Create Free Account

By creating account you will get access to hot stocks & personalised emails

Change Financial Limited

Technology AU CCA

0.053AUD
-(-%)

Last update at 2024-04-24T00:00:00Z

Day Range

0.050.05
LowHigh

52 Week Range

0.040.08
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax -2.62450M -3.71322M -3.28841M -3.51264M -4.76489M
Minority interest - - - - -
Net income -2.91843M -3.76849M -3.47738M -3.51264M -4.76489M
Selling general administrative 5.72M 7.28M 5.45M 1.68M 1.96M
Selling and marketing expenses 0.12M 0.22M 0.04M 0.04M 0.16M
Gross profit -0.79508M -2.88199M -1.53522M -2.61919M -3.86028M
Reconciled depreciation 1.28M 1.09M 0.64M 0.02M 0.25M
Ebit -2.54604M -3.62479M -2.62349M -3.27229M -3.81293M
Ebitda -1.26211M -2.52992M -1.98803M -3.25981M -3.59872M
Depreciation and amortization 1.28M 1.09M 0.64M 0.01M 0.21M
Non operating income net other - - - - -
Operating income -3.81025M -5.22808M -3.69062M -4.71337M -3.81293M
Other operating expenses 16.89M 17.27M 12.78M 5.09M 5.40M
Interest expense 0.08M 0.09M 0.03M 0.24M 0.06M
Tax provision 0.29M 0.06M 0.19M 0.00000M 0.00000M
Interest income 0.09M 0.10M 0.02M 0.16M 0.95M
Net interest income -0.06608M -0.10366M -0.00876M -0.31939M -0.13658M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.29M 0.06M 0.19M 0.47M 1.19M
Total revenue 8.64M 8.16M 6.13M 0.00410M 0.45M
Total operating expenses 11.25M 11.93M 9.08M 3.51M 5.40M
Cost of revenue 9.44M 11.04M 7.67M 2.62M 4.31M
Total other income expense net 0.04M 0.16M -0.32973M 0.23M 0.24M
Discontinued operations - - - - -
Net income from continuing ops -2.91843M -3.76849M -3.47738M -5.11823M -6.79436M
Net income applicable to common shares -2.91843M -3.76849M -3.47738M -3.51264M -4.76489M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 15.30M 10.35M 12.72M 3.56M 1.75M
Intangible assets 6.34M 5.99M 5.51M 0.00000M 0.00000M
Earning assets - - - - -
Other current assets 0.43M 0.37M 0.23M 0.00810M 0.14M
Total liab 6.86M 7.00M 5.70M 1.23M 1.45M
Total stockholder equity 8.44M 3.34M 7.02M 2.33M 0.30M
Deferred long term liab - - - - -
Other current liab 1.88M 1.97M 1.81M 0.36M 0.00759M
Common stock 50.50M 42.52M 42.52M 34.77M 29.58M
Capital stock 50.50M 42.52M 42.52M 34.77M 29.58M
Retained earnings -46.87332M -43.95490M -40.18640M -36.70902M -33.22291M
Other liab 1.03M 0.02M 0.04M - -
Good will - - - - -
Other assets 0.43M 0.10M - 0.19M -
Cash 5.35M 1.50M 4.02M 2.97M 1.46M
Cash and equivalents - 1.50M 4.02M - -
Total current liabilities 5.77M 5.79M 5.40M 1.05M 1.45M
Current deferred revenue 3.29M 3.09M 2.71M 0.11M 0.15M
Net debt -5.21497M -0.20761M -3.45724M -2.63353M -0.41453M
Short term debt 0.07M 0.10M 0.30M 0.15M 1.05M
Short long term debt - - - - 1.50M
Short long term debt total 0.14M 1.29M 0.56M 0.33M 1.05M
Other stockholder equity -5.44107M 4.78M -3.11196M 4.27M 0.00000M
Property plant equipment 0.21M 0.32M 0.46M 0.00000M 0.01M
Total current assets 8.32M 3.93M 6.75M 3.37M 1.74M
Long term investments 0.32M - - - -
Net tangible assets 2.09M -2.64922M 1.51M 2.33M 0.30M
Short term investments - - - - -
Net receivables 2.12M 1.79M 2.36M 0.39M 0.17M
Long term debt - 1.06M - - -
Inventory 0.41M 0.27M 0.14M -0.00253M -
Accounts payable 0.52M 0.63M 0.57M 0.42M 0.24M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 4.81M 4.78M 4.69M 4.27M 3.94M
Additional paid in capital - - - - -
Common stock total equity - - - 50.66M 42.18M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.00000M -9.14191M -0.10182M 0.19M 0.00000M
Deferred long term asset charges - - - - -
Non current assets total 6.98M 6.41M 5.97M 0.19M 0.01M
Capital lease obligations 0.14M 0.24M 0.56M 0.48M -
Long term debt total - 1.20M 0.26M 0.18M 0.00000M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -1.80436M -1.26030M -5.17291M 0.20M 0.20M
Change to liabilities 1.31M 0.41M 1.01M 0.22M -0.00067M
Total cashflows from investing activities -1.80436M -1.26030M -5.17291M 0.35M 1.22M
Net borrowings -1.08618M 0.76M -0.19010M 0.81M 1.26M
Total cash from financing activities 6.89M 0.71M 7.56M 3.97M 4.13M
Change to operating activities -0.71102M -0.29026M 0.16M 0.14M -0.20122M
Net income -4.38173M -5.45829M -4.63744M -5.08981M -6.78711M
Change in cash 3.85M -2.51757M 1.05M 1.50M -0.20099M
Begin period cash flow 1.50M 4.02M 2.97M 1.46M 1.67M
End period cash flow 5.35M 1.50M 4.02M 2.97M 1.46M
Total cash from operating activities -1.59191M -2.64347M -2.31519M -4.15725M -7.67959M
Issuance of capital stock 8.48M - 8.36M 3.37M 3.17M
Depreciation 0.21M 0.29M 0.15M 0.02M 0.04M
Other cashflows from investing activities -0.27999M 0.17M 0.03M 0.15M 1.30M
Dividends paid - 6.99M 0.25M 0.89M 1.77M
Change to inventory 0.00000M 0.00000M -0.60522M -0.54017M 0.28M
Change to account receivables -0.43716M 0.73M -0.69058M -0.08326M -0.11539M
Sale purchase of stock -0.50500M -0.50500M -0.60659M -0.21840M -0.19185M
Other cashflows from financing activities -0.09513M 2.10M 0.32M 2.58M 4.69M
Change to netincome 0.01M 0.10M 0.45M 0.25M -0.55788M
Capital expenditures 1.52M 1.43M 0.71M 0.71M 0.08M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.89M 1.09M -0.69058M -0.08326M -0.11539M
Stock based compensation 0.06M 0.13M 0.15M 0.27M -0.41064M
Other non cash items 2.51M 1.44M 2.18M 0.91M -0.93459M
Free cash flow -3.11629M -4.07576M -3.02070M -4.15725M -7.76160M

Fundamentals

  • Previous Close 0.05
  • Market Cap33.27M
  • Volume0
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-2.77132M
  • Revenue TTM8.90M
  • Revenue Per Share TTM0.01
  • Gross Profit TTM 2.42M
  • Diluted EPS TTM-0.01

Peer Comparison

Sector: Technology Industry: Information Technology Services

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CCA
Change Financial Limited		 - -% 0.05 - - 4.30 3.55 3.76 -38.4844
NXT
Nextdc Ltd		 0.71 4.45% 16.65 - 2000.00 20.31 3.85 23.14 46.43
DTL
Data#3 Ltd		 -0.08 1.00% 7.89 28.52 24.15 0.49 17.63 0.64 17.54
DUG
Dug Technology Ltd		 0.03 1.09% 2.78 68.25 20.37 5.85 8.12 6.23 25.34
ATA
Atturra Ltd		 0.01 1.23% 0.82 20.75 - 1.26 1.97 1.31 13.99

Reports Covered

Stock Research & News

View All

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.

Change Financial Limited

340 Adelaide Street, Brisbane, QLD, Australia, 4000

Key Executives

Name Title Year Born
Mr. Alastair Paterson Wilkie MD, CEO & Director 1959
Mr. Tony Sheehan Chief Financial Officer NA
Mr. Clayton Fossett Chief Operating Officer NA
Mr. Arnold Lee Chief Technology Officer NA
Mr. Vinnie D'Alessandro Chief Product Officer NA
Mr. John Nicholson VP of Fin. & Admin. NA
Mr. Nick Roberts Chief Marketing Officer NA
Ms. Akhila Iyer HR Mang. NA
Mr. Andrew Groat Head of Bus. Solutions NA
Mr. Ewan Wilson Head of Testing Solutions NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.