MicroCloud Hologram Inc. (HOLO) Cash Flow Statement
Where HOLO’s cash came from and went, 2025
December 31, 2025 · Chinese yuan- Cash from operations
- CN¥56.4M
- Capital expenditures
- CN¥99,894 0.0% of revenue
- Free cash flow
- CN¥56.3M 14.3% margin
- Returned to shareholders
- —
- Change in cash
- CN¥991.9M cash at year-end CN¥1.84B
Cash from operations
CN¥56.4M
Investments (net)
−CN¥286.2M
Acquisitions & other
+CN¥745,102
Net borrowing (repayment)
+CN¥1.24B
Currency & other
−CN¥18.9M
Change in cash
CN¥991.9M
Drawn to scale: where the cash came from and how it was used. Hover for values.
HOLO operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
HOLO cash flow trends, 2019–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | CN¥9.7M2019 | CN¥56.4M2025 | +34.0%/yr | |
| Capital expenditures | CN¥30,6902019 | CN¥99,8942025 | +21.7%/yr | |
| Free cash flow | CN¥9.7M2019 | CN¥56.3M2025 | +34.0%/yr | |
| Free cash flow margin | 12.8%2019 | 14.3%2025 | +1.5 pts | |
| Operating cash flow / net income | 0.952019 | 1.272021 | +0.32 | |
| Stock-based compensation | CN¥22020 | CN¥02025 | −100.0% | |
| Capex / revenue | 0.0%2019 | 0.0%2025 | 0.0 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
HOLO cash flow by activity
OperatingInvestingFinancingChange in cash
HOLO net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
HOLO cash flow statement in Chinese yuan
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −CN¥50.2M | −CN¥64.2M | −CN¥81.6M | −CN¥136.5M | CN¥81.2M | CN¥31.8M | CN¥10.3M |
| Depreciation & amortization | CN¥1.7M | CN¥2.0M | CN¥7.2M | CN¥8.4M | CN¥6.7M | CN¥2.5M | CN¥807,457 |
| Stock-based compensation | CN¥0 | CN¥952,556 | CN¥32.2M | CN¥0 | CN¥152,025 | CN¥2 | — |
| Change in working capital | CN¥2.6M | −CN¥1.2M | −CN¥4.0M | −CN¥5.9M | CN¥15.6M | −CN¥48.9M | CN¥4.1M |
| Other non-cash items | CN¥102.2M | −CN¥36.1M | CN¥18.4M | −CN¥716,044 | −CN¥650,999 | CN¥329,084 | −CN¥5.4M |
| Cash from operating activities | CN¥56.4M | −CN¥98.6M | −CN¥27.7M | −CN¥134.7M | CN¥103.0M | −CN¥14.2M | CN¥9.7M |
| Investing activities | |||||||
| Capital expenditures | −CN¥99,894 | −CN¥11,927 | −CN¥774,615 | −CN¥1.8M | −CN¥135,676 | −CN¥12,832 | −CN¥30,690 |
| Investments (net) | −CN¥286.2M | −CN¥683.0M | −CN¥1.4M | CN¥1.7M | −CN¥84.1M | CN¥1.2M | −CN¥5.0M |
| Acquisitions & other investing | CN¥745,102 | CN¥11,927 | CN¥774,615 | CN¥11.6M | CN¥135,676 | CN¥12,832 | CN¥30,690 |
| Cash from investing activities | −CN¥285.6M | −CN¥683.0M | −CN¥1.4M | CN¥11.5M | −CN¥84.1M | CN¥1.2M | −CN¥5.0M |
| Financing activities | |||||||
| Net borrowing (repayment) | CN¥1.24B | CN¥1.51B | CN¥2.5M | −CN¥13,430 | −CN¥10.0M | CN¥44.8M | CN¥12,627 |
| Shares issued | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 |
| Other financing | CN¥0 | CN¥0 | −CN¥289,720 | CN¥223.9M | CN¥8.7M | −CN¥1.7M | −CN¥6.8M |
| Cash from financing activities | CN¥1.24B | CN¥1.51B | CN¥2.2M | CN¥223.9M | −CN¥1.3M | CN¥43.1M | −CN¥6.8M |
| Summary | |||||||
| Net change in cash | CN¥991.9M | CN¥725.4M | −CN¥25.1M | CN¥103.1M | CN¥17.3M | CN¥29.7M | CN¥998,891 |
| Cash at end of period | CN¥1.84B | CN¥851.5M | CN¥126.0M | CN¥151.1M | CN¥48.0M | CN¥30.7M | CN¥998,891 |
| Free cash flow | CN¥56.3M | −CN¥98.6M | −CN¥28.5M | −CN¥136.5M | CN¥103.0M | −CN¥14.2M | CN¥9.7M |
| Free cash flow margin | 14.3% | −34.0% | −14.0% | −28.0% | 28.7% | −6.6% | 12.8% |
| Capex / revenue | 0.0% | 0.0% | 0.4% | 0.4% | 0.0% | 0.0% | 0.0% |
| Operating cash flow / net income | — | — | — | — | 1.27 | −0.45 | 0.95 |
| Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Sep '23 | Jun '23 | Mar '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | |||||||||||
| Net income | −CN¥7.0M | −CN¥145.3M | CN¥118.9M | CN¥118.9M | CN¥28.7M | CN¥28.7M | −CN¥60.4M | −CN¥60.4M | −CN¥26.4M | −CN¥4.1M | −CN¥24.9M |
| Depreciation & amortization | CN¥446,728 | CN¥446,728 | CN¥396,788 | CN¥396,788 | CN¥485,024 | CN¥485,024 | CN¥492,402 | CN¥492,402 | CN¥1.4M | CN¥2.2M | CN¥2.2M |
| Stock-based compensation | — | — | — | — | −CN¥765 | −CN¥765 | CN¥477,043 | CN¥477,043 | CN¥16.1M | CN¥1 | — |
| Change in working capital | CN¥3.4M | −CN¥6.6M | CN¥611,475 | CN¥611,475 | −CN¥2.8M | −CN¥2.8M | −CN¥4.0M | −CN¥4.0M | CN¥32.0M | −CN¥4.6M | −CN¥1.8M |
| Other non-cash items | CN¥11.0M | CN¥168.1M | −CN¥108.4M | −CN¥108.4M | −CN¥14.3M | −CN¥14.3M | CN¥2.0M | CN¥2.0M | −CN¥28.9M | CN¥336,112 | CN¥14.4M |
| Cash from operating activities | CN¥7.9M | CN¥16.7M | CN¥11.5M | CN¥11.5M | CN¥12.1M | CN¥12.1M | −CN¥61.4M | −CN¥61.4M | −CN¥5.7M | −CN¥6.2M | −CN¥10.1M |
| Investing activities | |||||||||||
| Capital expenditures | −CN¥13,985 | −CN¥35,100 | −CN¥14,847 | −CN¥14,847 | CN¥0 | CN¥0 | −CN¥5,964 | −CN¥5,964 | −CN¥214,564 | −CN¥130,979 | −CN¥214,509 |
| Investments (net) | — | — | — | — | — | — | — | — | — | −CN¥127,505 | −CN¥118,860 |
| Acquisitions & other investing | −CN¥40.6M | CN¥47.0M | −CN¥189.7M | −CN¥189.7M | −CN¥288.0M | −CN¥288.0M | −CN¥53.5M | −CN¥53.5M | CN¥0 | CN¥130,978 | −CN¥484,614 |
| Cash from investing activities | −CN¥40.7M | CN¥46.9M | −CN¥189.7M | −CN¥189.7M | −CN¥288.0M | −CN¥288.0M | −CN¥53.5M | −CN¥53.5M | −CN¥214,564 | −CN¥127,506 | −CN¥817,983 |
| Financing activities | |||||||||||
| Net borrowing (repayment) | — | — | — | — | — | — | — | — | — | CN¥70,996 | CN¥70,996 |
| Shares issued | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 |
| Other financing | CN¥176.4M | CN¥67.7M | CN¥552.3M | CN¥552.3M | CN¥386.6M | CN¥386.6M | CN¥366.8M | CN¥366.8M | CN¥1.4M | CN¥343,047 | −CN¥774,760 |
| Cash from financing activities | CN¥176.4M | CN¥67.7M | CN¥552.3M | CN¥552.3M | CN¥386.6M | CN¥386.6M | CN¥366.8M | CN¥366.8M | CN¥1.4M | CN¥414,043 | −CN¥703,764 |
| Summary | |||||||||||
| Net change in cash | CN¥143.8M | — | — | — | — | −CN¥630.1M | CN¥252.0M | CN¥252.0M | −CN¥136.3M | −CN¥3.6M | −CN¥10.9M |
| Cash at end of period | CN¥262.3M | CN¥118.5M | — | — | — | — | CN¥252.0M | CN¥252.0M | CN¥131.2M | CN¥136.3M | CN¥139.9M |
| Free cash flow | CN¥7.9M | CN¥16.6M | CN¥11.5M | CN¥11.5M | CN¥12.1M | CN¥12.1M | −CN¥61.4M | −CN¥61.4M | −CN¥5.9M | −CN¥6.4M | −CN¥10.3M |
| Free cash flow margin | 2.0% | 13.6% | 14.4% | 14.4% | 14.9% | 14.9% | −95.4% | −95.4% | −11.2% | −12.1% | −22.7% |
| Capex / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.4% | 0.2% | 0.5% |
| Operating cash flow / net income | — | — | 0.10 | 0.10 | 0.42 | 0.42 | — | — | — | — | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in Chinese yuan as reported; data from EODHD.
HOLO cash generation
In fiscal 2025 (ended December 31, 2025), MicroCloud Hologram generated CN¥56.4 million of cash from operations and spent CN¥0.1 million on capital expenditures, leaving free cash flow of CN¥56.3 million, 14.3% of revenue. Cash and equivalents rose by CN¥991.9 million over the year.
Related: HOLO income statement, HOLO balance sheet. See the HOLO stock overview for the latest quote and news.
HOLO cash flow FAQ
What is MicroCloud Hologram's free cash flow?
MicroCloud Hologram's free cash flow was CN¥56.3 million in fiscal 2025: CN¥56.4 million of operating cash flow minus CN¥0.1 million of capital expenditures It was -CN¥98.6 million a year earlier..
How much cash does MicroCloud Hologram generate from operations?
MicroCloud Hologram generated CN¥56.4 million of cash from operating activities in fiscal 2025.
How much does MicroCloud Hologram spend on capital expenditures?
MicroCloud Hologram spent CN¥0.1 million on capital expenditures in fiscal 2025, 0.0% of revenue, compared with CN¥0.0 million the year before.