SAIH
SAIH
SAIHEAT LimitedIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $689K ▼ | $561K ▼ | $-3.57M ▼ | -517.71% ▼ | $-1.95 ▼ | $-1.9M ▲ |
| Q2-2025 | $3.83M ▲ | $2.36M ▼ | $-2.89M ▲ | -75.32% ▲ | $-1.57 ▲ | $-3.36M ▲ |
| Q4-2024 | $2.34M ▲ | $4.17M ▼ | $-3.95M ▲ | -168.83% ▼ | $-2.25 ▲ | $-3.95M ▼ |
| Q4-2022 | $-114K ▼ | $4.25M ▼ | $-4.65M ▼ | 4.08K% ▲ | $-3.94 ▼ | $-764.67K ▲ |
| Q2-2022 | $10.75M | $4.35M | $-4.19M | -39% | $-2.78 | $-3.93M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $202K ▼ | $12.71M ▼ | $5.32M ▼ | $7.4M ▼ |
| Q2-2025 | $1.09M ▲ | $17.17M ▼ | $5.5M ▲ | $11.66M ▼ |
| Q4-2024 | $1.06M ▼ | $18.53M ▲ | $4.17M ▲ | $14.37M ▼ |
| Q2-2024 | $1.9M ▼ | $17.58M ▼ | $1.99M ▲ | $15.59M ▼ |
| Q4-2023 | $3.26M | $18.07M | $1.26M | $16.82M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2021 | $-551.85K | $-624.44K | $0 | $-28K | $0 | $-624.44K |
| Q3-2021 | $-551.85K ▼ | $-624.44K ▼ | $0 ▲ | $-28K ▼ | $0 | $-624.44K ▼ |
| Q2-2021 | $-22.55K | $-41.66K | $-44.89M | $45.59M | $0 | $-41.66K |
What's strong about this company's cash flow?
There is little to no capital spending, so the business is not tied up in expensive assets. No dilution or debt increases this quarter.
What are the cash flow concerns?
The company is losing and burning over $600,000 in real cash every quarter, with only $50,000 left. Without new funding, it will run out of money very soon.
5-Year Trend Analysis
A comprehensive look at SAIHEAT Limited's financial evolution and strategic trajectory over the past five years.
Key strengths include a differentiated technology stack in liquid cooling and waste heat recovery, a sustainability-focused value proposition aligned with trends in AI and data centers, and early but meaningful progress in nuclear design and software. The balance sheet, while pressured by accumulated losses, still shows positive equity, moderate leverage, and reasonable short-term liquidity. An active R&D program and recognized patents give the company a credible innovation story and potential barriers to entry.
The central risks are severe and persistent losses, negative gross margins, and heavy cash burn, all of which raise questions about long-term viability without ongoing external funding. Revenue remains small relative to the operating platform, and the business model is not yet proven at commercial scale. The company operates in highly competitive, capital-intensive, and often heavily regulated markets, where sales cycles can be long and execution demands are high. Short-term debt reliance and limited cash further tighten the financial runway.
The outlook is highly uncertain and hinges on the company’s ability to successfully commercialize its technologies, especially in AI-related data centers and nuclear design services, while restructuring its cost base and unit economics. If SAIHEAT can secure stable funding, win meaningful customer contracts, and demonstrate that its solutions deliver clear economic benefits, its innovation platform could support future growth. Until then, the story remains that of an inventive but financially strained technology company, with significant upside potential balanced by substantial operational and funding risks.
About SAIHEAT Limited
https://www.saiheat.comSAIHEAT Limited engages in the development of liquid-cooling data centers. It develops technologies for the advanced computing center ecosystem, a center that provides high-performance servers, liquid cooling, and systems for capturing and recycling computing heat. The company was formerly known as SAI.TECH Global Corporation and changed its name to SAIHEAT Limited in August 2024.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $689K ▼ | $561K ▼ | $-3.57M ▼ | -517.71% ▼ | $-1.95 ▼ | $-1.9M ▲ |
| Q2-2025 | $3.83M ▲ | $2.36M ▼ | $-2.89M ▲ | -75.32% ▲ | $-1.57 ▲ | $-3.36M ▲ |
| Q4-2024 | $2.34M ▲ | $4.17M ▼ | $-3.95M ▲ | -168.83% ▼ | $-2.25 ▲ | $-3.95M ▼ |
| Q4-2022 | $-114K ▼ | $4.25M ▼ | $-4.65M ▼ | 4.08K% ▲ | $-3.94 ▼ | $-764.67K ▲ |
| Q2-2022 | $10.75M | $4.35M | $-4.19M | -39% | $-2.78 | $-3.93M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $202K ▼ | $12.71M ▼ | $5.32M ▼ | $7.4M ▼ |
| Q2-2025 | $1.09M ▲ | $17.17M ▼ | $5.5M ▲ | $11.66M ▼ |
| Q4-2024 | $1.06M ▼ | $18.53M ▲ | $4.17M ▲ | $14.37M ▼ |
| Q2-2024 | $1.9M ▼ | $17.58M ▼ | $1.99M ▲ | $15.59M ▼ |
| Q4-2023 | $3.26M | $18.07M | $1.26M | $16.82M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2021 | $-551.85K | $-624.44K | $0 | $-28K | $0 | $-624.44K |
| Q3-2021 | $-551.85K ▼ | $-624.44K ▼ | $0 ▲ | $-28K ▼ | $0 | $-624.44K ▼ |
| Q2-2021 | $-22.55K | $-41.66K | $-44.89M | $45.59M | $0 | $-41.66K |
What's strong about this company's cash flow?
There is little to no capital spending, so the business is not tied up in expensive assets. No dilution or debt increases this quarter.
What are the cash flow concerns?
The company is losing and burning over $600,000 in real cash every quarter, with only $50,000 left. Without new funding, it will run out of money very soon.
5-Year Trend Analysis
A comprehensive look at SAIHEAT Limited's financial evolution and strategic trajectory over the past five years.
Key strengths include a differentiated technology stack in liquid cooling and waste heat recovery, a sustainability-focused value proposition aligned with trends in AI and data centers, and early but meaningful progress in nuclear design and software. The balance sheet, while pressured by accumulated losses, still shows positive equity, moderate leverage, and reasonable short-term liquidity. An active R&D program and recognized patents give the company a credible innovation story and potential barriers to entry.
The central risks are severe and persistent losses, negative gross margins, and heavy cash burn, all of which raise questions about long-term viability without ongoing external funding. Revenue remains small relative to the operating platform, and the business model is not yet proven at commercial scale. The company operates in highly competitive, capital-intensive, and often heavily regulated markets, where sales cycles can be long and execution demands are high. Short-term debt reliance and limited cash further tighten the financial runway.
The outlook is highly uncertain and hinges on the company’s ability to successfully commercialize its technologies, especially in AI-related data centers and nuclear design services, while restructuring its cost base and unit economics. If SAIHEAT can secure stable funding, win meaningful customer contracts, and demonstrate that its solutions deliver clear economic benefits, its innovation platform could support future growth. Until then, the story remains that of an inventive but financially strained technology company, with significant upside potential balanced by substantial operational and funding risks.

CEO
Jianwei Li
Compensation Summary
(Year )
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2025-03-17 | Reverse | 1:15 |
Ratings Snapshot
Rating : C-

