XNASHOLO
Market cap30mUSD
Dec 26, Last price
1.47USD
1D
8.87%
1Q
423.81%
IPO
-95.02%
Name
MicroCloud Hologram Inc
Chart & Performance
P/E
—
P/S
0.15
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
204m
+180.71%
Net income
-81m
L+301.31%
CFO
-28m
L+38.61%
Profile
As of September 16, 2022, Golden Path Acquisition Corporation was acquired by MC Hologram Inc., in a reverse merger transaction. Golden Path Acquisition Corporation does not have significant operations. It intends to effect a merger, share exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses. The company was incorporated in 2018 and is based in New York, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 203,548 180.71% | 72,513 28.87% | 56,267 70.11% | ||
Cost of revenue | 279,998 | 93,285 | 43,816 | ||
Unusual Expense (Income) | |||||
NOPBT | (76,450) | (20,772) | 12,451 | ||
NOPBT Margin | 22.13% | ||||
Operating Taxes | (4,139) | (123) | |||
Tax Rate | |||||
NOPAT | (72,311) | (20,649) | 12,451 | ||
Net income | (81,382) 301.31% | (20,279) -259.10% | 12,746 161.62% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | |||||
BB yield | |||||
| Debt | |||||
Debt current | 3,967 | 291 | |||
Long-term debt | 5,180 | 978 | |||
Deferred revenue | |||||
Other long-term liabilities | 62 | 62 | |||
Net debt | (117,491) | (20,641) | (7,783) | ||
| Cash flow | |||||
Cash from operating activities | (27,739) | (20,012) | 16,158 | ||
CAPEX | (775) | (271) | |||
Cash from investing activities | (1,375) | 1,710 | |||
Cash from financing activities | 2,204 | 33,271 | |||
FCF | (88,432) | (19,229) | 9,239 | ||
| Balance | |||||
Cash | 126,038 | 21,910 | 7,532 | ||
Long term investments | 600 | 251 | |||
Excess cash | 116,460 | 18,285 | 4,969 | ||
Stockholders' equity | (145,094) | (8,154) | 12,926 | ||
Invested Capital | 292,385 | 37,340 | 12,139 | ||
ROIC | 119.04% | ||||
ROCE | 71.48% | ||||
| EV | |||||
Common stock shares outstanding | 2,007 | 5,081 | |||
Price | |||||
Market cap | |||||
EV | |||||
EBITDA | (69,213) | (19,519) | 13,498 | ||
EV/EBITDA | |||||
Interest | 248 | ||||
Interest/NOPBT | |||||