CYCUW Cycurion, Inc. - Warrants
$0.03
Price · Aug 19, 2026
Fundamentals as of Aug 14, 2026
52W Range
$0–$0
37% of range
Analyst Rating
—
Price Target
—
P/E (TTM)
—
ROE
-200.8%
Net Profit Margin
-156.4%
CYCUW Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$0.03
Market Cap
—
P/E (TTM)
—
EPS (TTM)
$-13.39
Revenue (TTM)
$15M
Div Yield
—
ROE
-200.8%
Debt/Equity
0.1
52W Range
$0 – $0
CYCUW Stock Price Chart Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10-Year Performance Revenue, net income, margins and EPS trends
Revenue & Net Income
$15M
2023-12-31
→
2025-12-31
EPS
$-13.39
2023-12-31
→
2025-12-31
Free Cash Flow
$-13M
2025-12-31
→
2025-12-31
Margins
-156.4%
2024-12-31
→
2025-12-31
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
CYCUW
Peer Median
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
CYCUW
Peer Median
Gross Margin
10.7%
—
Operating Margin
-154.7%
—
Net Profit Margin
-156.4%
—
ROA
-80.2%
—
ROE
-200.8%
—
ROIC
-103.6%
—
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
CYCUW
Peer Median
Debt / Equity
0.1
—
Current Ratio
0.5
—
Quick Ratio
0.5
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
CYCUW
Peer Median
Revenue YoY
-14.8%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
CYCUW
Peer Median
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 17
| Metric | Trend | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Revenue | $15M | $18M | $19M | |
| Cost of Revenue | $14M | $14M | $17M | |
| Gross Profit | $2M | $4M | $3M | |
| R&D Expense | · | $0 | $0 | |
| SG&A Expense | $9M | $1M | $2M | |
| Operating Expenses | $25M | $1M | · | |
| Operating Income | $-23M | $2M | $326.4K | |
| Interest Income | · | $20.2K | · | |
| Other Non-op | $-129.6K | $2.8K | $-2M | |
| Pretax Income | $-24M | $1M | $-2M | |
| Income Tax | $0 | $0 | $3.8K | |
| Net Income | $-24M | $1M | $-2M | |
| EPS (Basic) | $-13.44 | $4.35 | $-0.14 | |
| EPS (Diluted) | $-13.39 | $1.66 | $-0.14 | |
| Shares (Basic) | 1,760,310 | 282,437 | 14,782,442 | |
| Shares (Diluted) | 1,763,643 | 904,929 | 14,782,442 | |
| EBITDA | $-23M | $2M | $-1M |
Balance Sheet 22
| Metric | Trend | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Cash & Equivalents | $5M | $38.7K | $607.9K | |
| Receivables | $3M | $10M | $7M | |
| Prepaid Expense | $60.1K | $99.5K | $56.0K | |
| Current Assets | $8M | $11M | $8M | |
| PP&E (Net) | $0 | $20.3K | $33.7K | |
| PP&E (Gross) | $0 | $251.1K | $251.1K | |
| Accum. Depreciation | $0 | $230.8K | $217.4K | |
| Goodwill | $21M | $7M | $7M | |
| Intangibles | $0 | $25.0K | $41.7K | |
| Total Assets | $33M | $26M | $21M | |
| Accounts Payable | $1M | $2M | $2M | |
| Accrued Liabilities | $4M | $3M | $2M | |
| Short-term Debt | $2M | $2M | $2M | |
| Current Liabilities | $17M | $19M | $14M | |
| Total Liabilities | $17M | $20M | $16M | |
| Total Debt | $2M | $2M | · | |
| Common Stock | $364 | $1.1K | $1.0K | |
| Paid-in Capital | $47M | $7M | $10M | |
| Retained Earnings | $-27M | $-3M | $-4M | |
| Stockholders' Equity | $20M | $3M | $5M | |
| Liabilities + Equity | $33M | $26M | $21M | |
| Shares Outstanding | 3,642,501 | 391,373 | 7,341,607 |
Cash Flow 10
| Metric | Trend | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Stock-based Comp | $4M | $10.0K | $327.5K | |
| Amort. of Intangibles | $25.0K | $16.7K | · | |
| Operating Cash Flow | $-12M | $-1M | $-2M | |
| CapEx | $455.0K | $448.0K | $12.8K | |
| Investing Cash Flow | $1M | $-885.1K | $-706.7K | |
| Stock Repurchased | $1M | $0 | $114M | |
| Net Stock Activity | $-1M | · | $-114M | |
| Financing Cash Flow | $16M | $2M | $3M | |
| Net Change in Cash | $5M | $-567.1K | $511.7K | |
| Free Cash Flow | $-13M | · | · |
Profitability 8
| Metric | Trend | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Gross Margin | 10.7% | 20.4% | · | |
| Operating Margin | -154.7% | 13.6% | · | |
| Net Margin | -156.4% | 6.9% | · | |
| Pretax Margin | -159.0% | 6.9% | · | |
| EBITDA Margin | -154.7% | 13.6% | · | |
| ROA | -80.2% | 5.3% | -1.7% | |
| ROE | -200.8% | 2448.7% | 34.0% | |
| ROIC | -103.6% | · | 36.9% |
Liquidity & Solvency 3
| Metric | Trend | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Current Ratio | 0.5 | 0.6 | · | |
| Quick Ratio | 0.5 | 0.6 | · | |
| Debt / Equity | 0.1 | 0.6 | · |
Efficiency 2
| Metric | Trend | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.8 | · | |
| Receivables Turnover | 2.3 | 2.0 | · |
Growth Rates 1
| Metric | Trend | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Revenue YoY | -14.8% | -8.2% | · |
Valuation (TTM) 2
| Metric | Trend | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Revenue TTM | $15M | $18M | $19M | |
| Net Income TTM | $-24M | $1M | $-2M |
Income Statement 15
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $4M | |
| Cost of Revenue | $3M | $3M | $3M | $4M | $4M | $3M | $3M | $4M | $4M | $4M | |
| Gross Profit | $1M | $688.4K | $428.1K | $270.5K | $235.9K | $677.8K | $2M | $718.0K | $1M | $346.7K | |
| SG&A Expense | $3M | $3M | $-8M | $3M | $2M | $337.4K | $235.6K | $299.2K | $294.8K | $379.0K | |
| Operating Expenses | $3M | $3M | $5M | $5M | $4M | $11M | $245.6K | $299.2K | · | · | |
| Operating Income | $-2M | $-2M | $-5M | $-5M | $-4M | $-10M | $1M | $418.8K | $729.4K | $-32.3K | |
| Other Non-op | $0 | $0 | $37.1K | $-14.8K | $-962 | $-113.7K | $227.1K | $17.0K | $38.9K | $-280.2K | |
| Pretax Income | $-4M | $-3M | $-5M | $-3M | $-5M | $-10M | $1M | $116.1K | $306.1K | $-312.5K | |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | · | |
| Net Income | $-4M | $-2M | $-5M | $-3M | $-5M | $-10M | $1M | $116.1K | $306.1K | $-312.5K | |
| EPS (Basic) | $-0.41 | $-0.47 | $-11.14 | $-1.59 | $-4.31 | $-15.57 | $4.12 | $0.23 | $0.02 | $-0.02 | |
| EPS (Diluted) | $-0.41 | $-0.47 | $-11.09 | $-1.59 | $-3.38 | $-7.40 | $1.56 | $0.11 | $0.01 | $-0.02 | |
| Shares (Basic) | 9,065,675 | 4,561,976 | -53,268,309 | 1,965,285 | 1,204,462 | 658,218 | -30,047,934 | 498,941 | 14,968,215 | 14,863,215 | |
| Shares (Diluted) | 9,065,675 | 4,561,976 | -53,368,309 | 1,968,618 | 1,532,549 | 1,383,507 | -47,461,492 | 1,119,834 | 32,383,372 | 14,863,215 | |
| EBITDA | $-2M | $-2M | · | $-5M | $-4M | $-10M | · | $-375.0K | $-576.5K | $-256.7K |
Balance Sheet 22
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2M | $2M | $5M | $4M | $1M | $2M | $38.7K | $45.1K | · | · | |
| Receivables | $4M | $3M | $3M | $3M | $4M | $4M | $10M | · | · | · | |
| Prepaid Expense | $222.9K | $106.9K | $60.1K | $57.1K | $54.3K | $110.9K | $99.5K | $20.2K | $40.5K | · | |
| Current Assets | $6M | $5M | $8M | $7M | $6M | $7M | $11M | $313.7K | $149.0K | $108.5K | |
| PP&E (Net) | · | · | $0 | $0 | $16.8K | $18.6K | $20.3K | · | · | · | |
| PP&E (Gross) | · | · | $0 | $0 | $251.1K | $251.1K | $251.1K | · | · | · | |
| Accum. Depreciation | · | · | $0 | $0 | $234.3K | $232.5K | $230.8K | · | · | · | |
| Goodwill | $28M | $21M | $21M | $21M | $21M | $21M | $7M | · | · | · | |
| Intangibles | · | · | $0 | $0 | $7.9K | $16.7K | $25.0K | · | · | · | |
| Total Assets | $38M | $31M | $33M | $32M | $31M | $32M | $26M | $3M | $3M | $3M | |
| Accounts Payable | $1M | $1M | $1M | $3M | $5M | $6M | $2M | $2M | $2M | $1M | |
| Accrued Liabilities | $8M | $4M | $4M | $4M | $4M | $4M | $3M | · | · | · | |
| Short-term Debt | $1M | $3M | $2M | $3M | $3M | $3M | $2M | $230.0K | · | · | |
| Current Liabilities | $20M | $17M | $17M | $17M | $20M | $22M | $19M | · | · | · | |
| Total Liabilities | $20M | $18M | $17M | $17M | $20M | $22M | $20M | $4M | $3M | $3M | |
| Total Debt | $1M | $3M | · | $3M | $3M | $3M | · | $230.0K | · | · | |
| Common Stock | $1.2K | $551 | $364 | $266 | $4.0K | $3.2K | · | $324 | $324 | $324 | |
| Paid-in Capital | $56M | $47M | $47M | $41M | $33M | $26M | · | $119.5K | $119.5K | · | |
| Retained Earnings | $-33M | $-29M | $-27M | $-22M | $-19M | $-13M | $-3M | $-4M | $-3M | $-3M | |
| Stockholders' Equity | $23M | $18M | $20M | $19M | $14M | $13M | $3M | $-4M | $-3M | $-3M | |
| Liabilities + Equity | $38M | $31M | $33M | $32M | $31M | $32M | $26M | $3M | $3M | $3M | |
| Shares Outstanding | 11,889,767 | 5,510,021 | 3,642,501 | 2,662,489 | 40,353,983 | 32,068,770 | 391,373 | 3,251,000 | 3,251,000 | 3,251,000 |
Cash Flow 11
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $336.7K | $315.8K | $804.4K | $-7M | $1M | $0 | $0 | $0 | $0 | $10.0K | |
| Amort. of Intangibles | · | · | $0 | $7.9K | · | · | $16.7K | $0 | · | · | |
| Operating Cash Flow | $-3M | $-3M | $-3M | $-2M | $-4M | $-3M | $-205.7K | $-744.7K | $-742.8K | $-272.4K | |
| CapEx | $63.0K | $129.0K | $187.0K | $94.0K | $104.0K | $70.0K | $105.0K | $105.0K | $133.0K | $105.0K | |
| Investing Cash Flow | $145.0K | $-129.0K | $-187.0K | $-94.0K | $-104.0K | $2M | $-188.1K | $-1M | $-919.4K | $-105.0K | |
| Stock Issued | · | · | · | · | $0 | $-1M | · | · | · | · | |
| Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $1M | $0 | $-620.6K | $293.3K | $327.4K | |
| Net Stock Activity | · | $0 | · | · | · | $-1M | · | · | · | $-327.4K | |
| Financing Cash Flow | $3M | $-207.7K | $5M | $5M | $2M | $3M | $358.8K | $2M | $1M | $-23.5K | |
| Net Change in Cash | $-155.4K | $-3M | $2M | $3M | $-1M | $2M | $-34.9K | $-122.4K | $-8.8K | $-400.9K | |
| Free Cash Flow | · | $-3M | · | · | · | $-3M | · | · | · | · |
Profitability 8
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 29.1% | 21.1% | · | 7.1% | 6.1% | 17.5% | · | · | · | · | |
| Operating Margin | -50.2% | -72.5% | · | -118.2% | -96.9% | -260.9% | · | · | · | · | |
| Net Margin | -100.0% | -65.1% | · | -81.5% | -136.1% | -264.8% | · | · | · | · | |
| Pretax Margin | -107.5% | -78.4% | · | -84.5% | -136.1% | -264.8% | · | · | · | · | |
| EBITDA Margin | -50.2% | -72.5% | · | -118.2% | -96.9% | -260.9% | · | · | · | · | |
| ROA | -10.9% | -6.8% | · | -17.7% | -31.6% | -59.2% | · | -11.4% | -12.5% | 7.0% | |
| ROE | -20.4% | -13.8% | · | -40.7% | -99.4% | -203.3% | · | 11.3% | 23.8% | -16.7% | |
| ROIC | -7.9% | -11.6% | · | -20.8% | · | · | · | · | · | · |
Liquidity & Solvency 3
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.3 | 0.3 | · | 0.4 | 0.3 | 0.3 | · | · | · | · | |
| Quick Ratio | 0.3 | 0.3 | · | 0.4 | 0.3 | 0.3 | · | · | · | · | |
| Debt / Equity | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.2 | · | -0.1 | · | · |
Efficiency 2
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | · | · | · | |
| Receivables Turnover | 1.0 | 0.9 | · | 2.5 | 1.9 | 2.0 | · | · | · | · |
Valuation (TTM) 13
| Metric | Trend | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $15M | $15M | · | $16M | $17M | $18M | · | · | · | · | |
| Net Income TTM | $-14M | $-21M | · | $-19M | $-15M | $-10M | · | $-143.9K | $-592.6K | $-1M | |
| Market Cap | $252.1K | $116.8K | · | · | · | · | · | · | · | · | |
| Enterprise Value | $-459.3K | $588.9K | · | · | · | · | · | · | · | · | |
| P/E | -0.0 | -0.0 | · | · | · | · | · | · | · | · | |
| P/S | 0.0 | 0.0 | · | · | · | · | · | · | · | · | |
| P/B | 0.0 | 0.0 | · | · | · | · | · | · | · | · | |
| P / Cash Flow | · | -0.0 | · | · | · | · | · | · | · | · | |
| P / FCF | · | -0.0 | · | · | · | · | · | · | · | · | |
| EV / EBITDA | 0.2 | -0.2 | · | · | · | · | · | · | · | · | |
| EV / FCF | · | -0.2 | · | · | · | · | · | · | · | · | |
| EV / Revenue | -0.0 | 0.0 | · | · | · | · | · | · | · | · | |
| Earnings Yield | -27594.3% | -45330.2% | · | · | · | · | · | · | · | · |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenue | $15M | $18M | $19M | — | — |
| Gross Margin % | 10.7% | 20.4% | — | — | — |
| Operating Margin % | -154.7% | 13.6% | — | — | — |
| Net Income | $-24M | $1M | $-2M | $-700.9K | — |
| Diluted EPS | $-13.39 | $1.66 | $-0.14 | — | — |
Balance Sheet
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Debt / Equity | 0.1 | 0.6 | — | — | — |
| Current Ratio | 0.5 | 0.6 | — | — | — |
| Quick Ratio | 0.5 | 0.6 | — | — | — |
Cash Flow
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Free Cash Flow | $-13M | — | — | — | — |
My Metrics Your personal watchlist — selected rows from Full Fundamentals
📊
Pick the metrics that matter to you — click the ➕ next to any row in Full Fundamentals above.
Your selection is saved and follows you across all tickers.
Institutional owners (13F) 21 filers · $375K total · As of June 30, 2026
Institutions that report holding this stock in their quarterly SEC Form 13F. Long positions only; a single filer may appear twice for separate option legs. Large offsetting put/call legs typically reflect market-making or hedged inventory, not directional conviction.
Institutional activity — Q2 2026 vs prior quarter
| New positions | Exited positions | Increased | Decreased | Net shares change |
|---|---|---|---|---|
| 1 (+1 vs prior Q) | 1 (-3 vs prior Q) | 0 (-1 vs prior Q) | 3 (+2 vs prior Q) | +15K |
Compared to Q1 2026. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair.
| Institution | Value | Shares | % of tracked 13F | Type |
|---|---|---|---|---|
| BOOTHBAY FUND MANAGEMENT, LLC | $231,400 | 400,000 | 61.66% | Shares |
| CLEAR STREET LLC | $36,421 | 607,011 | 9.70% | Shares |
| Polar Asset Management Partners Inc. | $21,250 | 1,250,000 | 5.66% | Shares |
| ATW SPAC MANAGEMENT LLC | $17,600 | 400,000 | 4.69% | Shares |
| ARISTEIA CAPITAL, L.L.C. | $13,008 | 754,111 | 3.47% | Shares |
| Clear Street Group Inc. | $11,081 | 651,799 | 2.95% | Shares |
| Cubist Systematic Strategies, LLC | $10,748 | 244,279 | 2.86% | Shares |
| Saba Capital Management, L.P. | $8,625 | 500,000 | 2.30% | Shares |
| MMCAP International Inc. SPC | $8,500 | 500,000 | 2.26% | Shares |
| D. E. Shaw & Co., Inc. | $4,375 | 250,000 | 1.17% | Shares |
| WHITEBOX ADVISORS LLC | $2,797 | 164,500 | 0.75% | Shares |
| RIVERNORTH CAPITAL MANAGEMENT, LLC | $2,760 | 150,000 | 0.74% | Shares |
| Aristides Capital LLC | $1,700 | 100,000 | 0.45% | Shares |
| LMR Partners LLP | $1,700 | 100,001 | 0.45% | Shares |
| Periscope Capital Inc. | $1,275 | 75,000 | 0.34% | Shares |
| TWO SIGMA SECURITIES, LLC | $848 | 49,860 | 0.23% | Shares |
| MARINER INVESTMENT GROUP LLC | $525 | 30,000 | 0.14% | Shares |
| MILLENNIUM MANAGEMENT LLC | $510 | 30,000 | 0.14% | Call option |
| WOLVERINE ASSET MANAGEMENT LLC | $189 | 11,110 | 0.05% | Shares |
| HRT FINANCIAL LP | $0 | 22,908 | 0.00% | Shares |
| FLOW TRADERS U.S. LLC | $0 | 26,318 | 0.00% | Shares |
Activists & 5%+ owners 1 position
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
| Filer | Filed | Stake | Status | Purpose | Filing |
|---|---|---|---|---|---|
| Alvin McCoy III ×2 filings | Dec. 29, 2025 | 4.50% | Amendment | — | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.