Data is not available at this time.
Cycurion, Inc. Warrant (CYCUW) operates in the financial instruments sector, specifically focusing on warrants, which provide holders the right to purchase underlying securities at predetermined terms. The company's revenue model is tied to the performance and exercise of these warrants, generating income through premium pricing and potential equity conversions. Cycurion's market position is niche, catering to investors seeking leveraged exposure to equity movements without direct ownership. The warrants market is highly competitive, with participants ranging from institutional investors to retail traders, requiring Cycurion to maintain competitive pricing and terms to attract and retain holders. The company's ability to navigate volatile market conditions and align its offerings with investor demand is critical to sustaining its market relevance. Cycurion's success hinges on the underlying performance of the securities tied to its warrants, making its business model inherently linked to broader equity market trends and investor sentiment.
Cycurion reported revenue of $17.8 million for FY 2024, with net income of $1.2 million, reflecting a modest profitability margin. Operating cash flow was negative at -$1.4 million, indicating potential challenges in cash generation from core operations. Capital expenditures were minimal at -$448,000, suggesting limited reinvestment in growth or operational infrastructure. The diluted EPS of $0 underscores the company's current lack of earnings per share impact.
The company's earnings power appears constrained, with net income representing a small fraction of revenue. The negative operating cash flow further highlights inefficiencies in converting revenue into cash. With minimal capital expenditures, Cycurion's capital efficiency remains low, as it does not appear to be deploying significant resources toward growth or operational improvements.
Cycurion's balance sheet shows limited liquidity, with cash and equivalents of $38,742, which may not cover near-term obligations. Total debt stands at $10.2 million, indicating a leveraged position that could strain financial flexibility. The absence of reported shares outstanding complicates the assessment of equity structure and dilution risks.
Growth trends are unclear due to the lack of historical data and shares outstanding information. The company does not currently pay dividends, aligning with its focus on warrant-based financial instruments rather than income distribution. Future growth will likely depend on market demand for warrants and the performance of underlying securities.
Valuation metrics are challenging to derive given the absence of shares outstanding and diluted EPS of $0. Market expectations for Cycurion may be tempered by its niche focus and reliance on warrant performance. Investors likely view the company as a speculative play tied to broader equity market conditions.
Cycurion's strategic advantage lies in its specialized focus on warrants, offering a unique product in the financial instruments space. However, its outlook is uncertain due to limited financial flexibility, negative cash flow, and high debt levels. The company's ability to adapt to market volatility and investor demand will be critical for long-term viability.
Company filings, CIK: 0001868419
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |