stockrow
Friday 6 November 2026
Export WIMI’s income statement to Excel — free account
WiMi Hologram Cloud Inc.
WIMI Communication Services Advertising Agencies
WiMi Hologram Cloud Inc.’s revenue for fiscal 2025 (year ended December 2025) was $60.1 million, down 20.3% from fiscal 2024.
0.49
0.03
−5.77%
Follow WIMI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | 28 | 34 | 46 | 117 | 146 | 98 | 83 | 75 | 60 | 206 | +9.8% | — | — | — | — | |
| Gross margin, % | — | 58.77 | 62.08 | 54.21 | 22.12 | 26.73 | 20.97 | 29.67 | 28.41 | 25.81 | 23.39 | (33.0) pt | ||||||
| EBT | — | 11 | 15 | 15 | (22) | (40) | (55) | (72) | 15 | 50 | (102) | +21.1% | ||||||
| EBT margin, % | — | 38.47 | 43.19 | 33.00 | (18.54) | (27.33) | (55.76) | (87.62) | 20.28 | 83.94 | (49.76) | +45.5 pt | ||||||
| Net income | — | 0 | 0 | 15 | (22) | (40) | (54) | (72) | 14 | 49 | 53 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | 11.37 | 13.62 | 18.30 | 36.28 | 35.07 | 22.75 | 18.95 | 15.35 | 4.42 | 0.00 | (11.1%) | |||||
| Earnings | — | 4.32 | 5.39 | 6.00 | (7.20) | (8.80) | (12.00) | (13.60) | 1.01 | 3.23 | (0.52) | (3.6%) | ||||||
| Cash flow | — | 6.40 | 6.01 | 8.25 | (3.17) | 2.18 | (7.94) | 2.87 | 15.10 | 1.23 | 0.00 | (18.6%) | ||||||
| Capex | — | 0.00 | 0.00 | (0.01) | (0.02) | (0.95) | (0.04) | (2.20) | 0.00 | (0.61) | 0.00 | n/m | ||||||
| Free cash flow | — | 6.40 | 6.01 | 8.24 | (3.19) | 1.24 | (7.98) | 0.66 | 15.10 | 0.62 | 0.00 | (25.3%) | ||||||
| Book value | — | 5.54 | 18.58 | 24.24 | 47.79 | 50.30 | 38.32 | 24.65 | 39.23 | 27.87 | 0.00 | +22.4% | ||||||
| Shares, m | — | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 14 | — | +23.6% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | 18.33 | 18.33 | 18.33 | 19.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8.2 | |||||
| P/S | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| P/B | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | 0.00 | 0.00 | 0.00 | 0.00 | (0.43) | (0.33) | (0.50) | (1.20) | (2.18) | (2.08) | (0.5) | ||||||
| EV/FCF | — | (0.16) | (0.16) | (0.16) | (2.13) | (4.15) | 2.01 | 3.11 | (2.53) | (3.36) | (63.17) | (0.8) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | 16 | 15 | 21 | (10) | 9 | (34) | 13 | 74 | 17 | 15 | +0.6% | |||||
| Capex | — | 0 | 0 | 0 | 0 | (4) | 0 | (10) | 0 | (8) | (8) | +52.2% | ||||||
| Free cash flow | — | 16 | 15 | 21 | (10) | 5 | (34) | 3 | 74 | 8 | 15 | (7.7%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | (14) | 23 | 8 | 74 | 128 | 81 | 88 | 177 | 370 | 347 | n/m | |||||
| Net debt | — | 49 | 13 | (6) | (48) | (110) | (82) | (104) | (252) | (454) | (433) | n/m | ||||||
| Shareholders’ equity | — | 14 | 46 | 61 | 155 | 210 | 165 | 108 | 193 | 379 | 355 | +51.2% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | 13.67 | 0.00 | 36.28 | (17.79) | (17.80) | (24.63) | (36.42) | 4.48 | 10.83 | 0.00 | (2.8) pt | |||||
| ROIC | — | 0.00 | 0.00 | 18.53 | (12.70) | (25.72) | (33.22) | (1,627.22) | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| ROE | — | 35.99 | 44.72 | 27.37 | (21.53) | (20.29) | (27.39) | (43.64) | 6.64 | 15.39 | 0.00 | (20.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | 122 | 147 | 202 | 210 | 155 | 107 | 107 | 86 | — | (4.9%) | |||||
| Revenue/emp, $m | — | 0.00 | 0.28 | 0.31 | 0.58 | 0.70 | 0.63 | 0.77 | 0.70 | 0.70 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jan 0001 · fundamentals updated 2 Nov 2026
WiMi Hologram Cloud Inc. vs peers in Advertising Agencies (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| ACCS ACCESS Newswire Inc. | $13.4M | — (loss-making) | — (loss-making) | −0.05% (below 0%: shrinking) | n/m | −62.96% (below 0%: shrinking) | 73.19% | (5.46%) | Compare |
| CDLX Cardlytics, Inc. | $12.9M | — (loss-making) | — (loss-making) | −36.80% (below 0%: shrinking) | n/m | −198.59% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| DLPN Dolphin Digital Media Inc. | $11.7M | — (loss-making) | — (loss-making) | +2.52% (above 0%: growing) | n/m | −110.78% (below 0%: shrinking) | 92.88% | (7.14%) | Compare |
| EDHL Everbright Digital Holding Limited | $11.6M | — | — | — | — | — | — | — | Compare |
| WIMI WiMi Hologram Cloud Inc. | $8.8M | — (loss-making) | — (loss-making) | −52.14% (below 0%: shrinking) | −100.00% (below 0%: shrinking) | −106.37% (below 0%: shrinking) | 30.59% | 0.00% | |
| TDIC Dreamland Limited | $7.5M | — | — | — | — | −345.84% (below 0%: shrinking) | — | — | Compare |
| YDKG Yueda Digital Holding | $5.5M | — (loss-making) | — (loss-making) | −93.87% (below 0%: shrinking) | n/m | +94.68% (above 0%: growing) | (159.11%) | 0.00% | Compare |
| BAOS Baosheng Media Group Holdings Limited | $5.3M | — | — (loss-making) | — | — | −165.95% (below 0%: shrinking) | 79.96% | 0.00% | Compare |
| KRKR 36Kr Holdings Inc. Sponsored ADR | $4.8M | — (loss-making) | — (loss-making) | +3.16% (above 0%: growing) | n/m | −99.56% (below 0%: shrinking) | 55.93% | (11.53%) | Compare |
| Median of peers | $9.6M | — | — | −0.05% | — | −110.78% | 64.56% | (2.73%) |