Skip to main content

Cycurion, Inc.

For the period ended Jun 30, 2025. Filed Aug 13, 2025.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Jun 30, 2025 · Filed Aug 13, 2025

CYCU$2.47+3.3%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

7. Business Combination

  1. BUSINESS COMBINATION

SLG Innovation, Inc.

SLG is a technology services firm with operations and client contracts deemed to be strategically complementary to the Company’s existing business and long-term growth objectives. As of December 31, 2020, the Company had initiated discussions regarding the potential acquisition of SLG and had advanced a non-refundable deposit of $1,401,923 for cash advances, loans, capitalized transaction costs and accounts receivable arising from prior business dealings with SLG. On May 13, 2021, the Company entered into an agreement to acquire substantially all of SLG’s assets and certain liabilities, which included a termination right exercisable at the Company’s sole discretion prior to December 31, 2021. This agreement was subsequently amended to limit the acquisition to certain specified assets, primarily identifiable sales contracts.

As of December 31, 2024, the refundable deposit had increased to $2,000,000, comprising $561,808 in cash advances and loans, $20,000 in due diligence costs, and $1,418,192 in accounts receivable.

On April 29, 2023, the Company and SLG executed a unidirectional letter of intent (“SLG LOI”), which bound SLG to the transaction but did not obligate the Company. The SLG LOI provided that, unless terminated by the Company on or before April 30, 2024, the Company would proceed to acquire SLG or substantially all of its assets and liabilities through a structure to be finalized. The agreed-upon valuation included the $2,000,000 receivable, $2,136,445 in SLG payables to RCR Technology Corporation (excluding payables incurred within 90 days prior to closing), and 996,355 shares of the Company’s capital stock.

In connection with the SLG transaction, the Company also entered into a separate unidirectional letter of intent with RCR (“RCR LOI”) on April 29, 2023, under which the Company would acquire SLG’s payables owed to RCR, subject to the closing of the SLG transaction. Consideration for the RCR transaction was to be settled in the form of Company shares, as specified in the RCR LOI.

On March 31, 2025, the company entered into a Management Services Agreement and a Release agreement (the “Agreement”) to acquire certain assets and assumed certain liabilities to acquire 51% of equity interest in SLG. The total purchase consideration related to acquisition of SLG consisted primarily of:

(a)prepaid deposit of $2,000,000;
(b)1,008,282 shares of common stock having par value of $0.0001 per share;
(c)51 shares of Series E Preferred stock with a face value of $10,000 and conversion price of $1.00; and
(d)$10,814,147 of accounts receivable in Cycurion owing from SLG

The Company has determined that the SLG acquisition constitutes a business combination as defined by ASC 805, Business Combinations (“ASC 805”). ASC 805 establishes principles and requirements as to how the acquirer of a business recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed and any non-controlling interest in the acquiree. The assets acquired and liabilities assumed were recognized provisionally in the accompanying consolidated balance sheets at their estimated fair values as of March 31, 2025, and adjusted in the second quarter of 2025. The initial accounting for the business combination is not complete as the Company is in the process of obtaining additional information for the valuation of acquired assets and liabilities, if any. The provisional amounts are subject to change to the extent that additional information is obtained about the facts and circumstances that existed as of the acquisition date. Under U.S. GAAP, the measurement period shall not exceed one year from the acquisition date and the Company will finalize these amounts no later than March 31, 2026. The estimated fair values as of the acquisition date are based on information that existed as of the acquisition date. During the measurement period the Company may adjust provisional amounts recorded for assets acquired and liabilities assumed to reflect new information that the Company has subsequently obtained regarding facts and circumstances that existed as of the acquisition date. The results of operations for SLG are included in the consolidated results of Cycurion, Inc. starting April 1, 2025.

Table 7: SLG Valuation
Initial Allocation of Assets and Liabilities · Adjustments · Estimated Allocation of Assets and Liabilities as of June 30, 2025
Cash consideration:
Cash consideration$2,000,000$-$2,000,000
Less: cash acquired(34,983)-(34,983)
Cash consideration, net of cash acquired1,965,017-1,965,017
Noncash consideration:
Common stock (1)254,071250,071504,142
Series E preferred stock (2)255,000-255,000
Accounts receivable in Cycurion owing from SLG (3)10,814,147-10,814,147
Noncash consideration11,323,218250,07111,573,289
Total consideration$13,288,235$250,071$13,538,306
Assets acquired:
Accounts receivable$3,066,581$-$3,066,581
Total identified assets acquired3,066,581-3,066,581
Liabilities assumed:
Accounts payable4,317,052-4,317,052
Accrued liabilities10,650-10,650
Payroll liability40,642-40,642
Factoring liability2,176,922-2,176,922
Due to RP18,000-18,000
Loans payable625,222-625,222
Liabilities to Cycurion2,982,908-2,982,908
Total identified liabilities assumed10,171,396-10,171,396
Net identifiable liabilities assumed(7,104,815)-(7,104,815)
Elimination of inter-company balances2,982,908-2,982,908
Non-controlling interest(3,464,218)-(3,464,218)
Goodwill13,945,924250,07114,195,995
Net assets acquired$13,288,235$250,071$13,538,306
(1)Represents the fair value of 1,008,282 common stock issued in the SLG transaction based on the quoted stock price on the date of issuance.
(2)Represents the fair value of the Series E Convertible Preferred Stock as is converted to common stock based on the quoted price common stock on the date of issuance.
(3)Represents the fair value of the accounts receivable in Cycurion owing from SLG.
(4)Fair value of the noncontrolling interest based on NCI’s 49% interest in the net assets acquired.
(5)Goodwill is calculated as Total Consideration paid less the net assets acquired.
ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.