◆ Market Data --:--
Commodities
Loading...
📈 Yields & Rates
Loading...
💱 FX Rates
Loading...
📈 Market Pulse
Loading...
🏛 Congress Trades
Loading...
👤 Insider Trades
Loading...

10-Q Filing

CYCURION, INC. CIK: 1868419 Q1 2025
Filing Information
Form Type 10-Q
Accession Number 0001641172-25-013920
Period End Date 20250331
Filing Date 20250606
Fiscal Year 2025
Fiscal Period Q1
XBRL Instance form10-q_htm.xml
Filing Contents
Balance Sheet 180 line items
Line Item Tag Value Unit Period
Preferred stock, par value PreferredStockParOrStatedValuePerShare $0.00 USD Point-in-time
Preferred stock, par value PreferredStockParOrStatedValuePerShare $0.00 USD Point-in-time
Preferred stock, par value PreferredStockParOrStatedValuePerShare $0.00 USD Point-in-time
Preferred stock, par value PreferredStockParOrStatedValuePerShare $0.00 USD Point-in-time
Preferred stock, shares authorized PreferredStockSharesAuthorized 20.00M shares Point-in-time
Preferred stock, shares authorized PreferredStockSharesAuthorized 20.00M shares Point-in-time
Preferred stock, shares authorized PreferredStockSharesAuthorized 20.00M shares Point-in-time
Preferred stock, shares authorized PreferredStockSharesAuthorized 20.00M shares Point-in-time
Cash Cash $40.00K USD Point-in-time
Cash Cash $40.00K USD Point-in-time
Cash Cash $40.00K USD Point-in-time
Cash Cash $40.00K USD Point-in-time
Cash Cash $38.74K USD Point-in-time
Cash Cash $38.74K USD Point-in-time
Cash Cash $2.27M USD Point-in-time
Cash Cash $2.27M USD Point-in-time
Restricted cash RestrictedCashCurrent $2.05K USD Point-in-time
Restricted cash RestrictedCashCurrent $2.05K USD Point-in-time
Restricted cash RestrictedCashCurrent - USD Point-in-time
Restricted cash RestrictedCashCurrent - USD Point-in-time
Accounts receivable, net AccountsReceivableNetCurrent $3.94M USD Point-in-time
Accounts receivable, net AccountsReceivableNetCurrent $3.94M USD Point-in-time
Accounts receivable, net AccountsReceivableNetCurrent $10.35M USD Point-in-time
Accounts receivable, net AccountsReceivableNetCurrent $10.35M USD Point-in-time
Other receivables OtherReceivables $434.39K USD Point-in-time
Other receivables OtherReceivables $434.39K USD Point-in-time
Other receivables OtherReceivables $403.45K USD Point-in-time
Other receivables OtherReceivables $403.45K USD Point-in-time
Prepaid expenses and other current assets PrepaidExpenseAndOtherAssetsCurrent $110.88K USD Point-in-time
Prepaid expenses and other current assets PrepaidExpenseAndOtherAssetsCurrent $110.88K USD Point-in-time
Prepaid expenses and other current assets PrepaidExpenseAndOtherAssetsCurrent $99.46K USD Point-in-time
Prepaid expenses and other current assets PrepaidExpenseAndOtherAssetsCurrent $99.46K USD Point-in-time
Total current assets AssetsCurrent $6.72M USD Point-in-time
Total current assets AssetsCurrent $6.72M USD Point-in-time
Total current assets AssetsCurrent $10.93M USD Point-in-time
Total current assets AssetsCurrent $10.93M USD Point-in-time
Common stock, par value CommonStockParOrStatedValuePerShare $0.00 USD Point-in-time
Common stock, par value CommonStockParOrStatedValuePerShare $0.00 USD Point-in-time
Common stock, par value CommonStockParOrStatedValuePerShare $0.00 USD Point-in-time
Common stock, par value CommonStockParOrStatedValuePerShare $0.00 USD Point-in-time
Common stock, shares authorized CommonStockSharesAuthorized 100.00M shares Point-in-time
Common stock, shares authorized CommonStockSharesAuthorized 100.00M shares Point-in-time
Deposit for acquisition target DepositAssets - USD Point-in-time
Deposit for acquisition target DepositAssets - USD Point-in-time
Common stock, shares authorized CommonStockSharesAuthorized 100.00M shares Point-in-time
Common stock, shares authorized CommonStockSharesAuthorized 100.00M shares Point-in-time
Deposit for acquisition target DepositAssets $2.00M USD Point-in-time
Deposit for acquisition target DepositAssets $2.00M USD Point-in-time
Fixed assets, net PropertyPlantAndEquipmentNet $18.61K USD Point-in-time
Fixed assets, net PropertyPlantAndEquipmentNet $18.61K USD Point-in-time
Common stock, shares issued CommonStockSharesIssued 32.07M shares Point-in-time
Common stock, shares issued CommonStockSharesIssued 32.07M shares Point-in-time
Fixed assets, net PropertyPlantAndEquipmentNet $20.32K USD Point-in-time
Fixed assets, net PropertyPlantAndEquipmentNet $20.32K USD Point-in-time
Common stock, shares issued CommonStockSharesIssued 10.59M shares Point-in-time
Common stock, shares issued CommonStockSharesIssued 10.59M shares Point-in-time
Common stock, shares outstanding CommonStockSharesOutstanding 10.59M shares Point-in-time
Common stock, shares outstanding CommonStockSharesOutstanding 10.59M shares Point-in-time
Software development cost SoftwareDevelopmentCostsNet $4.15M USD Point-in-time
Software development cost SoftwareDevelopmentCostsNet $4.15M USD Point-in-time
Common stock, shares outstanding CommonStockSharesOutstanding 32.07M shares Point-in-time
Common stock, shares outstanding CommonStockSharesOutstanding 32.07M shares Point-in-time
Software development cost SoftwareDevelopmentCostsNet $4.22M USD Point-in-time
Software development cost SoftwareDevelopmentCostsNet $4.22M USD Point-in-time
Intangible asset FiniteLivedIntangibleAssetsNet $16.67K USD Point-in-time
Intangible asset FiniteLivedIntangibleAssetsNet $16.67K USD Point-in-time
Intangible asset FiniteLivedIntangibleAssetsNet $25.00K USD Point-in-time
Intangible asset FiniteLivedIntangibleAssetsNet $25.00K USD Point-in-time
Security deposits DepositsAssetsNoncurrent $10.35K USD Point-in-time
Security deposits DepositsAssetsNoncurrent $10.35K USD Point-in-time
Security deposits DepositsAssetsNoncurrent $10.35K USD Point-in-time
Security deposits DepositsAssetsNoncurrent $10.35K USD Point-in-time
Goodwill Goodwill $20.54M USD Point-in-time
Goodwill Goodwill $20.54M USD Point-in-time
Goodwill Goodwill $6.59M USD Point-in-time
Goodwill Goodwill $6.59M USD Point-in-time
Investments held in Trust Account AssetsHeldInTrustNoncurrent $1.83M USD Point-in-time
Investments held in Trust Account AssetsHeldInTrustNoncurrent $1.83M USD Point-in-time
Investments held in Trust Account AssetsHeldInTrustNoncurrent - USD Point-in-time
Investments held in Trust Account AssetsHeldInTrustNoncurrent - USD Point-in-time
Total non-current assets AssetsNoncurrent $24.81M USD Point-in-time
Total non-current assets AssetsNoncurrent $24.81M USD Point-in-time
Total non-current assets AssetsNoncurrent $14.63M USD Point-in-time
Total non-current assets AssetsNoncurrent $14.63M USD Point-in-time
Total Assets Assets $25.56M USD Point-in-time
Total Assets Assets $25.56M USD Point-in-time
Total Assets Assets $31.53M USD Point-in-time
Total Assets Assets $31.53M USD Point-in-time
Bank loan-revolving credit line LinesOfCreditCurrent $3.24M USD Point-in-time
Bank loan-revolving credit line LinesOfCreditCurrent $3.24M USD Point-in-time
Bank loan-revolving credit line LinesOfCreditCurrent $3.25M USD Point-in-time
Bank loan-revolving credit line LinesOfCreditCurrent $3.25M USD Point-in-time
Bank loan-current portion LoansPayableToBankCurrent $774.10K USD Point-in-time
Bank loan-current portion LoansPayableToBankCurrent $774.10K USD Point-in-time
Bank loan-current portion LoansPayableToBankCurrent $770.08K USD Point-in-time
Bank loan-current portion LoansPayableToBankCurrent $770.08K USD Point-in-time
Factoring liability FactoringLiability - USD Point-in-time
Factoring liability FactoringLiability - USD Point-in-time
Factoring liability FactoringLiability $2.18M USD Point-in-time
Factoring liability FactoringLiability $2.18M USD Point-in-time
Subordinated convertible promissory notes SubordinatedConvertiblePromissoryNotes - USD Point-in-time
Subordinated convertible promissory notes SubordinatedConvertiblePromissoryNotes - USD Point-in-time
Subordinated convertible promissory notes SubordinatedConvertiblePromissoryNotes $3.33M USD Point-in-time
Subordinated convertible promissory notes SubordinatedConvertiblePromissoryNotes $3.33M USD Point-in-time
Convertible notes ConvertibleNotesPayable $390.98K USD Point-in-time
Convertible notes ConvertibleNotesPayable $390.98K USD Point-in-time
Convertible notes ConvertibleNotesPayable - USD Point-in-time
Convertible notes ConvertibleNotesPayable - USD Point-in-time
Promissory notes NotesPayableCurrent $3.14M USD Point-in-time
Promissory notes NotesPayableCurrent $3.14M USD Point-in-time
Promissory notes NotesPayableCurrent $2.49M USD Point-in-time
Promissory notes NotesPayableCurrent $2.49M USD Point-in-time
Accounts payable AccountsPayableCurrent $3.58M USD Point-in-time
Accounts payable AccountsPayableCurrent $3.58M USD Point-in-time
Accounts payable AccountsPayableCurrent $5.67M USD Point-in-time
Accounts payable AccountsPayableCurrent $5.67M USD Point-in-time
Accrued liabilities AccruedLiabilitiesCurrent $3.60M USD Point-in-time
Accrued liabilities AccruedLiabilitiesCurrent $3.60M USD Point-in-time
Accrued liabilities AccruedLiabilitiesCurrent $4.23M USD Point-in-time
Accrued liabilities AccruedLiabilitiesCurrent $4.23M USD Point-in-time
Excise tax payable SalesAndExciseTaxPayableCurrent $1.16M USD Point-in-time
Excise tax payable SalesAndExciseTaxPayableCurrent $1.16M USD Point-in-time
Excise tax payable SalesAndExciseTaxPayableCurrent $1.17M USD Point-in-time
Excise tax payable SalesAndExciseTaxPayableCurrent $1.17M USD Point-in-time
Total current liabilities LiabilitiesCurrent $18.74M USD Point-in-time
Total current liabilities LiabilitiesCurrent $18.74M USD Point-in-time
Total current liabilities LiabilitiesCurrent $21.83M USD Point-in-time
Total current liabilities LiabilitiesCurrent $21.83M USD Point-in-time
Long-term loan payable LongTermLoansPayable $295.30K USD Point-in-time
Long-term loan payable LongTermLoansPayable $295.30K USD Point-in-time
Long-term loan payable LongTermLoansPayable $146.80K USD Point-in-time
Long-term loan payable LongTermLoansPayable $146.80K USD Point-in-time
Series A convertible preferred stock ($0.001 par value, 500,000 shares designated, 0 and 345,528 issued and outstanding) ConvertiblePreferredStock $1.29M USD Point-in-time
Series A convertible preferred stock ($0.001 par value, 500,000 shares designated, 0 and 345,528 issued and outstanding) ConvertiblePreferredStock $1.29M USD Point-in-time
Series A convertible preferred stock ($0.001 par value, 500,000 shares designated, 0 and 345,528 issued and outstanding) ConvertiblePreferredStock - USD Point-in-time
Series A convertible preferred stock ($0.001 par value, 500,000 shares designated, 0 and 345,528 issued and outstanding) ConvertiblePreferredStock - USD Point-in-time
Total non-current liabilities LiabilitiesNoncurrent $295.30K USD Point-in-time
Total non-current liabilities LiabilitiesNoncurrent $295.30K USD Point-in-time
Total non-current liabilities LiabilitiesNoncurrent $1.44M USD Point-in-time
Total non-current liabilities LiabilitiesNoncurrent $1.44M USD Point-in-time
Total Liabilities Liabilities $20.18M USD Point-in-time
Total Liabilities Liabilities $20.18M USD Point-in-time
Total Liabilities Liabilities $22.13M USD Point-in-time
Total Liabilities Liabilities $22.13M USD Point-in-time
Commitments and contingencies Note 19 CommitmentsAndContingencies - USD Point-in-time
Commitments and contingencies Note 19 CommitmentsAndContingencies - USD Point-in-time
Commitments and contingencies Note 19 CommitmentsAndContingencies - USD Point-in-time
Commitments and contingencies Note 19 CommitmentsAndContingencies - USD Point-in-time
Common stock subject to possible redemption, $0.0001 par value, 0 and 173,879 shares at redemption value of approximately $11.03 per share, respectively TemporaryEquityCarryingAmountAttributableToParent - USD Point-in-time
Common stock subject to possible redemption, $0.0001 par value, 0 and 173,879 shares at redemption value of approximately $11.03 per share, respectively TemporaryEquityCarryingAmountAttributableToParent - USD Point-in-time
Common stock subject to possible redemption, $0.0001 par value, 0 and 173,879 shares at redemption value of approximately $11.03 per share, respectively TemporaryEquityCarryingAmountAttributableToParent $1.92M USD Point-in-time
Common stock subject to possible redemption, $0.0001 par value, 0 and 173,879 shares at redemption value of approximately $11.03 per share, respectively TemporaryEquityCarryingAmountAttributableToParent $1.92M USD Point-in-time
Common stock ($0.0001 par value, 100,000,000 shares authorized, 32,068,770 and 10,592,607 shares issued and outstanding) CommonStockValue $1.06K USD Point-in-time
Common stock ($0.0001 par value, 100,000,000 shares authorized, 32,068,770 and 10,592,607 shares issued and outstanding) CommonStockValue $1.06K USD Point-in-time
Common stock ($0.0001 par value, 100,000,000 shares authorized, 32,068,770 and 10,592,607 shares issued and outstanding) CommonStockValue $3.21K USD Point-in-time
Common stock ($0.0001 par value, 100,000,000 shares authorized, 32,068,770 and 10,592,607 shares issued and outstanding) CommonStockValue $3.21K USD Point-in-time
Additional paid in capital AdditionalPaidInCapital $6.67M USD Point-in-time
Additional paid in capital AdditionalPaidInCapital $6.67M USD Point-in-time
Additional paid in capital AdditionalPaidInCapital $26.32M USD Point-in-time
Additional paid in capital AdditionalPaidInCapital $26.32M USD Point-in-time
Accumulated deficit RetainedEarningsAccumulatedDeficit $-3.20M USD Point-in-time
Accumulated deficit RetainedEarningsAccumulatedDeficit $-3.20M USD Point-in-time
Accumulated deficit RetainedEarningsAccumulatedDeficit $-13.46M USD Point-in-time
Accumulated deficit RetainedEarningsAccumulatedDeficit $-13.46M USD Point-in-time
Total Stockholders Equity of Cycurion StockholdersEquity $12.86M USD Point-in-time
Total Stockholders Equity of Cycurion StockholdersEquity $12.86M USD Point-in-time
Total Stockholders Equity of Cycurion StockholdersEquity $3.47M USD Point-in-time
Total Stockholders Equity of Cycurion StockholdersEquity $3.47M USD Point-in-time
Equity attributable to noncontrolling interests MinorityInterest $-3.46M USD Point-in-time
Equity attributable to noncontrolling interests MinorityInterest $-3.46M USD Point-in-time
Equity attributable to noncontrolling interests MinorityInterest - USD Point-in-time
Equity attributable to noncontrolling interests MinorityInterest - USD Point-in-time
Total Stockholders Equity StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $3.47M USD Point-in-time
Total Stockholders Equity StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $3.47M USD Point-in-time
Total Stockholders Equity StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $9.40M USD Point-in-time
Total Stockholders Equity StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $9.40M USD Point-in-time
Total Liabilities and Stockholders Equity LiabilitiesAndStockholdersEquity $31.53M USD Point-in-time
Total Liabilities and Stockholders Equity LiabilitiesAndStockholdersEquity $31.53M USD Point-in-time
Total Liabilities and Stockholders Equity LiabilitiesAndStockholdersEquity $25.56M USD Point-in-time
Total Liabilities and Stockholders Equity LiabilitiesAndStockholdersEquity $25.56M USD Point-in-time
Income Statement 76 line items
Line Item Tag Value Unit Period
Net revenues RevenueFromContractWithCustomerExcludingAssessedTax $3.87M USD 1 Quarter
Net revenues RevenueFromContractWithCustomerExcludingAssessedTax $3.87M USD 1 Quarter
Net revenues RevenueFromContractWithCustomerExcludingAssessedTax $4.24M USD 1 Quarter
Net revenues RevenueFromContractWithCustomerExcludingAssessedTax $4.24M USD 1 Quarter
Cost of revenues CostOfRevenue $3.19M USD 1 Quarter
Cost of revenues CostOfRevenue $3.19M USD 1 Quarter
Cost of revenues CostOfRevenue $3.90M USD 1 Quarter
Cost of revenues CostOfRevenue $3.90M USD 1 Quarter
Gross profit GrossProfit $346.71K USD 1 Quarter
Gross profit GrossProfit $346.71K USD 1 Quarter
Gross profit GrossProfit $677.76K USD 1 Quarter
Gross profit GrossProfit $677.76K USD 1 Quarter
Selling, general and administrative expenses SellingGeneralAndAdministrativeExpense $10.78M USD 1 Quarter
Selling, general and administrative expenses SellingGeneralAndAdministrativeExpense $10.78M USD 1 Quarter
Selling, general and administrative expenses SellingGeneralAndAdministrativeExpense $378.98K USD 1 Quarter
Selling, general and administrative expenses SellingGeneralAndAdministrativeExpense $378.98K USD 1 Quarter
Operating income (loss) OperatingIncomeLoss $-32.26K USD 1 Quarter
Operating income (loss) OperatingIncomeLoss $-32.26K USD 1 Quarter
Operating income (loss) OperatingIncomeLoss $-10.10M USD 1 Quarter
Operating income (loss) OperatingIncomeLoss $-10.10M USD 1 Quarter
Interest expense InterestExpenseNonoperating $178.89K USD 1 Quarter
Interest expense InterestExpenseNonoperating $178.89K USD 1 Quarter
Interest expense InterestExpenseNonoperating $231.47K USD 1 Quarter
Interest expense InterestExpenseNonoperating $231.47K USD 1 Quarter
Gain on settlement of debts GainsLossesOnExtinguishmentOfDebt $141.65K USD 1 Quarter
Gain on settlement of debts GainsLossesOnExtinguishmentOfDebt $141.65K USD 1 Quarter
Gain on settlement of debts GainsLossesOnExtinguishmentOfDebt - USD 1 Quarter
Gain on settlement of debts GainsLossesOnExtinguishmentOfDebt - USD 1 Quarter
Other expense OtherNonoperatingExpense $113.74K USD 1 Quarter
Other expense OtherNonoperatingExpense $113.74K USD 1 Quarter
Other expense OtherNonoperatingExpense $48.74K USD 1 Quarter
Other expense OtherNonoperatingExpense $48.74K USD 1 Quarter
Other income (expenses) NonoperatingIncomeExpense $-280.21K USD 1 Quarter
Other income (expenses) NonoperatingIncomeExpense $-280.21K USD 1 Quarter
Other income (expenses) NonoperatingIncomeExpense $-150.98K USD 1 Quarter
Other income (expenses) NonoperatingIncomeExpense $-150.98K USD 1 Quarter
Income (loss) before income taxes IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $-312.48K USD 1 Quarter
Income (loss) before income taxes IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $-312.48K USD 1 Quarter
Income (loss) before income taxes IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $-10.25M USD 1 Quarter
Income (loss) before income taxes IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $-10.25M USD 1 Quarter
Provision before income taxes IncomeTaxExpenseBenefit - USD 1 Quarter
Provision before income taxes IncomeTaxExpenseBenefit - USD 1 Quarter
Provision before income taxes IncomeTaxExpenseBenefit - USD 1 Quarter
Provision before income taxes IncomeTaxExpenseBenefit - USD 1 Quarter
Net income (loss) NetIncomeLoss $-312.48K USD 1 Quarter
Net income (loss) NetIncomeLoss $-312.48K USD 1 Quarter
Net income (loss) NetIncomeLoss $-10.25M USD 1 Quarter
Net income (loss) NetIncomeLoss $-10.25M USD 1 Quarter
Less: Comprehensive income attributable to noncontrolling interests OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest - USD 1 Quarter
Less: Comprehensive income attributable to noncontrolling interests OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest - USD 1 Quarter
Less: Comprehensive income attributable to noncontrolling interests OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest - USD 1 Quarter
Less: Comprehensive income attributable to noncontrolling interests OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest - USD 1 Quarter
Net comprehensive loss attributed to Cycurion ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest $312.48K USD 1 Quarter
Net comprehensive loss attributed to Cycurion ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest $312.48K USD 1 Quarter
Net comprehensive loss attributed to Cycurion ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest $10.25M USD 1 Quarter
Net comprehensive loss attributed to Cycurion ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest $10.25M USD 1 Quarter
Comprehensive income (loss) ComprehensiveIncomeNetOfTax $-312.48K USD 1 Quarter
Comprehensive income (loss) ComprehensiveIncomeNetOfTax $-312.48K USD 1 Quarter
Comprehensive income (loss) ComprehensiveIncomeNetOfTax $-10.25M USD 1 Quarter
Comprehensive income (loss) ComprehensiveIncomeNetOfTax $-10.25M USD 1 Quarter
Basic and diluted loss per common share EarningsPerShareBasic $-0.02 USD 1 Quarter
Basic and diluted loss per common share EarningsPerShareBasic $-0.02 USD 1 Quarter
Basic and diluted loss per common share EarningsPerShareBasic $-0.56 USD 1 Quarter
Basic and diluted loss per common share EarningsPerShareBasic $-0.56 USD 1 Quarter
Diluted loss per common share EarningsPerShareDiluted $-0.56 USD 1 Quarter
Diluted loss per common share EarningsPerShareDiluted $-0.56 USD 1 Quarter
Diluted loss per common share EarningsPerShareDiluted $-0.02 USD 1 Quarter
Diluted loss per common share EarningsPerShareDiluted $-0.02 USD 1 Quarter
Basic and diluted weighted average common shares outstanding WeightedAverageNumberOfSharesOutstandingBasic 18.27M shares 1 Quarter
Basic and diluted weighted average common shares outstanding WeightedAverageNumberOfSharesOutstandingBasic 18.27M shares 1 Quarter
Basic and diluted weighted average common shares outstanding WeightedAverageNumberOfSharesOutstandingBasic 14.86M shares 1 Quarter
Basic and diluted weighted average common shares outstanding WeightedAverageNumberOfSharesOutstandingBasic 14.86M shares 1 Quarter
Diluted weighted average common shares outstanding WeightedAverageNumberOfDilutedSharesOutstanding 18.27M shares 1 Quarter
Diluted weighted average common shares outstanding WeightedAverageNumberOfDilutedSharesOutstanding 18.27M shares 1 Quarter
Diluted weighted average common shares outstanding WeightedAverageNumberOfDilutedSharesOutstanding 14.86M shares 1 Quarter
Diluted weighted average common shares outstanding WeightedAverageNumberOfDilutedSharesOutstanding 14.86M shares 1 Quarter
Cash Flow Statement 144 line items
Line Item Tag Value Unit Period
Net income (loss) NetIncomeLoss $-312.48K USD 1 Quarter
Net income (loss) NetIncomeLoss $-312.48K USD 1 Quarter
Net income (loss) NetIncomeLoss $-10.25M USD 1 Quarter
Net income (loss) NetIncomeLoss $-10.25M USD 1 Quarter
Stock based compensation ShareBasedCompensation $9.25M USD 1 Quarter
Stock based compensation ShareBasedCompensation $9.25M USD 1 Quarter
Stock based compensation ShareBasedCompensation $10.00K USD 1 Quarter
Stock based compensation ShareBasedCompensation $10.00K USD 1 Quarter
Amortization of debt discount AmortizationOfDebtDiscountPremium $64.85K USD 1 Quarter
Amortization of debt discount AmortizationOfDebtDiscountPremium $64.85K USD 1 Quarter
Amortization of debt discount AmortizationOfDebtDiscountPremium - USD 1 Quarter
Amortization of debt discount AmortizationOfDebtDiscountPremium - USD 1 Quarter
Depreciation of fixed assets Depreciation $2.20K USD 1 Quarter
Depreciation of fixed assets Depreciation $2.20K USD 1 Quarter
Depreciation of fixed assets Depreciation $1.71K USD 1 Quarter
Depreciation of fixed assets Depreciation $1.71K USD 1 Quarter
Amortization of software development cost CapitalizedComputerSoftwareAmortization $8.33K USD 1 Quarter
Amortization of software development cost CapitalizedComputerSoftwareAmortization $8.33K USD 1 Quarter
Amortization of software development cost CapitalizedComputerSoftwareAmortization - USD 1 Quarter
Amortization of software development cost CapitalizedComputerSoftwareAmortization - USD 1 Quarter
Loss on settlement GainsLossesOnExtinguishmentOfDebt $141.65K USD 1 Quarter
Loss on settlement GainsLossesOnExtinguishmentOfDebt $141.65K USD 1 Quarter
Loss on settlement GainsLossesOnExtinguishmentOfDebt - USD 1 Quarter
Loss on settlement GainsLossesOnExtinguishmentOfDebt - USD 1 Quarter
Finance expense FinanceLeaseInterestExpense $100.00K USD 1 Quarter
Finance expense FinanceLeaseInterestExpense $100.00K USD 1 Quarter
Finance expense FinanceLeaseInterestExpense - USD 1 Quarter
Finance expense FinanceLeaseInterestExpense - USD 1 Quarter
Accounts and other receivables IncreaseDecreaseInAccountsAndOtherReceivables $1.30M USD 1 Quarter
Accounts and other receivables IncreaseDecreaseInAccountsAndOtherReceivables $1.30M USD 1 Quarter
Accounts and other receivables IncreaseDecreaseInAccountsAndOtherReceivables $507.08K USD 1 Quarter
Accounts and other receivables IncreaseDecreaseInAccountsAndOtherReceivables $507.08K USD 1 Quarter
Prepaid and other current assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets $11.41K USD 1 Quarter
Prepaid and other current assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets $11.41K USD 1 Quarter
Prepaid and other current assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets $-4.93K USD 1 Quarter
Prepaid and other current assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets $-4.93K USD 1 Quarter
Accounts and accrued liabilities IncreaseDecreaseInAccountsPayableAndAccruedLiabilities $529.98K USD 1 Quarter
Accounts and accrued liabilities IncreaseDecreaseInAccountsPayableAndAccruedLiabilities $529.98K USD 1 Quarter
Accounts and accrued liabilities IncreaseDecreaseInAccountsPayableAndAccruedLiabilities $-467.76K USD 1 Quarter
Accounts and accrued liabilities IncreaseDecreaseInAccountsPayableAndAccruedLiabilities $-467.76K USD 1 Quarter
Net cash used in operating activities NetCashProvidedByUsedInOperatingActivities $-272.45K USD 1 Quarter
Net cash used in operating activities NetCashProvidedByUsedInOperatingActivities $-272.45K USD 1 Quarter
Net cash used in operating activities NetCashProvidedByUsedInOperatingActivities $-2.75M USD 1 Quarter
Net cash used in operating activities NetCashProvidedByUsedInOperatingActivities $-2.75M USD 1 Quarter
Cash acquired on acquisition of subsidiary CashAcquiredFromAcquisition - USD 1 Quarter
Cash acquired on acquisition of subsidiary CashAcquiredFromAcquisition - USD 1 Quarter
Cash acquired on acquisition of subsidiary CashAcquiredFromAcquisition $34.98K USD 1 Quarter
Cash acquired on acquisition of subsidiary CashAcquiredFromAcquisition $34.98K USD 1 Quarter
Purchase of plant and equipment PaymentsToAcquirePropertyPlantAndEquipment $105.00K USD 1 Quarter
Purchase of plant and equipment PaymentsToAcquirePropertyPlantAndEquipment $105.00K USD 1 Quarter
Purchase of plant and equipment PaymentsToAcquirePropertyPlantAndEquipment $70.00K USD 1 Quarter
Purchase of plant and equipment PaymentsToAcquirePropertyPlantAndEquipment $70.00K USD 1 Quarter
Cash withdrawn from Trust Account in connection with redemption ProceedsFromIssuanceOfCashWithdrawnFromTrustAccount $1.00M USD 1 Quarter
Cash withdrawn from Trust Account in connection with redemption ProceedsFromIssuanceOfCashWithdrawnFromTrustAccount $1.00M USD 1 Quarter
Cash withdrawn from Trust Account in connection with redemption ProceedsFromIssuanceOfCashWithdrawnFromTrustAccount - USD 1 Quarter
Cash withdrawn from Trust Account in connection with redemption ProceedsFromIssuanceOfCashWithdrawnFromTrustAccount - USD 1 Quarter
Release of Trust Account to Companys bank account ProceedsFromReleaseOfTrustAccountToCompanysBankAccount - USD 1 Quarter
Release of Trust Account to Companys bank account ProceedsFromReleaseOfTrustAccountToCompanysBankAccount - USD 1 Quarter
Release of Trust Account to Companys bank account ProceedsFromReleaseOfTrustAccountToCompanysBankAccount $833.32K USD 1 Quarter
Release of Trust Account to Companys bank account ProceedsFromReleaseOfTrustAccountToCompanysBankAccount $833.32K USD 1 Quarter
Net cash from (used in) investing activities NetCashProvidedByUsedInInvestingActivities $1.80M USD 1 Quarter
Net cash from (used in) investing activities NetCashProvidedByUsedInInvestingActivities $1.80M USD 1 Quarter
Net cash from (used in) investing activities NetCashProvidedByUsedInInvestingActivities $-105.00K USD 1 Quarter
Net cash from (used in) investing activities NetCashProvidedByUsedInInvestingActivities $-105.00K USD 1 Quarter
Proceeds from exercise of warrants ProceedsFromIssuanceOfWarrants - USD 1 Quarter
Proceeds from exercise of warrants ProceedsFromIssuanceOfWarrants - USD 1 Quarter
Proceeds from exercise of warrants ProceedsFromIssuanceOfWarrants $3.31M USD 1 Quarter
Proceeds from exercise of warrants ProceedsFromIssuanceOfWarrants $3.31M USD 1 Quarter
Redemption of common stock subject to redemption ProceedsFromIssuanceOfCommonStock - USD 1 Quarter
Redemption of common stock subject to redemption ProceedsFromIssuanceOfCommonStock - USD 1 Quarter
Redemption of common stock subject to redemption ProceedsFromIssuanceOfCommonStock $-1.00M USD 1 Quarter
Redemption of common stock subject to redemption ProceedsFromIssuanceOfCommonStock $-1.00M USD 1 Quarter
Net proceeds from line of credit ProceedsFromLineOfCredit $-16.98K USD 1 Quarter
Net proceeds from line of credit ProceedsFromLineOfCredit $-16.98K USD 1 Quarter
Net proceeds from line of credit ProceedsFromLineOfCredit $-9.30K USD 1 Quarter
Net proceeds from line of credit ProceedsFromLineOfCredit $-9.30K USD 1 Quarter
Repayment of all bank borrowings RepaymentsOfBankDebt $6.50K USD 1 Quarter
Repayment of all bank borrowings RepaymentsOfBankDebt $6.50K USD 1 Quarter
Repayment of all bank borrowings RepaymentsOfBankDebt $5.11K USD 1 Quarter
Repayment of all bank borrowings RepaymentsOfBankDebt $5.11K USD 1 Quarter
Proceeds from convertible notes payable ProceedsFromConvertibleNotesPayable $386.50K USD 1 Quarter
Proceeds from convertible notes payable ProceedsFromConvertibleNotesPayable $386.50K USD 1 Quarter
Proceeds from convertible notes payable ProceedsFromConvertibleNotesPayable - USD 1 Quarter
Proceeds from convertible notes payable ProceedsFromConvertibleNotesPayable - USD 1 Quarter
Proceeds from notes payable ProceedsFromNotesPayable - USD 1 Quarter
Proceeds from notes payable ProceedsFromNotesPayable - USD 1 Quarter
Proceeds from notes payable ProceedsFromNotesPayable $513.20K USD 1 Quarter
Proceeds from notes payable ProceedsFromNotesPayable $513.20K USD 1 Quarter
Repayments of notes payable RepaymentsOfNotesPayable - USD 1 Quarter
Repayments of notes payable RepaymentsOfNotesPayable - USD 1 Quarter
Repayments of notes payable RepaymentsOfNotesPayable $20.00K USD 1 Quarter
Repayments of notes payable RepaymentsOfNotesPayable $20.00K USD 1 Quarter
Net cash provided by (used in) financing activities NetCashProvidedByUsedInFinancingActivities $-23.48K USD 1 Quarter
Net cash provided by (used in) financing activities NetCashProvidedByUsedInFinancingActivities $-23.48K USD 1 Quarter
Net cash provided by (used in) financing activities NetCashProvidedByUsedInFinancingActivities $3.17M USD 1 Quarter
Net cash provided by (used in) financing activities NetCashProvidedByUsedInFinancingActivities $3.17M USD 1 Quarter
Net change in cash and restricted cash CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect $-400.93K USD 1 Quarter
Net change in cash and restricted cash CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect $-400.93K USD 1 Quarter
Net change in cash and restricted cash CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect $2.23M USD 1 Quarter
Net change in cash and restricted cash CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect $2.23M USD 1 Quarter
Cash beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $607.87K USD Point-in-time
Cash beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $607.87K USD Point-in-time
Cash beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $206.94K USD Point-in-time
Cash beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $206.94K USD Point-in-time
Cash beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $2.27M USD Point-in-time
Cash beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $2.27M USD Point-in-time
Cash beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $40.79K USD Point-in-time
Cash beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $40.79K USD Point-in-time
Cashend of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $607.87K USD Point-in-time
Cashend of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $607.87K USD Point-in-time
Cashend of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $206.94K USD Point-in-time
Cashend of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $206.94K USD Point-in-time
Cashend of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $2.27M USD Point-in-time
Cashend of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $2.27M USD Point-in-time
Cashend of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $40.79K USD Point-in-time
Cashend of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations $40.79K USD Point-in-time
Income taxes paid IncomeTaxesPaidNet - USD 1 Quarter
Income taxes paid IncomeTaxesPaidNet - USD 1 Quarter
Income taxes paid IncomeTaxesPaidNet - USD 1 Quarter
Income taxes paid IncomeTaxesPaidNet - USD 1 Quarter
Share exchange of Series A Preferred Stock for reverse acquisition ShareExchangeOfSeriesPreferredStockForReverseAcquisition - USD 1 Quarter
Share exchange of Series A Preferred Stock for reverse acquisition ShareExchangeOfSeriesPreferredStockForReverseAcquisition - USD 1 Quarter
Share exchange of Series A Preferred Stock for reverse acquisition ShareExchangeOfSeriesPreferredStockForReverseAcquisition $1.39M USD 1 Quarter
Share exchange of Series A Preferred Stock for reverse acquisition ShareExchangeOfSeriesPreferredStockForReverseAcquisition $1.39M USD 1 Quarter
Series D preferred stock in exchange of convertible notes PreferredStockInExchangeOfConvertibleNotes - USD 1 Quarter
Series D preferred stock in exchange of convertible notes PreferredStockInExchangeOfConvertibleNotes - USD 1 Quarter
Series D preferred stock in exchange of convertible notes PreferredStockInExchangeOfConvertibleNotes $3.33M USD 1 Quarter
Series D preferred stock in exchange of convertible notes PreferredStockInExchangeOfConvertibleNotes $3.33M USD 1 Quarter
Common stock issued for conversion of Series B and D Preferred Stock CommonStockIssuedForConversionOfPreferredStock - USD 1 Quarter
Common stock issued for conversion of Series B and D Preferred Stock CommonStockIssuedForConversionOfPreferredStock - USD 1 Quarter
Common stock issued for conversion of Series B and D Preferred Stock CommonStockIssuedForConversionOfPreferredStock $1.25K USD 1 Quarter
Common stock issued for conversion of Series B and D Preferred Stock CommonStockIssuedForConversionOfPreferredStock $1.25K USD 1 Quarter
Common stock and Series F Preferred Stock issued for acquisition of subsidiary CommonStockAndPreferredStockIssuedForAcquisitionOfSubsidiary $509.07K USD 1 Quarter
Common stock and Series F Preferred Stock issued for acquisition of subsidiary CommonStockAndPreferredStockIssuedForAcquisitionOfSubsidiary $509.07K USD 1 Quarter
Common stock and Series F Preferred Stock issued for acquisition of subsidiary CommonStockAndPreferredStockIssuedForAcquisitionOfSubsidiary - USD 1 Quarter
Common stock and Series F Preferred Stock issued for acquisition of subsidiary CommonStockAndPreferredStockIssuedForAcquisitionOfSubsidiary - USD 1 Quarter
Excise tax liability arising from redemption of common stock subject to redemption ExciseTaxLiabilityArisingFromRedemptionOfCommonStockSubjectToRedemption - USD 1 Quarter
Excise tax liability arising from redemption of common stock subject to redemption ExciseTaxLiabilityArisingFromRedemptionOfCommonStockSubjectToRedemption - USD 1 Quarter
Excise tax liability arising from redemption of common stock subject to redemption ExciseTaxLiabilityArisingFromRedemptionOfCommonStockSubjectToRedemption $10.01K USD 1 Quarter
Excise tax liability arising from redemption of common stock subject to redemption ExciseTaxLiabilityArisingFromRedemptionOfCommonStockSubjectToRedemption $10.01K USD 1 Quarter
Release of common stock subject to redemption StockIssuedDuringPeriodValueReleaseOfCommonStockSubjectToRedemption - USD 1 Quarter
Release of common stock subject to redemption StockIssuedDuringPeriodValueReleaseOfCommonStockSubjectToRedemption - USD 1 Quarter
Release of common stock subject to redemption StockIssuedDuringPeriodValueReleaseOfCommonStockSubjectToRedemption $916.09K USD 1 Quarter
Release of common stock subject to redemption StockIssuedDuringPeriodValueReleaseOfCommonStockSubjectToRedemption $916.09K USD 1 Quarter
Stockholders Equity 42 line items
Line Item Tag Value Unit Period
Balance StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $3.47M USD Point-in-time
Balance StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $3.47M USD Point-in-time
Balance StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $9.40M USD Point-in-time
Balance StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $9.40M USD Point-in-time
Common stock subject to possible redemption, value TemporaryEquityCarryingAmountAttributableToParent - USD Point-in-time
Common stock subject to possible redemption, value TemporaryEquityCarryingAmountAttributableToParent - USD Point-in-time
Common stock subject to possible redemption, value TemporaryEquityCarryingAmountAttributableToParent $1.92M USD Point-in-time
Common stock subject to possible redemption, value TemporaryEquityCarryingAmountAttributableToParent $1.92M USD Point-in-time
Release of common stock subject to redemption StockIssuedDuringPeriodValueReleaseOfCommonStockSubjectToRedemption - USD 1 Quarter
Release of common stock subject to redemption StockIssuedDuringPeriodValueReleaseOfCommonStockSubjectToRedemption - USD 1 Quarter
Release of common stock subject to redemption StockIssuedDuringPeriodValueReleaseOfCommonStockSubjectToRedemption $916.09K USD 1 Quarter
Release of common stock subject to redemption StockIssuedDuringPeriodValueReleaseOfCommonStockSubjectToRedemption $916.09K USD 1 Quarter
Series A preferred stock in exchange of Series A Preferre Stock categorized as liability StockIssuedDuringPeriodValueConversionOfPreferredStockInExchangeOfPreferreStockCategorizedAsLiability $1.39M USD 1 Quarter
Series A preferred stock in exchange of Series A Preferre Stock categorized as liability StockIssuedDuringPeriodValueConversionOfPreferredStockInExchangeOfPreferreStockCategorizedAsLiability $1.39M USD 1 Quarter
Series D preferred stock in exchange of convertible notes StockIssuedDuringPeriodValueConversionOfConvertibleSecurities $3.33M USD 1 Quarter
Series D preferred stock in exchange of convertible notes StockIssuedDuringPeriodValueConversionOfConvertibleSecurities $3.33M USD 1 Quarter
Common stock issued for conversion of Series B and D Preferred Stock StockIssuedDuringPeriodValueCommonStockIssuedForConversionOfPreferredStock - USD 1 Quarter
Common stock issued for conversion of Series B and D Preferred Stock StockIssuedDuringPeriodValueCommonStockIssuedForConversionOfPreferredStock - USD 1 Quarter
Common stock issued for exercise of warrants StockIssuedDuringPeriodValueNewIssues $3.31M USD 1 Quarter
Common stock issued for exercise of warrants StockIssuedDuringPeriodValueNewIssues $3.31M USD 1 Quarter
Common stock issued for business combination costs StockIssuedDuringPeriodValueCommonStockIssuedForBusinessCombinationCosts $9.00M USD 1 Quarter
Common stock issued for business combination costs StockIssuedDuringPeriodValueCommonStockIssuedForBusinessCombinationCosts $9.00M USD 1 Quarter
Common stock issued for settleemnt of liability StockIssuedDuringPeriodValueCommonStockIssuedForSettleemntOfLiability $945.64K USD 1 Quarter
Common stock issued for settleemnt of liability StockIssuedDuringPeriodValueCommonStockIssuedForSettleemntOfLiability $945.64K USD 1 Quarter
Common stock issued for employment agreement StockIssuedDuringPeriodValueCommonStockIssuedForEmploymentAgreement $250.00K USD 1 Quarter
Common stock issued for employment agreement StockIssuedDuringPeriodValueCommonStockIssuedForEmploymentAgreement $250.00K USD 1 Quarter
Acquisiton of subsidiary StockIssuedDuringPeriodValueAcquisitonOfSubsidiary $-2.96M USD 1 Quarter
Acquisiton of subsidiary StockIssuedDuringPeriodValueAcquisitonOfSubsidiary $-2.96M USD 1 Quarter
Excise tax liability arising from redemption of Class A shares ExciseTaxLiabilityArisingFromRedemptionOfClassShares $-10.01K USD 1 Quarter
Excise tax liability arising from redemption of Class A shares ExciseTaxLiabilityArisingFromRedemptionOfClassShares $-10.01K USD 1 Quarter
Net loss NetIncomeLoss $-312.48K USD 1 Quarter
Net loss NetIncomeLoss $-312.48K USD 1 Quarter
Net loss NetIncomeLoss $-10.25M USD 1 Quarter
Net loss NetIncomeLoss $-10.25M USD 1 Quarter
Balance StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $3.47M USD Point-in-time
Balance StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $3.47M USD Point-in-time
Balance StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $9.40M USD Point-in-time
Balance StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $9.40M USD Point-in-time
Common stock subject to possible redemption, value TemporaryEquityCarryingAmountAttributableToParent - USD Point-in-time
Common stock subject to possible redemption, value TemporaryEquityCarryingAmountAttributableToParent - USD Point-in-time
Common stock subject to possible redemption, value TemporaryEquityCarryingAmountAttributableToParent $1.92M USD Point-in-time
Common stock subject to possible redemption, value TemporaryEquityCarryingAmountAttributableToParent $1.92M USD Point-in-time

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.

NEWS
Loading news...
TRENDING
Loading...