Loading...
XASXCCA
Market cap25mUSD
Jan 10, Last price  
0.06AUD
1D
5.26%
1Q
-18.92%
Jan 2017
-89.29%
IPO
-89.83%
Name

Change Financial Ltd

Chart & Performance

D1W1MN
XASX:CCA chart
P/E
—
P/S
2.43
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
43.04%
Rev. gr., 5y
87.72%
Revenues
11m
+21.64%
2,0681,6070178409,000973,000450,9894,1016,130,8398,156,4198,643,47210,513,833
Net income
-3m
L-11.95%
-143,894-600,888-2,166,000-7,655-8,766,000-8,944,000-4,764,888-3,512,640-3,477,382-3,768,493-2,918,427-2,569,771
CFO
-465k
L-70.79%
00-1,103,00000-8,423,000-7,679,589-4,157,247-2,315,190-2,643,467-1,591,914-464,974
Earnings
Feb 26, 2025

Profile

Change Financial Limited, a fintech company, offers payment-as-a-service solutions in South East Asia, Oceania, Latin America, the United States, and internationally. It provides Vertexon PaaS, a physical and virtual card issuing and transaction processing platform; and PaySim, payment testing solution. The company was formerly known as ChimpChange Limited and changed its name to Change Financial Limited in July 2017. Change Financial Limited was incorporated in 2011 and is based in Brisbane, Australia.
URL
https://changefinancial.com/
IPO date
Jun 30, 2016
Employees
80
Domiciled in
AU
Incorporated in
AU

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
10,514
21.64%
8,643
5.97%
8,156
33.04%
Cost of revenue
7,215
16,002
18,885
Unusual Expense (Income)
NOPBT
3,299
(7,358)
(10,728)
NOPBT Margin
31.38%
Operating Taxes
309
294
55
Tax Rate
9.36%
NOPAT
2,990
(7,652)
(10,783)
Net income
(2,570)
-11.95%
(2,918)
-22.56%
(3,768)
8.37%
Dividends
Dividend yield
Proceeds from repurchase of equity
7,977
BB yield
-35.46%
Debt
Debt current
104
72
96
Long-term debt
210
200
1,434
Deferred revenue
1,007
Other long-term liabilities
1,019
1,034
19
Net debt
(2,277)
(5,404)
(9,114)
Cash flow
Cash from operating activities
(465)
(1,592)
(2,643)
CAPEX
(41)
(1,524)
(1,432)
Cash from investing activities
(2,095)
(1,804)
(1,260)
Cash from financing activities
(102)
6,891
711
FCF
3,284
(9,122)
(8,884)
Balance
Cash
2,591
5,351
1,501
Long term investments
325
9,142
Excess cash
2,065
5,244
10,236
Stockholders' equity
5,878
8,438
3,344
Invested Capital
4,989
1,073
1,170
ROIC
98.67%
ROCE
46.77%
EV
Common stock shares outstanding
627,661
535,658
396,718
Price
0.07
66.67%
0.04
-26.32%
0.06
-48.18%
Market cap
43,936
95.29%
22,498
-0.51%
22,613
-43.98%
EV
41,660
17,094
13,499
EBITDA
4,923
(7,144)
(10,440)
EV/EBITDA
8.46
Interest
25
78
88
Interest/NOPBT
0.76%