WiMi Hologram Cloud Inc. logo

WiMi Hologram Cloud Inc.

WIMI | NASDAQ
Chart Builder DCF Calculator
$0.48
-$0.04 (-8.05%)
At close: Nov 5, 2026, 4:00 PM ET
$0.48
$0.00 (-0.42%)
After-hours: Nov 5, 2026, 5:50 PM ET
TTM
Period Ending
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Q4 2020
Dec 31, 2020
Q3 2020
Sep 30, 2020
Q2 2020
Jun 30, 2020
Q1 2020
Mar 31, 2020
Net Income
554.89M 239.76M 170.28M 120.96M 71.64M -370.44M -611.93M -618.06M -622.98M -524.72M -474.12M -491.8M -510.67M -320.37M -283M -259.49M -235.97M -201.48M -166.98M -159.07M -151.17M -52.67M 45.83M 76.16M
Depreciation & Amortization
10.33M 7.34M 8.46M 7.74M 7.02M 7.47M 6.04M 6.06M 5.1M 8.48M 10.87M 12.5M 15.11M 13.12M 14.01M 16.86M 19.71M 19.71M 15.84M 13.38M 10.92M 10.59M 14.14M 14.02M
Stock-Based Compensation
44.19M 22.13M 22.19M 11.09M n/a 186.16M 212.43M 223.67M 225.22M 50.5M 25.9M 16.22M 16.22M 7.04M 7.63M 9.11M 10.58M 104.03M 197.47M 194.45M 191.42M 95.71M n/a n/a
Other Working Capital
228.54M 220.1M 325.05M 329.13M 333.21M 419.14M 405.86M 348.19M 291.21M 42.08M -53.55M -49.66M -46.46M 18M 28.18M 15.17M 2.17M -17.24M -35.16M -26.69M -18.22M -14.94M -13.14M -7.96M
Other Non-Cash Items
-533.37M -121.13M 72.8M 96.91M 121.03M 66.57M 99.04M 76.02M 68.43M 192.14M 139.06M 168.33M 182.17M 180.33M 268.36M 270.74M 273.13M 167.71M 49.51M 23.45M -2.6M -3.2M 8.98M 8.69M
Deferred Income Tax
n/a n/a n/a n/a n/a -2.61M -2.61M -2.61M -2.61M -2.61M -2.61M -2.76M -2.76M -1.99M -1.99M -1.83M -1.83M -392.88K -392.88K -392.88K -392.88K -999.74K -999.74K -1.19M
Change in Working Capital
207.4M 208.93M 322.62M 327.92M 333.21M 500.74M 539.9M 486.72M 421.49M 106.13M -31.7M -42.16M -40.55M 26.99M 45.38M 18.04M -9.29M -100.09M -135.02M -105.67M -76.31M -8.37M 3.71M 15.18M
Operating Cash Flow
283.43M 357.04M 596.34M 564.62M 532.9M 387.89M 242.87M 163.49M 86.34M -187.61M -350.14M -348.75M -349.58M -92.89M 52.38M 55.27M 58.16M -10.12M -39.17M -33.46M -27.74M 42.06M 72.65M 113.87M
Capital Expenditures
-88.12M -29.39M -30.3K -29.47K -28.64K -33.94M -67.85M -68.08M -68.19M -34.03M -34.64K -427.45K -941.42K -1.18M -1.25M -13.21M -25.17M -25.39M -25.39M -12.83M -263.18K -121.78K -201.97K 10.05K
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.99K 3.01K 3.01K 3.01K -9.92M -19.84M -19.84M -19.84M -57.66M -47.74M -47.74M -47.74M -58.06M -116.12M -119.08M
Purchase of Investments
-1.49B n/a n/a n/a n/a -500.29M -500.29M -676.67M -676.67M -667.7M -667.7M -512.11M -512.11M -221.11M -221.11M -200.32M -200.32M -172.56M -172.56M -172.56M -172.56M 3.85M 3.85M 2.85M
Sales Maturities Of Investments
666.27M n/a n/a n/a n/a 439.89M 439.89M 441.19M 441.19M 457.31M 457.31M 469.05M 469.05M 12.84M 12.84M -191.23K -191.23K -191.23K -191.23K -191.23K -191.23K 73.7M 73.7M 73.7M
Other Investing Acitivies
-585.79M -687.87M -559.36M -488.05M -416.74M -352.2M -287.67M -785.16M -759.66M -781.33M -793.26M -184.57M -98.88M -63.74M -38.34M -115.5M -192.66M -187.32M -166.24M -141.33M -116.42M -100.67M -100.67M -51.34M
Investing Cash Flow
-1.49B -717.26M -559.39M -488.08M -416.77M -444.45M -413.82M -479.87M -454.48M -418.98M -396.91M -220.3M -135.12M -74.84M -59.43M -148.55M -237.67M -270.37M -239.37M -201.9M -164.42M -158.86M -217M -170.4M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -48.8M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
1.1B 1.29B 1.44B 1.05B 667.6M 464.42M 267.78M 182.77M 47.54M 668.9M 763.85M 671.17M 628.71M 64.77M -23.22M 300.05M 623.33M 1.19B 1.19B 951M 716.87M 135.9M 162.32M 107.58M
Financial Cash Flow
1.1B 1.29B 1.44B 1.05B 667.6M 464.42M 267.78M 141.31M 6.08M 198.32M 293.27M 242.05M 199.59M 20.86M -67.13M 256.14M 579.41M 805.16M 804.31M 570.19M 336.06M 135.9M 162.32M 58.78M
Net Cash Flow
n/a n/a -502.71M n/a n/a n/a 459.62M -216.75M -290.98M -449.1M -472.66M 289.03M -412.24M 658.08M 720.05M 328.82M 1.3B 671.46M 676.12M 489.46M 302.79M 11.73M 10.71M -5.89M
Free Cash Flow
195.31M 327.65M 596.31M 564.59M 532.88M 353.95M 175.02M 95.41M 18.15M -221.64M -350.17M -349.17M -350.52M -94.07M 51.13M 42.06M 33M -35.5M -64.56M -46.28M -28M 41.94M 72.45M 113.88M
Adj. Free Cash Flow
151.12M 305.52M 574.12M 553.5M 532.88M 167.79M -37.42M -128.25M -207.07M -272.14M -376.07M -365.39M -366.74M -101.11M 43.5M 32.95M 22.41M -139.53M -262.04M -240.73M -219.42M -53.77M 72.45M 113.88M
Maintenance CapEx
-63.59M -29.39M -30.3K -27.83K -25.35K -32.44M -64.85M -65.09M -65.2M -32.53M -34.64K -427.45K -941.42K -1.18M -1.25M -10.77M -20.3M -20.3M -20.3M -10.15M n/a n/a n/a 286.92K
Growth CapEx
-24.53M n/a n/a -1.65K -3.29K -1.5M -3M -2.99M -2.99M -1.5M n/a n/a n/a n/a n/a -2.43M -4.86M -5.08M -5.08M -2.67M -263.18K -121.78K -201.97K -276.87K
Owner Earnings
219.84M 327.65M 596.31M 564.6M 532.88M 355.45M 178.01M 98.41M 21.14M -220.14M -350.17M -349.17M -350.52M -94.07M 51.13M 44.49M 37.86M -30.42M -59.48M -43.61M -27.74M 42.06M 72.65M 114.15M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.