
| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||
(Address of principal executive offices) | (Zip Code) | |||||||||||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
| Exhibit No. | Description | |||||||
| 99.1 | ||||||||
| 104 | Inline XBRL for the cover page of this Current Report on Form 8-K | |||||||
| CYCURION, INC. | ||||||||||||||
| Date: | May 14, 2026 | By: | /s/ L. Kevin Kelly | |||||||||||
| Name: | L. Kevin Kelly | |||||||||||||
| Title: | Chief Executive Officer | |||||||||||||

| Quarterly Consolidated Results of Operations | |||||||||||||||||
| For the Three Months Ended | |||||||||||||||||
| March 31, 2026 | December 31, 2025 | March 31, 2025 | |||||||||||||||
| Revenue | $ | 3,268,620 | $ | 3,542,644 | $ | 3,870,050 | |||||||||||
| Cost of revenue | 2,580,262 | 3,114,505 | 3,192,287 | ||||||||||||||
| Gross profit | 688,358 | 428,139 | 677,763 | ||||||||||||||
| Gross margin | 21.1 | % | 12.1 | % | 17.5 | % | |||||||||||
| Operating expenses: | |||||||||||||||||
| Selling, general and administrative expenses | 2,743,695 | 4,013,876 | 337,374 | ||||||||||||||
| Stock compensation expenses | 315,833 | 804,424 | — | ||||||||||||||
| Business combination expenses | — | 630,000 | 10,437,894 | ||||||||||||||
| Total operating expenses | 3,059,528 | 5,448,300 | 10,775,268 | ||||||||||||||
| Operating loss | (2,371,170) | (5,020,161) | (10,097,505) | ||||||||||||||
| Interest income | 14,236 | 25,768 | — | ||||||||||||||
| Interest expense | (204,852) | (257,174) | (178,890) | ||||||||||||||
| Gain on debt settlement, net | — | (28,504) | 141,653 | ||||||||||||||
| Other expense | — | — | (113,744) | ||||||||||||||
| Other expense, net | (190,616) | (259,910) | (150,981) | ||||||||||||||
| Loss before income taxes | (2,561,786) | (5,280,071) | (10,248,486) | ||||||||||||||
| Provision for income tax | — | — | — | ||||||||||||||
| Net loss | (2,561,786) | (5,280,071) | (10,248,486) | ||||||||||||||
| Less: Net loss attributable to non-controlling interest | 433,324 | 175,017 | — | ||||||||||||||
| Net loss attributable to Cycurion | $ | (2,128,462) | $ | (5,105,054) | $ | (10,248,486) | |||||||||||
| Reconciliation of Net Loss to EBITDA (Non-GAAP) and Adjusted EBITDA (Non-GAAP) | |||||||||||||||||
| For the Three Months Ended | |||||||||||||||||
| March 31, 2026 | December 31, 2025 | March 31, 2025 | |||||||||||||||
| Net loss attributable to Cycurion | $ | (2,128,462) | $ | (5,105,054) | $ | (10,248,486) | |||||||||||
| Interest income | (14,236) | (25,768) | — | ||||||||||||||
| Interest expense | 204,852 | 257,174 | 178,890 | ||||||||||||||
| Other expense | — | — | 113,744 | ||||||||||||||
| Depreciation and amortization | 1,187 | 7,665 | 74,892 | ||||||||||||||
| EBITDA (Non-GAAP) | (1,936,659) | (4,865,983) | (9,880,960) | ||||||||||||||
| Loss on debt settlement, net | — | 28,504 | (141,653) | ||||||||||||||
| Transaction related expenses | — | 630,000 | 10,437,894 | ||||||||||||||
| Finance expense | — | — | 100,000 | ||||||||||||||
| Stock-based compensation | 315,833 | 904,424 | — | ||||||||||||||
| Adjusted EBITDA (Non-GAAP) | $ | (1,620,826) | $ | (3,303,055) | $ | 515,281 | |||||||||||
| March 31, 2026 | December 31, 2025 | ||||||||||
| Assets: | |||||||||||
| Cash and cash equivalents | $ | 2,028,718 | $ | 5,255,235 | |||||||
| Accounts receivable, net | 3,336,047 | 2,687,479 | |||||||||
| Prepaid expenses and other current assets | 106,934 | 60,133 | |||||||||
| Total current assets | 5,471,699 | 8,002,847 | |||||||||
| Software development costs, net | 4,735,981 | 4,606,981 | |||||||||
| Goodwill | 21,238,450 | 20,842,508 | |||||||||
| Total non-current assets | 25,974,431 | 25,449,489 | |||||||||
| Total assets | $ | 31,446,130 | $ | 33,452,336 | |||||||
| Liabilities and Stockholders' Equity: | |||||||||||
| Liabilities: | |||||||||||
| Bank loan-revolving credit line | $ | 2,725,546 | $ | 2,933,396 | |||||||
| Loans payable - current portion | 669,693 | 669,693 | |||||||||
| Factoring liability | 1,566,887 | 1,511,678 | |||||||||
| Convertible notes | 192,897 | 192,897 | |||||||||
| Promissory notes | 2,500,849 | 2,499,662 | |||||||||
| Loans payable - related parties | 123,650 | 123,650 | |||||||||
| Accounts payable | 1,441,596 | 1,314,772 | |||||||||
| Accrued liabilities | 4,283,045 | 4,228,337 | |||||||||
| Accrued compensation and benefits | 1,306,906 | 919,825 | |||||||||
| Accrued interest payable | 1,486,041 | 1,347,787 | |||||||||
| Excise tax payable | 1,167,173 | 1,167,173 | |||||||||
| Total current liabilities | 17,464,283 | 16,908,870 | |||||||||
| Loans payable - non-current portion | 300,000 | 300,000 | |||||||||
| Total non-current liabilities | 300,000 | 300,000 | |||||||||
| Total liabilities | 17,764,283 | 17,208,870 | |||||||||
| Stockholders' Equity: | |||||||||||
Preferred stock ($0.0001 par value, 20,000,000 shares authorized) | |||||||||||
Series A convertible preferred stock ($0.0001 par value, 110,000 shares designated, 0 and 0 issued and outstanding, respectively) | — | — | |||||||||
Series B convertible preferred stock ($0.0001 par value, 3,000 shares designated, 0 and 1 issued and outstanding, respectively) | — | — | |||||||||
Series C convertible preferred stock ($0.0001 par value, 5,000 shares designated, 2,547 and 4,851 issued and outstanding, respectively) | — | — | |||||||||
Series D convertible preferred stock ($0.0001 par value, 6,666,700 shares designated, 150,000 and 150,000 issued and outstanding, respectively) | 15 | 15 | |||||||||
Series E convertible preferred stock ($0.0001 par value, 100 shares designated, 51 and 51 issued and outstanding, respectively) | — | — | |||||||||
Series F convertible preferred stock ($0.0001 par value, 10,000 shares designated, 0 and 0 issued and outstanding, respectively) | — | — | |||||||||
Series G convertible preferred stock ($0.0001 par value, 10,000 shares designated, 143 and 143 issued and outstanding, respectively) | — | — | |||||||||
Common stock ($0.0001 par value, 300,000,000 shares authorized, 5,510,021 and 3,642,501 shares issued and outstanding, respectively) | 551 | 364 | |||||||||
| Additional paid in capital | 46,979,742 | 46,979,762 | |||||||||
| Accumulated deficit | (29,007,543) | (26,879,081) | |||||||||
| Total stockholders' equity attributable to Cycurion | 17,972,765 | 20,101,060 | |||||||||
| Deficit attributable to noncontrolling interests | (4,290,918) | (3,857,594) | |||||||||
| Total stockholders' equity | 13,681,847 | 16,243,466 | |||||||||
| Total liabilities and stockholders’ equity | $ | 31,446,130 | $ | 33,452,336 | |||||||
| For the Three Months Ended March 31, | |||||||||||
| 2026 | 2025 | ||||||||||
| Revenue | $ | 3,268,620 | $ | 3,870,050 | |||||||
| Cost of revenue | 2,580,262 | 3,192,287 | |||||||||
| Gross profit | 688,358 | 677,763 | |||||||||
| Operating expenses: | |||||||||||
| Selling, general and administrative expenses | 2,743,695 | 337,374 | |||||||||
| Stock compensation expenses | 315,833 | — | |||||||||
| Business combination expenses | — | 10,437,894 | |||||||||
| Total operating expenses | 3,059,528 | 10,775,268 | |||||||||
| Operating loss | (2,371,170) | (10,097,505) | |||||||||
| Other income/(expenses): | |||||||||||
| Interest income | 14,236 | — | |||||||||
| Interest expense | (204,852) | (178,890) | |||||||||
| Gain on debt settlement, net | — | 141,653 | |||||||||
| Other expense, net | — | (113,744) | |||||||||
| Other expenses, net | (190,616) | (150,981) | |||||||||
| Loss before income taxes | (2,561,786) | (10,248,486) | |||||||||
| Provision for income tax | — | — | |||||||||
| Net loss | (2,561,786) | (10,248,486) | |||||||||
| Less: Net loss attributable to non-controlling interest | 433,324 | — | |||||||||
| Net loss attributable to Cycurion | $ | (2,128,462) | $ | (10,248,486) | |||||||
| Comprehensive loss | $ | (2,128,462) | $ | (10,248,486) | |||||||
| Loss per share: | |||||||||||
| Basic | $ | (0.47) | $ | (15.57) | |||||||
| Diluted | $ | (0.47) | $ | (7.40) | |||||||
| Weighted average shares outstanding: | |||||||||||
| Basic | 4,561,976 | 658,218 | |||||||||
| Diluted | 4,561,976 | 1,383,507 | |||||||||
For the Three Months Ended March 31, | |||||||||||
| 2026 | 2025 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net loss | $ | (2,561,786) | $ | (10,248,486) | |||||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||
| Stock-based compensation | 315,833 | — | |||||||||
| Stock-based compensation - business combination related | — | 9,250,000 | |||||||||
| Amortization of debt discount | 1,187 | 64,850 | |||||||||
| Depreciation of property and equipment | — | 1,709 | |||||||||
| Amortization of software development costs | — | 8,333 | |||||||||
| Gain on debt settlement, net | — | (141,653) | |||||||||
| Finance expense | — | 100,000 | |||||||||
| Changes in assets and liabilities: | |||||||||||
| Accounts receivable, net and other receivables | (648,568) | (1,300,686) | |||||||||
| Prepaid expenses and other current assets | (46,801) | (11,415) | |||||||||
| Accounts payable and accrued liabilities | (184,201) | (286,114) | |||||||||
| Accrued compensation and benefits | 96,248 | 37,673 | |||||||||
| Accrued interest payable | 138,254 | (219,320) | |||||||||
| Net cash used in operating activities | (2,889,834) | (2,745,109) | |||||||||
| Cash flows from investing activities: | |||||||||||
| Cash acquired on business combination | — | 34,983 | |||||||||
| Capitalized software development costs | (129,000) | (70,000) | |||||||||
| Cash withdrawn from Trust Account in connection with redemption | — | 1,001,216 | |||||||||
| Release of Trust Account to Company's bank account | — | 833,324 | |||||||||
| Net cash (used in)/provided by investing activities | (129,000) | 1,799,523 | |||||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from exercise of warrants | 167 | 3,309,921 | |||||||||
| Redemption of common stock subject to redemption | — | (1,001,216) | |||||||||
| Repayments of revolving line of credit | (207,850) | (9,300) | |||||||||
| Repayment of bank borrowings | — | (5,114) | |||||||||
| Proceeds from convertible notes payable | — | 386,500 | |||||||||
| Proceeds from notes payable | — | 513,200 | |||||||||
| Repayments of notes payable | — | (20,000) | |||||||||
| Net cash (used in)/provided by financing activities | (207,683) | 3,173,991 | |||||||||
| Net (decrease)/increase in cash and cash equivalents | (3,226,517) | 2,228,405 | |||||||||
| Cash and cash equivalents, beginning of period | 5,255,235 | 40,790 | |||||||||
| Cash and cash equivalents, end of period | $ | 2,028,718 | $ | 2,269,195 | |||||||