WiMi Hologram Cloud Inc. (WIMI)
Every figure this model derived for WIMI, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 8,358,080 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 480,422,733 | CashAndCashEquivalentsAtCarryingValue |
2025-12-31 |
| current assets | 501,200,211 | AssetsCurrent |
2025-12-31 |
| current liabilities | 131,034,573 | LiabilitiesCurrent |
2025-12-31 |
| equity | 314,265,649 | StockholdersEquity |
2025-12-31 |
| interest expense | 108,045 | InterestPaidNet |
2025-12-31 |
| ocf | 16,749,993 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 60,073,613 | Revenues |
2025-12-31 |
| sbc | 3,138,941 | ShareBasedCompensation |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up WIMI on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -2.74 |
| current ratio | 3.86 |
| current ratio reported | 3.82 |
| deferred revenue growth | 105.34 |
| ev owner earnings | -84.38 |
| ev sales | -7.38 |
| fcf margin | 13.97 |
| interest cover | -50.89 |
| operating margin | -9.15 |
| owner earnings margin | 8.74 |
| revenue growth | -20.31 |
| revenue growth per share | -20.31 |
| rule of 40 | -29.47 |
| sbc pct revenue | 5.23 |
Everything else this filing tags
400 more elements from WIMI's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 3,608,217,652 | 2025-12-31 | 22 | CNY |
LiabilitiesAndStockholdersEquity | 3,608,217,652 | 2025-12-31 | 22 | CNY |
AdditionalPaidInCapitalCommonStock | 2,806,995,759 | 2025-12-31 | 12 | CNY |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 2,664,356,067 | 2025-12-31 | 38 | CNY |
MarketableSecurities | 2,062,818,597 | 2025-12-31 | 16 | CNY |
ShortTermInvestments | 2,062,818,597 | 2025-12-31 | 19 | CNY |
PaymentsForProceedsFromShortTermInvestments | 1,758,687,490 | 2025-12-31 | 1 | CNY |
AdditionalPaidInCapital | 1,552,410,496 | 2022-12-31 | 10 | CNY |
PaymentsToAcquireShortTermInvestments | 1,485,627,302 | 2025-12-31 | 23 | CNY |
OtherAssets | 1,317,268,613 | 2023-06-30 | 2 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 1,313,976,706 | 2025-12-31 | 28 | CNY |
RestrictedCashEquivalentsCurrent | 1,313,976,706 | 2025-12-31 | 6 | CNY |
NetCashProvidedByUsedInFinancingActivities | 1,137,523,243 | 2025-12-31 | 26 | CNY |
RestrictedCashAndCashEquivalentsAtCarryingValue | 1,070,513,011 | 2024-12-31 | 3 | CNY |
ConversionOfStockAmountConverted1 | 963,803,649 | 2025-12-31 | 3 | CNY |
Liabilities | 943,861,585 | 2025-12-31 | 22 | CNY |
NetCashProvidedByUsedInInvestingActivities | -875,125,021 | 2025-12-31 | 29 | CNY |
ProceedsFromIssuanceOfCommonStock | 863,863,403 | 2025-12-31 | 4 | CNY |
ProceedsFromMinorityShareholders | 775,558,013 | 2025-06-30 | 6 | CNY |
MarketDataRevenue | 682,292,979 | 2022-12-31 | 8 | CNY |
OtherAccountsPayableAndAccruedLiabilities | 644,577,300 | 2025-12-31 | 21 | CNY |
OtherAccruedLiabilitiesCurrent | 633,948,371 | 2025-12-31 | 22 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 572,782,081 | 2022-12-31 | 12 | CNY |
OtherAssetsNoncurrent | 566,130,867 | 2022-12-31 | 8 | CNY |
RetainedEarningsAccumulatedDeficit | -554,663,713 | 2025-12-31 | 22 | CNY |
OperatingLossCarryforwards | 554,663,712 | 2025-12-31 | 8 | CNY |
PaymentsForLoans | 537,871,098 | 2025-12-31 | 2 | CNY |
Assets | 513,347,605 | 2025-12-31 | 11 | USD |
LiabilitiesAndStockholdersEquity | 513,347,605 | 2025-12-31 | 11 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -512,892,856 | 2023-12-31 | 17 | CNY |
ProceedsFromIssuanceOfConvertiblePreferredStock | 508,132,968 | 2021-12-31 | 7 | CNY |
CommonStockSharesAuthorized | 466,967,730 | 2023-12-31 | 2 | shares |
MinorityInterest | 455,445,667 | 2025-12-31 | 19 | CNY |
AdditionalPaidInCapitalCommonStock | 399,356,328 | 2025-12-31 | 6 | USD |
InvestmentIncomeNet | 395,536,231 | 2025-12-31 | 22 | CNY |
NonoperatingIncomeExpense | 393,096,614 | 2025-12-31 | 10 | CNY |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 379,062,722 | 2025-12-31 | 27 | USD |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | -376,817,036 | 2022-12-31 | 11 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 354,447,487 | 2025-12-31 | 12 | CNY |
ProfitLoss | 347,116,002 | 2025-12-31 | 29 | CNY |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 342,763,942 | 2025-06-30 | 1 | CNY |
CostOfRevenue | 313,278,409 | 2025-12-31 | 29 | CNY |
NetIncomeLoss | 309,246,488 | 2025-12-31 | 29 | CNY |
MarketableSecurities | 293,480,907 | 2025-12-31 | 5 | USD |
ShortTermInvestments | 293,480,907 | 2025-12-31 | 10 | USD |
CostOfGoodsAndServicesSold | 264,759,505 | 2023-06-30 | 10 | CNY |
RegulatedOperatingRevenueSteam | 264,759,505 | 2023-06-30 | 10 | CNY |
RevenuesNetOfInterestExpense | 264,759,505 | 2023-06-30 | 10 | CNY |
ProceedsFromConvertibleDebt | 263,436,480 | 2025-06-30 | 4 | CNY |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 253,523,846 | 2025-12-31 | 26 | CNY |
PaymentsForProceedsFromShortTermInvestments | 250,211,628 | 2025-12-31 | 1 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 243,463,695 | 2025-12-31 | 23 | CNY |
GoodwillAcquiredDuringPeriod | 243,334,346 | 2022-12-31 | 10 | CNY |
GoodwillImpairmentLoss | 243,334,346 | 2023-12-31 | 12 | CNY |
Goodwill | 243,334,344 | 2023-06-30 | 21 | CNY |
StatutoryAccountingPracticesStatutoryCapitalAndSurplusRequired | 239,715,635 | 2025-12-31 | 2 | CNY |
ComprehensiveIncomeNetOfTax | 239,071,347 | 2025-12-31 | 29 | CNY |
CashAndCashEquivalentsPeriodIncreaseDecrease | 239,060,120 | 2020-12-31 | 6 | CNY |
AdditionalPaidInCapital | 222,900,166 | 2022-12-31 | 5 | USD |
PaymentsToAcquireShortTermInvestments | 211,362,865 | 2025-12-31 | 10 | USD |
OtherShortTermInvestments | 198,000,000 | 2023-06-30 | 7 | CNY |
StockIssuedDuringPeriodValueIssuedForServices | 191,418,458 | 2020-12-31 | 3 | CNY |
DeferredCompensationArrangementWithIndividualCompensationExpense | 189,064,940 | 2023-06-30 | 2 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 186,941,826 | 2025-12-31 | 14 | USD |
RestrictedCashEquivalentsCurrent | 186,941,826 | 2025-12-31 | 2 | USD |
ConvertibleNotesPayableCurrent | 184,735,532 | 2025-12-31 | 6 | CNY |
OtherAssets | 182,300,730 | 2023-06-30 | 1 | USD |
CommonStockSharesIssued | 176,300,513 | 2023-12-31 | 2 | shares |
CommonStockSharesOutstanding | 176,300,513 | 2023-12-31 | 2 | shares |
OtherLongTermInvestments | 171,216,857 | 2023-06-30 | 8 | CNY |
NetCashProvidedByUsedInFinancingActivities | 161,837,475 | 2025-12-31 | 10 | USD |
InvestmentCompanyDistributionOrdinaryIncome | 152,355,165 | 2024-06-30 | 1 | CNY |
AccountsPayableAndOtherAccruedLiabilities | 151,178,632 | 2023-12-31 | 1 | CNY |
RestrictedCashAndCashEquivalentsAtCarryingValue | 148,922,293 | 2024-12-31 | 1 | USD |
OperatingExpenses | 147,616,129 | 2025-12-31 | 29 | CNY |
ProceedsFromLinesOfCredit | 138,970,347 | 2022-12-31 | 2 | CNY |
StockRepurchasedDuringPeriodValue | 138,474,846 | 2022-12-31 | 1 | CNY |
AdjustmentsToAdditionalPaidInCapitalOther | 138,474,846 | 2022-12-31 | 2 | CNY |
ConversionOfStockAmountConverted1 | 137,122,076 | 2025-12-31 | 2 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -136,666,870 | 2025-12-31 | 29 | CNY |
ProceedsFromSaleOfOtherInvestments | 134,741,741 | 2025-06-30 | 5 | CNY |
Liabilities | 134,284,883 | 2025-12-31 | 11 | USD |
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill | 131,200,000 | 2021-12-31 | 2 | CNY |
NetCashProvidedByUsedInInvestingActivities | -124,505,609 | 2025-12-31 | 11 | USD |
ProceedsFromIssuanceOfCommonStock | 122,903,398 | 2025-12-31 | 2 | USD |
UnrealizedGainLossOnInvestments | 122,476,043 | 2025-12-31 | 1 | CNY |
PaymentsToAcquireBusinessesAndInterestInAffiliates | 122,433,894 | 2019-12-31 | 3 | CNY |
PaymentsToAcquireInvestments | 122,433,894 | 2019-12-31 | 2 | CNY |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 122,101,185 | 2025-12-31 | 13 | CNY |
PropertyPlantAndEquipmentGross | 117,850,717 | 2025-12-31 | 14 | CNY |
CostMethodInvestments | 114,050,000 | 2020-12-31 | 4 | CNY |
AllowanceForDoubtfulAccountsReceivableNoncurrent | 112,551,344 | 2023-06-30 | 12 | CNY |
AccountsPayableRelatedPartiesCurrent | 110,855,328 | 2018-12-31 | 1 | CNY |
GrossProfit | 108,967,002 | 2025-12-31 | 29 | CNY |
AdjustmentOfWarrantsGrantedForServices | 108,500,000 | 2023-12-31 | 2 | CNY |
ProceedsFromMinorityShareholders | 108,339,342 | 2025-06-30 | 2 | USD |
BusinessCombinationStepAcquisitionEquityInterestInAcquireeFairValue1 | 103,422,286 | 2020-09-28 | 1 | CNY |
BusinessAcquisitionsProFormaNetIncomeLoss | 103,201,670 | 2021-12-31 | 1 | CNY |
MarketDataRevenue | 97,965,853 | 2022-12-31 | 3 | USD |
ProceedsFromNotesPayable | 96,300,000 | 2020-12-31 | 5 | CNY |
AccountsPayableAndAccruedLiabilitiesFairValueDisclosure | 96,077,273 | 2025-12-31 | 2 | CNY |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -93,592,156 | 2025-12-31 | 28 | CNY |
OtherAccountsPayableAndAccruedLiabilities | 91,705,170 | 2025-12-31 | 11 | USD |
OtherAccruedLiabilitiesCurrent | 90,192,973 | 2025-12-31 | 11 | USD |
OtherNonoperatingGainsLosses | 88,300,000 | 2022-12-31 | 3 | CNY |
GainLossOnSaleOfOtherInvestments | -88,267,548 | 2022-12-31 | 11 | CNY |
NoncontrollingInterestIncreaseFromSaleOfParentEquityInterest | 87,369,300 | 2021-12-31 | 3 | CNY |
NetInvestmentInLeasePurchase | 85,700,000 | 2022-06-30 | 1 | CNY |
AssetsNoncurrent | 85,381,599 | 2025-12-31 | 14 | CNY |
PropertyPlantAndEquipmentOther | 84,878,312 | 2025-12-31 | 1 | CNY |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 84,601,593 | 2025-12-31 | 2 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 82,241,921 | 2022-12-31 | 6 | USD |
OtherAssetsNoncurrent | 81,286,918 | 2022-12-31 | 4 | USD |
ProceedsFromIssuanceOfConvertiblePreferredStock | 79,698,381 | 2021-12-31 | 1 | USD |
OperatingLossCarryforwards | 78,913,003 | 2025-12-31 | 9 | USD |
RetainedEarningsAccumulatedDeficit | -78,913,003 | 2025-12-31 | 11 | USD |
PrepaidExpenseCurrent | 77,099,153 | 2025-12-31 | 20 | CNY |
PaymentsForLoans | 76,523,887 | 2025-12-31 | 2 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperation | 75,192,358 | 2025-06-30 | 2 | CNY |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets | 75,049,799 | 2022-12-31 | 4 | CNY |
PropertyPlantAndEquipmentNet | 72,799,949 | 2025-12-31 | 22 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -72,414,876 | 2023-12-31 | 6 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 67,136,490 | 2021-12-31 | 4 | CNY |
AccountsReceivableGrossCurrent | 65,438,392 | 2025-12-31 | 22 | CNY |
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent | 65,294,000 | 2025-06-30 | 3 | CNY |
MinorityInterest | 64,797,073 | 2025-12-31 | 10 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -64,543,388 | 2025-12-31 | 22 | CNY |
ResearchAndDevelopmentExpense | 63,279,810 | 2025-12-31 | 33 | CNY |
BusinessCombinationConsiderationTransferred1 | 58,450,000 | 2017-03-07 | 1 | CNY |
AcceleratedShareRepurchasesAdjustmentToRecordedAmount | 58,450,000 | 2021-12-31 | 1 | CNY |
InvestmentIncomeNet | 56,273,650 | 2025-12-31 | 8 | USD |
GainLossOnSaleOfBusiness | 56,134,710 | 2024-10-21 | 5 | CNY |
NonoperatingIncomeExpense | 55,926,561 | 2025-12-31 | 4 | USD |
StockIssuedDuringPeriodValueNewIssues | 55,658,036 | 2023-12-31 | 5 | CNY |
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan | 55,658,036 | 2023-12-31 | 3 | CNY |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet | 55,500,000 | 2022-12-31 | 3 | CNY |
PaymentsToAcquireEquityMethodInvestments | 55,462,670 | 2022-12-31 | 10 | CNY |
StockIssuedDuringPeriodValueOther | 55,240,964 | 2025-12-31 | 8 | CNY |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation | 54,136,002 | 2025-06-30 | 3 | CNY |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | -54,104,620 | 2022-12-31 | 11 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | -53,718,921 | 2024-06-30 | 5 | CNY |
IntangibleAssetsGrossExcludingGoodwill | 51,155,000 | 2023-06-30 | 2 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 50,427,880 | 2025-12-31 | 5 | USD |
ProfitLoss | 49,384,817 | 2025-12-31 | 15 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 45,931,250 | 2024-12-31 | 16 | CNY |
FiniteLivedIntangibleAssetsGross | 45,931,250 | 2024-12-31 | 14 | CNY |
CostOfRevenue | 44,570,682 | 2025-12-31 | 11 | USD |
NetIncomeLoss | 43,997,053 | 2025-12-31 | 11 | USD |
AccountsReceivableNetCurrent | 43,608,167 | 2025-12-31 | 22 | CNY |
MarketableSecuritiesCurrent | 43,400,000 | 2023-06-30 | 7 | CNY |
GainLossOnSaleOfInvestments | 43,127,252 | 2024-06-30 | 5 | CNY |
InvestmentIncomeInvestmentExpense | 43,127,252 | 2024-06-30 | 2 | CNY |
LoansPayableCurrent | 42,421,345 | 2022-12-31 | 12 | CNY |
LongTermLoansFromBank | 42,421,345 | 2023-06-30 | 2 | CNY |
OtherLiabilitiesCurrent | 42,421,345 | 2022-12-31 | 2 | CNY |
OtherLiabilitiesNoncurrent | 42,421,345 | 2023-06-30 | 4 | CNY |
FiniteLivedNoncompeteAgreementsGross | 42,200,000 | 2024-12-31 | 14 | CNY |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther | 42,183,452 | 2022-12-31 | 3 | CNY |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -40,974,000 | 2019-12-31 | 3 | CNY |
OtherExpenses | 38,900,000 | 2021-03-24 | 14 | CNY |
OperatingIncomeLoss | -38,649,127 | 2025-12-31 | 29 | CNY |
CostOfGoodsAndServicesSold | 38,270,552 | 2023-06-30 | 4 | USD |
RegulatedOperatingRevenueSteam | 38,270,552 | 2023-06-30 | 4 | USD |
RevenuesNetOfInterestExpense | 38,270,552 | 2023-06-30 | 4 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 37,869,514 | 2025-12-31 | 23 | CNY |
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent | 36,861,701 | 2023-06-30 | 12 | CNY |
AccruedLiabilitiesAndOtherLiabilities | 36,861,701 | 2023-06-30 | 12 | CNY |
ProceedsFromConvertibleDebt | 36,800,000 | 2025-06-30 | 3 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | 36,638,128 | 2020-12-31 | 2 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 36,069,293 | 2025-12-31 | 10 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 35,991,345 | 2023-12-31 | 5 | CNY |
RelatedPartyTransactionAmountsOfTransaction | 35,991,345 | 2023-12-31 | 7 | CNY |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 35,991,345 | 2023-12-31 | 1 | CNY |
GainsLossesOnExtinguishmentOfDebt | -35,493,300 | 2022-12-31 | 3 | CNY |
AccountsPayableCurrent | 35,095,201 | 2025-12-31 | 22 | CNY |
GoodwillAcquiredDuringPeriod | 34,938,740 | 2022-12-31 | 5 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 34,638,017 | 2025-12-31 | 9 | USD |
LossOnSaleOfInvestments | 34,500,000 | 2024-12-31 | 1 | CNY |
GoodwillImpairmentLoss | 34,356,156 | 2023-12-31 | 4 | USD |
StatutoryAccountingPracticesStatutoryCapitalAndSurplusRequired | 34,104,774 | 2025-12-31 | 2 | USD |
ComprehensiveIncomeNetOfTax | 34,028,758 | 2025-12-31 | 11 | USD |
Goodwill | 33,675,765 | 2023-06-30 | 19 | USD |
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax | 33,059,967 | 2023-06-30 | 2 | CNY |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets | 30,353,889 | 2022-12-31 | 3 | CNY |
ShortTermBorrowings | 30,000,000 | 2025-12-31 | 11 | CNY |
ProceedsFromShortTermDebt | 30,000,000 | 2025-12-31 | 7 | CNY |
LoansPayableToBank | 30,000,000 | 2025-12-31 | 2 | CNY |
ShorttermDebtAverageOutstandingAmount | 30,000,000 | 2025-12-31 | 2 | CNY |
ProceedsFromSaleOfShortTermInvestments | 29,784,104 | 2025-06-30 | 17 | CNY |
GainOnSaleOfInvestments | 29,784,104 | 2025-06-30 | 3 | CNY |
StockIssuedDuringPeriodValueIssuedForServices | 29,336,612 | 2020-12-31 | 3 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax | 28,083,062 | 2023-06-30 | 16 | CNY |
ProceedsFromCollectionOfNotesReceivable | 27,902,150 | 2022-06-30 | 1 | CNY |
DueFromRelatedPartiesCurrent | 27,589,530 | 2021-12-31 | 2 | CNY |
PaymentsForProceedsFromBusinessesAndInterestInAffiliates | -27,589,530 | 2022-12-31 | 4 | CNY |
ProceedsFromCustomers | 27,589,530 | 2022-06-30 | 4 | CNY |
RelatedPartiesAmountInCostOfSales | 27,589,530 | 2021-12-31 | 1 | CNY |
OtherShortTermInvestments | 27,500,000 | 2023-06-30 | 5 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities | 27,170,661 | 2022-12-31 | 3 | CNY |
FiniteLivedCustomerRelationshipsGross | 26,845,600 | 2022-06-30 | 6 | CNY |
PaymentsToAcquireBusinessesGross | 26,805,592 | 2019-12-31 | 3 | CNY |
ProceedsFromCollectionOfLongtermLoansToRelatedParties | 26,335,190 | 2022-12-31 | 1 | CNY |
ConvertibleNotesPayableCurrent | 26,282,656 | 2025-12-31 | 4 | USD |
PaymentsToAcquireLoansReceivable | 26,160,000 | 2021-12-31 | 1 | CNY |
ProceedsFromSaleAndCollectionOfNotesReceivable | 26,160,000 | 2022-06-30 | 1 | CNY |
ProceedsFromCollectionOfLoansReceivable | 26,160,000 | 2022-06-30 | 1 | CNY |
PrepaidExpenseAndOtherAssetsCurrent | 25,333,430 | 2025-12-31 | 22 | CNY |
CapitalUnitsAuthorized | 25,000,000 | 2025-03-25 | 1 | shares |
PropertyPlantAndEquipmentOtherNet | 24,148,293 | 2022-12-31 | 2 | CNY |
OtherRealEstate | 24,000,000 | 2022-06-30 | 2 | CNY |
OtherLongTermInvestments | 23,695,211 | 2023-06-30 | 4 | USD |
GeneralAndAdministrativeExpense | 23,581,884 | 2025-12-31 | 29 | CNY |
PropertyPlantAndEquipmentOwnedNet | 23,424,715 | 2023-06-30 | 2 | CNY |
OtherLiabilities | 22,845,777 | 2025-12-31 | 7 | CNY |
StockIssuedDuringPeriodValueEmployeeBenefitPlan | 22,189,939 | 2025-12-31 | 5 | CNY |
AllocatedShareBasedCompensationExpense | 22,062,990 | 2025-12-31 | 7 | CNY |
AllowanceForDoubtfulAccountsReceivable | 21,830,225 | 2025-12-31 | 22 | CNY |
AllowanceForDoubtfulAccountsReceivableCurrent | 21,830,225 | 2025-12-31 | 22 | CNY |
AccountsReceivableNet | 21,830,225 | 2025-12-31 | 10 | CNY |
ProvisionForDoubtfulAccounts | 21,649,689 | 2025-12-31 | 24 | CNY |
ProvisionForOtherCreditLosses | 21,649,689 | 2025-12-31 | 10 | CNY |
AccountsPayableAndOtherAccruedLiabilities | 21,344,774 | 2023-12-31 | 1 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet | 21,056,356 | 2025-06-30 | 3 | CNY |
OperatingExpenses | 21,001,612 | 2025-12-31 | 11 | USD |
StatutoryAccountingPracticesRetainedEarningsNotAvailableForDividends | 20,868,471 | 2025-12-31 | 6 | CNY |
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill | 20,600,000 | 2021-12-31 | 2 | USD |
LiabilitiesNoncurrent | 20,508,212 | 2024-06-30 | 16 | CNY |
OperatingLeasesIncomeStatementCarryingAmountAtLeaseInceptionExceedsFairValue | 20,363,661 | 2021-12-31 | 1 | CNY |
LoansPayable | 20,104,882 | 2024-06-30 | 11 | CNY |
LongTermLoansPayable | 20,104,882 | 2024-06-30 | 12 | CNY |
StockIssuedDuringPeriodValueOther | 20,069,064 | 2018-12-31 | 3 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 20,000,000 | 2021-12-31 | 3 | CNY |
ProceedsFromLinesOfCredit | 19,953,816 | 2022-12-31 | 1 | USD |
IncreaseDecreaseInAccountsReceivable | 19,893,650 | 2025-12-31 | 29 | CNY |
StockRepurchasedDuringPeriodValue | 19,882,670 | 2022-12-31 | 1 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | 19,551,138 | 2022-12-31 | 1 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -19,443,842 | 2025-12-31 | 11 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 19,416,126 | 2025-12-31 | 29 | shares |
DeferredTaxAssetsOperatingLossCarryforwards | 19,352,270 | 2023-12-31 | 16 | CNY |
DeferredTaxAssetsValuationAllowance | 19,352,270 | 2023-12-31 | 16 | CNY |
ProceedsFromSaleOfOtherInvestments | 18,822,359 | 2025-06-30 | 2 | USD |
RepaymentsOfRelatedPartyDebt | 18,796,012 | 2024-12-31 | 23 | CNY |
TaxesPayableCurrent | 18,667,238 | 2025-12-31 | 22 | CNY |
OtherUnderwritingExpense | 18,618,078 | 2020-03-31 | 3 | CNY |
GainLossRecognizedOnAssetsTransferredToSeparateAccount | 17,801,786 | 2023-04-06 | 7 | CNY |
PaymentsToAcquireBusinessesAndInterestInAffiliates | 17,550,227 | 2019-12-31 | 1 | USD |
CostMethodInvestments | 17,479,195 | 2020-12-31 | 2 | USD |
UnrealizedGainLossOnInvestments | 17,424,887 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 17,371,555 | 2025-12-31 | 5 | USD |
AccruedIncomeTaxesCurrent | 17,323,701 | 2025-12-31 | 22 | CNY |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax | -17,125,311 | 2025-06-30 | 2 | CNY |
AssetAcquisitionContingentConsiderationLiabilityCurrent | 16,936,210 | 2022-06-30 | 2 | CNY |
AdjustmentOfWarrantsGrantedForServices | 16,800,000 | 2023-12-31 | 2 | USD |
PropertyPlantAndEquipmentGross | 16,766,834 | 2025-12-31 | 7 | USD |
FilmMonetizedOnItsOwnAmortizationExpense | 16,431,724 | 2021-12-31 | 1 | USD |
StockIssuedDuringPeriodSharesNewIssues | 16,038,240 | 2022-06-30 | 1 | shares |
BusinessAcquisitionsProFormaNetIncomeLoss | 15,947,348 | 2021-12-31 | 1 | USD |
AllowanceForDoubtfulAccountsReceivableNoncurrent | 15,576,316 | 2023-06-30 | 8 | USD |
GrossProfit | 15,502,931 | 2025-12-31 | 11 | USD |
BusinessCombinationStepAcquisitionEquityInterestInAcquireeFairValue1 | 15,153,004 | 2020-09-28 | 1 | USD |
RepaymentsOfBankDebt | 15,000,000 | 2025-12-31 | 13 | CNY |
ImpairmentOfLongLivedAssetsHeldForUse | 14,845,533 | 2025-12-31 | 12 | CNY |
ImpairmentOfLongLivedAssetsToBeDisposedOf | 14,845,533 | 2025-12-31 | 12 | CNY |
ProceedsFromNotesPayable | 14,758,847 | 2020-12-31 | 2 | USD |
DueToRelatedPartiesNoncurrent | 14,600,000 | 2022-06-30 | 8 | CNY |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 14,452,499 | 2025-12-31 | 23 | CNY |
ImpairmentOfIntangibleAssetsExcludingGoodwill | 13,713,235 | 2022-12-31 | 3 | CNY |
NoncontrollingInterestIncreaseFromSaleOfParentEquityInterest | 13,703,484 | 2021-12-31 | 3 | USD |
AccountsPayableAndAccruedLiabilitiesFairValueDisclosure | 13,669,086 | 2025-12-31 | 2 | USD |
WeightedAverageNumberOfSharesOutstandingBasic | 13,600,459 | 2025-12-31 | 25 | shares |
ImpairmentOfLeasehold | 13,425,491 | 2022-12-31 | 4 | CNY |
RepaymentsOfDebt | 13,386,463 | 2024-12-31 | 6 | CNY |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -13,315,524 | 2025-12-31 | 20 | USD |
OtherNonoperatingExpense | 13,241,733 | 2025-12-31 | 11 | CNY |
ProceedsFromBankDebt | 13,140,000 | 2024-06-30 | 2 | CNY |
PreferredStockSharesAuthorized | 12,916,700 | 2020-12-31 | 4 | shares |
OtherNonoperatingGainsLosses | 12,700,000 | 2022-12-31 | 1 | USD |
GainLossOnSaleOfOtherInvestments | -12,673,743 | 2022-12-31 | 4 | USD |
DeconsolidationGainOrLossAmount | 12,296,928 | 2025-12-31 | 16 | CNY |
GainOrLossOnSaleOfStockInSubsidiary | 12,296,928 | 2025-12-31 | 12 | CNY |
EquityMethodInvestmentRealizedGainLossOnDisposal | 12,296,928 | 2025-12-31 | 7 | CNY |
DisposalGroupDeferredGainOnDisposal | 12,296,928 | 2025-06-30 | 4 | CNY |
AssetsNoncurrent | 12,147,394 | 2025-12-31 | 7 | USD |
AccumulatedAmortizationDeferredFinanceCosts | 11,544,479 | 2019-12-31 | 3 | CNY |
Investments | 11,521,358 | 2024-06-30 | 6 | CNY |
EquityMethodInvestments | 11,220,589 | 2025-12-31 | 10 | CNY |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets | 10,995,986 | 2022-12-31 | 4 | USD |
PrepaidExpenseCurrent | 10,969,035 | 2025-12-31 | 10 | USD |
OtherNonoperatingIncome | 10,650,942 | 2024-12-31 | 24 | CNY |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 10,530,058 | 2021-12-31 | 4 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperation | 10,503,780 | 2025-06-30 | 2 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 10,407,212 | 2025-12-31 | 22 | CNY |
DeferredRevenueCurrent | 10,387,169 | 2023-12-31 | 14 | CNY |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 10,380,879 | 2025-12-31 | 28 | CNY |
PropertyPlantAndEquipmentNet | 10,357,380 | 2025-12-31 | 11 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 9,898,358 | 2025-06-30 | 3 | CNY |
CapitalExpendituresIncurredButNotYetPaid | 9,865,736 | 2023-12-31 | 4 | USD |
InterestPayableCurrent | 9,739,427 | 2024-06-30 | 6 | CNY |
PrepaidExpenseNoncurrent | 9,694,320 | 2024-06-30 | 7 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | 9,443,852 | 2023-12-31 | 3 | USD |
AccountsReceivableGrossCurrent | 9,310,038 | 2025-12-31 | 11 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -9,182,704 | 2025-12-31 | 11 | USD |
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent | 9,121,057 | 2025-06-30 | 3 | USD |
ResearchAndDevelopmentExpense | 9,002,932 | 2025-12-31 | 15 | USD |
AcceleratedShareRepurchasesAdjustmentToRecordedAmount | 9,000,000 | 2021-12-31 | 1 | USD |
IndefinitelivedIntangibleAssetsAcquired | 9,000,000 | 2023-12-31 | 4 | CNY |
NoncashOrPartNoncashAcquisitionAccountsReceivableAcquired1 | 8,955,000 | 2022-12-31 | 2 | CNY |
BusinessCombinationConsiderationTransferred1 | 8,680,478 | 2017-03-07 | 1 | USD |
PreferredStockSharesIssued | 8,611,133 | 2020-12-31 | 4 | shares |
PreferredStockSharesOutstanding | 8,611,133 | 2020-12-31 | 4 | shares |
ProFormaWeightedAverageSharesOutstandingDiluted | 8,611,133 | 2019-12-31 | 4 | shares |
ProceedsFromIssuanceInitialPublicOffering | 8,500,000 | 2023-06-30 | 7 | CNY |
BankOverdrafts | 8,500,000 | 2023-06-30 | 1 | CNY |
IncreaseDecreaseInAccountsPayable | 8,477,252 | 2025-12-31 | 29 | CNY |
LIFOInventoryAmount | 8,116,218 | 2021-12-31 | 2 | CNY |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet | 8,100,000 | 2022-12-31 | 3 | USD |
InventoryAdjustments | 8,100,000 | 2021-12-31 | 1 | CNY |
PaymentsToAcquireEquityMethodInvestments | 7,963,511 | 2022-12-31 | 5 | USD |
IncomeLossFromSubsidiariesNetOfTax | -7,932,721 | 2022-12-31 | 4 | CNY |
StockIssuedDuringPeriodValueNewIssues | 7,858,308 | 2023-12-31 | 5 | USD |
GainLossOnSaleOfBusiness | 7,809,069 | 2024-10-21 | 5 | USD |
SecuritiesBorrowed | 7,628,698 | 2021-12-31 | 1 | CNY |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation | 7,562,373 | 2025-06-30 | 3 | USD |
IncreaseDecreaseInDueFromRelatedPartiesCurrent | -7,548,721 | 2023-06-30 | 8 | CNY |
DeferredTaxAssetsOtherComprehensiveLoss | 7,373,437 | 2022-12-31 | 2 | CNY |
CurrentIncomeTaxExpenseBenefit | 7,334,225 | 2025-12-31 | 29 | CNY |
IncomeTaxExpenseBenefit | 7,331,485 | 2025-12-31 | 29 | CNY |
GoodwillImpairmentLossNetOfTax | 7,300,000 | 2020-12-31 | 1 | CNY |
ContractWithCustomerLiabilityCurrent | 7,256,576 | 2025-12-31 | 6 | CNY |
DeferredRevenue | 7,256,576 | 2025-12-31 | 2 | CNY |
IntangibleAssetsGrossExcludingGoodwill | 7,079,493 | 2023-06-30 | 1 | USD |
ProceedsFromIssuanceOfDebt | 7,070,000 | 2023-12-31 | 2 | CNY |
OtherReceivables | 6,814,716 | 2025-12-31 | 10 | CNY |
OtherIndefiniteLivedIntangibleAssets | 6,716,250 | 2022-12-31 | 2 | CNY |
EmployeeBenefitsAndShareBasedCompensation | 6,447,471 | 2022-12-31 | 5 | CNY |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 6,389,634 | 2024-12-31 | 8 | USD |
FiniteLivedIntangibleAssetsGross | 6,389,634 | 2024-12-31 | 7 | USD |
IntangibleAssetsNetExcludingGoodwill | 6,343,125 | 2023-06-30 | 13 | CNY |
IncreaseDecreaseInAccruedIncomeTaxesPayable | 6,244,012 | 2025-12-31 | 26 | CNY |
AccountsReceivableNetCurrent | 6,204,213 | 2025-12-31 | 11 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther | 6,180,544 | 2022-12-31 | 3 | USD |
LoansPayableCurrent | 6,090,995 | 2022-12-31 | 5 | USD |
OtherLiabilitiesCurrent | 6,090,995 | 2022-12-31 | 1 | USD |
GainLossOnSaleOfInvestments | 6,051,419 | 2024-06-30 | 2 | USD |
InvestmentIncomeInvestmentExpense | 6,051,419 | 2024-06-30 | 1 | USD |
MarketableSecuritiesCurrent | 6,000,000 | 2023-06-30 | 6 | USD |
OtherExpenses | 6,000,000 | 2021-03-24 | 14 | USD |
FiniteLivedIntangibleAssetsNet | 5,970,000 | 2023-06-30 | 7 | CNY |
ProceedsFromPartnershipContribution | 5,940,103 | 2020-12-31 | 2 | CNY |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -5,873,398 | 2019-12-31 | 1 | USD |
LongTermLoansFromBank | 5,870,816 | 2023-06-30 | 1 | USD |
OtherLiabilitiesNoncurrent | 5,870,816 | 2023-06-30 | 2 | USD |
FiniteLivedNoncompeteAgreementsGross | 5,870,569 | 2024-12-31 | 7 | USD |
OtherAssetImpairmentCharges | 5,499,260 | 2023-12-31 | 4 | CNY |
OperatingIncomeLoss | -5,498,681 | 2025-12-31 | 11 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 5,387,764 | 2025-12-31 | 10 | USD |
PropertyPlantAndEquipmentOtherAccumulatedDepreciation | 5,222,534 | 2025-12-31 | 1 | CNY |
AllowanceForDoubtfulAccountsReceivableWriteOffs | 5,164,631 | 2022-06-30 | 3 | CNY |
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent | 5,101,401 | 2023-06-30 | 6 | USD |
AccruedLiabilitiesAndOtherLiabilities | 5,101,401 | 2023-06-30 | 6 | USD |
GainsLossesOnExtinguishmentOfDebt | -5,096,244 | 2022-12-31 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 5,081,585 | 2023-12-31 | 5 | USD |
RelatedPartyTransactionAmountsOfTransaction | 5,081,585 | 2023-12-31 | 3 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 5,081,585 | 2023-12-31 | 1 | USD |
Depreciation | 5,008,745 | 2025-12-31 | 29 | CNY |
DepreciationAndAmortization | 5,008,745 | 2025-12-31 | 26 | CNY |
AccountsPayableCurrent | 4,993,057 | 2025-12-31 | 11 | USD |
TaxesPayableCurrentAndNoncurrent | 4,972,473 | 2023-06-30 | 2 | CNY |
OperatingLeasesIncomeStatementCarryingAmountAtLeaseInceptionExceedsFairValue | 4,913,042 | 2021-12-31 | 1 | USD |
LossOnSaleOfInvestments | 4,800,000 | 2024-12-31 | 1 | USD |
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax | 4,778,764 | 2023-06-30 | 1 | USD |
IncreaseDecreaseInDepositOtherAssets | -4,553,563 | 2025-12-31 | 7 | CNY |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber | 4,469,334 | 2022-12-31 | 4 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber | 4,469,334 | 2022-12-31 | 3 | shares |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets | 4,447,326 | 2022-12-31 | 3 | USD |
ProvisionForLoanLeaseAndOtherLosses | -4,329,244 | 2023-06-30 | 2 | CNY |
DueFromRelatedPartiesCurrent | 4,327,294 | 2021-12-31 | 1 | USD |
ProceedsFromCustomers | 4,327,294 | 2022-06-30 | 4 | USD |
RelatedPartiesAmountInCostOfSales | 4,327,294 | 2021-12-31 | 1 | USD |
ProceedsFromRelatedPartyDebt | 4,323,537 | 2024-12-31 | 19 | CNY |
ShorttermDebtAverageOutstandingAmount | 4,300,000 | 2025-12-31 | 1 | USD |
ShortTermBorrowings | 4,268,154 | 2025-12-31 | 6 | USD |
ProceedsFromShortTermDebt | 4,268,154 | 2025-12-31 | 3 | USD |
LoansPayableToBank | 4,268,154 | 2025-12-31 | 1 | USD |
DeferredPolicyAcquisitionCosts | 4,177,622 | 2022-06-30 | 4 | CNY |
ProceedsFromSaleOfShortTermInvestments | 4,160,605 | 2025-06-30 | 9 | USD |
GainOnSaleOfInvestments | 4,160,605 | 2025-06-30 | 1 | USD |
PaymentsToAcquireLoansReceivable | 4,103,079 | 2021-12-31 | 1 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax | 4,059,361 | 2023-06-30 | 6 | USD |
OtherOperatingIncomeExpenseNet | -4,022,062 | 2025-12-31 | 19 | CNY |
FiniteLivedCustomerRelationshipsGross | 4,000,000 | 2022-06-30 | 3 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities | 3,980,933 | 2022-12-31 | 3 | USD |
PaymentsForProceedsFromBusinessesAndInterestInAffiliates | -3,961,395 | 2022-12-31 | 3 | USD |
ProceedsFromSaleAndCollectionOfNotesReceivable | 3,897,845 | 2022-06-30 | 1 | USD |
PaymentsToAcquireBusinessesGross | 3,842,435 | 2019-12-31 | 3 | USD |
PaymentsOfFinancingCosts | 3,839,567 | 2022-12-31 | 1 | CNY |
OtherRealEstate | 3,800,000 | 2022-06-30 | 2 | USD |
FiniteLivedPatentsGross | 3,731,250 | 2024-12-31 | 14 | CNY |
IncreaseDecreaseInContractWithCustomerLiability | 3,711,391 | 2025-12-31 | 8 | CNY |
LeaseAndRentalExpense | 3,707,039 | 2019-12-31 | 3 | CNY |
What to be careful about
What this model itself distrusts about WIMI's figures. Written by the derivation as it ran, not added afterwards.
- WITHHELD: price to earnings -- 0.25, which is earnings above the whole market value: a one-off gain in the year, or a share count that is not the common stock's. Left out rather than shown as the cheapest company on the site
- revenue is annual, not TTM
- operating income is annual, not TTM
- diluted share count moved +98% in a year (10M to 19M, a ratio of 1.98), which is a stock split rather than issuance; growth is measured on total revenue, not per share
- there is no operating profit to value; valuation rests on EV/revenue (-7.4x) instead
- analyst estimate not used: the consensus itself is a loss
- quality rests on 4 of 5 inputs; not tagged: roic