Symbols / SAIH Stock $10.66 +0.00% SAIHEAT Limited

Technology • Information Technology Services • Singapore • NCM
SAIH (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Technology
Industry Information Technology Services
CEO Mr. Jianwei Li
Exch · Country NCM · Singapore
Market Cap 19.53M
Enterprise Value 19.75M
Income -6.45M
Sales 4.52M
FCF (ttm) -3.15M
Book/sh 4.04
Cash/sh 2.27
Employees —
Insider 10d —
IPO Jun 28, 2021
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S 4.32
P/B 2.64
P/C —
EV/EBITDA -5.15
EV/Sales 4.37
Quick Ratio 0.91
Current Ratio 2.30
Debt/Eq 56.70
LT Debt/Eq —
EPS (ttm) -3.51
EPS next Y —
EPS Growth —
Revenue Growth -70.50%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -21.07%
ROE -59.31%
ROIC —
Gross Margin -51.88%
Oper. Margin -276.05%
Profit Margin -142.72%
Shs Outstand 1.19M
Shs Float 1.09M
Insider Own 1.61%
Instit Own 0.03%
Short Float 0.71%
Short Ratio 3.60
Short Interest 8.41K
52W High 15.41
vs 52W High -30.82%
52W Low 5.65
vs 52W Low 88.67%
Beta 1.76
Impl. Vol. —
Rel Volume 0.02
Avg Volume 3.05K
Volume 74.00
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $10.66
Price $10.66
Change 0.00%
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; 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.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$10.66
Latest analyst target
3. DCF / Fair value
$-47.68
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$10.66
Low
—
High
—
Mean
—
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 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
4.52
-18.42%
5.54
-18.20%
6.78
-36.30%
10.64
Operating Revenue
4.52
-18.42%
5.54
-18.20%
6.78
-36.30%
10.64
Cost Of Revenue
6.87
+4.81%
6.55
+3.70%
6.32
-33.47%
9.50
Reconciled Cost Of Revenue
6.87
+4.81%
6.55
+3.70%
6.32
-33.47%
9.50
Gross Profit
-2.35
-132.28%
-1.01
-321.01%
0.46
-59.91%
1.14
Operating Expense
2.92
-57.68%
6.90
-10.29%
7.69
+0.47%
7.65
Research And Development
0.22
-66.20%
0.64
-24.74%
0.85
+79.20%
0.48
Selling General And Administration
2.70
-56.80%
6.26
-8.48%
6.84
-4.75%
7.18
Selling And Marketing Expense
0.28
-1.76%
0.28
-74.96%
1.13
+3.28%
1.10
General And Administrative Expense
2.42
-59.42%
5.97
+4.73%
5.70
-6.20%
6.08
Other Gand A
2.42
-59.42%
5.97
+4.73%
5.70
-6.20%
6.08
Total Expenses
9.79
-27.24%
13.45
-3.98%
14.01
-18.32%
17.15
Operating Income
-5.27
+33.42%
-7.91
-9.35%
-7.23
-11.04%
-6.51
Total Operating Income As Reported
-6.82
+13.73%
-7.91
-7.30%
-7.37
+1.26%
-7.46
EBITDA
-3.71
+38.22%
-6.01
-6.09%
-5.67
-20.71%
-4.69
Normalized EBITDA
-2.16
+64.13%
-6.01
-8.74%
-5.53
-47.70%
-3.74
Reconciled Depreciation
1.55
-18.22%
1.90
+21.11%
1.57
-13.89%
1.82
EBIT
-5.27
+33.42%
-7.91
-9.35%
-7.23
-11.04%
-6.51
Total Unusual Items
-1.56
0.00
+100.00%
-0.14
+85.49%
-0.95
Total Unusual Items Excluding Goodwill
-1.56
0.00
+100.00%
-0.14
+85.49%
-0.95
Special Income Charges
-1.56
0.00
+100.00%
-0.14
+85.49%
-0.95
Impairment Of Capital Assets
1.56
0.00
-100.00%
0.14
-85.49%
0.95
Net Income
-6.45
-9.65%
-5.89
+3.82%
-6.12
+30.81%
-8.85
Pretax Income
-6.45
-9.65%
-5.89
+3.82%
-6.12
+30.81%
-8.85
Other Income Expense
-1.19
-158.72%
2.02
+81.76%
1.11
+147.75%
-2.33
Other Non Operating Income Expenses
0.37
-81.76%
2.02
+61.71%
1.25
+190.65%
-1.38
Tax Provision
0.00
0.00
0.00
0.00
Tax Rate For Calcs
0.00
0.00
0.00
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
-6.45
-9.65%
-5.89
+3.82%
-6.12
+30.81%
-8.85
Net Income From Continuing Operation Net Minority Interest
-6.45
-9.65%
-5.89
+3.82%
-6.12
+30.81%
-8.85
Net Income From Continuing And Discontinued Operation
-6.45
-9.65%
-5.89
+3.82%
-6.12
+30.81%
-8.85
Net Income Continuous Operations
-6.45
-9.65%
-5.89
+3.82%
-6.12
+30.81%
-8.85
Normalized Income
-4.90
+16.80%
-5.89
+1.60%
-5.98
+24.22%
-7.89
Net Income Common Stockholders
-6.45
-9.65%
-5.89
+3.82%
-6.12
+30.81%
-8.85
Diluted EPS
—
-3.46
+8.79%
-3.79
+43.57%
-6.72
Basic EPS
—
-3.46
+8.79%
-3.79
+43.57%
-6.72
Basic Average Shares
—
—
1.61
+22.61%
1.32
Diluted Average Shares
—
—
1.61
+22.61%
1.32
Diluted NI Availto Com Stockholders
-6.45
-9.65%
-5.89
+3.82%
-6.12
+30.81%
-8.85
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
12.71
-31.40%
18.53
+2.54%
18.07
-14.34%
21.10
Current Assets
11.24
-19.55%
13.97
+14.07%
12.25
-34.46%
18.69
Cash Cash Equivalents And Short Term Investments
0.25
-76.65%
1.06
-67.52%
3.26
-70.99%
11.23
Cash And Cash Equivalents
0.20
-80.54%
1.04
-67.32%
3.18
-71.68%
11.21
Other Short Term Investments
0.04
+125.00%
0.02
-75.31%
0.08
+575.00%
0.01
Receivables
1.31
+41.95%
0.93
-36.95%
1.47
-30.24%
2.10
Accounts Receivable
0.29
+23.63%
0.24
-73.67%
0.90
-41.60%
1.54
Receivables Adjustments Allowances
—
0.00
0.00
0.00
Taxes Receivable
1.02
+48.26%
0.69
+21.34%
0.57
+0.89%
0.56
Inventory
0.06
-91.84%
0.77
+1654.55%
0.04
-71.05%
0.15
Finished Goods
0.06
-91.78%
0.77
0.00
0.00
Prepaid Assets
0.06
-94.39%
1.11
+254.49%
0.31
+300.00%
0.08
Restricted Cash
0.00
-100.00%
0.04
0.00
—
Other Current Assets
9.56
-5.11%
10.07
+40.47%
7.17
+39.76%
5.13
Total Non Current Assets
1.47
-67.73%
4.56
-21.72%
5.82
+141.76%
2.41
Net PPE
1.47
-67.73%
4.56
-21.72%
5.82
+151.58%
2.31
Gross PPE
5.32
-33.61%
8.01
+4.23%
7.68
+85.34%
4.15
Accumulated Depreciation
-3.85
-11.48%
-3.45
-85.48%
-1.86
-1.58%
-1.83
Machinery Furniture Equipment
3.11
-27.34%
4.28
+19.61%
3.58
+152.65%
1.42
Construction In Progress
—
0.00
-100.00%
0.60
0.00
Other Properties
2.21
-40.80%
3.73
+6.44%
3.51
+28.41%
2.73
Goodwill And Other Intangible Assets
—
0.00
0.00
-100.00%
0.09
Other Intangible Assets
—
—
—
0.09
Non Current Deferred Assets
—
—
—
—
Non Current Deferred Taxes Assets
—
—
—
—
Other Non Current Assets
—
3.08
—
—
Total Liabilities Net Minority Interest
5.32
+27.52%
4.17
+232.11%
1.25
+59.67%
0.79
Current Liabilities
4.88
+32.62%
3.68
+436.73%
0.69
+23.60%
0.56
Payables And Accrued Expenses
1.11
+80.49%
0.61
+38.20%
0.45
+21.25%
0.37
Payables
1.01
+100.80%
0.50
+477.01%
0.09
-58.17%
0.21
Accounts Payable
0.71
+63.24%
0.44
+873.33%
0.04
-72.73%
0.17
Other Payable
0.29
+421.82%
0.06
+30.95%
0.04
-2.33%
0.04
Current Accrued Expenses
0.10
-9.73%
0.11
-68.44%
0.36
+125.16%
0.16
Total Tax Payable
0.01
-33.33%
0.01
—
0.00
Income Tax Payable
—
—
—
0.00
Current Debt And Capital Lease Obligation
3.76
+71.28%
2.20
+811.62%
0.24
+28.19%
0.19
Current Debt
3.68
+74.00%
2.12
—
—
Other Current Borrowings
3.68
+74.00%
2.12
—
—
Current Capital Lease Obligation
0.08
+1.22%
0.08
-65.98%
0.24
+28.19%
0.19
Current Deferred Liabilities
0.01
-98.85%
0.87
0.00
0.00
Current Deferred Revenue
0.01
-98.85%
0.87
0.00
0.00
Total Non Current Liabilities Net Minority Interest
0.43
-11.11%
0.49
-14.59%
0.57
+146.32%
0.23
Long Term Debt And Capital Lease Obligation
0.43
-11.11%
0.49
-14.59%
0.57
+146.32%
0.23
Long Term Capital Lease Obligation
0.43
-11.11%
0.49
-14.59%
0.57
+146.32%
0.23
Preferred Securities Outside Stock Equity
—
—
—
0.00
Stockholders Equity
7.40
-48.50%
14.37
-14.59%
16.82
-17.20%
20.31
Common Stock Equity
7.40
-48.50%
14.37
-14.59%
16.82
-17.20%
20.31
Capital Stock
0.00
+50.00%
0.00
+0.00%
0.00
+0.00%
0.00
Common Stock
0.00
+50.00%
0.00
+0.00%
0.00
+0.00%
0.00
Preferred Stock
—
0.00
0.00
0.00
Share Issued
1.83
+4.53%
1.75
+9.36%
1.60
+4.78%
1.53
Ordinary Shares Number
1.83
+4.53%
1.75
+9.36%
1.60
+4.78%
1.53
Additional Paid In Capital
52.19
+0.11%
52.14
+7.10%
48.68
+5.76%
46.03
Retained Earnings
-44.28
-18.94%
-37.23
-18.78%
-31.34
-24.10%
-25.26
Gains Losses Not Affecting Retained Earnings
-0.51
+5.35%
-0.54
-4.84%
-0.52
-12.15%
-0.46
Other Equity Adjustments
-0.51
+5.35%
-0.54
-4.84%
-0.52
-12.15%
-0.46
Total Equity Gross Minority Interest
7.40
-48.50%
14.37
-14.59%
16.82
-17.20%
20.31
Total Capitalization
7.40
-48.50%
14.37
-14.59%
16.82
-17.20%
20.31
Working Capital
6.36
-38.21%
10.29
-11.00%
11.56
-36.23%
18.14
Invested Capital
11.08
-32.78%
16.48
-2.02%
16.82
-17.20%
20.31
Total Debt
4.20
+56.35%
2.68
+231.23%
0.81
+93.32%
0.42
Net Debt
3.48
+222.93%
1.08
—
—
Capital Lease Obligations
0.52
-9.33%
0.57
-29.88%
0.81
+93.32%
0.42
Net Tangible Assets
7.40
-48.50%
14.37
-14.59%
16.82
-16.82%
20.22
Tangible Book Value
7.40
-48.50%
14.37
-14.59%
16.82
-16.82%
20.22
Duefrom Related Parties Current
—
—
—
—
Dueto Related Parties Current
—
—
—
—
Other Equity Interest
—
—
—
—
Other Inventories
—
0.01
-86.36%
0.04
-71.05%
0.15
Preferred Stock Equity
—
—
—
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-7.62
-37.14%
-5.55
-77.73%
-3.12
+36.65%
-4.93
Cash Flow From Continuing Operating Activities
-7.62
-37.14%
-5.55
-77.73%
-3.12
+36.65%
-4.93
Net Income From Continuing Operations
-6.45
-9.65%
-5.89
+3.82%
-6.12
+30.81%
-8.85
Depreciation Amortization Depletion
1.55
-18.22%
1.90
+21.11%
1.57
-13.89%
1.82
Depreciation
1.55
-18.22%
1.90
+21.11%
1.57
-13.89%
1.82
Depreciation And Amortization
1.55
-18.22%
1.90
+21.11%
1.57
-13.89%
1.82
Other Non Cash Items
—
—
—
—
Stock Based Compensation
0.03
-99.28%
3.46
+30.94%
2.64
+149.15%
1.06
Provisionand Write Offof Assets
—
—
0.00
0.00
Asset Impairment Charge
1.56
0.00
-100.00%
0.14
-85.49%
0.95
Deferred Tax
—
—
0.00
0.00
Deferred Income Tax
—
—
0.00
0.00
Operating Gains Losses
-0.00
-250.00%
0.00
-99.44%
0.35
-50.70%
0.72
Unrealized Gain Loss On Investment Securities
-0.59
+70.94%
-2.03
-159.11%
-0.79
—
Gain Loss On Sale Of PPE
-0.00
-250.00%
0.00
-99.50%
0.40
-44.01%
0.72
Change In Working Capital
-3.70
-23.76%
-2.99
-224.97%
-0.92
-44.36%
-0.64
Change In Receivables
-0.33
-138.00%
0.86
+25.07%
0.69
+287.43%
-0.37
Changes In Account Receivables
—
—
0.69
+287.43%
-0.37
Change In Inventory
0.51
+168.84%
-0.73
-793.40%
0.11
+253.33%
0.03
Change In Prepaid Assets
1.02
+234.66%
-0.76
-172.92%
-0.28
-134.76%
0.80
Change In Payables And Accrued Expense
-0.09
-150.58%
0.17
+107.23%
0.08
+110.15%
-0.82
Change In Payable
-0.09
-150.58%
0.17
+107.23%
0.08
+110.15%
-0.82
Change In Account Payable
-0.30
-176.52%
0.40
+432.77%
-0.12
+89.14%
-1.10
Change In Other Working Capital
-0.87
-198.52%
0.88
—
-0.06
Change In Other Current Assets
-3.85
-21.32%
-3.17
-143.85%
-1.30
-3413.51%
-0.04
Change In Other Current Liabilities
-0.10
+57.26%
-0.24
-10.05%
-0.22
-18.38%
-0.18
Investing Cash Flow
5.16
+283.37%
1.35
+127.51%
-4.90
+23.77%
-6.42
Cash Flow From Continuing Investing Activities
5.16
+283.37%
1.35
+127.51%
-4.90
+23.77%
-6.42
Net PPE Purchase And Sale
0.24
+137.34%
-0.64
+87.03%
-4.93
-172.30%
-1.81
Purchase Of PPE
0.00
+100.00%
-0.71
+85.88%
-5.05
-169.71%
-1.87
Sale Of PPE
0.24
+227.40%
0.07
-36.52%
0.12
+91.67%
0.06
Capital Expenditure
—
-0.71
+85.88%
-5.05
-169.71%
-1.87
Net Investment Purchase And Sale
4.95
+157.01%
1.93
+1716.98%
0.11
+102.30%
-4.60
Purchase Of Investment
—
—
—
-4.60
Sale Of Investment
4.95
+157.01%
1.93
+1716.98%
0.11
—
Gain Loss On Sale Of Business
0.00
0.00
+100.00%
-0.05
0.00
Net Intangibles Purchase And Sale
—
—
—
0.00
Purchase Of Intangibles
—
—
—
0.00
Net Other Investing Changes
-0.03
-140.98%
0.06
+188.41%
-0.07
-475.00%
-0.01
Financing Cash Flow
1.56
-26.00%
2.12
+23400.00%
0.01
-99.95%
18.53
Cash Flow From Continuing Financing Activities
1.56
-26.00%
2.12
+23400.00%
0.01
-99.95%
18.53
Net Issuance Payments Of Debt
1.56
-26.00%
2.12
0.00
0.00
Net Short Term Debt Issuance
1.56
-26.00%
2.12
0.00
0.00
Net Common Stock Issuance
0.00
0.00
-100.00%
0.01
-99.95%
18.53
Changes In Cash
-0.89
+57.55%
-2.09
+73.89%
-8.01
-211.66%
7.18
Effect Of Exchange Rate Changes
0.01
+320.00%
-0.01
+80.77%
-0.03
+94.06%
-0.44
Beginning Cash Position
1.08
-66.03%
3.18
-71.68%
11.21
+150.50%
4.48
End Cash Position
0.20
-81.28%
1.08
-66.03%
3.18
-71.68%
11.21
Free Cash Flow
-7.62
-21.54%
-6.27
+23.33%
-8.17
-20.12%
-6.80
Change In Income Tax Payable
—
—
0.00
0.00
Change In Tax Payable
—
—
0.00
0.00
Common Stock Issuance
0.00
0.00
-100.00%
0.01
-99.95%
18.53
Issuance Of Capital Stock
0.00
0.00
-100.00%
0.01
-99.95%
18.53
Net Preferred Stock Issuance
—
—
0.00
0.00
Preferred Stock Issuance
—
—
0.00
0.00
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