v3.25.3
Consolidated Balance Sheets - USD ($)
Sep. 30, 2025
Dec. 31, 2024
Dec. 31, 2023
Current assets      
Cash and cash equivalents $ 3,652,074 $ 38,742  
Restricted cash 2,048
Accounts receivable, net 3,097,054 10,353,708  
Other receivables 230,175 434,391  
Prepaid expenses and other current assets 57,137 99,463  
Total current assets 7,036,440 10,928,352  
Non-current assets      
Deposit for acquisition target 2,000,000  
Property and equipment, net 20,321 33,662
Software development costs 4,419,981 4,151,981  
Intangible assets, net 25,000 41,667
Security deposits 10,351 10,351  
Goodwill 20,842,508 6,592,304 6,592,304
Investments held in trust account 1,834,540  
Total non-current assets 25,272,840 14,634,497  
Total Assets 32,309,280 25,562,849  
Current liabilities      
Bank loan-revolving credit line 3,231,067 3,249,067  
Bank loan - current portion 276,012 774,095 742,141
Loans payable 885,240    
Factoring liability 1,681,981    
Subordinated convertible promissory notes 3,333,335  
Promissory notes 2,658,663 2,156,989  
Accounts payable 2,508,771 3,552,674  
Accrued liabilities 4,053,326 3,601,242  
Income Tax Payable   12,500  
Franchise tax payable   13,200  
Excise tax payable 1,167,173 1,157,161  
Deferred revenue    
Total current liabilities 16,603,883 18,736,867  
Loans payable - non-current portion 295,296 146,798  
Series A Convertible preferred stock ($0.001 par value, 500,000 shares designated, 0 and 345,528 issued and outstanding, respectively) 1,294,117  
Total non-current liabilities 295,296 1,440,915  
Total liabilities 16,899,179 20,177,782  
Commitments and contingencies (Note 21)  
Mezzanine Equity:      
Common stock subject to possible redemption, $0.0001 par value, 0 and 5,796 shares at redemption value of approximately $11.03 per share, respectively 1,917,309  
Stockholders’ Equity:      
Preferred stock value    
Common stock ($0.0001 par value, 70,000,000 shares authorized, 10,592,607 and 7,341,607 shares issued and outstanding) 266 1,059  
Additional paid in capital 40,866,328 6,670,060  
Accumulated deficit (21,773,931) (3,203,361)  
Total stockholders’ equity attributable to Cycurion 19,092,678 3,467,758 5,246,111
Deficit attributable to noncontrolling interests (3,682,577)    
Total stockholders’ equity 15,410,101 3,467,758  
Total liabilities and stockholders’ equity 32,309,280 25,562,849  
Series B Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value  
Series C Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value  
Series A Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value    
Series D Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value 15    
Series E Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value    
Series F Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value    
Series G Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value    
Sponsor [Member]      
Current assets      
Note receivable - WAVS    
Current liabilities      
Due to related party   330,000  
Nonrelated Party [Member]      
Current liabilities      
Loans payable 885,240 408,516  
Related Party [Member]      
Current liabilities      
Loans payable 123,650 148,088 587,400
Due to related party $ 18,000    
Revision of Prior Period, Reclassification, Adjustment [Member]      
Current assets      
Cash and cash equivalents   38,742 607,869
Restricted cash   2,048
Accounts receivable, net   10,353,708 7,093,371
Other receivables   434,391 455,979
Prepaid expenses and other current assets   99,463 56,015
Total current assets   10,928,352 8,413,234
Non-current assets      
Deposit for acquisition target   2,000,000 2,000,000
Property and equipment, net   20,321 33,662
Software development costs   4,151,981 3,703,981
Intangible assets, net   25,000 41,667
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   14,634,497 12,381,965
Total Assets   25,562,849 20,795,199
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  
Factoring liability    
Subordinated convertible promissory notes   3,333,335 3,333,335
Promissory notes   2,486,989 1,561,111
Accounts payable   3,578,374 2,066,760
Accrued liabilities   3,601,242 2,158,255
Income Tax Payable    
Franchise tax payable    
Excise tax payable   1,157,161
Deferred revenue     253,902
Total current liabilities   18,736,867 14,108,173
Loans payable - non-current portion   146,798 146,798
Series A Convertible preferred stock ($0.001 par value, 500,000 shares designated, 0 and 345,528 issued and outstanding, respectively)   1,294,117 1,294,117
Total non-current liabilities   1,440,915 1,440,915
Total liabilities   20,177,782 15,549,088
Commitments and contingencies (Note 21)  
Mezzanine Equity:      
Common stock subject to possible redemption, $0.0001 par value, 0 and 5,796 shares at redemption value of approximately $11.03 per share, respectively   1,917,309
Stockholders’ Equity:      
Preferred stock value    
Common stock ($0.0001 par value, 70,000,000 shares authorized, 10,592,607 and 7,341,607 shares issued and outstanding)   35 1,028
Additional paid in capital   6,671,084 9,678,045
Accumulated deficit   (3,203,361) (4,432,962)
Total stockholders’ equity attributable to Cycurion   3,467,758 5,246,111
Deficit attributable to noncontrolling interests    
Total stockholders’ equity   3,467,758  
Total liabilities and stockholders’ equity   25,562,849 20,795,199
Revision of Prior Period, Reclassification, Adjustment [Member] | Series B Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value  
Revision of Prior Period, Reclassification, Adjustment [Member] | Series C Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value  
Revision of Prior Period, Reclassification, Adjustment [Member] | Series A Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value    
Revision of Prior Period, Reclassification, Adjustment [Member] | Series D Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value    
Revision of Prior Period, Reclassification, Adjustment [Member] | Series E Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value    
Revision of Prior Period, Reclassification, Adjustment [Member] | Series F Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value    
Revision of Prior Period, Reclassification, Adjustment [Member] | Series G Convertible Preferred Stock [Member]      
Stockholders’ Equity:      
Preferred stock value    
Revision of Prior Period, Reclassification, Adjustment [Member] | Sponsor [Member]      
Current assets      
Note receivable - WAVS     200,000
Current liabilities      
Due to related party    
Revision of Prior Period, Reclassification, Adjustment [Member] | Nonrelated Party [Member]      
Current liabilities      
Loans payable   408,516 408,516
Revision of Prior Period, Reclassification, Adjustment [Member] | Related Party [Member]      
Current liabilities      
Loans payable   148,088 $ 587,400
Due to related party