Saturday 17 October 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.

0.51 0.02 −3.77%

Follow WIMI

Alert me

Market cap: $9.8M
P/E: 0.0×
Fwd P/E: 0.0×
Dividend yield: —
F-score: 5/9
Altman Z: 0.88
Beneish M: −1.52
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 82.35%

Capital & Financial Ratios $m

Market Cap 9.75

Revenue 205.65

Net Income 53.49

Free Cash Flow 15.14

Net Debt (433.04)

Current Ratio 3.56

Debt/Equity 0.08

P/E ratio 0.00

Fwd P/E 0.00

P/S ratio 0.00

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth —

Next Y EPS Growth —

Next Y revenue growth 166.42%

Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	109	267	480	460
Receivables	5	6	10	9
Inventory	—	—	—	—
Other	0	—	—	—
	121	280	501	482

	2023	2024	2025	Q'26
Payables	4	4	5	4
ST’ Debt	—	15	26	27
Other	—	—	—	5
	33	104	131	136

Compound Annual Growth %

	10y	5y	3y
Sales	—	(12.54%)	(15.04%)
Cash Flow	—	0.00%	0.00%
Earnings	—	0.00%	0.00%
Book Value	—	19.64%	31.94%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	60
’24	—	—	—	—	75
’23	—	—	—	—	83
’22	—	—	—	—	98
’21	—	—	—	—	146
’20	—	—	—	—	117

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	17
’24	—	—	—	—	74
’23	—	—	—	—	13
’22	—	—	—	—	(34)
’21	—	—	—	—	9
’20	—	—	—	—	(10)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	(1)	—	—	—
’25	—	30	—	8	8
’24	—	21	—	74	74
’23	—	(1)	—	3	3
’22	—	(1)	—	(34)	(34)
’21	—	—	—	5	5
’20	—	—	—	(10)	(10)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	2.27
’24	—	—	—	—	1.01
’23	—	—	—	—	(13.60)
’22	—	—	—	—	(12.00)
’21	—	—	—	—	(8.80)
’20	—	—	—	—	(7.20)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	32.05	28.20	5.63	5.60	6.05	2.24	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	295.00	129.40	33.50	18.50	29.20	20.20
People
People	Employees	—	—	122	147	202	210	155	107	107	86
	Revenue/emp, $m	—	0.00	0.28	0.31	0.58	0.70	0.63	0.77	0.70	0.70
Income, $m
Income, $m	Revenue	—	28	34	46	117	146	98	83	75	60
	Gross margin, %	—	58.77	62.08	54.21	22.12	26.73	20.97	29.67	28.41	25.81
	EBT	—	11	15	15	(22)	(40)	(55)	(72)	15	50
	EBT margin, %	—	38.47	43.19	33.00	(18.54)	(27.33)	(55.76)	(87.62)	20.28	83.94
	Net income	—	0	0	15	(22)	(40)	(54)	(72)	14	49
	Depreciation	—	2	2	4	2	3	2	0	1	1
Per share, $
Per share, $	Revenue	—	0.47	0.64	18.30	36.28	35.07	22.75	18.95	15.35	4.42
	Earnings	—	0.09	0.11	6.00	(7.20)	(8.80)	(12.00)	(13.60)	1.01	3.23
	Cash flow	—	0.27	0.28	8.25	(3.17)	2.18	(7.94)	2.87	15.10	1.23
	Capex	—	0.00	0.00	(0.01)	(0.02)	(0.95)	(0.04)	(2.20)	0.00	(0.61)
	Free cash flow	—	0.27	0.28	8.24	(3.19)	1.24	(7.98)	0.66	15.10	0.62
	Book value	—	0.23	0.87	24.24	47.79	50.30	38.32	24.65	39.23	27.87
	Shares, m	—	60	53	3	3	4	4	4	5	14
Valuation, ×
Valuation, ×	P/E	—	18.33	18.33	18.33	19.20	0.00	0.00	0.00	0.00	0.00
	P/S	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/B	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	EV/Sales	—	0.00	0.00	0.00	0.00	(0.43)	(0.33)	(0.50)	(1.20)	(2.18)
	EV/FCF	—	(0.16)	(0.16)	(0.16)	(2.13)	(4.15)	2.01	3.11	(2.53)	(3.36)
Cash, $m
Cash, $m	Operating cash flow	—	16	15	21	(10)	9	(34)	13	74	17
	Capex	—	0	0	0	0	(4)	0	(10)	0	(8)
	Free cash flow	—	16	15	21	(10)	5	(34)	3	74	8
Balance, $m
Balance, $m	Working capital	—	(14)	23	8	74	128	81	88	177	370
	Total debt	—	51	35	12	13	14	6	5	15	26
	Net debt	—	49	13	(6)	(48)	(110)	(82)	(104)	(252)	(454)
	Shareholders’ equity	—	14	46	61	155	210	165	108	193	379
Returns, %
Returns, %	ROA	—	13.67	0.00	36.28	(17.79)	(17.80)	(24.63)	(36.42)	4.48	10.83
	ROIC	—	0.00	0.00	18.53	(12.70)	(25.72)	(33.22)	(1,627.22)	0.00	0.00
	ROE	—	35.99	44.72	27.37	(21.53)	(20.29)	(27.39)	(43.64)	6.64	15.39

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jan 0001

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
DLPN Dolphin Digital Media Inc.	$13.0M	— (loss-making)	— (loss-making)	+2.52% (above 0%: growing)	n/m	−110.78% (below 0%: shrinking)	92.88%	(7.14%)	Compare
CDLX Cardlytics, Inc.	$12.1M	— (loss-making)	— (loss-making)	−36.46% (below 0%: shrinking)	n/m	−211.74% (below 0%: shrinking)	50.49%	(14.75%)	Compare
EDHL Everbright Digital Holding Limited	$11.6M	—	—	—	—	—	—	—	Compare
TULP Bloomia Holdings, Inc.	$10.2M	— (loss-making)	1.4×	+110.46% (above 0%: growing)	n/m	−55.41% (below 0%: shrinking)	21.12%	(52.81%)	Compare
WIMI WiMi Hologram Cloud Inc.	$9.8M	— (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
BAOS Baosheng Media Group Holdings Limited	$6.4M	5.8×	— (loss-making)	—	—	−165.95% (below 0%: shrinking)	79.96%	0.00%	Compare
LKCO Luokung Technology Corp.	$5.6M	— (loss-making)	— (loss-making)	−83.62% (below 0%: shrinking)	n/m	+97.38% (above 0%: growing)	48.33%	0.00%	Compare
KRKR 36Kr Holdings Inc. Sponsored ADR	$5.5M	— (loss-making)	— (loss-making)	+3.16% (above 0%: growing)	n/m	−99.56% (below 0%: shrinking)	55.93%	(11.53%)	Compare
Median of peers	$8.8M	—	—	+2.52%	—	−110.78%	53.21%	(9.33%)

All 42 Advertising Agencies stocks →

WiMi Hologram Cloud Inc. (WIMI) key facts

Concern: WiMi Hologram Cloud Inc.’s revenue for fiscal 2025 (year ended December 2025) was $60.1 million, down 20.3% from fiscal 2024.
WiMi Hologram Cloud Inc. (WIMI) is an Advertising Agencies company in the Communication Services sector, traded in the US as an ADR.
As of October 16, 2026, WIMI traded at $0.51, a market capitalization of $9.8 million.
Return on equity was 15.4% and debt-to-equity 0.08.
Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 0.88 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.