WIMI Chart
About

WiMi Hologram Cloud Inc., together with its subsidiaries, provides augmented reality (AR) based holographic services and products in China. It operates in three segments: AR Advertising, AR Entertainment, and Semiconductor business. The company offers holographic AR advertising services and holographic AR entertainment products. Its holographic AR advertising software enables users to insert into video footages real or animated three-dimensional objects; and online holographic AR advertising solution embeds holographic AR ads into films and shows. The company's holographic AR entertainment products consist primarily of payment middleware software, game distribution platform, and holographic mixed reality software. In addition, it engages in the provision of central processing algorithm services, and provides computer chip products to enterprise customers, as well as sells comprehensive solutions for central processing algorithms and related services with software and hardware integration. Further, the company's holographic AR technologies are used in software engineering, content production, cloud, big data, and artificial intelligence. Additionally, it provides hardware performance optimization and software algorithm optimization services to online game developers and game distributors. The company serves a range of industries, including manufacturing, real estate, entertainment, technology, media and telecommunications, travel, education, and retail. The company was founded in 2015 and is headquartered in Beijing, the People's Republic of China.

Fundamentals
Scroll to Statements
Sector Communication Services Industry Advertising Agencies Market Cap 22.22M
Enterprise Value -1.93B Income 170.28M Sales 439.35M
Book/sh 16.68 Cash/sh 248.02 Dividend Yield —
Payout 0.00% Employees 107 IPO —
P/E 1.08 Forward P/E 10.16 PEG —
P/S 0.05 P/B 0.10 P/C —
EV/EBITDA 2503.36 EV/Sales -4.39 Quick Ratio 3.45
Current Ratio 3.50 Debt/Eq 12.06 LT Debt/Eq —
EPS (ttm) 1.60 EPS next Y 0.17 EPS Growth 4.82%
Revenue Growth -35.30% Earnings 2026-04-22 ROA -0.21%
ROE 13.18% ROIC — Gross Margin 26.97%
Oper. Margin -9.82% Profit Margin 38.76% Shs Outstand 11.85M
Shs Float 9.77M Short Float 4.26% Short Ratio 2.82
Short Interest — 52W High 11.70 52W Low 1.70
Beta — Avg Volume 93.48K Volume 3.98K
Target Price — Recom None Prev Close $1.75
Price $1.73 Change -1.29%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$1.73
Latest analyst target
3. DCF / Fair value
$441.53
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.73
Low
—
High
—
Mean
—

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2020-07-13 down Maxim Group Buy → Hold —
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-4.23M-1.21M-1.27M-374.68K
TaxRateForCalcs0.060.000.010.00
NormalizedEBITDA188.54M-206.22M-238.65M-103.55M
TotalUnusualItems-70.49M-303.39M-127.30M-124.89M
TotalUnusualItemsExcludingGoodwill-70.49M-303.39M-127.30M-124.89M
NetIncomeFromContinuingOperationNetMinorityInterest71.64M-421.19M-357.73M-235.97M
ReconciledDepreciation7.02M2.24M12.23M19.71M
ReconciledCostOfRevenue387.95M411.66M539.25M684.22M
EBITDA118.05M-509.60M-365.95M-228.44M
EBIT111.03M-511.84M-378.19M-248.16M
NetInterestIncome162.82M12.68M1.48M-3.71M
InterestExpense1.13M1.05M2.25M7.07M
InterestIncome163.95M13.73M3.73M3.37M
NormalizedIncome137.91M-119.02M-231.70M-111.46M
NetIncomeFromContinuingAndDiscontinuedOperation71.64M-421.19M-357.73M-235.97M
TotalExpenses535.00M808.73M942.63M1.07B
TotalOperatingIncomeAsReported-29.08M-617.06M-308.71M-263.66M
DilutedAverageShares8.72M8.61M8.35M
BasicAverageShares8.72M8.61M8.35M
DilutedEPS-48.28-41.53-28.20
BasicEPS-48.28-41.53-28.20
DilutedNIAvailtoComStockholders71.64M-421.19M-357.73M-235.97M
NetIncomeCommonStockholders71.64M-421.19M-357.73M-235.97M
NetIncome71.64M-421.19M-357.73M-235.97M
MinorityInterests-31.70M89.18M19.09M18.42M
NetIncomeIncludingNoncontrollingInterests103.34M-510.37M-376.82M-254.39M
NetIncomeContinuousOperations103.34M-510.37M-376.82M-254.39M
TaxProvision6.56M-2.53M-3.62M-835.22K
PretaxIncome109.90M-512.89M-380.44M-255.23M
OtherIncomeExpense-59.84M-302.21M-121.59M-120.13M
OtherNonOperatingIncomeExpenses10.65M1.18M3.89M4.04M
SpecialIncomeCharges-36.00M-356.08M-39.87M-127.38M
GainOnSaleOfBusiness0.0037.62M9.34M4.88M
WriteOff157.43K144.86M0.000.00
ImpairmentOfCapitalAssets35.84M248.83M49.21M135.50M
RestructuringAndMergernAcquisition0.000.00-3.24M
EarningsFromEquityInterest0.000.001.83M721.44K
GainOnSaleOfSecurity-34.50M52.69M-87.44M2.49M
NetNonOperatingInterestIncomeExpense162.82M12.68M1.48M-3.71M
InterestExpenseNonOperating1.13M1.05M2.25M7.07M
InterestIncomeNonOperating163.95M13.73M3.73M3.37M
OperatingIncome6.92M-223.37M-260.33M-131.39M
OperatingExpense147.06M397.07M403.38M380.96M
OtherOperatingExpenses-1.04M
OtherTaxes-2.43M
ProvisionForDoubtfulAccounts-1.13M9.67M4.45M138.38M
ResearchAndDevelopment111.69M171.06M341.61M155.58M
SellingGeneralAndAdministration36.50M216.34M57.32M87.00M
SellingAndMarketingExpense2.30M3.56M5.93M10.60M
GeneralAndAdministrativeExpense34.20M212.78M51.38M76.40M
OtherGandA34.20M157.12M44.94M65.82M
SalariesAndWages0.0055.66M6.45M10.58M
GrossProfit153.98M173.70M143.05M249.57M
CostOfRevenue387.95M411.66M539.25M684.22M
TotalRevenue541.92M585.37M682.29M933.79M
OperatingRevenue541.92M585.37M682.29M933.79M
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber9.82M9.82M8.67M8.67M
ShareIssued9.82M9.82M8.67M8.67M
TotalDebt148.22M49.92M44.07M90.37M
TangibleBookValue999.18M752.98M801.42M959.20M
InvestedCapital1.15B802.47M1.09B1.35B
WorkingCapital1.27B623.25M560.98M816.06M
NetTangibleAssets999.18M752.98M801.42M959.20M
CapitalLeaseObligations1.50M432.47K1.65M3.23M
CommonStockEquity999.18M752.98M1.05B1.26B
TotalCapitalization1.02B788.97M1.05B1.33B
TotalEquityGrossMinorityInterest1.38B761.54M1.15B1.34B
MinorityInterest385.75M8.57M97.90M75.40M
StockholdersEquity999.18M752.98M1.05B1.26B
GainsLossesNotAffectingRetainedEarnings26.30M85.12M16.91M-26.40M
OtherEquityAdjustments26.30M85.12M16.91M-26.40M
RetainedEarnings-863.71M-940.33M-517.97M-164.33M
AdditionalPaidInCapital1.84B1.61B1.55B1.45B
CapitalStock130.78K130.78K115.22K115.22K
CommonStock130.78K130.78K115.22K115.22K
TotalLiabilitiesNetMinorityInterest767.42M269.47M110.98M165.56M
TotalNonCurrentLiabilitiesNetMinorityInterest23.30M35.99M1.89M73.80M
DuetoRelatedPartiesNonCurrent22.60M35.99M
TradeandOtherPayablesNonCurrent0.000.000.00
NonCurrentDeferredLiabilities0.001.68M5.25M
NonCurrentDeferredTaxesLiabilities0.001.68M5.25M
LongTermDebtAndCapitalLeaseObligation23.30M35.99M214.19K68.55M
LongTermCapitalLeaseObligation696.55K0.00214.19K1.41M
LongTermDebt22.60M35.99M67.14M
CurrentLiabilities744.12M233.47M109.08M91.76M
CurrentDeferredLiabilities3.61M10.39M11.22M21.90M
CurrentDeferredRevenue3.61M10.39M11.22M21.90M
CurrentDebtAndCapitalLeaseObligation124.92M13.93M43.85M21.82M
CurrentCapitalLeaseObligation803.62K432.47K1.43M1.82M
CurrentDebt124.12M13.50M42.42M20.00M
OtherCurrentBorrowings109.12M42.42M20.00M
LineOfCredit15.00M13.50M0.000.00
PayablesAndAccruedExpenses615.58M209.15M54.01M48.04M
CurrentAccruedExpenses9.74M9.74M10.09M8.20M
InterestPayable9.74M9.74M10.09M8.20M
Payables605.84M199.42M43.92M39.84M
OtherPayable563.13M160.75M12.14M5.46M
DuetoRelatedPartiesCurrent0.001.09M1.07M0.00
TotalTaxPayable14.86M7.43M5.43M6.42M
IncomeTaxPayable10.13M5.02M5.36M6.22M
AccountsPayable27.85M30.15M25.28M27.96M
TotalAssets2.15B1.03B1.26B1.51B
TotalNonCurrentAssets139.05M174.28M590.28M597.21M
NonCurrentPrepaidAssets16.54K69.12M143.96M144.05M
NonCurrentDeferredAssets440.35K987.85K0.003.84M
NonCurrentDeferredTaxesAssets440.35K987.85K
InvestmentsAndAdvances11.21M11.50M170.64M116.37M
OtherInvestments11.21M11.50M170.64M114.65M
LongTermEquityInvestment0.001.72M
InvestmentsinSubsidiariesatCost0.001.72M
GoodwillAndOtherIntangibleAssets0.000.00250.05M304.86M
OtherIntangibleAssets6.72M27.88M
Goodwill0.00243.33M276.98M
NetPPE127.39M92.67M25.63M28.10M
AccumulatedDepreciation-46.46M-4.92M-4.45M-3.15M
GrossPPE173.85M97.59M30.08M31.25M
Leases0.00271.57K1.15M1.36M
OtherProperties1.58M538.99K1.48M3.26M
MachineryFurnitureEquipment2.51M2.52M2.62M1.80M
BuildingsAndImprovements169.77M94.26M24.83M24.83M
Properties0.000.000.000.00
CurrentAssets2.01B856.73M670.06M907.82M
CurrentDeferredAssets987.85K0.000.00
CurrentDeferredTaxesAssets987.85K0.00
RestrictedCash0.000.00442.56K
PrepaidAssets53.33M48.69M31.02M29.06M
Inventory0.002.40M6.84M
FinishedGoods0.002.40M6.84M
Receivables41.53M34.20M25.41M86.03M
OtherReceivables17.82M10.48M5.06M6.04M
DuefromRelatedPartiesCurrent0.0027.59M
LoansReceivable0.0026.16M
AccountsReceivable23.71M23.72M20.35M26.24M
AllowanceForDoubtfulAccountsReceivable-24.11M-27.74M-117.08M-111.64M
GrossAccountsReceivable47.82M51.46M137.43M137.88M
CashCashEquivalentsAndShortTermInvestments1.92B773.84M611.23M785.44M
OtherShortTermInvestments847.93M435.66M38.45M33.54M
CashAndCashEquivalents1.07B338.18M572.78M751.90M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow532.88M20.49M-239.26M-109.53M
RepaymentOfDebt-35.44M-3.23M-77.14M-68.09M
IssuanceOfDebt682.43M7.09M47.03M55.84M
IssuanceOfCapitalStock0.000.00138.97M508.13M
CapitalExpenditure-28.64K-68.07M-1.11M-167.69M
InterestPaidSupplementalData759.48K736.03K20.12K113.13K
IncomeTaxPaidSupplementalData464.51K241.35K1.25M4.38M
EndCashPosition1.07B338.18M572.78M752.35M
BeginningCashPosition338.18M572.78M752.35M368.11M
EffectOfExchangeRateChanges-51.40M-22.29M39.99M-15.67M
ChangesInCash783.74M-212.32M-219.55M399.91M
FinancingCashFlow667.60M3.86M108.86M579.41M
CashFlowFromContinuingFinancingActivities667.60M3.86M108.86M579.41M
NetOtherFinancingCharges20.61M83.53M
NetCommonStockIssuance0.000.00138.97M508.13M
CommonStockIssuance0.000.00138.97M508.13M
NetIssuancePaymentsOfDebt647.00M3.86M-30.12M-12.25M
NetShortTermDebtIssuance647.00M3.86M-30.12M-39.93M
ShortTermDebtPayments-35.44M-3.23M-77.14M-47.56M
ShortTermDebtIssuance682.43M7.09M47.03M7.63M
NetLongTermDebtIssuance18.11K47.03M27.68M
LongTermDebtPayments0.000.00-20.53M
LongTermDebtIssuance18.11K47.03M48.22M
InvestingCashFlow-416.77M-304.74M-90.25M-237.67M
CashFlowFromContinuingInvestingActivities-416.77M-304.74M-90.25M-237.67M
NetOtherInvestingChanges53.92M-35.26M
NetInvestmentPurchaseAndSale-416.74M-236.67M-144.07M461.01K
SaleOfInvestment692.87M450.73M501.80M202.38M
PurchaseOfInvestment-1.11B-687.40M-645.87M-201.92M
NetInvestmentPropertiesPurchaseAndSale0.00-142.53M
PurchaseOfInvestmentProperties0.00-142.53M
NetBusinessPurchaseAndSale0.000.00999.03K-35.18M
SaleOfBusiness0.000.002.66M161.64K
PurchaseOfBusiness0.000.00-1.66M-35.34M
NetPPEPurchaseAndSale-28.64K-68.07M-1.11M-167.69M
PurchaseOfPPE-28.64K-68.07M-1.11M-167.69M
OperatingCashFlow532.90M88.56M-238.16M58.16M
CashFlowFromContinuingOperatingActivities532.90M88.56M-238.16M58.16M
ChangeInWorkingCapital331.57M287.10M-6.19M10.26M
ChangeInOtherWorkingCapital-6.77M-833.11K-12.01M18.09M
ChangeInOtherCurrentLiabilities-979.43K-1.21M-1.71M-1.14M
ChangeInPayablesAndAccruedExpense352.80M155.13M5.97M28.81M
ChangeInPayable352.80M155.13M5.97M28.81M
ChangeInAccountPayable-2.31M4.87M-2.37M5.55M
ChangeInTaxPayable7.43M2.00M-396.46K-4.08M
ChangeInIncomeTaxPayable7.43M2.00M-396.46K-4.08M
ChangeInPrepaidAssets-4.60M51.06M384.09K-11.70M
ChangeInInventory0.002.40M4.65M-20.84M
ChangeInReceivables-8.88M80.55M-3.47M-2.96M
ChangesInAccountReceivables7.48K85.97M-3.87M9.38M
OtherNonCashItems-7.62M
StockBasedCompensation0.0055.66M6.45M10.58M
UnrealizedGainLossOnInvestmentSecurities4.77M89.18M86.44M
ProvisionandWriteOffofAssets-4.90M-81.41M4.45M138.38M
AssetImpairmentCharge35.84M248.83M49.21M146.58M
DeferredTax547.50K-2.67M-3.76M-3.02M
DeferredIncomeTax547.50K-2.67M-3.76M-3.02M
DepreciationAmortizationDepletion7.02M2.24M12.23M19.71M
DepreciationAndAmortization7.02M2.24M12.23M19.71M
Depreciation7.02M2.24M12.23M19.71M
OperatingGainsLosses54.72M89.18M-10.17M-2.31M
EarningsLossesFromEquityInvestments89.18M-1.83M-721.44K
GainLossOnInvestmentSecurities-832.36K-2.49M
GainLossOnSaleOfPPE1.88K0.000.00208.00
GainLossOnSaleOfBusiness54.72M0.00-9.34M901.53K
NetIncomeFromContinuingOperations103.34M-510.37M-376.82M-254.39M
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for WIMI
Date User Asset Broker Type Position Size Entry Price Patterns