Adjusted EBITDA of $2.3 million (+59% y/y); Generated $1.2 million of Net Income
MCLEAN, Va., April 17, 2025 (GLOBE NEWSWIRE) -- Cycurion (Nasdaq: CYCU) (“Cycurion” or the “Company”), a trusted leader in IT cybersecurity solutions and AI, reports financial results for full year ended December 31, 2024, and provides a corporate update highlighting a year of strategic execution, operational discipline, and solid financial performance.
Cycurion is poised for a strong 2025, driven by a strategic overhaul focused on sustainable growth and innovation. Over the past year, the company streamlined operations, significantly cutting General and Administrative (G&A) expenses while boosting gross profit for greater financial strength. Cycurion invested heavily in AI-driven technology, sharpening its competitive edge. By pivoting away from low-margin clients to high-value opportunities, the Company has built a robust framework for organic growth while paving the way for expansion, entering 2025 with clear momentum and vision.
Financial Highlights
- Revenues of $17.8 million
- SG&A expenses reduced by 47.5%, demonstrating operational efficiency and tighter strategic focus
- Adjusted EBITDA of $2.3 million, up 58.9% year-over-year with an expanded margin of 12.9% vs $1.4 million (7.4% margin) in FY2023, reflecting strong cost management and scalable operations
- Net income of $1.2 million, a significant turnaround from a net loss of $2.1 million in FY2023 — marking Cycurion’s first full year of net profitability
- Earnings per share improvement to $0.07 basic and $0.01 fully diluted, versus $(0.14) in both categories in FY2023
- Free Cash Flow improvement to $(1.8) million from $(2.5) million despite growth investments in personnel and platform development
2024 & YTD 2025 Strategic, Technological and Corporate Milestones
Cycurion significantly expanded its next-generation product and services portfolio, further solidifying its position as a trusted partner in advanced cybersecurity solutions:
- Listed & Began Trading on Nasdaq: Completed merger with Western Acquisition Ventures in February 2025
- U.S. Launch of AI-driven SaaS ARx Cybersecurity Platform: New high margin, AI-driven cybersecurity solution expands Company’s reach following strong initial reception in the government and public sectors in March 2025
- Launched Cyber Shield Managed Security Services Platform (MSSP) Launch: Includes SOC as Service, External Attack Surface Management, Web Application Firewall and Virtual CISO Support & Consulting
- Expanded Partnership with Journal Technologies: Secured $22 million multi-year contract with State Police Agency
- Strengthened Board of Directors Appointing Two Highly Accomplished IT Professionals: Kevin O’Brien and Reginald Bailey bring a combined 55 years of IT, Big Data and AI industry, entrepreneurial and C-suite experience to Cycurion
Management CommentaryKevin Kelly, Cycurion CEO, stated, “We are pleased with Cycurion’s 2024 performance, especially with our ability to produce meaningful adjusted EBITDA growth coupled with positive net income of $1.2 million. This is particularly significant given an 8.2% revenue decrease due to non-recurring, one-time equipment purchases in 2023. Our strong foundation positions us for continued growth with tremendous momentum with both current and new clients, which will become evident over the next 3-6 months underpinning our belief of a promising 2025.”
About CycurionBased in McLean, Virginia, Cycurion (NASDAQ: CYCU) is a forward-thinking provider of IT cybersecurity solutions and AI, committed to delivering secure, reliable, and innovative services to clients worldwide. Specializing in cybersecurity, program management, and business continuity, Cycurion harnesses its AI-enhanced ARx platform and expert team to empower clients and safeguard their operations. Along with its subsidiaries, Axxum Technologies, Cloudburst Security, and Cycurion Innovation, Inc., Cycurion serves government, healthcare, and corporate clients with a commitment to securing the digital future.
Forward Looking StatementsThis press release contains statements that are forward-looking statements as defined within the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements relating to the operations and prospective growth of Cycurion’s business.
Many factors could cause Cycurion’s actual results, performance, or achievements to be materially different from any future results, performance, or achievements described in this press release, including words such as “continue”, “expect”, “intend”, “will”, “hope”, “should”, “would”, “may”, “potential”, and other similar expressions. Such factors could include, among others, those detailed in its Registration Statement on Form S-4, as filed with the Securities and Exchange Commission (the “SEC”). Should one or more of these risks or uncertainties materialize, or should the assumptions set out in the section entitled “Risk Factors” in that filing with the SEC underlying those forward-looking statements prove incorrect, actual results may vary materially from those described herein. These forward-looking statements are made as of the date of this press release and Cycurion does not intend, and does not assume any obligation, to update these forward-looking statements, except as required by law. Cycurion cannot assure that such statements will prove to be accurate as actual results, and future events could differ materially from those anticipated in such statements. Individuals are cautioned that forward-looking statements are not guarantees of future performance and accordingly investors are cautioned not to put undue reliance on forward-looking statements due to the inherent uncertainty therein.
Investor Contact:CORE IRinvestors@cycurion.com
Media Contact:Phone: (703) 555-0123Email: media@cycurion.com
Non-GAAP Financial MeasuresStatements in this release include financial information presented in accordance with accounting principles generally accepted in the United States ("GAAP") and also include non-GAAP financial measures that are provided as additional information to enhance the overall understanding of the Company's current financial performance and not as an alternative to the consolidated interim financial statements presented in accordance with GAAP. Management uses these non-GAAP measures (earnings before interest, taxes, depreciation, and amortization ("EBITDA"), Adjusted EBITDA, Adjusted EBITDA margin, Free Cash Flow) to evaluate the Company's financial performance. These terms might not be calculated in the same manner as, and thus might not be comparable to, similarly titled measures reported by other companies. The financial information tables that accompany this press release include reconciliations of net income to non-GAAP financial measures.
EBITDA, Adjusted EBITDA, and Adjusted EBITDA margin provide a measure of the Company's operating results in a manner that is focused on the performance of the Company's core business on an ongoing basis, by removing the effects of non-operating and certain non-cash expenses. These non-operating and non-cash items are specifically identified in the reconciliations of GAAP measures to Non-GAAP measures that accompany this release.
Free Cash Flow provides useful information to investors about the amount of cash generated by the business that can be used for strategic opportunities and is computed as Cash Flows from Operating Activities less both the Purchase of Property and Equipment & Purchase of Intangible Assets.
| CYCURION, INC. AND ITS SUBSIDIARIESCONSOLIDATED BALANCE SHEETS | ||||||||
| December 31, | December 31, | |||||||
| 2024 | 2023 | |||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash | $ | 38,742 | $ | 607,869 | ||||
| Restricted cash | 2,048 | - | ||||||
| Accounts receivable, net | 10,353,708 | 7,093,371 | ||||||
| Other receivables | 434,391 | 455,979 | ||||||
| Due from sponsor | 106,421 | - | ||||||
| Note receivable - WAVS | - | 200,000 | ||||||
| Prepaid expenses and other current assets | 99,463 | 56,015 | ||||||
| Total current assets | $ | 11,034,773 | $ | 8,413,234 | ||||
| Non-current assets | ||||||||
| Deposit for acquisition target | 2,000,000 | 2,000,000 | ||||||
| Fixed assets, net | 4,175,169 | 3,779,310 | ||||||
| Intangible assets, net | 25,000 | - | ||||||
| Security deposits | 10,351 | 10,351 | ||||||
| Goodwill | 6,592,304 | 6,592,304 | ||||||
| Investments held in Trust Account | 1,834,540 | - | ||||||
| Total non-current assets | 14,637,364 | 12,381,965 | ||||||
| Total Assets | $ | 25,672,137 | $ | 20,795,199 | ||||
| Liabilities, Mezzanine and Stockholders’ Equity | ||||||||
| Current liabilities | ||||||||
| Bank loan-revolving credit line | 3,249,067 | 2,996,753 | ||||||
| Bank loan-current portion | 774,095 | 742,141 | ||||||
| Loans payable | 408,516 | 408,516 | ||||||
| Subordinated convertible promissory notes | 3,333,335 | 3,333,335 | ||||||
| Promissory notes | 2,624,111 | 1,561,111 | ||||||
| Loans payable - related parties | (325,600 | ) | 587,400 | |||||
| Accounts payable | 3,552,674 | 2,066,760 | ||||||
| Due to Trust Account | 106,421 | - | ||||||
| Accrued liabilities | 3,601,242 | 2,158,255 | ||||||
| Income Tax Payable | 12,500 | - | ||||||
| Franchise tax payable | 13,200 | - | ||||||
| Excise tax payable | 1,157,161 | - | ||||||
| Advance from Sponsor | 330,000 | - | ||||||
| Deferred revenue | 189,150 | 253,902 | ||||||
| Total current liabilities | 19,025,872 | 14,108,173 | ||||||
| Long-term loan payable | 146,798 | 146,798 | ||||||
| Series A convertible preferred stock ($0.001 par value, 500,000 shares designated, 345,528 issued and outstanding) | 1,294,117 | 1,294,117 | ||||||
| Total non-current liabilities | 1,440,915 | 1,440,915 | ||||||
| Total Liabilities | $ | 20,466,787 | $ | 15,549,088 | ||||
| Commitments and contingencies | ||||||||
| Mezzanine Equity | ||||||||
| Common stock subject to possible redemption, $0.0001 par value, 173,879 shares at redemption value of approximately $11.03 per share at December 31, 2024 | 1,917,309 | - | ||||||
| Stockholders’ Equity | ||||||||
| Preferred stock ($0.0001 par value, 20,000,000 shares authorized) | ||||||||
| Series B convertible preferred stock ($1.00 stated value, 3,000 shares designated, 3,000 and 2,000 issued and outstanding, respectively) | - | - | ||||||
| Series C convertible preferred stock ($82.46 stated value, 5,000 shares designated, 4,851 issued and outstanding) | - | - | ||||||
| Common stock ($0.0001 par value, 70,000,000 shares authorized, 10,592,607 and 7,341,607 shares issued and outstanding) | 1,059 | 1,028 | ||||||
| Additional paid in capital | 6,670,060 | 9,678,045 | ||||||
| Accumulated deficit | (3,383,078 | ) | (4,432,962 | ) | ||||
| Total Stockholders’ Equity | 3,288,041 | 5,246,111 | ||||||
| Total Liabilities and Stockholders’ Equity | $ | 25,672,137 | $ | 20,795,199 | ||||
| CYCURION, INC. AND ITS SUBSIDIARIESCONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||
| Years ended | ||||||||
| December 31, | ||||||||
| 2024 | 2023 | |||||||
| Net revenues | $ | 17,582,335 | $ | 19,350,208 | ||||
| Cost of revenues | 14,136,742 | 16,707,148 | ||||||
| Gross profit | 3,445,593 | 2,643,060 | ||||||
| Operating expenses: | ||||||||
| Selling, general and administrative expenses | 1,215,763 | 2,316,649 | ||||||
| Operating income (loss) | 2,229,830 | 326,411 | ||||||
| Other income (expenses): | ||||||||
| Interest income | 20,211 | - | ||||||
| Interest expense | (1,202,936 | ) | (2,074,089 | ) | ||||
| Other income | 28,020 | - | ||||||
| Other expense | (25,241 | ) | (345,548 | ) | ||||
| Other income (expenses) | (1,179,946 | ) | (2,419,637 | ) | ||||
| Profit (loss) before income taxes | 1,049,884 | (2,093,226 | ) | |||||
| Provision before income taxes | - | 3,787 | ||||||
| Net income (loss) | $ | 1,049,884 | $ | (2,097,013 | ) | |||
| Comprehensive income (loss) | $ | 1,049,884 | $ | (2,097,013 | ) | |||
| Net income (loss) per common share | ||||||||
| Basic income (loss) per common share | $ | 0.07 | $ | (0.14 | ) | |||
| Diluted loss per common share | $ | 0.01 | $ | (0.14 | ) | |||
| Basic and diluted weighted average common shares outstanding | 14,968,215 | 14,782,442 | ||||||
| Diluted weighted average common shares outstanding | 89,495,790 | 14,782,442 | ||||||
| CYCURION, INC. AND ITS SUBSIDIARIESCONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| Years ended | ||||||||
| December 31, | ||||||||
| 2024 | 2023 | |||||||
| Cash flows from operating activities | ||||||||
| Net income (loss) | $ | 1,049,884 | $ | (2,097,013 | ) | |||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||
| Stock based compensation | 10,000 | 327,499 | ||||||
| Amortization of debt discount | - | 1,094,131 | ||||||
| Depreciation of fixed assets | 27,142 | 25,822 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Change of right of use asset and lease liabilities | - | (7,810 | ) | |||||
| Accounts and other receivables | (3,238,749 | ) | (4,636,805 | ) | ||||
| Advance and prepayments to suppliers | (43,448 | ) | (40,917 | ) | ||||
| Accounts and other payables | 908,854 | 3,105,223 | ||||||
| Accrued interest | (20,211 | ) | - | |||||
| Deferred revenue | (64,752 | ) | 242,099 | |||||
| Net cash used in operating activities | (1,371,280 | ) | (1,987,771 | ) | ||||
| Cash flows from investing activities | ||||||||
| Acquisition of WAVS | 2,048 | - | ||||||
| Promissory note issued by WAVS | (439,114 | ) | (200,000 | ) | ||||
| Purchase of plant and equipment | (423,001 | ) | (506,707 | ) | ||||
| Purchase of Intangible asset | (25,000 | ) | - | |||||
| Net cash used in investing activities | (885,067 | ) | (706,707 | ) | ||||
| Cash flows from financing activities | ||||||||
| Proceeds from private placement | 1,000,000 | 2,000,000 | ||||||
| Net proceeds from line of credit | 252,314 | 5,346 | ||||||
| Proceeds from all bank borrowings | - | - | ||||||
| Repayment of all bank borrowings | 31,954 | (193,305 | ) | |||||
| Proceeds from loans payable | - | 339,500 | ||||||
| Repayments of loans payable | - | (29,379 | ) | |||||
| Proceeds from notes payable by WAVS | 255,000 | - | ||||||
| Proceeds from notes payable | 205,000 | 550,000 | ||||||
| Proceeds from notes payable - related parties | 15,000 | 534,000 | ||||||
| Repayments of notes payable - related parties | - | - | ||||||
| Net cash provided by financing activities | 1,759,268 | 3,206,162 | ||||||
| Net change in cash and restricted cash | (497,079 | ) | 511,684 | |||||
| Cash –beginning of period | 607,869 | 96,185 | ||||||
| Cash–end of period | $ | 110,790 | $ | 607,869 | ||||
| Restricted cash - end of period | $ | 2,048 | $ | - | ||||
| Cash - end of period | $ | 38,742 | $ | - | ||||
| Supplementary cash flow information: | ||||||||
| Interest paid | $ | - | $ | 501,337 | ||||
| Income taxes paid | $ | - | $ | - | ||||
| CYCURION, INC. AND ITS SUBSIDIARIESRECONCILIATION OF GAAP TO NON-GAAP MEASURES (Unaudited) | ||||||||
| Years ended | ||||||||
| December 31, | ||||||||
| 2024 | 2023 | |||||||
| Net income (loss) | $ | 1,049,884 | $ | (2,097,013 | ) | |||
| Provision for income taxes | - | 3,787 | ||||||
| Interest expense | 1,202,936 | 2,074,089 | ||||||
| Interest income | (20,211 | ) | - | |||||
| Amortization of debt discount | - | 1,094,131 | ||||||
| Depreciation of fixed assets | 27,142 | 25,822 | ||||||
| EBITDA (non-GAAP measure) | $ | 2,259,751 | $ | 1,100,816 | ||||
| Stock compensation expense | 10,000 | 327,499 | ||||||
| Adjusted EBITDA (non-GAAP measure) | $ | 2,269,751 | $ | 1,428,315 | ||||