CarrierEQ, Inc. /DE

EDGAR

16 filing records in this dataset, filed from 2019-08-21 to 2022-01-24. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

130 thousand USD

2021 Q2 · USD

Exact inputs and evidence

Operating margin

-4,293.47%

2021 Q2 · %

Exact inputs and evidence
  • Operating Income: -5599670 USD Source
  • Revenue: 130423 USD Source

Operating cash flow

-4.87 million USD

2021 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5914230 USD Source
  • Operating Cash Flow: -1048622 USD Source
Cash and cash equivalents
500 thousand USD Source
Exact value

500000 USD

Long-term debt including current maturities
Not available
Shares outstanding
0 shares Source
Exact value

0 shares

Reported share-count change

-100.00% · -6.81 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 6813928 shares · 2019-09-30· Source
  • 0 shares · 2020-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

720 thousand USD

2020-04-01 – 2021-03-31

Exact inputs and evidence
  • Revenue: 34576 USD · 2020-04-01 – 2020-06-30 Source
  • Revenue: 246344 USD · 2019-10-01 – 2020-09-30 Source
  • Revenue: 58407 USD · 2019-10-01 – 2020-06-30 Source
  • Revenue: 367401 USD · 2020-10-01 – 2020-12-31 Source
  • Revenue: 130423 USD · 2021-01-01 – 2021-03-31 Source

Net income

-10.3 million USD

2020-07-01 – 2021-06-30

Exact inputs and evidence
  • Net income: -21316993 USD · 2019-10-01 – 2020-09-30 Source
  • Net income: -16766994 USD · 2019-10-01 – 2020-06-30 Source
  • Net income: -6899387 USD · 2020-10-01 – 2020-12-31 Source
  • Net income: -4978019 USD · 2021-01-01 – 2021-03-31 Source
  • Net income: 6141300 USD · 2021-04-01 – 2021-06-30 Source

Operating cash flow

-4.77 million USD

2020-10-01 – 2021-09-30

Exact inputs and evidence
  • Operating cash flow: -1048622 USD · 2020-10-01 – 2020-12-31 Source
  • Operating cash flow: -5914230 USD · 2020-10-01 – 2021-03-31 Source
  • Operating cash flow: -1048622 USD · 2020-10-01 – 2020-12-31 Source
  • Operating cash flow: -3994863 USD · 2020-10-01 – 2021-06-30 Source
  • Operating cash flow: -5914230 USD · 2020-10-01 – 2021-03-31 Source
  • Operating cash flow: -4771555 USD · 2020-10-01 – 2021-09-30 Source
  • Operating cash flow: -3994863 USD · 2020-10-01 – 2021-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2022-01-24.

Financial data available through: 2020-09-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2020-09-30
  • Operating income: 3 of 11 periods available· newest 2020-09-30
  • Net income: 3 of 11 periods available· newest 2020-09-30
  • Operating cash flow: 3 of 11 periods available· newest 2020-09-30
  • Capital expenditure: 2 of 11 periods available· newest 2020-09-30
  • Total assets: 3 of 11 periods available· newest 2020-09-30
  • Total liabilities: 3 of 11 periods available· newest 2020-09-30
  • Current assets: 3 of 11 periods available· newest 2020-09-30
  • Current liabilities: 3 of 11 periods available· newest 2020-09-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2020-09-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2020-09-30

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +13,984.8%

    Prior period

    USD 1,749

    –

    Current period

    USD 246,344

    –

    Exact inputs and evidence

    246344 − 1749 = 244595 USD

    1749 USD · 2018-10-01 – 2019-09-30

    Inspect prior input Prior source

    246344 USD · 2019-10-01 – 2020-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    −USD 11.29 million

    Prior period

    −USD 10.02 million

    –

    Current period

    −USD 21.32 million

    –

    Exact inputs and evidence

    -21316993 − -10024797 = -11292196 USD

    -10024797 USD · 2018-10-01 – 2019-09-30

    Inspect prior input Prior source

    -21316993 USD · 2019-10-01 – 2020-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 4.95 million

    Prior period

    −USD 10.75 million

    –

    Current period

    −USD 5.79 million

    –

    Exact inputs and evidence

    -5792775 − -10745515 = 4952740 USD

    -10745515 USD · 2018-10-01 – 2019-09-30

    Inspect prior input Prior source

    -5792775 USD · 2019-10-01 – 2020-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +151.9%

    Prior period

    USD 1,077

    –

    Current period

    USD 2,713

    –

    Exact inputs and evidence

    2713 − 1077 = 1636 USD

    1077 USD · 2018-10-01 – 2019-09-30

    Inspect prior input Prior source

    2713 USD · 2019-10-01 – 2020-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2020 2019-10-01 – 2020-09-30

  • Revenue USD 246,344 100% of revenue
  • Cost of revenue USD 114,839 47% of revenue
  • Operating expenses USD 14.86 million 6,034% of revenue
  • Other operating costs Derived USD 131,505 53% of revenue
  • Operating income −USD 14.86 million −6,034% of revenue
  • Tax, interest and other Derived USD 6.45 million 2,620% of revenue
  • Net income −USD 21.32 million −8,653% of revenue

Cash

  • Operating cash flow −USD 5.79 million −2,351% of revenue
  • Capital expenditure USD 2,713 1.1% of revenue
  • Free cash flow Derived −USD 5.8 million −2,353% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2018 Operating loss: operating costs were 33,312% of revenue.
  • 2019 Operating loss: operating costs were 601,718% of revenue.
  • 2020 Operating loss: operating costs were 6,134% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2018 2017-10-01 – 2018-09-3027574 9185446 Derived -9157872 -811560 Derived -8346312 Unavailable
Source
2019 2018-10-01 – 2019-09-301749 10524042 Derived -10522293 -497496 Derived -10024797 -10746592 Derived
Source
2020 2019-10-01 – 2020-09-30246344 15109901 Derived -14863557 6453436 Derived -21316993 -5795488 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 246.3K 2020
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.266.1K199.5K133.0K66.5K0.0201820192020
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Revenue27574
2019Revenue1749
2020Revenue246344

Revenue growth

Change in revenue from the same financial period one year earlier.

13,984.8% 2020
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.15,111%11,028%6,946%2,863%-1,220%201820192020
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2018Year over yearNo prior comparable period
2019Year over year-93.7%
2020Year over year13,984.8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -6,033.7% 2020
Net margin -8,653.3% 2020
Free cash flow margin -2,352.6% 2020
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.49,155%-129,033%-307,221%-485,409%-663,597%201820192020
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2018Operating margin-33,212%
2019Operating margin-601,617.7%
2020Operating margin-6,033.7%
2018Net margin-30,268.8%
2019Net margin-573,173.1%
2020Net margin-8,653.3%
2018Free cash flow marginNot reported
2019Free cash flow margin-614,442.1%
2020Free cash flow margin-2,352.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -5.8M 2020
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.859.6K-2.3M-5.4M-8.5M-11.6M201820192020
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Operating cash flow-6101721
2019Operating cash flow-10745515
2020Operating cash flow-5792775

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -5.8M 2020
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.859.7K-2.3M-5.4M-8.5M-11.6M201820192020
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Free cash flowUnavailable
2019Free cash flow-10746592
2020Free cash flow-5795488

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

241% 2020
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.321%241%160%80%0%201820192020
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2018Liabilities / assets202.1%
2019Liabilities / assets297.1%
2020Liabilities / assets241%

Current assets to current liabilities

Current assets divided by current liabilities.

0.82× 2020
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.88×0.66×0.44×0.22×0.00×201820192020
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2018Current assets / current liabilities0.5×
2019Current assets / current liabilities0.59×
2020Current assets / current liabilities0.82×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2018 2017-10-01 – 2018-09-30
−USD 8.35 million
Exact value

Exact value: -8346312 USD

2017-10-01 – 2018-09-30: -8346312 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.1 million
Exact value

Exact value: -6101721 USD

2017-10-01 – 2018-09-30: -6101721 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2019 2018-10-01 – 2019-09-30
−USD 10.02 million
Exact value

Exact value: -10024797 USD

2018-10-01 – 2019-09-30: -10024797 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 10.75 million
Exact value

Exact value: -10745515 USD

2018-10-01 – 2019-09-30: -10745515 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1,077
Exact value

Exact value: 1077 USD

2018-10-01 – 2019-09-30: 1077 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 10.75 million
Calculation and evidence

-10745515 − 1077 USD

Exact free cash flow: -10746592 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2019-10-01 – 2020-09-30
−USD 21.32 million
Exact value

Exact value: -21316993 USD

2019-10-01 – 2020-09-30: -21316993 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 5.79 million
Exact value

Exact value: -5792775 USD

2019-10-01 – 2020-09-30: -5792775 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2,713
Exact value

Exact value: 2713 USD

2019-10-01 – 2020-09-30: 2713 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 5.8 million
Calculation and evidence

-5792775 − 2713 USD

Exact free cash flow: -5795488 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

16 filings · 815 latest values · 815 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001766352, 1766352, edgar:1766352

Also known as Carrier EQ, Inc., Carrier EQ, LLC, CarrierEQ, Inc. /DE