VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CUBLionheart Holdings
$10.78$331M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCUBCash Flow

Lionheart Holdings (CUB) Cash Flow Statement

30Y historyFree accessUpdated daily

A fundamental disconnect exists between accounting profits and cash reality, highlighted by a 2026Q1 OCF/NI ratio of -0.06 and a persistent negative free cash flow trajectory.

CUB Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96Dec'95Dec'94Dec'93
Cash from Operations-505K-585.48K-641.11K-4.87M-31.85M18.96M24.74M44.6M89.69M114.81M-13.28M-54.68M132.59M111.72M176.03M92.66M69.16M31.35M54.71M-28.19M-26.12M17.48M10.76M38.64M49.3M-51.2M22M35.4M-15.3M19.2M-22.6M
Operating CF Margin %----0.33%-2.13%1.58%1.66%3.05%6.27%8.21%-0.98%-3.96%10.32%9.36%17.31%10.52%7.77%3.82%6.8%-3.9%-4.12%3.1%2.12%7.27%9.65%-12.36%5.67%8.69%-4.13%7.37%-10.21%
Operating CF Growth %97.03%8.68%86.85%84.7%-267.95%-23.33%-44.54%-50.27%-21.88%964.79%75.72%-141.24%18.68%-36.53%89.99%33.98%120.57%-42.69%294.11%-7.93%-249.43%62.37%-72.14%-21.63%196.29%-332.73%-37.85%331.37%-179.69%184.96%-710.81%
Net Income8.69M8.95M5.84M-3.22M49.69M12.31M-11.21M1.74M22.89M69.49M19.8M91.9M84.77M70.64M55.69M36.85M41.59M24.13M11.63M36.91M36.52M29.44M20.84M674K14M900K12.2M11.1M5.4M3.7M22.3M
Depreciation & Amortization00088.48M64.74M46.6M51.1M45.48M37.66M30.44M25.36M22.86M22.34M14.47M15.59M9.69M8.85M8.49M8.63M7.47M6.48M6.54M12.79M11.38M10.2M11.1M9M10.5M12.5M9.9M9.4M
Stock-Based Compensation00022.73M15.49M7.51M5.27M8.76M8.32M5.63M3.25M00000000000000000000
Deferred Taxes000-15.16M-3.36M-6.86M5.54M-23.99M33.82M2.68M-7.51M-1.49M4.05M-164K3.35M-6.2M745K514K-7.97M52K5.41M2.33M1.05M-9.76M1.6M-3.3M4.2M-3.5M-4.4M2M-1.1M
Other Non-Cash Items-9.33M-9.83M-6.33M42.22M-43.24M2.64M-4.55M2.38M3.67M377K53.81M204K310K-3.89M3.04M-1.06M-1.8M-8.08M4.14M-4.51M-8.45M-30.09M-46.67M36.08M-34.3M-52.1M-12.5M36.9M-40.5M13.4M-55.5M
Working Capital Changes140.54K289.13K-150.66K-139.93M-115.17M-43.24M-21.41M10.24M-16.67M6.19M-107.98M-168.15M21.12M30.67M98.38M53.38M19.77M6.29M38.28M-68.11M-66.08M9.27M22.75M267K57.8M-7.8M9.1M-19.6M11.7M-9.8M2.3M
Change in Receivables000-35.18M44.47M-34.76M-40.02M4.41M-2.23M-4.3M-14.59M-118.16M4.22M28.57M36.21M0000000000000000
Change in Inventory000-19.72M-31.54M3.02M-18.87M-62K-21.67M20.59M-4.22M-13.64M-3.76M16.64M-4.28M-18.75M-7.61M1.58M3.05M2.64M6.26M134K-871K10.83M2.8M-18.3M-8M2.3M400K-600K-6M
Change in Payables000-3.03M27.79M30.42M10.92M19.87M25.6M6.5M-27.59M-466.44M-311.49M-27.5M-248.75M0000000000000000
Cash from Investing00-230M-279.69M-458.8M-47.12M-42.48M-260.57M-125.06M-97.22M-76.79M11.6M-77.3M-52.82M-33.38M-35.26M-20.79M-11.93M-5.72M-4.47M-32.68M-13M-791K-16.13M-9.3M-9.1M11.4M-5M10.3M-16.3M24.3M
Capital Expenditures000-170K-49.08M-31.7M-36.93M-32.09M-22.2M-16.62M-9.05M-14.23M-8.73M-6.88M-5.33M-8.1M-6.1M-9.79M-8.31M-6.95M-8.18M-13M-4.38M-4.5M-11.5M-8.9M-7.4M-12.8M-7.9M-7.8M-17.9M
CapEx % of Revenue---0.01%3.28%2.63%2.49%2.2%1.55%1.19%0.67%1.03%0.68%0.58%0.52%0.92%0.69%1.19%1.03%0.96%1.29%2.3%0.86%0.85%2.25%2.15%1.91%3.14%2.13%2.99%8.08%
Acquisitions0------------------------------
Investments248.34M246.16M236.34M000013M30.53M1.2M4.05M025.83M84.08M8.13M027.2M8.87M06.2M2.99M406K584K3.59M1.8M000000
Other Investing0005.52M44.98M2.08M1.4M-459K-3.17M-456K309K0175K-250K76K-251K3.64M7.73M-3.61M5.68M-21.91M027K-11.64M1.8M-500K18.8M7.2M16.8M-21.1M37.5M
Cash from Financing-75K-75K231.53M340.75M448.5M-51.19M-129.83M233.13M73.3M-9.83M77.04M-79.55M-12.04M-9.31M-10.74M-10.8M-20.92M-27.3M-10.2M20.72M1.08M-3.57M-3.38M-14.51M18.2M10.4M400K-30.6M-400K-1.8M-8.3M
Debt Issued (Net)0------------------------------
Equity Issued (Net)0-75K231.54M0000000000000000000000000000
Dividends Paid-7.34M00-8.43M-8.41M-7.36M-7.34M-7.29M-7.26M-6.43M-6.42M-6.42M-7.49M-4.81M-4.81M-4.81M-4.81M-4.81M-4.81M-4.28M-3.74M-3.56M-3.38M-3.38M-3.4M-3.4M-3.4M-6.6M-4.4M-4.1M-9.3M
Share Repurchases000-3.71M-3.69M-2.45M-2.44M-1.56M-2.65M-1.2M00-4K-3K0-2K0-3K000-3K0-7K0-1.4M-1M00-2.1M-1.1M
Other Financing7.27M00349.19M456.91M-43.83M-122.48M240.41M80.56M-3.4M83.46M-73.13M-4.56M-4.5M-5.92M-5.99M-16.11M-22.49M-5.39M25M4.83M-3K0-11.13M21.6M13.8M3.8M-24M4M2.3M1M
Net Change in Cash-580K-660.48K891.02K61.36M-43.99M52.06M-136.98M-21.35M26.99M11.96M-8.38M-116.88M33.71M51.36M131.38M39.13M31.18M-6.48M38.24M-11.75M-56.29M1.82M7.08M8.21M58M-49.8M33.3M-600K-5.1M1.3M-6.6M
Free Cash Flow-505K-585.48K-641.11K-5.04M-80.94M-12.73M-12.2M12.51M67.49M98.19M-22.33M-68.9M123.86M104.84M170.7M84.56M63.06M21.57M46.4M-35.14M-34.3M4.47M6.39M34.13M37.8M-60.1M14.6M22.6M-23.2M11.4M-40.5M
FCF Margin %----0.34%-5.41%-1.06%-0.82%0.86%4.72%7.02%-1.64%-4.99%9.64%8.78%16.79%9.6%7.09%2.63%5.77%-4.87%-5.41%0.79%1.26%6.42%7.4%-14.51%3.76%5.54%-6.27%4.37%-18.29%
FCF Growth %37.85%8.68%87.29%93.77%-535.73%-4.39%-197.5%-81.46%-31.27%539.76%67.59%-155.63%18.14%-38.58%101.88%34.09%192.41%-53.53%232.06%-2.43%-866.67%-29.97%-81.28%-9.7%162.9%-511.64%-35.4%197.41%-303.51%128.15%-20150%
FCF per Share-0.02-0.03-0.03-0.16-2.64-0.47-0.450.462.513.66-0.83-2.584.633.926.393.162.360.811.74-1.31-1.280.170.241.281.41-2.250.540.84-0.860.42-1.48
FCF Conversion (FCF/Net Income)-0.06x-0.07x-0.11x1.51x-0.64x1.54x-2.21x25.71x3.92x1.65x-0.67x-0.59x1.56x1.58x3.16x2.51x1.66x1.30x4.71x-0.76x-0.72x0.59x0.52x57.33x3.52x-56.89x1.80x3.19x-2.83x5.19x-1.01x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Liquidity and deal failure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Disconnect Masks Cash Burn

According to the provided financial data, Lionheart Holdings consistently reports positive net income while simultaneously generating negative operating cash flow, with the 2026Q1 OCF/NI ratio of -0.06 highlighting a fundamental disconnect between accounting profits and the actual cash resources available to the shell entity.

The persistent gap between reported net income and operating cash flow suggests that earnings are heavily influenced by non-cash accounting adjustments, such as warrant liability revaluations, rather than operational success. Investors should interpret this divergence as a signal that the company's reported profitability provides no indication of its ability to fund ongoing administrative requirements.

Negative Free Cash Flow Trajectory

As reported in financial statements, the company has maintained a negative free cash flow trajectory for the last eight quarters, with the most recent 2026Q1 cash outflow of $112.9K further depleting the limited liquidity available to sustain the search for a merger target.

The consistent negative FCF trend indicates that the entity is consuming its remaining capital to cover administrative and compliance costs. This trajectory warrants close monitoring, as the lack of positive cash generation suggests the company is entirely dependent on external sponsor support to avoid insolvency.

Working Capital Volatility Signals Instability

Based on the reported figures, working capital changes have fluctuated significantly, ranging from a $101.8K inflow in 2025Q2 to a $55.2K outflow in 2025Q3, reflecting the erratic nature of managing administrative payables within a shell company structure lacking any underlying operational revenue.

These fluctuations appear to be driven by the timing of professional service payments rather than underlying business cycles. The inability to stabilize working capital suggests that management is managing liquidity on a reactive basis, which may increase the risk of a sudden cash crunch.

Capital Deployment Prioritizes Shareholder Returns

As indicated by historical filings, the company utilized $4.9M for dividends in 2025Q3 despite generating negative operating cash flow, a decision that appears to prioritize capital distribution over the preservation of liquidity required for the primary objective of identifying and closing a merger transaction.

This aggressive capital deployment strategy, particularly in the absence of operational cash flow, may indicate a misalignment between capital allocation and the entity's long-term viability. Investors should consider whether these distributions were prudent given the company's limited cash runway and the high costs associated with SPAC maintenance.

Cumulative Earnings Fail Cash Reality

Based on the multi-quarter data, the cumulative divergence between net income and operating cash flow is stark, with the company reporting millions in net income while suffering from persistent cash outflows that have eroded the entity's financial position since its inception as a shell vehicle.

This long-term trend suggests that the accounting income is largely illusory from a cash perspective, failing to provide any cushion for the company's operational needs. The persistent negative cash flow reality implies that the company's valuation, if based on net income, may be fundamentally disconnected from its actual liquidity profile.

CUB — Frequently Asked Questions

Quick answers to the most common questions about buying CUB stock.

How much cash does Lionheart Holdings (CUB) generate from operations?

Lionheart Holdings (CUB) generated $-0.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Lionheart Holdings's free cash flow?

Lionheart Holdings (CUB) reported negative free cash flow of $0.6M in 2025, indicating capital requirements exceeded cash from operations.

What is Lionheart Holdings's capital expenditure (CapEx)?

Lionheart Holdings (CUB) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.