v3.26.3
Variable Interest Entity (“VIE”)
6 Months Ended
Jun. 30, 2026
Variable Interest Entity (“VIE”) [Abstract]  
Variable interest entity ("VIE")

Note 3 — Variable interest entity (“VIE”)

 

WiMi WFOE entered into contractual arrangements with Beijing WiMi on November 6, 2018. The agreements were terminated on December 18, 2020, and WiMi WFOE entered into another contractual arrangements with Beijing WiMi on the same day, under which WiMi WFOE maintains effective control of Beijing WiMi. The significant terms of these contractual arrangements are summarized in “Note 1 Nature of business and organization” above. As a result, the Company classifies Beijing WiMi as VIE which should be consolidated based on the structure as described in Note 1.

 

A VIE is an entity that has either a total equity investment that is insufficient to permit the entity to finance its activities without additional subordinated financial support, or whose equity investors lack the characteristics of a controlling financial interest, such as through voting rights, right to receive the expected residual returns of the entity or obligation to absorb the expected losses of the entity. The variable interest holder, if any, that has a controlling financial interest in a VIE is deemed to be the primary beneficiary and must consolidate the VIE.

 

i) Beijing WiMi

 

WiMi WFOE is deemed to have a controlling financial interest and be the primary beneficiary of Beijing WiMi because it has both of the following characteristics:

 

(1) The power to direct activities at Beijing WiMi that most significantly impact such entity’s economic performance, and

 

(2) The right to receive benefits from Beijing WiMi that could potentially be significant to such entity.

 

Pursuant to the contractual arrangements, Beijing WiMi pays service fees equal to all of its net income to WiMi WFOE. The contractual arrangements are designed so that Beijing WiMi operate for the benefit of WiMi WFOE and ultimately, the Company.

 

Accordingly, the accounts of Beijing WiMi are consolidated in the accompanying financial statements. In addition, its financial positions and results of operations are included in the Company’s financial statements. Under the VIE Arrangements, the Company has the power to direct activities of Beijing WiMi and can have assets transferred out of Beijing WiMi. Therefore, the Company considers that there is no asset in Beijing WiMi that can be used only to settle obligations of Beijing WiMi, except for registered capital and PRC statutory reserves, if any. As Beijing WiMi is incorporated as limited liability company under the Company Law of the PRC, creditors of the Beijing WiMi do not have recourse to the general credit of the Company for any of the liabilities of Beijing WiMi.

 

The carrying amount of the VIEs’ consolidated assets and liabilities are as follows: 

 

    December 31,     June 30,     June 30,  
    2025     2026     2026  
    RMB     RMB     USD  
Current assets     85,753,334       83,320,887       12,233,462  
Property and equipment, net     72,658,575       70,811,620       10,396,808  
Other noncurrent assets     10,132,185       10,132,185       1,487,643  
Total assets     168,544,094       164,264,692       24,117,913  
Total liabilities     (614,510,596 )     (613,286,737 )     (90,044,889 )
Net assets     (445,966,502 )     (449,022,045 )     (65,926,976 )

 

    December 31,     June 30,     June 30,  
    2025     2026     2026  
    RMB     RMB     USD  
Current liabilities:                  
Accounts payable     7,831,313       7,542,308       1,107,388  
Advance from customers     135,467       154,462       22,679  
Other payables and accrued liabilities     17,122,156       17,052,191       2,503,662  
Taxes payable     5,799,588       4,915,704       721,740  
Intercompany payable*     561,017,190       561,017,190       82,370,493  
Total current liabilities     591,905,714       590,681,855       86,725,962  
Non-current shareholder loan     22,604,882       22,604,882       3,318,927  
Total liabilities     614,510,596       613,286,737       90,044,889  

 

* Intercompany balances will be eliminated upon consolidation.

 

The summarized operating results of the VIE’s are as follows: 

 

    For the     For the     For the  
    six months
ended
    six months
ended
    six months
ended
 
    June 30,     June 30,     June 30,  
    2025     2026     2026  
    RMB     RMB     USD  
Operating revenues     128,728       57,092       8,382  
Gross profit     128,728       11,162       1,639  
Loss from operations     (1,439,606 )     (2,099,642 )     (308,277 )
Net income (loss)     7,141,269       (3,314,898 )     (486,706 )

 

The following table provides a reconciliation of cash and cash equivalents reported within the VIE’s company balance sheets that sum to the total of the same amounts shown in the VIE’s company statements of cash flows:

 

    December 31,     June 30,     June 30,  
    2025     2026     2026  
    RMB     RMB     USD  
Cash and cash equivalents     8,496,049       19,124,283       2,807,894  
Total cash and cash equivalents     8,496,049       19,124,283       2,807,894