Saturday 17 October 2026
Export CHGA’s income statement to Excel — free account
Change Agents Corporation
CHGA Real Estate Real Estate Services
Change Agents Corporation’s revenue for fiscal 2024 (year ended December 2024) was $1.3 million, up 6.19% from fiscal 2023. In the quarter to June 2026, revenue grew 1.42%, EPS grew 97.8%, free cash flow grew 35.5% and total debt fell 85.9%, each against the same quarter a year earlier. Revenue growth for three consecutive years, operating cash flow growth for three.
1.57
0.14
−8.19%
Follow CHGA
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
Piotroski F-Score |
— | 6 | 1 | 3 | 5 | 4 | 2 | 3 | — | — |
P/E ratio |
— | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 115.07 |
P/S ratio |
— | 2.29 | 3.94 | 43.46 | 50.05 | 64.62 | 93.99 | 126.74 | 7.55 | 0.00 |
P/FCF ratio |
— | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 458.04 |
P/Operating CF |
— | (3.92) | (6.22) | (26.60) | (40.55) | (65.43) | (82.49) | (231.50) | (13.73) | (20.43) |
P/B ratio |
— | 0.00 | 0.00 | 24.20 | 22.57 | 21.63 | 32.55 | 17.59 | 1.11 | 1.81 |
Price to Tangible BV |
— | 0.00 | 0.00 | 48.97 | 34.94 | 29.43 | 43.08 | 19.80 | 1.42 | 1.81 |
EV/Sales |
— | 5.57 | 10.77 | 45.61 | 51.83 | 66.75 | 95.60 | 125.90 | 6.63 | 0.00 |
EV/EBITDA |
— | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 47.18 |
EV/Operating CF |
— | (1.59) | (2.08) | (7.79) | (14.35) | (12.19) | (20.88) | (44.74) | (5.33) | 258.82 |
EV/FCF |
— | (1.58) | (2.07) | (7.79) | (13.96) | (11.55) | (19.78) | (40.13) | (5.13) | 258.82 |
Quick Ratio |
0.06 | 0.20 | 0.07 | 0.59 | 0.20 | 0.29 | 0.36 | 2.13 | 0.58 | 18.44 |
Current Ratio |
0.11 | 0.23 | 0.13 | 0.66 | 0.30 | 0.50 | 0.55 | 3.18 | 0.60 | 23.12 |
Net Debt/EBITDA |
(0.48) | (0.75) | (0.58) | (0.51) | (0.29) | (0.24) | (0.13) | 0.18 | 0.27 | (36.22) |
Debt/Assets |
16.65% | 24.88% | 43.03% | 23.16% | 32.14% | 35.37% | 31.15% | 7.96% | 16.12% | 2.62% |
Debt/Equity |
0.42 | 0.74 | 1.20 | 0.41 | 1.07 | 0.89 | 0.73 | 0.09 | 0.28 | 0.03 |
Asset Turnover |
0.00 | 0.06 | 0.06 | 0.08 | 0.14 | 0.13 | 0.13 | 0.12 | 0.13 | 0.32 |
Operating CF/Net income |
0.25 | 0.59 | 0.39 | 0.59 | 0.55 | 0.60 | 0.39 | 0.57 | 0.39 | 0.25 |
Capex/Depreciation |
0.00 | 0.00 | (0.03) | 0.00 | (0.07) | (0.29) | (0.78) | (0.97) | (5.12) | 0.00 |
Interest Coverage |
(5.21) | (2.92) | (11.66) | (2.46) | (44.06) | (73.78) | (233.74) | (24.25) | (28.08) | 128.17 |
| 104.28% | 54.45% | 319.07% | (455.09%) | (252.47%) | (295.49%) | (229.91%) | (83.76%) | (63.83%) | 3.15% | |
| (81.55%) | (38.03%) | (82.84%) | (79.55%) | (88.22%) | (121.59%) | (151.30%) | (59.65%) | (42.31%) | 2.91% | |
ROIC |
(38.67%) | (31.30%) | (61.77%) | (39.99%) | (99.15%) | (110.30%) | (173.80%) | (47.98%) | (38.37%) | 6.35% |
Return on Tangible Assets |
143.07% | 74.25% | 284.44% | 1,117.13% | 334.55% | 1,533.18% | 2,725.52% | (284.42%) | 166.78% | 1.57% |
Average Days of Receivables |
— | 22.12 | 57.41 | 40.87 | 17.63 | 9.38 | 57.57 | 12.20 | 16.46 | 41.57 |
Research and Development Expense of Revenue |
— | 0.00% | 0.00% | 60.83% | 73.69% | 64.15% | 115.24% | 2.50% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
0.00% | 180.32% | 345.92% | 338.93% | 235.56% | 392.47% | 706.92% | 510.79% | 164.35% | 11.47% |
Intangible Assets out of Total Assets |
0.64 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.13 | 0.00 |
Share Based Compensation of Revenue |
0.00% | 39.11% | 93.96% | 92.05% | 151.70% | 398.75% | 595.56% | 197.98% | 92.15% | 8.53% |
Graham Net Nets |
— | (3.49) | (2.50) | (0.12) | (0.08) | (0.06) | (0.03) | 0.01 | (0.26) | 0.55 |
Graham Number |
— | 1,149.39 | 1,952.36 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 123.31 |
Earnings Yield |
— | (257.03%) | (333.87%) | (22.47%) | (13.41%) | (14.28%) | (12.95%) | (4.00%) | (45.31%) | 0.87% |
Free Cash Flow Yield |
— | (153.72%) | (131.88%) | (13.47%) | (7.42%) | (8.94%) | (5.14%) | (2.48%) | (17.12%) | 0.22% |
Revenue per Share |
0.00 | 28.49 | 35.77 | 38.66 | 49.15 | 51.99 | 61.61 | 65.10 | 49.66 | 36.05 |
Operating CF per Share |
(28.54) | (99.75) | (185.32) | (226.28) | (177.54) | (284.76) | (282.07) | (183.17) | (61.74) | 0.82 |
Capex per Share |
0.00 | 0.00 | (0.63) | (0.05) | (0.98) | (4.20) | (15.69) | (21.03) | (42.85) | (0.02) |
Free Cash Flow per Share |
(28.54) | (99.75) | (185.95) | (226.33) | (178.53) | (288.95) | (297.76) | (204.20) | (104.59) | 0.80 |
Cash per Share |
5.34 | 56.80 | 8.13 | 64.02 | 28.53 | 27.42 | 30.47 | 99.15 | 139.81 | 168.78 |
Shareholders Equity per Share |
57.51 | 151.77 | 209.94 | 358.81 | 108.99 | 155.35 | 177.89 | 468.92 | 336.81 | 207.38 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
57.51 | 151.77 | 209.94 | 358.81 | 108.99 | 155.35 | 177.89 | 468.92 | 336.81 | 207.38 |
Free Cash Flow |
(4.58) | (4.67) | (6.53) | (7.04) | (5.05) | (7.66) | (7.47) | (4.90) | (2.27) | 0.01 |
Working Capital |
(12.65) | (10.65) | (5.91) | (1.21) | (3.08) | (1.31) | (1.26) | 2.48 | (2.13) | 3.55 |
Capital Expenditures |
— | — | (0.02) | 0.00 | (0.03) | (0.11) | (0.39) | (0.50) | (0.93) | 0.00 |
Net Current Asset Value |
(12.67) | (10.65) | (12.36) | (6.22) | (5.83) | (4.96) | (4.45) | 1.48 | (2.13) | 3.55 |
EV/EBIT |
— | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 47.18 |
Capex to Sales |
— | 0.00 | 0.02 | 0.00 | 0.02 | 0.08 | 0.25 | 0.32 | 0.86 | 0.00 |
Price to Operating Income |
— | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 83.50 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
1,850.29 | 1,088.46 | 23.22 | 27.26 | 1.07 | 0.81 | 0.84 | 2.09 | 3.78 | 0.00 |
Cash ROIC |
(32.76%) | (31.16%) | (39.53%) | (39.71%) | (70.33%) | (89.98%) | (87.94%) | (33.34%) | (18.33%) | 0.21% |
Accounts Receivable Turnover |
— | 9.58 | 7.56 | 11.91 | 27.12 | 9.87 | 10.44 | 31.00 | 18.14 | 10.38 |
Accounts Payable Turnover |
— | 0.00 | 0.00 | 0.00 | 0.00 | 11.52 | 26.51 | 350.54 | 192.98 | 3.37 |
Inventory Turnover |
— | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 149.59 | 105.71 | 0.00 |
Average Days of Payables |
— | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 42.94 |
Days of Inventory on Hand |
— | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.19 | 0.00 |
Average Receivables |
— | 0.14 | 0.17 | 0.10 | 0.05 | 0.14 | 0.15 | 0.05 | 0.06 | 0.06 |
Average Payables |
— | — | — | — | — | 0.09 | 0.05 | 0.00 | 0.00 | 0.02 |
Average Inventory |
— | — | — | — | — | — | — | 0.01 | 0.01 | — |
Average Assets |
22.19 | 20.78 | 20.17 | 15.00 | 10.30 | 10.43 | 11.94 | 13.03 | 8.19 | 1.91 |
Average Common Equity |
(17.36) | (14.51) | (5.24) | 2.62 | 3.60 | 4.29 | 7.86 | 9.28 | 5.43 | 1.77 |
Columns are period end dates