Saturday 17 October 2026 Export CHGA’s income statement to Excel — free account

Change Agents Corporation

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

Alert me

Market cap: $1.9M
P/E: 0.1×
Fwd P/E: −4.1×
Dividend yield: —
F-score: 6/9
Altman Z: n/a
Beneish M: n/a
Dividend safety: n/a

Overview Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 2.48%

Capital & Financial Ratios $m

Market Cap 1.91

Revenue 1.40

Net Income (8.52)

Free Cash Flow (5.40)

Net Debt (0.23)

Current Ratio 0.11

Debt/Equity 0.00

P/E ratio 0.06

Fwd P/E (4.06)

P/S ratio 0.89

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth —

Next Y EPS Growth —

Next Y revenue growth (13.73%)

Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 0.04%

10-year low 10-year high

EV/Sales against its own 10 years 0.86%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2020	Powerpack
2019	Powerpack
2018	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	0	3	1	0
Receivables	0	0	—	—
Inventory	—	—	—	—
Other	—	—	—	—
	1	3	1	0

	2023	2024	2025	Q'26
Payables	—	—	—	—
ST’ Debt	2	5	4	—
Other	0	0	0	0
	7	14	14	5

Compound Annual Growth %

	10y	5y	3y
Sales	—	(2.92%)	(1.40%)
Cash Flow	0.00%	0.00%	0.00%
Earnings	0.00%	0.00%	0.00%
Book Value	0.00%	17.52%	(6.13%)

Revenue $m

	Dec	Year
’26	—	—
’24	0	1
’23	0	1
’22	0	1
’21	0	1
’20	0	1
’19	0	2

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(3)	(1)	—	—	—
’25	(2)	(1)	(2)	0	(5)
’24	(1)	(1)	(2)	(1)	(5)
’23	(2)	(3)	(1)	(1)	(7)
’22	(1)	(2)	(2)	(2)	(7)
’21	(2)	(1)	(1)	(2)	(5)
’20	(2)	(2)	(2)	(1)	(8)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(3)	(1)	—	—	—
’25	(2)	(1)	(2)	0	(5)
’24	(1)	(1)	(2)	(1)	(5)
’23	(2)	(3)	(1)	(1)	(7)
’22	(1)	(2)	(2)	(2)	(7)
’21	(2)	(1)	(1)	(2)	(5)
’20	(2)	(2)	(2)	(1)	(8)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(10.00)	(2.80)	—	—	—
’25	(28.60)	(124.40)	(1.20)	42.54	(112.80)
’24	(35.98)	(56.97)	(36.40)	(38.23)	(168.77)
’23	(83.96)	(74.96)	(41.98)	(269.86)	(476.76)
’22	(59.97)	(59.97)	(179.91)	(77.65)	(383.49)
’21	(89.96)	(89.96)	(59.97)	(89.96)	(329.84)
’20	(119.94)	(119.94)	(119.94)	(119.94)	(479.76)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	97.50	76.50	147.59	4,200.00	1,500.00	2,370.00	900.00	117.00	42.20	17.56	Analyst estimates 2026–2028 Powerpack
	High	450.00	750.00	9,900.00	40,500.00	6,582.00	4,950.00	2,820.00	1,815.00	432.00	233.20
People
People	Employees	3	13	10	8	8	6	6	5	5	2
	Revenue/emp, $m	0.21	0.08	0.16	0.19	0.17	0.23	0.20	0.25	0.27	0.00
Income, $m
Income, $m	Revenue	1	1	2	2	1	1	1	1	1	—
	Gross margin, %	88.16	23.00	24.84	21.98	28.32	29.80	22.68	18.97	20.08	—
	EBT	0	(4)	(8)	(18)	(13)	(9)	(12)	(17)	(7)	(18)
	EBT margin, %	12.57	(375.80)	(515.41)	(1,168.61)	(920.26)	(653.52)	(992.42)	(1,330.49)	(527.94)	0.00
	Net income	0	(4)	(8)	(18)	(13)	(9)	(12)	(17)	(7)	(18)
	Depreciation	0	0	1	1	0	0	4	1	1	1
Per share, $
Per share, $	Revenue	36.05	49.66	65.10	61.61	51.99	49.15	38.66	35.77	28.49	0.00
	Earnings	2.84	(149.93)	(329.84)	(719.64)	(479.76)	(329.84)	(378.94)	(476.76)	(157.40)	(112.80)
	Cash flow	0.82	(61.74)	(183.17)	(282.07)	(284.76)	(177.54)	(226.28)	(185.32)	(99.75)	(28.54)
	Capex	(0.02)	(42.85)	(21.03)	(15.69)	(4.20)	(0.98)	(0.05)	(0.63)	0.00	0.00
	Free cash flow	0.80	(104.59)	(204.20)	(297.76)	(288.95)	(178.53)	(226.33)	(185.95)	(99.75)	(28.54)
	Book value	207.38	336.81	468.92	177.89	155.35	108.99	358.81	209.94	151.77	57.51
	Shares, m	0	0	0	0	0	0	0	0	0	0
Valuation, ×
Valuation, ×	P/E	115.07	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	—
	P/S	0.00	7.55	126.74	93.99	64.62	50.05	43.46	3.94	2.29	—
	P/B	1.81	1.11	17.59	32.55	21.63	22.57	24.20	0.00	0.00	—
	EV/Sales	0.00	6.63	125.90	95.60	66.75	51.83	45.61	10.77	5.57	—
	EV/FCF	258.82	(5.13)	(40.13)	(19.78)	(11.55)	(13.96)	(7.79)	(2.07)	(1.58)	—
Cash, $m
Cash, $m	Operating cash flow	0	(1)	(4)	(7)	(8)	(5)	(7)	(7)	(5)	(5)
	Capex	0	(1)	(1)	0	0	0	0	0	—	—
	Free cash flow	0	(2)	(5)	(7)	(8)	(5)	(7)	(7)	(5)	(5)
Balance, $m
Balance, $m	Working capital	4	(2)	2	(1)	(1)	(3)	(1)	(6)	(11)	(13)
	Total debt	0	2	1	3	4	3	5	9	5	4
	Net debt	(3)	(1)	(1)	3	3	2	3	9	3	3
	Shareholders’ equity	4	7	11	4	4	3	11	7	7	9
Returns, %
Returns, %	ROA	2.91	(42.31)	(59.65)	(151.30)	(121.59)	(88.22)	(79.55)	(82.84)	(38.03)	(81.55)
	ROIC	6.35	(38.37)	(47.98)	(173.80)	(110.30)	(99.15)	(39.99)	(61.77)	(31.30)	(38.67)
	ROE	3.15	(63.83)	(83.76)	(229.91)	(295.49)	(252.47)	(455.09)	319.07	54.45	104.28

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2024 · latest quarter Sep 2025

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
OPAD Offerpad Solutions Inc.	$13.1M	— (loss-making)	— (loss-making)	−51.56% (below 0%: shrinking)	n/m	−90.90% (below 0%: shrinking)	9.17%	(10.61%)	Compare
GYRO Gyrodyne , LLC	$10.1M	— (loss-making)	—	−90.33% (below 0%: shrinking)	n/m	+6.58% (above 0%: growing)	0.00%	0.00%	Compare
FTHM Fathom Holdings Inc.	$6.7M	— (loss-making)	— (loss-making)	−5.61% (below 0%: shrinking)	n/m	+27.57% (above 0%: growing)	8.73%	(3.79%)	Compare
AIRE reAlpha Tech Corp.	$6.3M	— (loss-making)	— (loss-making)	−11.35% (below 0%: shrinking)	n/m	−0.80% (below 0%: shrinking)	66.01%	(260.75%)	Compare
OMH Ohmyhome Limited	$5.8M	—	—	—	—	+88.25% (above 0%: growing)	—	—	Compare
GBR New Concept Energy, Inc	$3.6M	— (loss-making)	— (loss-making)	+2.50% (above 0%: growing)	n/m	−160.87% (below 0%: shrinking)	100.00%	(246.34%)	Compare
CHGA Change Agents Corporation	$1.9M	0.1×	— (loss-making)	+1.42% (above 0%: growing)	n/m	+35.51% (above 0%: growing)	33.05%	0.00%
UK Ucommune International Ltd.	$1.3M	— (loss-making)	—	−5.32% (below 0%: shrinking)	n/m	+81.88% (above 0%: growing)	(0.66%)	0.00%	Compare
LRHC La Rosa Holdings Corp.	$510.0K	— (loss-making)	—	−25.60% (below 0%: shrinking)	n/m	−120.92% (below 0%: shrinking)	11.50%	(11.09%)	Compare
Median of peers	$6.0M	—	—	−11.35%	—	+2.89%	9.17%	(10.61%)

All 46 Real Estate Services stocks →

Change Agents Corporation (CHGA) key facts

Strength: Change Agents Corporation’s revenue for fiscal 2024 (year ended December 2024) was $1.3 million, up 6.19% from fiscal 2023.
Change Agents Corporation (CHGA) is a Real Estate Services company in the Real Estate sector, listed on Nasdaq.
As of October 16, 2026, CHGA traded at $1.57, a market capitalization of $1.9 million.
Return on equity was 104.3% and debt-to-equity 0.00.
Its Piotroski F-score is 6 out of 9 for fiscal 2024.

Source: company filings (standardised) and stockrow calculations.