WiMi Hologram Cloud Inc
NASDAQ:WIMI
Balance Sheet
Balance Sheet Decomposition
WiMi Hologram Cloud Inc
WiMi Hologram Cloud Inc
Balance Sheet
WiMi Hologram Cloud Inc
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
13
|
152
|
129
|
355
|
752
|
573
|
338
|
1 071
|
|
| Cash Equivalents |
13
|
152
|
129
|
355
|
752
|
573
|
338
|
1 071
|
|
| Short-Term Investments |
0
|
0
|
0
|
33
|
34
|
38
|
436
|
848
|
|
| Total Receivables |
36
|
47
|
36
|
173
|
80
|
20
|
24
|
24
|
|
| Accounts Receivables |
36
|
47
|
36
|
173
|
26
|
20
|
24
|
24
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
4
|
7
|
2
|
0
|
0
|
|
| Other Current Assets |
4
|
15
|
12
|
52
|
36
|
36
|
60
|
71
|
|
| Total Current Assets |
52
|
213
|
178
|
616
|
908
|
670
|
857
|
2 013
|
|
| PP&E Net |
2
|
1
|
1
|
2
|
28
|
26
|
93
|
127
|
|
| PP&E Gross |
2
|
1
|
1
|
2
|
28
|
26
|
93
|
127
|
|
| Accumulated Depreciation |
1
|
2
|
2
|
3
|
3
|
4
|
5
|
46
|
|
| Intangible Assets |
52
|
40
|
28
|
41
|
28
|
7
|
0
|
0
|
|
| Goodwill |
350
|
351
|
352
|
396
|
277
|
243
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
4
|
114
|
116
|
171
|
12
|
11
|
|
| Other Long-Term Assets |
1
|
1
|
1
|
2
|
148
|
144
|
70
|
0
|
|
| Other Assets |
350
|
351
|
352
|
396
|
277
|
243
|
0
|
0
|
|
| Total Assets |
458
N/A
|
608
+33%
|
564
-7%
|
1 172
+108%
|
1 505
+28%
|
1 260
-16%
|
1 031
-18%
|
2 152
+109%
|
|
| Liabilities | |||||||||
| Accounts Payable |
25
|
33
|
39
|
27
|
28
|
25
|
30
|
28
|
|
| Accrued Liabilities |
1
|
1
|
2
|
6
|
12
|
13
|
11
|
12
|
|
| Short-Term Debt |
0
|
0
|
0
|
13
|
0
|
0
|
14
|
124
|
|
| Current Portion of Long-Term Debt |
109
|
0
|
71
|
64
|
20
|
42
|
0
|
0
|
|
| Other Current Liabilities |
4
|
11
|
10
|
22
|
32
|
28
|
179
|
581
|
|
| Total Current Liabilities |
140
|
46
|
122
|
132
|
92
|
109
|
233
|
744
|
|
| Long-Term Debt |
222
|
239
|
16
|
25
|
67
|
0
|
36
|
23
|
|
| Deferred Income Tax |
6
|
4
|
3
|
6
|
5
|
2
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
12
|
75
|
98
|
9
|
386
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
|
| Total Liabilities |
367
N/A
|
289
-21%
|
141
-51%
|
175
+24%
|
241
+38%
|
209
-13%
|
278
+33%
|
1 153
+315%
|
|
| Equity | |||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
60
|
149
|
251
|
100
|
136
|
494
|
915
|
843
|
|
| Additional Paid In Capital |
30
|
168
|
168
|
932
|
1 455
|
1 552
|
1 608
|
1 836
|
|
| Other Equity |
0
|
2
|
3
|
35
|
55
|
8
|
59
|
6
|
|
| Total Equity |
90
N/A
|
319
+254%
|
423
+33%
|
997
+136%
|
1 264
+27%
|
1 052
-17%
|
753
-28%
|
999
+33%
|
|
| Total Liabilities & Equity |
458
N/A
|
608
+33%
|
564
-7%
|
1 172
+108%
|
1 505
+28%
|
1 260
-16%
|
1 031
-18%
|
2 152
+109%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
25
|
25
|
24
|
27
|
28
|
28
|
10
|
10
|
|