MeritValue

Crown PropTech Acquisitions

CPTKWdata completeness 50%5 fiscal years on file

Data notes: no data for concept 'capex'; no data for concept 'totalDebt'; no data for concept 'dilutedShares'; no data for concept 'epsDiluted'; no data for concept 'interestExpense'; no data for concept 'pretaxIncome'

i. The business — what you’d actually own
FigureFY 2021FY 2022FY 2023FY 2024FY 2025
Revenue—$3.99M1$3.37M1——
Net income$6.69M2$14.8M3$523,5464−$204,4585−$3.01M5
Operating cash flow−$2.1M6−$498,3167−$917,7168−$273,8859−$1.11M9
Capital expenditure—————
Free cash flow (derived)—————
Total debt—————
Cash & equivalents$14,80710$80,21210$65211$42512$42513
Diluted shares—————

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

iii. Is this a good business?
Moat signal · return on equity
— avg · 5y

Not enough data in the filings for a return-on-capital reading.

seeing a moat in the numbers →
Management signal · capital allocation
— shares · 5y

Not enough history to read capital allocation.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.1.0
DCF · Growth Exit 10Y
not applicable
only 0 years of FCF (need ≥3) — model not applicable
DCF · Growth Exit 5Y
not applicable
only 0 years of FCF (need ≥3) — model not applicable
Earnings Power Value
not applicable
no diluted share count
Graham Number
not applicable
diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Sources — the receipts
  1. 10-K · period ending 2022-12-31 · accession 0001213900-25-087024 (InterestAndDividendIncomeOperating)
  2. 10-K · period ending 2021-12-31 · accession 0001193125-23-132522 (NetIncomeLoss)
  3. 10-K · period ending 2022-12-31 · accession 0001213900-25-087024 (NetIncomeLoss)
  4. 10-K · period ending 2023-12-31 · accession 0001213900-25-117482 (NetIncomeLoss)
  5. 10-K · period ending 2024-12-31 · accession 0001213900-26-037618 (NetIncomeLoss)
  6. 10-K · period ending 2021-12-31 · accession 0001193125-23-132522 (NetCashProvidedByUsedInOperatingActivities)
  7. 10-K · period ending 2022-12-31 · accession 0001213900-25-087024 (NetCashProvidedByUsedInOperatingActivities)
  8. 10-K · period ending 2023-12-31 · accession 0001213900-25-117482 (NetCashProvidedByUsedInOperatingActivities)
  9. 10-K · period ending 2024-12-31 · accession 0001213900-26-037618 (NetCashProvidedByUsedInOperatingActivities)
  10. 10-K · period ending 2021-12-31 · accession 0001193125-23-132522 (CashAndCashEquivalentsAtCarryingValue)
  11. 10-K · period ending 2023-12-31 · accession 0001213900-25-087024 (CashAndCashEquivalentsAtCarryingValue)
  12. 10-K · period ending 2024-12-31 · accession 0001213900-25-117482 (CashAndCashEquivalentsAtCarryingValue)
  13. 10-K · period ending 2025-12-31 · accession 0001213900-26-037618 (CashAndCashEquivalentsAtCarryingValue)