	0.6
Other Current Liabilities	0.02	0.33	-	-	-	-
Total Current Liabilities	21.83	18.74	14.11	9.89	8.34	8.57
Long-Term Debt	0.3	1.44	1.44	1.63	2.37	2.98
Long-Term Leases	-	-	-	-	0.12	0.25
Other Long-Term Liabilities	-	1.92	-	-	-	-
Total Liabilities	22.13	22.1	15.55	11.52	10.84	11.8
Common Stock	0	0	0	0.01	0.01	0.01
Additional Paid-In Capital	26.32	6.67	9.68	7.34	5.38	1.21
Retained Earnings	-13.46	-3.2	-4.43	-2.34	-0.8	-0.99
Shareholders' Equity	9.4	3.47	5.25	5.02	4.59	0.24
Total Liabilities & Equity	31.53	25.56	20.8	16.54	15.43	12.04
Total Debt	11.05	11.51	11.07	8.86	7.21	8.41
Net Cash (Debt)	-8.78	-11.47	-10.46	-8.77	-6.54	-8.2
Net Cash Per Share	-0.55	-0.13	-0.71	-0.63	-0.58	-0.57
Filing Date Shares Outstanding	31.44	31.44	14.97	14.36	14.36	10.85
Total Common Shares Outstanding	32.07	10.59	14.97	14.36	14.36	10.85
Working Capital	-15.11	-7.81	-5.69	-5.37	-4.44	-4.97
Book Value Per Share	0.40	0.33	0.35	0.35	0.32	0.02
Tangible Book Value	-11.92	-7.31	-5.1	-4.85	-4.67	-6.4
Tangible Book Value Per Share	-0.37	-0.69	-0.34	-0.34	-0.33	-0.59
Machinery	0.15	0.15	0.15	0.15	0.13	0.13
Leasehold Improvements	0.06	0.06	0.06	0.06	0.06	0.06

Updated Apr 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.