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.
| Metric | TTM | Dec'25 | Dec'24 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 | Dec'95 | Dec'94 | Dec'93 |
|---|
| Cash from Operations | -505K | -585.48K | -641.11K | -4.87M | -31.85M | 18.96M | 24.74M | 44.6M | 89.69M | 114.81M | -13.28M | -54.68M | 132.59M | 111.72M | 176.03M | 92.66M | 69.16M | 31.35M | 54.71M | -28.19M | -26.12M | 17.48M | 10.76M | 38.64M | 49.3M | -51.2M | 22M | 35.4M | -15.3M | 19.2M | -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 Income | 8.69M | 8.95M | 5.84M | -3.22M | 49.69M | 12.31M | -11.21M | 1.74M | 22.89M | 69.49M | 19.8M | 91.9M | 84.77M | 70.64M | 55.69M | 36.85M | 41.59M | 24.13M | 11.63M | 36.91M | 36.52M | 29.44M | 20.84M | 674K | 14M | 900K | 12.2M | 11.1M | 5.4M | 3.7M | 22.3M |
| Depreciation & Amortization | 0 | 0 | 0 | 88.48M | 64.74M | 46.6M | 51.1M | 45.48M | 37.66M | 30.44M | 25.36M | 22.86M | 22.34M | 14.47M | 15.59M | 9.69M | 8.85M | 8.49M | 8.63M | 7.47M | 6.48M | 6.54M | 12.79M | 11.38M | 10.2M | 11.1M | 9M | 10.5M | 12.5M | 9.9M | 9.4M |
| Stock-Based Compensation | 0 | 0 | 0 | 22.73M | 15.49M | 7.51M | 5.27M | 8.76M | 8.32M | 5.63M | 3.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | -15.16M | -3.36M | -6.86M | 5.54M | -23.99M | 33.82M | 2.68M | -7.51M | -1.49M | 4.05M | -164K | 3.35M | -6.2M | 745K | 514K | -7.97M | 52K | 5.41M | 2.33M | 1.05M | -9.76M | 1.6M | -3.3M | 4.2M | -3.5M | -4.4M | 2M | -1.1M |
| Other Non-Cash Items | -9.46M | -9.83M | -6.33M | 42.22M | -43.24M | 2.64M | -4.55M | 2.38M | 3.67M | 377K | 53.81M | 204K | 310K | -3.89M | 3.04M | -1.06M | -1.8M | -8.08M | 4.14M | -4.51M | -8.45M | -30.09M | -46.67M | 36.08M | -34.3M | -52.1M | -12.5M | 36.9M | -40.5M | 13.4M | -55.5M |
| Working Capital Changes | 267.48K | 289.13K | -150.66K | -139.93M | -115.17M | -43.24M | -21.41M | 10.24M | -16.67M | 6.19M | -107.98M | -168.15M | 21.12M | 30.67M | 98.38M | 53.38M | 19.77M | 6.29M | 38.28M | -68.11M | -66.08M | 9.27M | 22.75M | 267K | 57.8M | -7.8M | 9.1M | -19.6M | 11.7M | -9.8M | 2.3M |
| Change in Receivables | 0 | 0 | 0 | -35.18M | 44.47M | -34.76M | -40.02M | 4.41M | -2.23M | -4.3M | -14.59M | -118.16M | 4.22M | 28.57M | 36.21M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | -19.72M | -31.54M | 3.02M | -18.87M | -62K | -21.67M | 20.59M | -4.22M | -13.64M | -3.76M | 16.64M | -4.28M | -18.75M | -7.61M | 1.58M | 3.05M | 2.64M | 6.26M | 134K | -871K | 10.83M | 2.8M | -18.3M | -8M | 2.3M | 400K | -600K | -6M |
| Change in Payables | 0 | 0 | 0 | -3.03M | 27.79M | 30.42M | 10.92M | 19.87M | 25.6M | 6.5M | -27.59M | -466.44M | -311.49M | -27.5M | -248.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 0 | 0 | -230M | -279.69M | -458.8M | -47.12M | -42.48M | -260.57M | -125.06M | -97.22M | -76.79M | 11.6M | -77.3M | -52.82M | -33.38M | -35.26M | -20.79M | -11.93M | -5.72M | -4.47M | -32.68M | -13M | -791K | -16.13M | -9.3M | -9.1M | 11.4M | -5M | 10.3M | -16.3M | 24.3M |
| Capital Expenditures | 0 | 0 | 0 | -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% |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 248.34M | 246.16M | 236.34M | 0 | 0 | 0 | 0 | 13M | 30.53M | 1.2M | 4.05M | 0 | 25.83M | 84.08M | 8.13M | 0 | 27.2M | 8.87M | 0 | 6.2M | 2.99M | 406K | 584K | 3.59M | 1.8M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 0 | 0 | 0 | 5.52M | 44.98M | 2.08M | 1.4M | -459K | -3.17M | -456K | 309K | 0 | 175K | -250K | 76K | -251K | 3.64M | 7.73M | -3.61M | 5.68M | -21.91M | 0 | 27K | -11.64M | 1.8M | -500K | 18.8M | 7.2M | 16.8M | -21.1M | 37.5M |
| Cash from Financing | -75K | -75K | 231.53M | 340.75M | 448.5M | -51.19M | -129.83M | 233.13M | 73.3M | -9.83M | 77.04M | -79.55M | -12.04M | -9.31M | -10.74M | -10.8M | -20.92M | -27.3M | -10.2M | 20.72M | 1.08M | -3.57M | -3.38M | -14.51M | 18.2M | 10.4M | 400K | -30.6M | -400K | -1.8M | -8.3M |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | 0 | -75K | 231.54M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -7.34M | 0 | 0 | -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 Repurchases | 0 | 0 | 0 | -3.71M | -3.69M | -2.45M | -2.44M | -1.56M | -2.65M | -1.2M | 0 | 0 | -4K | -3K | 0 | -2K | 0 | -3K | 0 | 0 | 0 | -3K | 0 | -7K | 0 | -1.4M | -1M | 0 | 0 | -2.1M | -1.1M |
| Other Financing | 7.27M | 0 | 0 | 349.19M | 456.91M | -43.83M | -122.48M | 240.41M | 80.56M | -3.4M | 83.46M | -73.13M | -4.56M | -4.5M | -5.92M | -5.99M | -16.11M | -22.49M | -5.39M | 25M | 4.83M | -3K | 0 | -11.13M | 21.6M | 13.8M | 3.8M | -24M | 4M | 2.3M | 1M |
| Net Change in Cash | -580K | -660.48K | 891.02K | 61.36M | -43.99M | 52.06M | -136.98M | -21.35M | 26.99M | 11.96M | -8.38M | -116.88M | 33.71M | 51.36M | 131.38M | 39.13M | 31.18M | -6.48M | 38.24M | -11.75M | -56.29M | 1.82M | 7.08M | 8.21M | 58M | -49.8M | 33.3M | -600K | -5.1M | 1.3M | -6.6M |
| Free Cash Flow | -505K | -585.48K | -641.11K | -5.04M | -80.94M | -12.73M | -12.2M | 12.51M | 67.49M | 98.19M | -22.33M | -68.9M | 123.86M | 104.84M | 170.7M | 84.56M | 63.06M | 21.57M | 46.4M | -35.14M | -34.3M | 4.47M | 6.39M | 34.13M | 37.8M | -60.1M | 14.6M | 22.6M | -23.2M | 11.4M | -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 | -0.45 | 0.46 | 2.51 | 3.66 | -0.83 | -2.58 | 4.63 | 3.92 | 6.39 | 3.16 | 2.36 | 0.81 | 1.74 | -1.31 | -1.28 | 0.17 | 0.24 | 1.28 | 1.41 | -2.25 | 0.54 | 0.84 | -0.86 | 0.42 | -1.48 |
| FCF Conversion (FCF/Net Income) | -0.06x | -0.07x | -0.11x | 1.51x | -0.64x | 1.54x | -2.21x | 25.71x | 3.92x | 1.65x | -0.67x | -0.59x | 1.56x | 1.58x | 3.16x | 2.51x | 1.66x | 1.30x | 4.71x | -0.76x | -0.72x | 0.59x | 0.52x | 57.33x | 3.52x | -56.89x | 1.80x | 3.19x | -2.83x | 5.19x | -1.01x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sponsor-led deal execution failure
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.
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.
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.
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.
Quick answers to the most common questions about buying CUBWW stock.
Lionheart Holdings (CUBWW) generated $-0.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Lionheart Holdings (CUBWW) reported negative free cash flow of $0.6M in 2025, indicating capital requirements exceeded cash from operations.
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.