Owner Scorecard


← All companies ← CHWY Manual CI → ← CGABL Capital Markets & Asset Management CIFR →

CHYM, Chime Financial Inc.

Capital Markets & Asset Management asset-light UnprofitableNet current asset value

Revenue is Payments revenue (69%) and Platform-related revenue (31%).

Latest annual: FY2025 10-K
CHYM · Chime Financial Inc.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$2.2B
+30.7% YoY
Vital signs · TTM, with 3-yr average
Revenue $2.5B 3-yr avg $1.7B
Gross margin 89% 3-yr avg 86%
Operating margin −2.1% 3-yr avg −23.2%
ROIC −4% 3-yr avg −88%
Owner-earnings margin 13% 3-yr avg −3%
Free cash flow margin 13% 3-yr avg −3%

Next report Est. 11/3–11/12 · the 10-Q for the quarter ended late September · due within 45 days of period end · has filed ~41 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What it is
An asset-light business: the value sits in intellectual property and people, not plant, so the question is how durable the advantage is, not how high the margin.
Situation
Unprofitable. No sustained operating profit across the record; an earnings multiple has nothing to rest on. What the record does show is revenue, the gross-margin trajectory, and the burn against the cash on hand. Net current asset value. Current assets alone exceed every liability combined, and the surplus is most of the balance sheet: the shape Graham called a net-net.
What moves the needle
Operating margin has run around −18% through the cycle on a 88% gross margin, the operating line in the red even at its best — so the lever is whether the spending below the gross line can come down enough to clear a profit: revenue growth against the cost curve, and the cash runway until it does. The cash cycle has run negative through the cycle (a median of −16 days): the operation is paid before it pays, so working capital releases cash as the business grows rather than tying it up. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.

Every line is arithmetic on the company's filings, shown in full in the sections below.

Where the money comes from

read the 10-K →

Payments revenue is 69% of revenue, with Platform-related revenue the other meaningful line at 31%.

Revenue by product line, FY2025
  • Payments revenue69%$1.5B
  • Platform-related revenue31%$686M

From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2023–2025

realized figures from each filing · older years to the left
2023’232024’242025’25TTMTTMJun 2026
Income statement
$1.3B$1.7B$2.2B$2.5BRevenueRevenue
$1.1B$1.5B$1.9B$2.2BGross profitGross prof.
83%88%88%89%Gross marginGross mgn
47%42%52%40%SG&A / revenueSG&A/rev
20%19%43%19%R&D / revenueR&D/rev
($236M)($62M)($1.0B)($51M)Operating incomeOp. inc.
−18.4%−3.7%−47.6%−2.1%Operating marginOp. mgn
($203M)($23M)($1.0B)Pretax incomePretax
($203M)($25M)($1.0B)($18M)Net incomeNet inc.
Cash flow & returns
($157M)$64M$53M$345MOperating cash flowOp. cash
$13M$25M$30M$31MDepreciation & amortizationD&A
$8M$34M($38M)$51MWorking capital & otherWC & other
$11M$5M$20M$33MCapexCapex
0.8%0.3%0.9%1.3%Capex / revenueCapex/rev
($167M)$59M$33M$312MOwner earningsOwner earn.
−13.1%3.5%1.5%12.7%Owner earnings marginOE mgn
($167M)$59M$33M$312MFree cash flowFCF
−13.1%3.5%1.5%12.7%Free cash flow marginFCF mgn
$0$13M$0$0AcquisitionsAcquis.
$61K$950K$78MBuybacksBuybacks
$167M$46M($290M)Investing cash flowInv. cash
$842K$456K$368MFinancing cash flowFin. cash
$11M$110M$131MChange in cashΔ cash
-88%-4%ROICROIC
-72%-1%Return on equityROE
−72%−1%Retained to equityRetained/eq
Balance sheet
$240M$338M$466M$536MCash & investmentsCash+inv
$216M$258M$288MReceivablesReceiv.
$36M$39M$36MAccounts payablePayables
$180M$219M$252MOperating working capitalOper. WC
$1.3B$1.8B$1.8BCurrent assetsCur. assets
$375M$388M$387MCurrent liabilitiesCur. liab.
3.4×4.5×4.6×Current ratioCurr. ratio
$27M$27M$27MGoodwillGoodwill
$1.5B$2.0B$2.0BTotal assetsAssets
$502M$563MTotal liabilitiesTotal liab.
$2.9B$2.9B$0Redeemable interestsRedeemable
($2.0B)($1.9B)$1.4B$1.4BShareholders’ equityEquity
2.0%1.8%49.0%11.5%Stock comp / revenueSBC/rev
Per share
63.1M64.9M236M397MShares out (diluted)Shares
$20.26$25.78$9.26$6.19Revenue / shareRev/sh
$-3.22$-0.39$-4.27$-0.05EPS (diluted)EPS
$-2.65$0.91$0.14$0.79Owner earnings / shareOE/sh
$-2.65$0.91$0.14$0.79Free cash flow / shareFCF/sh
$0.17$0.07$0.08$0.08Cap. spending / shareCapex/sh
$-30.96$-29.74$5.93$3.54Book value / shareBVPS

The diluted share count moved ×3.64 into 2025 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

The diluted share count moved ×1.68 into TTM — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

The year, in the company's words

the filing →

Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.

  • Payments revenue+17.5%
    “Payments revenue $ 1,500,563 $ 1,276,601 $ 223,962 18 % Platform-related revenue 686,207 396,668 289,539 73 % Total revenue $ 2,186,770 $ 1,673,269 $ 513,501 31 % Total revenue for the year ended December 31, 2025 increased by $513.5 million, or 31%, year over year, primarily driven by the growth of our total Active Members and the associated increase in Purchase Volume as well as the launch of MyPay in 2024 and outbound instant transfers in 2025.”
    ✓ figure matches the filed record

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business turned a $1.0B loss into $33M of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.

FY2025FY2024FY2023
Reported net income($1.0B)($25M)($203M)
Depreciation & amortizationnon-cash charge added back+$30M+$25M+$13M
Stock-based compensationreal costnon-cash, but a real cost+$1.1B+$30M+$26M
Working capital & othertiming of cash in and out, other non-cash items−$38M+$34M+$8M
Cash from operations$53M$64M($157M)
Capital expenditurecash put back in to keep running and to grow−$20M−$5M−$11M
Owner earnings$33M$59M($167M)
Owner-earnings marginowner earnings ÷ revenue2%4%-13%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $1.1B), owner earnings is nearer ($1.0B).

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash, debt-free
    Cash $466M − debt $0
    What this means

    Cash and short-term investments exceed every dollar of debt by $466M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Negative, funded by others
    DSO 43 + DIO 0 − DPO 54 days
    What this means

    Days cash is tied up between paying suppliers and collecting from customers. A negative cycle is a quiet moat: suppliers and customers fund the operation (Buffett's “float”), the company grows on other people's money. (Little or no inventory, a services / asset-light model, so the inventory leg is ~0.)

Is it a good business?

  • Not enough data
    Industry peers: median 25%
    What this means

    The filing data didn't include the inputs for this check.

  • Thin through the cycle
    3-yr median margin, range -13%–4%; latest $33M = operating cash $53M − maintenance capex $20M
    Industry peers: median 15%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 2% of revenue this year, a 2% median across 3 years. Treating stock comp as the real expense it is (less $1.1B of SBC) leaves ($1.0B).

  • Loss, but cash-generative
    Net income ($1.0B) · cash from operations $53M
    What this means

    The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did.

How is the cash used?

  • Returned more than it generated
    Dividends + buybacks $78M ÷ Owner Earnings $33M — this fiscal year
    What this means

    The company returned more than it generated: against $33M of Owner Earnings, $78M (236%) went back to shareholders, $0 dividends, $78M buybacks — the excess came from the balance sheet or borrowing, not the year's operations. But the buybacks barely exceed stock issued to employees ($1.1B SBC), net of dilution, little was truly returned. Sustained, that pattern draws down cash or adds debt; the net-debt line above shows where it stands.

  • Investing or harvesting? 0.66×
    Harvesting
    Capex $20M ÷ depreciation & amortization as filed $30M
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

The promise and the pay packet

  • Modest selling cost
    Selling and marketing $635M ÷ revenue $2.2B
    What this means

    Sales and marketing as a share of revenue, kept apart from administrative overhead because it answers a different question: how much a business must spend to win the next customer. A company whose product pulls customers in spends little here and keeps the difference; one that must buy its growth is running to stand still, and the spending has to keep rising for revenue to keep rising. Read it beside the growth rate, not alone.

  • Is the buyback buying ownership, or mopping up? 49.0%
    Stock pay, share count unread
    Stock compensation $1.1B (fiscal 2025), 49.0% of revenue · repurchases $78M · the share count is not comparable across these years (a split or a first listing sits in the record), so the drift is withheld
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 2 of 2 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Pass
    Revenue ≥ $2B · $2.2B
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Pass
    Current ratio ≥ 2× · 4.53×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $-1.08/share (latest year $-2.65), the averaged base the calculator's gate runs on, and book value is $3.68/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Jun 30, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$1.8B
  • Cash & short-term investments$536M
  • Receivables$288M
  • Other current assets$966M
Current liabilities$387M
  • Accounts payable$36M
  • Other current liabilities$351M
Current ratio4.62×all current assets ÷ what's due · Graham looked for 2×
Quick ratio4.62×stricter: inventory excluded
Cash ratio1.38×strictest: cash alone against what's due
Working capital$1.4Bthe cushion left after near-term bills
Revenue, latest quarter vs. a year ago+26.8%the freshest read on whether the business is still growing
Current ratio, recent quarters3.4× → 4.6×
Deeper floors
Tangible book value$1.3Bequity stripped of goodwill & intangibles
Net current asset value$1.2BGraham's net-net: current assets less all liabilities
Debt incl. operating leases$131M$131M of it operating leases

From the company's latest filing.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid.

  • Insider ownership5%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • Stock-based compensation$1.1B

    The slice of the business handed to employees in shares in fiscal 2025, 49.0% of revenue. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

What an owner would ask, FY2025

read the 10-K →
  • Which reported numbers are a judgment call?
    Management names Revenue recognition, Credit & receivables, Acquisitions, Stock compensation as critical estimates

    each rests partly on management's judgment; the filing's note sets out the assumptionsverify →

The questions the record and the charts do not answer on their own; each carries the figure and the place to look.

Peers, Capital Markets & Asset Management

The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
CNCKCoincheck Group N.V.$3.0B4%-0.5%-253%2y-1%
CHYMChime Financial Inc.$2.2B88%-18.4%-88%1y2%
LXLexinFintech Holdings Ltd.$1.9B68%10.8%45%15%
PGYPagaya Technologies Ltd.$1.3B42%-1.2%4%3%
WDWalker & Dunlop$1.2B29.4%14%57%
XYFX Financial$1.1B60%29.2%25%18%
JFINJiayin Group Inc.$922M24.3%47%4y4%
PWPPerella Weinberg Partners$751M-7.6%15%
Group median60%5.1%14%10%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Chime Financial Inc. has delivered.

$
Base

The assumptions

9.0% = the 4.71% 10-year Treasury (Aug 18, 2026) + 4.29 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · since FY2024−45%/yr
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.71%, as of Aug 18, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Free cash flow $312M on 381M shares outstanding (a weighted basic average, the only count this filer tags); net cash $486M. The if-converted diluted count is 397M, 4% above the shares outstanding: the dilution overhang (convertibles, options) a buyer inherits. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. Capex ($33M) runs well above depreciation ($31M), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $325M, the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "Chime Financial Inc. (CHYM), the owner's record," https://ownerscorecard.com/c/CHYM, data as of 2026-08-17.

Manual order: ← CHWY its page in the Manual CI →

Industry order: ← CGABL the Capital Markets & Asset Management chapter CIFR →