Cycurion Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	2.03	5.26	0.04	0.61	0.81	0
Cash & Short-Term Investments	2.03	5.26	0.04	0.61	0.81	0
Cash Growth	-10.60%	13464.71%	-93.63%	-24.91%	20586.97%	-
Accounts Receivable	3.34	2.69	10.35	7.09	-	-
Other Receivables	-	-	0.43	0.66	-	-
Total Trade Receivables	3.34	2.69	10.79	7.75	-	-
Other Current Assets	0.11	0.06	0.1	0.06	0.27	-
Total Current Assets	5.47	8	10.93	8.41	1.08	0
Net Property, Plant & Equipment	-	-	0.02	0.03	-	-
Other Intangible Assets	4.74	4.61	4.18	3.75	-	-
Goodwill	21.24	20.84	6.59	6.59	-	-
Long-Term Investments	-	-	1.83	-	117.19	-
Other Long-Term Assets	-	-	2.01	2.01	0.02	0.32
Total Assets	31.45	33.45	25.56	20.8	118.29	0.33
Accounts Payable	1.44	1.31	1.68	2.07	0.83	0.01
Accrued Expenses	7.08	6.5	5.5	2.16	-	0.23
Short-Term Debt	7.11	7.26	9.22	8.48	-	0.08
Current Portion of Long-Term Debt	0.67	0.67	1.18	1.15	-	-
Unearned Revenue	-	-	-	0.25	-	-
Other Current Liabilities	1.17	1.17	1.16	-	0.41	0
Total Current Liabilities	17.46	16.91	18.74	14.11	1.24	0.31
Long-Term Debt	0.3	0.3	0.15	0.15	-	-
Total Long-Term Liabilities	0.3	0.3	1.44	1.44	-	-
Total Liabilities	17.76	17.21	20.18	15.55	1.24	0.31
Common Stock	0	0	0	0	0	0
Additional Paid-in Capital	46.98	46.98	6.67	9.68	1.61	0.02
Retained Earnings	-29.01	-26.88	-3.2	-4.43	-1.86	-0.01
Total Common Shareholders' Equity	17.97	20.1	3.47	5.25	-0.26	0.01
Minority Interest	-4.29	-3.86	1.92	1.29	117.3	-
Shareholders' Equity	13.68	16.24	5.39	6.54	117.04	0.01
Total Liabilities & Equity	31.45	33.45	25.56	22.09	118.29	0.33
Total Debt	8.08	8.23	10.55	9.78	0	0.08
Net Cash (Debt)	-6.05	-2.98	-10.51	-9.17	0.81	-0.08
Net Cash Per Share	-2.01	-1.69	-11.61	-82.91	7.32	-0.89
Book Value	17.97	20.1	3.47	5.25	-0.26	0.01
Book Value Per Share	5.96	11.40	3.83	47.44	-2.32	0.16
Tangible Book Value	-8	-5.35	-7.3	-5.09	-0.26	0.01
Tangible Book Value Per Share	-2.66	-3.03	-8.07	-46.05	-2.32	0.16

SEC Filings: 10-K · 10-Q