Symbols / SAIH Stock $10.78 +0.00% SAIHEAT Limited

Technology • Information Technology Services • Singapore • NCM
SAIH (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
About

SAIHEAT Limited engages in the development of liquid cooling technologies for cryptocurrency assets. It provides SAIHUB CAB, an indoor cabinet that turns traditional air-cooled bitcoin mining machines into liquid-cooled bitcoin mining machines; ULTIWIT System, a series of outdoor infrastructure products; and advanced computing center ecosystem, a suite of liquid-cooling system that enable carbon-negative data center operations by repurposing waste computing heat. The company also offers mobile and resilient outdoor computing infrastructure units comprising WITBOX product line, including TANKBOX, RACKBOX, and HYDROBOX; HEATBOX, a product line that regulates, supplies, and controls recovered computing heat generated from computing servers; and USERBOX, a design and product that supports computing heat recovery applications. In addition, it provides bitcoin mining machine hosting and mining pool services; bitcoin mining machines; and engages in cryptocurrency mining operations comprising Bitcoins. The company was formerly known as SAI.TECH Global Corporation and changed its name to SAIHEAT Limited in August 2024. SAIHEAT Limited was founded in 2019 and is based in Singapore.

Stock Fundamentals
Scroll to Statements
Market Cap 20.57M Enterprise Value 17.52M Income -6.84M Sales 6.17M Book/sh 6.11 Cash/sh 3.50
Dividend Yield — Payout 0.00% Employees 34 IPO — P/E — Forward P/E —
PEG — P/S 3.33 P/B 1.76 P/C — EV/EBITDA -2.58 EV/Sales 2.84
Quick Ratio 1.37 Current Ratio 1.82 Debt/Eq 31.15 LT Debt/Eq — EPS (ttm) -3.84 EPS next Y —
EPS Growth — Revenue Growth 19.60% Earnings — ROA -30.31% ROE -50.16% ROIC —
Gross Margin -30.78% Oper. Margin -87.76% Profit Margin -110.76% Shs Outstand 1.27M Shs Float 1.17M Short Float 0.71%
Short Ratio 3.00 Short Interest — 52W High 15.41 52W Low 5.00 Beta 1.72 Avg Volume 3.32K
Volume 339.00 Target Price — Recom None Prev Close $10.78 Price $10.78 Change 0.00%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$10.78
Latest analyst target
3. DCF / Fair value
—
Simplified FCF or EPS-based estimate
Ratings
Current target
$10.78
Low
—
High
—
Mean
—
News
RSS: Latest SAIH news
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Revenue
5.54
-18.20%
6.78
-36.30%
10.64
-37.56%
17.04
Operating Revenue
5.54
-18.20%
6.78
-36.30%
10.64
-37.56%
17.04
Cost Of Revenue
6.55
+3.70%
6.32
-33.47%
9.50
-39.79%
15.77
Reconciled Cost Of Revenue
6.55
+3.70%
6.32
-33.47%
9.50
-39.79%
15.77
Gross Profit
-1.01
-321.01%
0.46
-59.91%
1.14
-9.81%
1.26
Operating Expense
6.90
-10.29%
7.69
+0.47%
7.65
-56.46%
17.58
Research And Development
0.64
-24.74%
0.85
+79.20%
0.48
+13.60%
0.42
Selling General And Administration
6.26
-8.48%
6.84
-4.75%
7.18
-58.18%
17.16
Selling And Marketing Expense
0.28
-74.96%
1.13
+3.28%
1.10
-92.57%
14.78
General And Administrative Expense
5.97
+4.73%
5.70
-6.20%
6.08
+155.14%
2.38
Other Gand A
5.97
+4.73%
5.70
-6.20%
6.08
+155.14%
2.38
Total Expenses
13.45
-3.98%
14.01
-18.32%
17.15
-48.58%
33.35
Operating Income
-7.91
-9.35%
-7.23
-11.04%
-6.51
+60.08%
-16.32
Total Operating Income As Reported
-7.91
-7.30%
-7.37
+1.26%
-7.46
+54.63%
-16.45
EBITDA
-6.01
-6.09%
-5.67
-20.71%
-4.69
+70.67%
-16.00
Normalized EBITDA
-6.01
-8.74%
-5.53
-47.70%
-3.74
+76.41%
-15.87
Reconciled Depreciation
1.90
+21.11%
1.57
-13.89%
1.82
+474.45%
0.32
EBIT
-7.91
-9.35%
-7.23
-11.04%
-6.51
+60.08%
-16.32
Total Unusual Items
0.00
+100.00%
-0.14
+85.49%
-0.95
-604.44%
-0.14
Total Unusual Items Excluding Goodwill
0.00
+100.00%
-0.14
+85.49%
-0.95
-604.44%
-0.14
Special Income Charges
0.00
+100.00%
-0.14
+85.49%
-0.95
-604.44%
-0.14
Impairment Of Capital Assets
0.00
-100.00%
0.14
-85.49%
0.95
+604.44%
0.14
Net Income
-5.89
+3.82%
-6.12
+30.81%
-8.85
+47.05%
-16.70
Pretax Income
-5.89
+3.82%
-6.12
+30.81%
-8.85
+46.97%
-16.68
Other Income Expense
2.02
+81.76%
1.11
+147.75%
-2.33
-542.15%
-0.36
Other Non Operating Income Expenses
2.02
+61.71%
1.25
+190.65%
-1.38
-505.26%
-0.23
Tax Provision
0.00
0.00
0.00
-100.00%
0.02
Tax Rate For Calcs
0.00
0.00
0.00
-100.00%
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
+100.00%
-0.02
Net Income Including Noncontrolling Interests
-5.89
+3.82%
-6.12
+30.81%
-8.85
+47.05%
-16.70
Net Income From Continuing Operation Net Minority Interest
-5.89
+3.82%
-6.12
+30.81%
-8.85
+47.05%
-16.70
Net Income From Continuing And Discontinued Operation
-5.89
+3.82%
-6.12
+30.81%
-8.85
+47.05%
-16.70
Net Income Continuous Operations
-5.89
+3.82%
-6.12
+30.81%
-8.85
+47.05%
-16.70
Normalized Income
-5.89
+1.60%
-5.98
+24.22%
-7.89
+52.42%
-16.59
Net Income Common Stockholders
-5.89
+3.82%
-6.12
+30.81%
-8.85
+47.05%
-16.70
Diluted EPS
—
-3.79
+43.57%
-6.72
+65.32%
-19.37
Basic EPS
—
-3.79
+43.57%
-6.72
+65.32%
-19.37
Basic Average Shares
—
1.61
+22.61%
1.32
+52.68%
0.86
Diluted Average Shares
—
1.61
+22.61%
1.32
+52.68%
0.86
Diluted NI Availto Com Stockholders
-5.89
+3.82%
-6.12
+30.81%
-8.85
+47.05%
-16.70
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Assets
18.53
+2.54%
18.07
-14.34%
21.10
+82.95%
11.53
Current Assets
10.89
-11.07%
12.25
-34.46%
18.69
+171.67%
6.88
Cash Cash Equivalents And Short Term Investments
1.06
-67.52%
3.26
-70.99%
11.23
+150.77%
4.48
Cash And Cash Equivalents
1.04
-67.32%
3.18
-71.68%
11.21
+150.50%
4.48
Other Short Term Investments
0.02
-75.31%
0.08
+575.00%
0.01
0.00
Receivables
0.93
-36.95%
1.47
-30.24%
2.10
+17.42%
1.79
Accounts Receivable
0.24
-73.67%
0.90
-41.60%
1.54
+31.26%
1.17
Receivables Adjustments Allowances
0.00
0.00
0.00
0.00
Taxes Receivable
0.69
+21.34%
0.57
+0.89%
0.56
-8.91%
0.62
Inventory
0.77
+1654.55%
0.04
-71.05%
0.15
-23.23%
0.20
Finished Goods
0.77
0.00
0.00
-100.00%
0.20
Prepaid Assets
1.11
+254.49%
0.31
+300.00%
0.08
-75.47%
0.32
Restricted Cash
0.04
0.00
—
—
Other Current Assets
6.99
-2.48%
7.17
+39.76%
5.13
+5244.79%
0.10
Total Non Current Assets
7.64
+31.16%
5.82
+141.76%
2.41
-48.23%
4.65
Net PPE
4.56
-21.72%
5.82
+151.58%
2.31
-47.24%
4.39
Gross PPE
8.01
+4.23%
7.68
+85.34%
4.15
-8.21%
4.52
Accumulated Depreciation
-3.45
-85.48%
-1.86
-1.58%
-1.83
-1319.38%
-0.13
Machinery Furniture Equipment
4.28
+19.61%
3.58
+152.65%
1.42
+26.00%
1.12
Construction In Progress
0.00
-100.00%
0.60
0.00
0.00
Other Properties
3.73
+6.44%
3.51
+28.41%
2.73
-19.53%
3.39
Goodwill And Other Intangible Assets
0.00
0.00
-100.00%
0.09
-64.53%
0.27
Other Intangible Assets
—
—
0.09
-64.53%
0.27
Non Current Deferred Assets
—
—
—
0.00
Non Current Deferred Taxes Assets
—
—
—
0.00
Other Non Current Assets
3.08
—
—
—
Total Liabilities Net Minority Interest
4.17
+232.11%
1.25
+59.67%
0.79
-94.34%
13.90
Current Liabilities
3.68
+436.73%
0.69
+23.60%
0.56
-60.24%
1.40
Payables And Accrued Expenses
0.61
+38.20%
0.45
+21.25%
0.37
-72.13%
1.32
Payables
0.49
+466.67%
0.09
-58.17%
0.21
-83.90%
1.29
Accounts Payable
0.44
+873.33%
0.04
-72.73%
0.17
-86.92%
1.26
Other Payable
0.06
+30.95%
0.04
-2.33%
0.04
+43.33%
0.03
Current Accrued Expenses
0.12
-65.92%
0.36
+125.16%
0.16
+536.00%
0.03
Total Tax Payable
—
—
0.00
-100.00%
0.00
Income Tax Payable
—
—
0.00
-100.00%
0.00
Current Debt And Capital Lease Obligation
2.20
+811.62%
0.24
+28.19%
0.19
+1005.88%
0.02
Current Debt
2.12
—
—
—
Other Current Borrowings
2.12
—
—
—
Current Capital Lease Obligation
0.08
-65.98%
0.24
+28.19%
0.19
+1005.88%
0.02
Current Deferred Liabilities
0.87
0.00
0.00
-100.00%
0.06
Current Deferred Revenue
0.87
0.00
0.00
-100.00%
0.06
Total Non Current Liabilities Net Minority Interest
0.49
-14.59%
0.57
+146.32%
0.23
-98.15%
12.50
Long Term Debt And Capital Lease Obligation
0.49
-14.59%
0.57
+146.32%
0.23
+755.56%
0.03
Long Term Capital Lease Obligation
0.49
-14.59%
0.57
+146.32%
0.23
+755.56%
0.03
Preferred Securities Outside Stock Equity
—
—
0.00
-100.00%
12.47
Stockholders Equity
14.37
-14.59%
16.82
-17.20%
20.31
+959.67%
-2.36
Common Stock Equity
14.37
-14.59%
16.82
-17.20%
20.31
+959.67%
-2.36
Capital Stock
0.00
+0.00%
0.00
+0.00%
0.00
+100.00%
0.00
Common Stock
0.00
+0.00%
0.00
+0.00%
0.00
+100.00%
0.00
Preferred Stock
0.00
0.00
0.00
0.00
Share Issued
1.75
+9.36%
1.60
+4.78%
1.53
+77.42%
0.86
Ordinary Shares Number
1.75
+9.36%
1.60
+4.78%
1.53
+77.42%
0.86
Additional Paid In Capital
52.14
+7.10%
48.68
+5.76%
46.03
+229.40%
13.97
Retained Earnings
-37.23
-18.78%
-31.34
-24.10%
-25.26
-53.89%
-16.41
Gains Losses Not Affecting Retained Earnings
-0.54
-4.84%
-0.52
-12.15%
-0.46
-655.42%
0.08
Other Equity Adjustments
-0.54
-4.84%
-0.52
-12.15%
-0.46
-655.42%
0.08
Total Equity Gross Minority Interest
14.37
-14.59%
16.82
-17.20%
20.31
+959.67%
-2.36
Total Capitalization
14.37
-14.59%
16.82
-17.20%
20.31
+959.67%
-2.36
Working Capital
7.21
-37.63%
11.56
-36.23%
18.14
+230.71%
5.48
Invested Capital
16.48
-2.02%
16.82
-17.20%
20.31
+959.67%
-2.36
Total Debt
2.68
+231.23%
0.81
+93.32%
0.42
+852.27%
0.04
Net Debt
1.08
—
—
—
Capital Lease Obligations
0.57
-29.88%
0.81
+93.32%
0.42
+852.27%
0.04
Net Tangible Assets
14.37
-14.59%
16.82
-16.82%
20.22
+869.41%
-2.63
Tangible Book Value
14.37
-14.59%
16.82
-16.82%
20.22
+869.41%
-2.63
Duefrom Related Parties Current
—
—
—
0.00
Dueto Related Parties Current
—
—
—
0.03
Other Equity Interest
—
—
—
-0.01
Other Inventories
0.01
-86.36%
0.04
-71.05%
0.15
—
Preferred Stock Equity
—
—
—
0.00
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Operating Cash Flow
-5.55
-77.73%
-3.12
+36.65%
-4.93
-401.83%
-0.98
Cash Flow From Continuing Operating Activities
-5.55
-77.73%
-3.12
+36.65%
-4.93
-401.83%
-0.98
Net Income From Continuing Operations
-5.89
+3.82%
-6.12
+30.81%
-8.85
+47.05%
-16.70
Depreciation Amortization Depletion
1.90
+21.11%
1.57
-13.89%
1.82
+474.45%
0.32
Depreciation
1.90
+21.11%
1.57
-13.89%
1.82
+474.45%
0.32
Depreciation And Amortization
1.90
+21.11%
1.57
-13.89%
1.82
+474.45%
0.32
Other Non Cash Items
—
—
—
0.23
Stock Based Compensation
3.46
+30.94%
2.64
+149.15%
1.06
-92.67%
14.46
Provisionand Write Offof Assets
—
0.00
0.00
0.00
Asset Impairment Charge
0.00
-100.00%
0.14
-85.49%
0.95
+604.44%
0.14
Deferred Tax
—
0.00
0.00
-100.00%
0.01
Deferred Income Tax
—
0.00
0.00
-100.00%
0.01
Operating Gains Losses
0.00
-99.44%
0.35
-50.70%
0.72
—
Unrealized Gain Loss On Investment Securities
-2.03
-159.11%
-0.79
—
—
Gain Loss On Sale Of PPE
0.00
-99.50%
0.40
-44.01%
0.72
0.00
Change In Working Capital
-2.99
-224.97%
-0.92
-44.36%
-0.64
-211.54%
0.57
Change In Receivables
0.86
+25.07%
0.69
+287.43%
-0.37
+22.95%
-0.47
Changes In Account Receivables
—
0.69
+287.43%
-0.37
+67.38%
-1.12
Change In Inventory
-0.73
-793.40%
0.11
+253.33%
0.03
-95.84%
0.72
Change In Prepaid Assets
-0.76
-172.92%
-0.28
-134.76%
0.80
+224.53%
-0.64
Change In Payables And Accrued Expense
0.17
+107.23%
0.08
+110.15%
-0.82
-182.88%
0.99
Change In Payable
0.17
+107.23%
0.08
+110.15%
-0.82
-182.88%
0.99
Change In Account Payable
0.40
+432.77%
-0.12
+89.14%
-1.10
-190.35%
1.21
Change In Other Working Capital
0.88
—
-0.06
-185.51%
0.07
Change In Other Current Assets
-3.17
-143.85%
-1.30
-3413.51%
-0.04
+55.42%
-0.08
Change In Other Current Liabilities
-0.24
-10.05%
-0.22
-18.38%
-0.18
-2542.86%
-0.01
Investing Cash Flow
1.35
+127.51%
-4.90
+23.77%
-6.42
-61.81%
-3.97
Cash Flow From Continuing Investing Activities
1.35
+127.51%
-4.90
+23.77%
-6.42
-61.81%
-3.97
Net PPE Purchase And Sale
-0.64
+87.03%
-4.93
-172.30%
-1.81
+54.36%
-3.97
Purchase Of PPE
-0.71
+85.88%
-5.05
-169.71%
-1.87
+52.85%
-3.97
Sale Of PPE
0.07
-36.52%
0.12
+91.67%
0.06
0.00
Capital Expenditure
-0.71
+85.88%
-5.05
-169.71%
-1.87
+52.85%
-3.97
Net Investment Purchase And Sale
1.93
+1716.98%
0.11
+102.30%
-4.60
—
Purchase Of Investment
—
—
-4.60
—
Sale Of Investment
1.93
+1716.98%
0.11
—
—
Gain Loss On Sale Of Business
0.00
+100.00%
-0.05
0.00
—
Net Intangibles Purchase And Sale
—
—
0.00
0.00
Purchase Of Intangibles
—
—
0.00
0.00
Net Other Investing Changes
0.06
+188.41%
-0.07
-475.00%
-0.01
—
Financing Cash Flow
2.12
+23400.00%
0.01
-99.95%
18.53
+126.26%
8.19
Cash Flow From Continuing Financing Activities
2.12
+23400.00%
0.01
-99.95%
18.53
+126.26%
8.19
Net Issuance Payments Of Debt
2.12
0.00
0.00
—
Net Short Term Debt Issuance
2.12
0.00
0.00
—
Net Common Stock Issuance
0.00
-100.00%
0.01
-99.95%
18.53
0.00
Changes In Cash
-2.09
+73.89%
-8.01
-211.66%
7.18
+121.62%
3.24
Effect Of Exchange Rate Changes
-0.01
+80.77%
-0.03
+94.06%
-0.44
-618.03%
-0.06
Beginning Cash Position
3.18
-71.68%
11.21
+150.50%
4.48
+244.38%
1.30
End Cash Position
1.08
-66.03%
3.18
-71.68%
11.21
+150.50%
4.48
Free Cash Flow
-6.27
+23.33%
-8.17
-20.12%
-6.80
-37.39%
-4.95
Change In Income Tax Payable
—
0.00
0.00
+100.00%
-0.04
Change In Tax Payable
—
0.00
0.00
+100.00%
-0.04
Common Stock Issuance
0.00
-100.00%
0.01
-99.95%
18.53
0.00
Issuance Of Capital Stock
0.00
-100.00%
0.01
-99.95%
18.53
+126.26%
8.19
Net Preferred Stock Issuance
—
0.00
0.00
-100.00%
8.19
Preferred Stock Issuance
—
0.00
0.00
-100.00%
8.19
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category