CUB logo

Lionheart Holdings (CUB) Financials

Balance sheets

Sep 30, 2024Jun 30, 2024Mar 31, 2024Mar 1, 2021Dec 1, 2020Sep 1, 2020Jun 1, 2020Mar 1, 2020Dec 1, 2019Sep 1, 2019Jun 1, 2019Mar 1, 2019Dec 1, 2018Sep 1, 2018Jun 1, 2018Mar 1, 2018Dec 1, 2017Sep 1, 2017Jun 1, 2017Mar 1, 2017

Total Assets

$234.9 M(+1.4%)$231.7 M(+85728.7%)$270.0 K(-100.0%)$2.4 B(+4.4%)$2.3 B(-1.1%)$2.3 B(+2.8%)$2.3 B(-0.5%)$2.3 B(+18.4%)$1.9 B(+3.9%)$1.8 B(+1.8%)$1.8 B(+4.7%)$1.7 B(+11.9%)$1.5 B(+18.7%)$1.3 B(+5.7%)$1.2 B(-6.0%)$1.3 B(-0.3%)$1.3 B(-1.4%)$1.3 B(+2.6%)$1.3 B(-12.4%)$1.5 B

Current Assets

$1.3 M(-14.3%)$1.5 M(+763.0%)$169.7 K(-100.0%)$796.2 M(+10.7%)$719.2 M(-5.8%)$763.1 M(+3.7%)$735.9 M(-7.4%)$795.0 M(+12.1%)$709.0 M(-2.1%)$724.3 M(+0.9%)$717.8 M(+1.2%)$709.2 M(+3.6%)$684.7 M(+2.5%)$668.1 M(+8.8%)$613.9 M(-10.9%)$688.9 M(+13.7%)$606.1 M(-2.5%)$621.5 M(+5.6%)$588.5 M(-22.6%)$760.5 M

Non Current Assets

$233.6 M(+1.5%)$230.2 M(+229440.7%)$100.3 K(-100.0%)$1.6 B(+1.6%)$1.6 B(+1.2%)$1.6 B(+2.3%)$1.5 B(+3.2%)$1.5 B(+22.1%)$1.2 B(+7.9%)$1.1 B(+2.4%)$1.1 B(+7.2%)$1.0 B(+18.5%)$864.3 M(+35.7%)$636.7 M(+2.7%)$620.2 M(-0.6%)$624.1 M(-12.2%)$710.9 M(-0.5%)$714.7 M(+0.1%)$714.4 M(-1.8%)$727.4 M

Total Liabilities

$10.0 M(-0.3%)$10.0 M(+3655.5%)$267.2 K(-100.0%)$1.4 B(+9.0%)$1.3 B(-2.3%)$1.3 B(-0.9%)$1.3 B(-1.5%)$1.4 B(+44.7%)$945.5 M(+9.1%)$866.6 M(+2.0%)$849.3 M(+7.5%)$789.9 M(+32.1%)$597.7 M(+2.9%)$580.7 M(+4.0%)$558.2 M(-11.9%)$633.4 M(-0.7%)$637.9 M(-1.4%)$646.7 M(+0.8%)$641.4 M(-21.4%)$815.9 M

Current Liabilities

$83.8 K(-33.3%)$125.6 K(-53.0%)$267.2 K(-100.0%)$644.6 M(+21.5%)$530.6 M(-9.6%)$586.8 M(-2.1%)$599.2 M(-9.8%)$664.4 M(+28.1%)$518.5 M(-2.0%)$529.2 M(-4.2%)$552.2 M(+5.4%)$524.1 M(+57.6%)$332.6 M(+1.3%)$328.3 M(+18.6%)$276.8 M(-25.6%)$372.1 M(+1.1%)$368.1 M(-2.2%)$376.5 M(+9.4%)$344.0 M(-33.7%)$519.0 M

Long Term Liabilities

$9.9 M(+0.1%)$9.9 M(+100.0%)$0.0(-100.0%)$779.2 M(+0.5%)$775.1 M(+3.5%)$749.3 M(+0.1%)$748.7 M(+6.4%)$703.8 M(+64.8%)$427.0 M(+26.5%)$337.4 M(+13.6%)$297.1 M(+11.8%)$265.9 M(+0.3%)$265.1 M(+5.1%)$252.3 M(-10.3%)$281.4 M(+7.7%)$261.3 M(-3.2%)$269.9 M(-0.1%)$270.2 M(-9.2%)$297.4 M(+0.2%)$296.9 M

Shareholders Equity

$224.9 M(+1.4%)$221.7 M(+8090022.0%)$2740.0(-100.0%)$927.8 M(-3.4%)$960.8 M(0%)$960.8 M(+7.6%)$892.9 M(-0.3%)$895.8 M(-5.9%)$951.6 M(-1.0%)$961.6 M(+1.7%)$945.8 M(+2.8%)$919.9 M(-0.7%)$926.5 M(+32.3%)$700.1 M(+3.3%)$677.8 M(-0.3%)$679.6 M(+0.1%)$679.1 M(-1.5%)$689.6 M(+4.3%)$661.5 M(-1.6%)$672.0 M

Book Value

$224.9 M(+1.4%)$221.7 M(+8090022.0%)$2740.0(-100.0%)$977.7 M(-1.6%)$993.9 M(+0.6%)$988.2 M(+8.1%)$913.9 M(+0.9%)$905.5 M(-7.1%)$974.5 M(-0.6%)$980.6 M(+1.6%)$965.6 M(+2.4%)$943.2 M(-0.8%)$951.2 M(+31.4%)$724.2 M(+7.2%)$675.9 M(-0.5%)$679.6 M(+0.1%)$679.1 M(-1.5%)$689.6 M(+4.3%)$661.5 M(-1.6%)$672.0 M

Working Capital

$1.2 M(-12.5%)$1.3 M(+1471.9%)-$97.6 K(-100.1%)$151.6 M(-19.6%)$188.6 M(+7.0%)$176.3 M(+29.0%)$136.6 M(+4.7%)$130.6 M(-31.4%)$190.4 M(-2.4%)$195.2 M(+17.8%)$165.7 M(-10.5%)$185.2 M(-47.4%)$352.1 M(+3.6%)$339.8 M(+0.8%)$337.1 M(+6.4%)$316.8 M(+33.1%)$238.0 M(-2.9%)$245.1 M(+0.2%)$244.5 M(+1.3%)$241.5 M

Cash And Cash Equivalents

$1.0 M(-15.1%)$1.2 M(+670.0%)$153.1 K-----------------

Accounts Payable

--------------------

Accounts Receivable

--------------------

Short Term Debt

--$180.0 K(-99.9%)$290.3 M(+33.0%)$218.3 M(-3.8%)$227.0 M(-21.3%)$288.3 M(-17.2%)$348.3 M(+46.8%)$237.2 M(+15.0%)$206.2 M(-14.7%)$241.7 M(+10.0%)$219.7 M(+240.6%)$64.5 M--$77.0 M(-12.5%)$88.0 M(+60.0%)$55.0 M(-47.3%)$104.5 M(-58.3%)$250.4 M

Long Term Debt

--------------------

Total Debt

--$180.0 K(-99.9%)$290.3 M(+33.0%)$218.3 M(-3.8%)$227.0 M(-21.3%)$288.3 M(-17.2%)$348.3 M(+46.8%)$237.2 M(+15.0%)$206.2 M(-14.7%)$241.7 M(+10.0%)$219.7 M(+240.6%)$64.5 M(+100.0%)$0.0(0%)$0.0(-100.0%)$77.0 M(-12.5%)$88.0 M(+60.0%)$55.0 M(-47.3%)$104.5 M(-58.3%)$250.4 M

Debt To Equity

--65.7(+6469.0%)1.0(+14.9%)0.9(+2.4%)0.8(-13.3%)1.0(+1.0%)1.0(+79.6%)0.5(+12.5%)0.5(-4.0%)0.5(+6.4%)0.5(+56.7%)0.3(0%)0.3(-9.1%)0.3(-19.5%)0.4(-2.4%)0.4(+13.5%)0.4(-19.6%)0.5(-31.3%)0.7

Current Ratio

15.0(+28.5%)11.7(+1749.2%)0.6(-49.2%)1.2(-8.8%)1.4(+4.6%)1.3(+5.7%)1.2(+2.5%)1.2(-12.4%)1.4(0%)1.4(+5.4%)1.3(-3.7%)1.4(-34.5%)2.1(+1.5%)2.0(-8.6%)2.2(+20.0%)1.9(+12.1%)1.6(0%)1.6(-3.5%)1.7(+16.3%)1.5

Quick Ratio

---1.0(-7.2%)1.1(+2.8%)1.1(+10.2%)1.0(-1.0%)1.0(-12.4%)1.1(-3.4%)1.2(+9.3%)1.1(-4.5%)1.1(-37.1%)1.8(0%)1.8(+1.1%)1.8(+12.1%)1.6(+14.6%)1.4(-3.5%)1.4(+0.7%)1.4(+12.8%)1.3

Inventory

---$132.8 M(+1.5%)$130.9 M(+2.8%)$127.3 M(-16.1%)$151.6 M(+8.6%)$139.7 M(+13.6%)$122.9 M(+15.1%)$106.8 M(-14.1%)$124.3 M(+3.7%)$119.9 M(+30.0%)$92.2 M(+9.5%)$84.2 M(-33.4%)$126.4 M(+19.5%)$105.7 M(+4.3%)$101.4 M(+15.6%)$87.7 M(-15.2%)$103.4 M(-9.2%)$113.9 M

Retained Earnings

-$8.7 M(-2.1%)-$8.6 M(-38409.7%)-$22.3 K-----------------

PB Ratio

1.4-------------------

Income statements

Sep 30, 2024Jun 30, 2024Mar 31, 2024Mar 1, 2021Dec 1, 2020Sep 1, 2020Jun 1, 2020Mar 1, 2020Dec 1, 2019Sep 1, 2019Jun 1, 2019Mar 1, 2019Dec 1, 2018Sep 1, 2018Jun 1, 2018Mar 1, 2018Dec 1, 2017Sep 1, 2017Jun 1, 2017Mar 1, 2017

EPS

$0.1(+1000.0%)$0.0--$1.1(-178.1%)-$0.4(-122.3%)$1.8(+4700.0%)-$0.0(+96.8%)-$1.3(-89.4%)-$0.7(-148.5%)$1.4(+76.6%)$0.8(+356.7%)-$0.3(-30.4%)-$0.2(-135.4%)$0.7(+182.6%)$0.2(+428.6%)-$0.1(+80.6%)-$0.4(-173.5%)$0.5(+160.5%)-$0.8(-4150.0%)$0.0

TTM EPS

$0.1(+1100.0%)$0.0-$0.3(+78.6%)$0.1(+227.3%)-$0.1(+81.4%)-$0.6(-368.2%)$0.2(-81.2%)$1.2(-26.9%)$1.6(+79.8%)$0.9(+154.3%)$0.3(-39.7%)$0.6(+28.9%)$0.5(+55.2%)$0.3(+138.7%)-$0.8(-13.6%)-$0.7(-61.0%)-$0.4(+65.3%)-$1.2(-490.0%)-$0.2

Revenue

$0.0(0%)$0.0-$343.4 M(+7.7%)$318.8 M(-33.0%)$475.5 M(+35.7%)$350.4 M(+9.0%)$321.5 M(-2.2%)$328.8 M(-30.2%)$471.2 M(+23.1%)$382.7 M(+13.4%)$337.3 M(+10.5%)$305.3 M(-19.6%)$379.7 M(+28.2%)$296.2 M(+6.3%)$278.6 M(+12.2%)$248.4 M(-28.9%)$349.1 M(+31.2%)$266.2 M(+7.3%)$248.0 M

TTM Revenue

$0.0(0%)$0.0-$1.5 B(+1.5%)$1.5 B(-0.7%)$1.5 B(+0.3%)$1.5 B(-2.1%)$1.5 B(-1.0%)$1.5 B(+1.6%)$1.5 B(+6.5%)$1.4 B(+6.6%)$1.3 B(+4.7%)$1.3 B(+4.7%)$1.2 B(+2.6%)$1.2 B(+2.6%)$1.1 B(+2.8%)$1.1 B(-7.2%)$1.2 B(+38.6%)$864.4 M(-11.2%)$973.5 M

Total Expenses

$177.3 K(+59.2%)$111.4 K-$361.1 M(+15.2%)$313.4 M(-20.5%)$394.4 M(+22.3%)$322.4 M(-7.3%)$347.6 M(+4.1%)$333.9 M(-18.4%)$409.4 M(+10.1%)$372.0 M(+8.7%)$342.1 M(+12.6%)$303.8 M(-13.3%)$350.4 M(+23.3%)$284.3 M(+1.5%)$280.0 M(+8.2%)$258.8 M(-20.8%)$326.9 M(+19.9%)$272.7 M(+7.5%)$253.8 M

Operating Expenses

$177.3 K(+59.2%)$111.4 K-$112.5 M(+22.4%)$91.9 M(-5.4%)$97.1 M(+6.9%)$90.9 M(-14.4%)$106.1 M(+25.7%)$84.4 M(+5.5%)$80.0 M(-23.3%)$104.4 M(+13.0%)$92.3 M(+7.9%)$85.6 M(-9.3%)$94.3 M(+20.3%)$78.4 M(-7.2%)$84.5 M(+4.3%)$81.0 M(-10.6%)$90.6 M(+11.8%)$81.1 M(+8.4%)$74.8 M

Cost Of Goods Sold

---$248.6 M(+12.2%)$221.4 M(-25.5%)$297.2 M(+28.4%)$231.5 M(-4.1%)$241.4 M(-3.2%)$249.5 M(-24.3%)$329.4 M(+23.1%)$267.7 M(+7.2%)$249.8 M(+14.4%)$218.3 M(-14.8%)$256.1 M(+24.4%)$205.9 M(+5.3%)$195.6 M(+10.0%)$177.8 M(-24.7%)$236.2 M(+23.3%)$191.7 M(+7.1%)$179.0 M

TTM Cost Of Goods Sold

---$998.7 M(+0.7%)$991.6 M(-2.8%)$1.0 B(-3.0%)$1.1 B(-3.3%)$1.1 B(-0.8%)$1.1 B(+2.9%)$1.1 B(+7.4%)$991.8 M(+6.6%)$930.1 M(+6.2%)$875.9 M(+4.8%)$835.4 M(+2.4%)$815.5 M(+1.8%)$801.2 M(+2.1%)$784.7 M(-9.0%)$862.6 M(+47.3%)$585.8 M(-12.2%)$667.0 M

Gross Profit

---$94.9 M(-2.5%)$97.3 M(-45.4%)$178.2 M(+49.9%)$118.9 M(+48.6%)$80.1 M(+0.9%)$79.3 M(-44.1%)$141.8 M(+23.3%)$115.0 M(+31.4%)$87.6 M(+0.7%)$87.0 M(-29.6%)$123.6 M(+36.9%)$90.3 M(+8.7%)$83.0 M(+17.6%)$70.6 M(-37.5%)$112.9 M(+51.5%)$74.5 M(+8.0%)$69.0 M

TTM Gross Profit

---$489.4 M(+3.1%)$474.6 M(+3.9%)$456.6 M(+8.7%)$420.2 M(+0.9%)$416.3 M(-1.8%)$423.8 M(-1.8%)$431.4 M(+4.4%)$413.2 M(+6.4%)$388.4 M(+1.2%)$383.9 M(+4.5%)$367.5 M(+3.0%)$356.8 M(+4.6%)$341.1 M(+4.3%)$327.1 M(-2.5%)$335.4 M(+20.4%)$278.6 M(-9.1%)$306.5 M

Gross Margin

---27.6%(-9.6%)30.5%(-18.5%)37.5%(+10.5%)33.9%(+36.3%)24.9%(+3.2%)24.1%(-19.8%)30.1%(+0.1%)30.1%(+15.8%)26.0%(-8.9%)28.5%(-12.4%)32.5%(+6.8%)30.5%(+2.3%)29.8%(+4.9%)28.4%(-12.1%)32.3%(+15.5%)28.0%(+0.6%)27.8%

Operating Profit

-$177.3 K(-59.2%)-$111.4 K--$17.7 M(-425.6%)$5.4 M(-93.3%)$81.1 M(+189.1%)$28.1 M(+207.6%)-$26.1 M(-413.7%)-$5.1 M(-108.2%)$61.8 M(+479.4%)$10.7 M(+323.0%)-$4.8 M(-435.5%)$1.4 M(-95.1%)$29.3 M(+145.9%)$11.9 M(+937.7%)-$1.4 M(+86.3%)-$10.4 M(-146.8%)$22.3 M(+441.3%)-$6.5 M(-14.0%)-$5.7 M

TTM Operating Profit

-$288.6 K(-159.2%)-$111.4 K-$96.9 M(+9.5%)$88.5 M(+13.5%)$78.0 M(+32.9%)$58.7 M(+42.1%)$41.3 M(-34.0%)$62.6 M(-9.4%)$69.1 M(+88.7%)$36.6 M(-3.3%)$37.9 M(-8.2%)$41.2 M(+40.3%)$29.4 M(+31.6%)$22.3 M(+472.4%)$3.9 M(+1090.9%)-$394.0 K(-105.8%)$6.8 M(+128.2%)-$24.2 M(-1071.0%)-$2.1 M

Operating Margin

----5.2%(-402.9%)1.7%(-90.0%)17.1%(+113.0%)8.0%(+198.8%)-8.1%(-426.6%)-1.5%(-111.7%)13.1%(+370.3%)2.8%(+296.5%)-1.4%(-402.1%)0.5%(-93.9%)7.7%(+92.0%)4.0%(+888.2%)-0.5%(+87.8%)-4.2%(-165.7%)6.4%(+360.4%)-2.5%(-6.1%)-2.3%

Net Income

$3.2 M(+2387.5%)$129.5 K--$36.0 M(-177.2%)-$13.0 M(-122.5%)$57.6 M(+5089.8%)-$1.2 M(+97.0%)-$39.1 M(-90.2%)-$20.6 M(-149.3%)$41.8 M(+74.7%)$23.9 M(+354.6%)-$9.4 M(-42.6%)-$6.6 M(-137.0%)$17.8 M(+183.2%)$6.3 M(+412.8%)-$2.0 M(+79.5%)-$9.8 M(-174.4%)$13.2 M(+159.9%)-$22.0 M(-4862.9%)$461.0 K

TTM Net Income

$3.4 M(+2487.5%)$129.5 K-$7.5 M(+71.3%)$4.4 M(+235.3%)-$3.2 M(+83.1%)-$19.1 M(-419.5%)$6.0 M(-83.3%)$35.7 M(-28.1%)$49.7 M(+93.0%)$25.7 M(+216.8%)$8.1 M(-47.6%)$15.5 M(+26.0%)$12.3 M(+60.9%)$7.6 M(+137.1%)-$20.6 M(-13.6%)-$18.1 M(-61.7%)-$11.2 M(+64.8%)-$31.9 M(-489.7%)-$5.4 M

Net Margin

----10.5%(-157.1%)-4.1%(-133.7%)12.1%(+3772.7%)-0.3%(+97.3%)-12.2%(-94.4%)-6.3%(-170.7%)8.9%(+41.8%)6.3%(+324.8%)-2.8%(-28.7%)-2.2%(-146.1%)4.7%(+121.2%)2.1%(+394.4%)-0.7%(+81.7%)-3.9%(-204.5%)3.8%(+145.7%)-8.3%(-4442.1%)0.2%

EBIT

-$177.3 K(-59.2%)-$111.4 K--$9.1 M(-306.9%)$4.4 M(-94.0%)$72.7 M(+264.8%)$19.9 M(+131.1%)-$64.0 M(-1357.1%)-$4.4 M(-107.6%)$57.9 M(+109.0%)$27.7 M(+417.4%)-$8.7 M(-113.7%)-$4.1 M(-114.3%)$28.6 M(+296.0%)$7.2 M(+641.7%)$974.0 K(+108.5%)-$11.5 M(-154.4%)$21.1 M(+525.5%)-$5.0 M(+20.8%)-$6.3 M

TTM EBIT

-$288.6 K(-159.2%)-$111.4 K-$87.9 M(+166.4%)$33.0 M(+36.2%)$24.2 M(+156.5%)$9.4 M(-45.1%)$17.2 M(-76.2%)$72.5 M(-0.4%)$72.8 M(+67.3%)$43.5 M(+89.0%)$23.0 M(-29.6%)$32.7 M(+29.3%)$25.3 M(+42.0%)$17.8 M(+216.3%)$5.6 M(+450.7%)-$1.6 M(-129.3%)$5.5 M(+120.2%)-$27.2 M(-175.5%)-$9.9 M

EBITDA

-$177.3 K(+49.7%)-$352.2 K-$16.0 M(-45.0%)$29.0 M(-70.2%)$97.4 M(+124.9%)$43.3 M(+206.8%)-$40.6 M(-423.1%)$12.6 M(-83.0%)$73.7 M(+71.2%)$43.1 M(+386.1%)$8.9 M(-25.7%)$11.9 M(-71.0%)$41.1 M(+129.9%)$17.9 M(+48.5%)$12.0 M(+1186.8%)$935.0 K(-97.2%)$33.4 M(+392.2%)$6.8 M(+27.0%)$5.3 M

TTM EBITDA

-$529.4 K(-50.3%)-$352.2 K-$185.8 M(+43.8%)$129.2 M(+14.6%)$112.7 M(+26.6%)$89.0 M(+0.3%)$88.7 M(-35.8%)$138.2 M(+0.5%)$137.5 M(+31.1%)$104.9 M(+31.6%)$79.7 M(-3.8%)$82.9 M(+15.3%)$71.9 M(+12.0%)$64.2 M(+20.9%)$53.1 M(+14.4%)$46.5 M(-14.9%)$54.6 M(+203.8%)$18.0 M(-50.8%)$36.5 M

Selling, General & Administrative Expenses

$177.3 K-------------------

TTM SGA

$177.3 K-------------------

Depreciation And Amortization

--------------------

TTM D&A

--------------------

Interest Expense

--------------------

TTM Interest Expense

--------------------

Income Tax

--------------------

TTM Income Tax

--------------------

PE Ratio

83.3-------------------

PS Ratio

--------------------

Cashflow statements

Sep 30, 2024Jun 30, 2024Mar 31, 2024Mar 1, 2021Dec 1, 2020Sep 1, 2020Jun 1, 2020Mar 1, 2020Dec 1, 2019Sep 1, 2019Jun 1, 2019Mar 1, 2019Dec 1, 2018Sep 1, 2018Jun 1, 2018Mar 1, 2018Dec 1, 2017Sep 1, 2017Jun 1, 2017Mar 1, 2017

Cash From Operations

--------------------

TTM CFO

--------------------

Cash From Investing

--------------------

TTM CFI

--------------------

Cash From Financing

--------------------

TTM CFF

--------------------

Free Cash Flow

----$49.8 M(-72.8%)-$28.8 M(-135.1%)$82.3 M(+322.1%)-$37.0 M(+7.2%)-$39.9 M(+32.9%)-$59.4 M(-260.6%)$37.0 M(+406.9%)-$12.1 M(+63.1%)-$32.7 M(+55.4%)-$73.2 M(-385.1%)$25.7 M(+176.1%)-$33.7 M(-218.1%)$28.6 M(+185.9%)-$33.3 M(-211.6%)$29.8 M(+178.8%)-$37.8 M(-723.0%)-$4.6 M

TTM FCF

----$33.4 M(-42.2%)-$23.5 M(+56.5%)-$54.1 M(+45.5%)-$99.4 M(-33.6%)-$74.4 M(-10.8%)-$67.2 M(+17.0%)-$80.9 M(+12.3%)-$92.3 M(+19.0%)-$113.9 M(-116.3%)-$52.7 M(-313.9%)-$12.7 M(-47.9%)-$8.6 M(+32.1%)-$12.7 M(+72.3%)-$45.9 M(-276.5%)-$12.2 M(-34.8%)-$9.0 M(-113.4%)$67.4 M

CAPEX

--------------------

TTM CAPEX

--------------------

Dividends Paid

--------------------

TTM Dividends Paid

--------------------

TTM Dividend Per Share

--------------------

TTM Dividend Yield

--------------------

Payout Ratio

--------------------