WiMi Hologram Cloud Inc
NASDAQ:WIMI
Cash Flow Statement
Cash Flow Statement
WiMi Hologram Cloud Inc
Dec-2019 | Dec-2021 | Jun-2022 | Dec-2022 | ||
---|---|---|---|---|---|
Operating Cash Flow | |||||
Net Income |
102
|
(254)
|
(289)
|
(377)
|
|
Depreciation & Amortization |
14
|
19
|
24
|
11
|
|
Change in Deffered Taxes |
(2)
|
(3)
|
(4)
|
(4)
|
|
Stock-Based Compensation |
0
|
11
|
0
|
6
|
|
Other Non-Cash Items |
13
|
287
|
286
|
138
|
|
Cash Taxes Paid |
5
|
4
|
6
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
|
Change in Working Capital |
16
|
10
|
35
|
(6)
|
|
Cash from Operating Activities |
144
N/A
|
58
-60%
|
52
-10%
|
(238)
N/A
|
|
Investing Cash Flow | |||||
Capital Expenditures |
(0)
|
(168)
|
(169)
|
(1)
|
|
Other Items |
(126)
|
(70)
|
(66)
|
(89)
|
|
Cash from Investing Activities |
(127)
N/A
|
(238)
-88%
|
(235)
+1%
|
(90)
+62%
|
|
Financing Cash Flow | |||||
Net Issuance of Common Stock |
0
|
508
|
508
|
0
|
|
Net Issuance of Debt |
(41)
|
(12)
|
(81)
|
(30)
|
|
Other |
0
|
84
|
83
|
139
|
|
Cash from Financing Activities |
(41)
N/A
|
579
N/A
|
511
-12%
|
109
-79%
|
|
Change in Cash | |||||
Effect of Foreign Exchange Rates |
1
|
(16)
|
10
|
40
|
|
Net Change in Cash |
(23)
N/A
|
384
N/A
|
338
-12%
|
(180)
N/A
|
|
Free Cash Flow | |||||
Free Cash Flow |
144
N/A
|
(110)
N/A
|
(117)
-6%
|
(239)
-105%
|