Company Analysis

WiMi Hologram Cloud Inc. (WIMI)

Nasdaq: WIMI · Services-Prepackaged Software · Beijing · filing with the SEC since 2019
Grade4.1
◀ Past 2.9● Present 4.5▶ Future 4.5
1 est.

Income statement, as filed

In Chinese yuan (CNY), as filed; per-share figures in Chinese yuan; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017
Report filedApr 24, 2026Apr 22, 2025Apr 25, 2024Apr 13, 2023May 16, 2022Apr 29, 2021Apr 29, 2020··
Revenue422,245,411541,924,655585,365,937682,292,979933,791,519766,013,586319,181,424225,271,564192,029,524
For lenders
Net interest income···-2,253,132-7,073,809-3,818,949-11,140,346-5,171,453-4,228,995
For insurers
Net investment income···1,826,318721,4397,285···
Total benefits, losses and expenses····2,683,9291,123,2111,451,9381,057,537·
Cost of revenue313,278,409387,946,081411,663,866539,246,590684,223,832596,578,700146,167,84385,414,06179,180,187
Gross profit108,967,002153,978,574173,702,071143,046,389249,567,687169,434,886173,013,581139,857,503112,849,337
Research and development63,279,810111,688,665171,056,952341,611,729155,578,47484,957,62618,355,4038,020,0829,696,322
General and administrative23,581,88434,195,858157,119,63644,935,67865,815,88334,294,568r38,306,958r29,822,42624,618,898
Total operating expenses147,616,129183,055,633790,765,488451,754,385513,223,836322,851,41760,162,04139,054,90835,550,993
Operating income-38,649,127-29,077,059-617,063,417-308,707,996-263,656,149-153,416,531112,851,540100,802,59577,298,344
Interest expense····50,19887,460r···
Interest and investment income395,536,231-34,496,90252,687,134-88,267,5432,491,67112,284,332r1,231,833300,000195,874
Interest income (expense), net2,527,250163,948,02913,727,5953,733,002·····
Share of profit of equity-method investments36,550··387,632721,439····
Other income (expense), net··104,170,561-71,731,9498,426,463····
Total non-operating income (expense)393,096,614138,975,886104,170,561-71,731,949·····
Income before income taxes354,447,487109,898,827-512,892,856-380,439,945-255,229,686-142,053,242105,333,55297,293,38873,865,982
Income tax expense7,331,4856,561,949-2,526,873-3,622,909-835,2222,904,6813,129,0808,075,596528,011
Income from continuing operations···-376,817,036-254,394,464-144,957,923102,204,47289,217,792·
Net income including non-controlling interests347,116,002103,336,878-510,365,983-376,817,036-254,394,464-144,957,923102,204,47289,217,79273,337,971
Net income to non-controlling interests37,869,51431,695,382-89,175,621-19,085,943-18,421,2856,209,945···
Net income309,246,48871,641,496-421,190,362-357,731,093-235,973,179-151,167,868102,204,47289,217,79273,337,971
Earnings per share, basic22.747.29-48.28r-41.53r-28.20b-23.40b20.40b17.80b14.60b
Earnings per share, diluted15.937.29-48.28r-41.53r-28.20b-23.40b18.80b17.60b14.60b
Weighted average shares, basic13,600,4599,820,805r8,723,405r8,613,652r8,352,891b6,471,980b5,000,000b5,000,000b5,000,000b
Weighted average shares, diluted19,416,1269,820,805r8,723,405r8,613,652r8,352,891b6,471,980b5,430,557b5,046,131b5,000,000b
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 1-for-20 reverse split.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:Revenues
Net interest income interest earned less interest paidus-gaap:InterestIncomeExpenseNet
Net investment income what its investments earnedus-gaap:NetInvestmentIncome
Total benefits, losses and expenses claims and every other cost togetherus-gaap:BenefitsLossesAndExpenses
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfRevenue
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseDebt
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeNet
us-gaap:InvestmentIncomeInterest
Interest income (expense), net interest earned less interest paid, outside the businessus-gaap:InterestIncomeExpenseNonoperatingNet
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton WIMI · research, not advice