SAIHEAT Limited (SAIH) Cash Flow Statement
Where SAIH’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$7.6M
- Capital expenditures
- $0 0.0% of revenue
- Free cash flow
- −$7.6M −168.4% margin
- Returned to shareholders
- —
- Change in cash
- −$877,000 cash at year-end $202,000
Drawn to scale: where the cash came from and how it was used. Hover for values.
SAIH operating cash flow, capex and free cash flow
SAIH cash flow trends, 2020–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$1.0M2020 | −$7.6M2025 | — | |
| Capital expenditures | $759,0002020 | $02025 | −100.0% | |
| Free cash flow | −$1.8M2020 | −$7.6M2025 | — | |
| Free cash flow margin | −91.7%2020 | −168.4%2025 | −76.8 pts | |
| Stock-based compensation | $02020 | $25,0002025 | — | |
| Capex / revenue | 38.8%2020 | 0.0%2025 | −38.8 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
SAIH cash flow by activity
SAIH net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
SAIH cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Operating activities | ||||||
| Net income | −$6.5M | −$5.9M | −$6.1M | −$8.8M | −$16.7M | $403,000 |
| Depreciation & amortization | $1.6M | $1.9M | $1.6M | $1.8M | $317,000 | $83,000 |
| Stock-based compensation | $25,000 | $3.5M | $2.6M | $1.1M | $14.5M | $0 |
| Change in working capital | −$3.7M | −$3.0M | −$921,000 | −$638,000 | $572,000 | −$1.6M |
| Other non-cash items | $963,000 | −$2.0M | −$293,000 | $1.7M | $375,000 | $64,000 |
| Cash from operating activities | −$7.6M | −$5.6M | −$3.1M | −$4.9M | −$983,000 | −$1.0M |
| Investing activities | ||||||
| Capital expenditures | $0 | −$713,000 | −$5.0M | −$1.9M | −$4.0M | −$759,000 |
| Investments (net) | $5.0M | $1.3M | −$4.9M | −$6.4M | −$4.0M | −$759,000 |
| Acquisitions & other investing | $214,000 | $713,000 | $5.0M | $1.9M | $4.0M | $759,000 |
| Cash from investing activities | $5.2M | $1.3M | −$4.9M | −$6.4M | −$4.0M | −$759,000 |
| Financing activities | ||||||
| Net borrowing (repayment) | $1.6M | $2.1M | $0 | $0 | — | — |
| Shares issued | $0 | $0 | $9,000 | $18.5M | $8.2M | $2.9M |
| Other financing | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash from financing activities | $1.6M | $2.1M | $9,000 | $18.5M | $8.2M | $2.9M |
| Summary | ||||||
| Net change in cash | −$877,000 | −$2.1M | −$8.0M | $6.7M | $3.2M | $1.2M |
| Cash at end of period | $202,000 | $1.1M | $3.2M | $11.2M | $4.5M | $1.3M |
| Free cash flow | −$7.6M | −$6.3M | −$8.2M | −$6.8M | −$5.0M | −$1.8M |
| Free cash flow margin | −168.4% | −113.1% | −120.6% | −64.0% | −29.1% | −91.7% |
| Capex / revenue | 0.0% | 12.9% | 74.5% | 17.6% | 23.3% | 38.8% |
| Operating cash flow / net income | — | — | — | — | — | −2.57 |
| Dec '21 | Sep '21 | Jun '21 | |
|---|---|---|---|
| Operating activities | |||
| Net income | −$551,845 | −$551,845 | −$22,549 |
| Change in working capital | −$71,908 | −$71,908 | — |
| Other non-cash items | −$690 | −$690 | −$19,114 |
| Cash from operating activities | −$624,443 | −$624,443 | −$41,663 |
| Investing activities | |||
| Capital expenditures | −$3 | −$3 | −$3 |
| Acquisitions & other investing | — | −$44.9M | −$44.9M |
| Cash from investing activities | — | −$44.9M | −$44.9M |
| Financing activities | |||
| Shares issued | $0 | $0 | $0 |
| Other financing | −$28,000 | −$28,000 | $45.6M |
| Cash from financing activities | −$28,000 | −$28,000 | $45.6M |
| Summary | |||
| Net change in cash | −$22,258 | — | $662,209 |
| Cash at end of period | $50,337 | $50,337 | $702,780 |
| Free cash flow | −$624,440 | −$624,440 | −$41,660 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
SAIH cash generation
In fiscal 2025 (ended December 31, 2025), SAIHEAT generated -$7.6 million of cash from operations and spent $0 on capital expenditures, leaving free cash flow of -$7.6 million, −168.4% of revenue. Cash and equivalents fell by $0.9 million over the year.
Related: SAIH income statement, SAIH balance sheet. See the SAIH stock overview for the latest quote and news.
SAIH cash flow FAQ
What is SAIHEAT's free cash flow?
SAIHEAT's free cash flow was -$7.6 million in fiscal 2025: -$7.6 million of operating cash flow minus $0 of capital expenditures It was -$6.3 million a year earlier..
How much cash does SAIHEAT generate from operations?
SAIHEAT generated -$7.6 million of cash from operating activities in fiscal 2025.