No data to show
XNAS
HOLOW
Market cap22mUSD
Jun 12, Last price
0.12USD
1D
-6.09%
1Q
9.17%
IPO
0.25%
Name
MicroCloud Hologram Inc
Chart & Performance
P/E
—
P/S
0.00
EPS
—
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
93.12%
Revenues
290m
+42.62%
Net income
-63m
L-22.19%
CFO
-99m
L+255.53%
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 | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 290,298 42.62% | 203,548 180.71% | 72,513 28.87% | |||
Cost of revenue | 426,026 | 279,998 | 93,285 | |||
Unusual Expense (Income) | ||||||
NOPBT | (135,728) | (76,450) | (20,772) | |||
NOPBT Margin | ||||||
Operating Taxes | 2,539 | (4,139) | (123) | |||
Tax Rate | ||||||
NOPAT | (138,266) | (72,311) | (20,649) | |||
Net income | (63,323) -22.19% | (81,382) 301.31% | (20,279) -259.10% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | ||||||
BB yield | ||||||
| Debt | ||||||
Debt current | 6,714 | 3,967 | 291 | |||
Long-term debt | 3,520 | 5,180 | 978 | |||
Deferred revenue | ||||||
Other long-term liabilities | 62 | 62 | ||||
Net debt | (1,567,501) | (117,491) | (20,641) | |||
| Cash flow | ||||||
Cash from operating activities | (98,619) | (27,739) | (20,012) | |||
CAPEX | (12) | (775) | (271) | |||
Cash from investing activities | (682,982) | (1,375) | 1,710 | |||
Cash from financing activities | 1,506,897 | 2,204 | 33,271 | |||
FCF | (133,062) | (88,432) | (19,229) | |||
| Balance | ||||||
Cash | 1,577,135 | 126,038 | 21,910 | |||
Long term investments | 600 | 600 | ||||
Excess cash | 1,563,220 | 116,460 | 18,285 | |||
Stockholders' equity | (201,000) | (145,094) | (8,154) | |||
Invested Capital | 1,791,740 | 292,385 | 37,340 | |||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 2,007 | |||||
Price | 4.93 38.91% | 3.55 -84.37% | 22.70 | |||
Market cap | 45,565 | |||||
EV | 24,967 | |||||
EBITDA | (133,773) | (69,213) | (19,519) | |||
EV/EBITDA | ||||||
Interest | 248 | |||||
Interest/NOPBT | ||||||