stockrow
Saturday 7 November 2026
Export SAIH’s income statement to Excel — free account
SAIHEAT Limited
SAIH Technology Information Technology Services
SAIHEAT Limited’s revenue for fiscal 2025 (year ended December 2025) was $4.5 million, down 18.4% from fiscal 2024.
21.91
0.21
+0.97%
Follow SAIH
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | 17 | 11 | 7 | 6 | 5 | (28.2%) | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | 7.42 | 10.72 | 6.74 | (18.22) | (51.88) | (59.3) pt | ||||||
| EBT | — | — | — | — | — | (17) | (9) | (6) | (6) | (6) | (21.1%) | ||||||
| EBT margin, % | — | — | — | — | — | (97.90) | (83.15) | (90.32) | (106.19) | (142.72) | (44.8) pt | ||||||
| Net income | — | 0 | — | — | — | (17) | (9) | (6) | (6) | (6) | n/m | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 20.52 | 8.30 | 4.20 | 3.26 | 2.46 | (41.1%) | |||||
| Earnings | — | — | — | — | — | (20.12) | (6.90) | (3.90) | (3.46) | (3.51) | (35.4%) | ||||||
| Cash flow | — | — | — | — | — | (1.18) | (3.85) | (1.94) | (3.26) | (4.15) | +36.8% | ||||||
| Capex | — | — | — | — | — | (4.78) | (1.41) | (3.06) | (0.38) | 0.13 | n/m | ||||||
| Free cash flow | — | — | — | — | — | (5.97) | (5.26) | (4.99) | (3.64) | (4.02) | (9.4%) | ||||||
| Book value | — | — | — | — | — | (2.85) | 15.84 | 10.42 | 8.44 | 4.03 | n/m | ||||||
| Shares, m | — | — | — | — | — | 1 | 1 | 2 | 2 | 2 | +21.9% | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| P/B | — | — | — | — | — | 0.00 | 0.12 | 0.08 | 0.07 | 0.07 | 0.1 | ||||||
| EV/Sales | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | (9.06) | 12.13 | 9.54 | (0.03) | (2.48) | 2.0 | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | (1) | (5) | (3) | (6) | (8) | +66.8% | |||||
| Capex | — | — | — | — | — | (4) | (2) | (5) | (1) | 0 | n/m | ||||||
| Free cash flow | — | — | — | — | — | (5) | (7) | (8) | (6) | (7) | +10.5% | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | 5 | 18 | 12 | 10 | 6 | +3.8% | |||||
| Net debt | — | — | — | — | — | (4) | (11) | (3) | (2) | (2) | (17.3%) | ||||||
| Shareholders’ equity | — | — | — | — | — | (2) | 20 | 17 | 14 | 7 | n/m | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | (59.10) | (54.21) | (31.24) | (32.16) | (41.31) | +17.8 pt | |||||
| ROIC | — | — | — | — | — | 0.00 | (50.30) | (33.97) | (40.18) | (80.22) | (80.2) pt | ||||||
| ROE | — | — | — | — | — | (84.64) | (98.55) | (32.96) | (37.75) | (59.31) | +25.3 pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | 27 | 28 | 37 | 34 | 16 | (12.3%) | |||||
| Revenue/emp, $m | — | — | — | — | — | 0.63 | 0.38 | 0.18 | 0.16 | 0.28 | (18.2%) | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · fundamentals updated 26 Oct 2026
SAIHEAT Limited vs peers in Information Technology Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| TTEC TeleTech Holdings, Inc. | $73.0M | — (loss-making) | — (loss-making) | −11.31% (below 0%: shrinking) | n/m | −54.78% (below 0%: shrinking) | 21.44% | 2.42% | Compare |
| CSPI CSP Inc. | $72.3M | — (loss-making) | 17.1× | −6.80% (below 0%: shrinking) | n/m | +113.35% (above 0%: growing) | 30.09% | (10.71%) | Compare |
| WYY WidePoint Corporation | $61.8M | — (loss-making) | 256× | +1.92% (above 0%: growing) | n/m | −103.84% (below 0%: shrinking) | 15.39% | 0.03% | Compare |
| CTM Castellum, Inc. | $44.9M | — (loss-making) | — (loss-making) | +0.56% (above 0%: growing) | n/m | −234.29% (below 0%: shrinking) | 36.05% | (3.84%) | Compare |
| SAIH SAIHEAT Limited | $39.4M | — (loss-making) | — | — | n/m | −2,693.33% (below 0%: shrinking) | 11.20% | 0.00% | |
| TDTH Trident Digital Tech Holdings Ltd | $38.0M | — | — | — | — | — | — | — | Compare |
| ZONE Zone Frontier Inc. | $30.8M | — (loss-making) | — | −0.40% (below 0%: shrinking) | n/m | −2,753.59% (below 0%: shrinking) | 49.85% | (1,129.57%) | Compare |
| AIOS AIOS Tech Inc. | $29.4M | 0.1× | 0.3× | +86.74% (above 0%: growing) | n/m | +102.58% (above 0%: growing) | 15.66% | 0.00% | Compare |
| CLPS CLPS Incorporation | $27.8M | 4.0× | 7.3× | +8.64% (above 0%: growing) | −150.00% (below 0%: shrinking) | +78.34% (above 0%: growing) | 21.77% | 0.00% | Compare |
| Median of peers | $41.4M | — | 12.2× | +0.56% | — | −54.78% | 21.77% | 0.00% |