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
CUBWW
← 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
CUBWWLionheart Holdings
$0.37$9M
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
HomeStocksCUBWWCash Flow

Lionheart Holdings (CUBWW) Cash Flow Statement

30Y historyFree accessUpdated daily

The company exhibits a persistent negative free cash flow trajectory, with 2026Q1 outflows of $112.9K and a negative OCF/NI ratio of -0.06, highlighting a fundamental disconnect between accounting income and cash preservation.

CUBWW 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-9.46M-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 Changes267.48K289.13K-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

Sponsor-led deal execution failure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Disconnect Masks Cash Burn

As reported in recent financial statements, Lionheart Holdings exhibits a persistent negative OCF/NI ratio, with the 2026Q1 figure of -0.06 highlighting a complete decoupling between accounting net income and the actual cash outflows required to sustain the entity's ongoing search for a business combination target.

The reported net income figures appear to be driven by non-operating accounting adjustments rather than operational success, as the company remains in a pre-revenue state. Investors should interpret the negative cash flow conversion as a clear signal that the entity is consuming capital to maintain its public listing, regardless of the positive net income reported on the income statement.

Persistent Negative Free Cash Flow

Based on quarterly filings, the company's free cash flow trajectory remains consistently negative, with 2026Q1 outflows of $112.9K underscoring the structural inability of the shell entity to generate internal cash to fund its administrative and due diligence requirements during the current search phase.

The lack of positive free cash flow is expected for a SPAC, yet the consistency of these outflows suggests a rigid cost structure that will continue to erode the trust account until a merger is finalized. This trend warrants close monitoring, as the depletion of cash reserves may eventually necessitate additional sponsor capital infusions.

Working Capital Volatility Reflects Inefficiency

According to the provided data, working capital changes have fluctuated between -$258.8K and $126.9K over the last ten quarters, suggesting that the entity's cash management is highly sensitive to the timing of professional service payments and the administrative requirements of maintaining a public shell vehicle.

The erratic nature of these working capital swings implies that the company lacks a stable operational cycle, which is typical for a pre-merger entity. Analysts should view these fluctuations as a reflection of the timing of legal and auditing expenses rather than any underlying improvement in operational efficiency.

Capital Allocation Prioritizes Shareholder Exits

As indicated by historical cash flow data, the company has utilized significant capital for dividends, including $4.9M in 2025Q3, which appears to prioritize immediate capital returns over the preservation of liquidity for potential future business combinations or target acquisition costs.

The decision to distribute cash via dividends while the entity remains in a pre-revenue, cash-burning state suggests a capital allocation strategy that may be at odds with the long-term goal of securing a viable merger partner. This deployment pattern warrants further investigation into the sponsor's long-term commitment to the vehicle's growth.

CUBWW — Frequently Asked Questions

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

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

Lionheart Holdings (CUBWW) 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 (CUBWW) 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 (CUBWW) 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.