stockrow
Saturday 7 November 2026
Export CUB’s income statement to Excel — free account
Lionheart Holdings
- EPS
- −316.8%
- Free cash flow
- −114.3%
Quarter to June 2026, against a year earlier
10.95
0.00
0.00%
Follow CUB
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| EBT | — | — | — | — | — | — | — | — | 6 | 9 | 2 | +53.3% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| Net income | — | — | — | — | — | — | — | — | 6 | 9 | 2 | +53.3% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | n/m | |||||
| Earnings | — | — | — | — | — | — | — | — | 0.80 | 1.17 | 0.20 | +45.7% | ||||||
| Cash flow | — | — | — | — | — | — | — | — | (0.09) | (0.08) | (0.09) | (13.2%) | ||||||
| Capex | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | (0.09) | (0.08) | (0.09) | (13.2%) | ||||||
| Book value | — | — | — | — | — | — | — | — | (1.23) | (1.28) | (1.42) | +4.3% | ||||||
| Shares, m | — | — | — | — | — | — | — | — | 7 | 8 | 8 | +5.2% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | 0 | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| P/B | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | (1) | (1) | (1) | (8.7%) | |||||
| Capex | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | (1) | (1) | (1) | (8.7%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 1 | 0 | (49) | (73.1%) | |||||
| Net debt | — | — | — | — | — | — | — | — | (1) | 0 | 0 | (74.1%) | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | (9) | (10) | (10) | +9.8% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | 0.00 | 3.70 | 0.74 | +3.7 pt | |||||
| ROIC | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| ROE | — | — | — | — | — | — | — | — | 0.00 | (95.54) | (18.42) | (95.5) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 3 | 3 | — | 0.0% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | 0.00 | 0.00 | — | n/m | ||||||
Negative figures in brackets.
estimates
Lionheart Holdings vs peers in Shell Companies (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| BACC Blue Acquisition Corp. | $292.8M | — | — | — | — | — | — | — | Compare |
| KPET KPET Ultra Paceline Corporation | $289.9M | — | — | — | — | — | — | 0.00% | Compare |
| CUB Lionheart Holdings | $286.5M | 53.6× | — | — | n/m | −114.25% (below 0%: shrinking) | — | 0.00% | |
| ATLQ JAB Acquisition Corp I | $286.0M | — | — | — | — | — | — | — | Compare |
| FTRA FutureCorp Space Acquisition 1 | $283.8M | — | — | — | — | — | — | — | Compare |
| AXIN Axiom Intelligence Acquisition Corp 1 | $283.6M | — | — | — | — | — | — | — | Compare |
| WLCO Wilco 63 Corp | $282.6M | — | — | — | — | — | — | 0.00% | Compare |
| PAII Pyrophyte Acquisition Corp. II | $282.2M | — | — | — | — | — | — | — | Compare |
| SAMO Samos Energy Acquisition Corporation | $281.5M | — | — | — | — | — | — | — | Compare |
| Median of peers | $283.7M | — | — | — | — | — | — | — |
Pay and ownership Proxy statement filed 28 May 2026
Ownership
Directors and executive officers, together
25.00%
Lionheart Sponsor, LLC
25.00%
Ophir Sternberg
25.00%
LMR Parties
6.46%
Magnetar Parties
6.39%
AQR Parties
5.78%
Wealthspring Parties
5.21%
Picton Mahoney Asset Management
4.89%
Meteora Capital, LLC
4.24%
Wolverine Parties
4.12%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement