SAIHEAT Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.2	1.04	3.18	11.22	4.48
Short-Term Investments	4	6.93	6.79	4.66	0.08
Cash & Short-Term Investments	4.21	7.96	9.97	15.88	4.56
Cash Growth	-47.18%	-20.10%	-37.23%	248.18%	-
Accounts Receivable	0.29	0.24	0.9	1.54	1.17
Inventory	0.06	0.77	0.04	0.15	0.2
Other Current Assets	6.68	5	1.34	1.12	0.95
Total Current Assets	11.24	13.98	12.25	18.69	6.88
Net Property, Plant & Equipment	1.47	4.56	5.82	2.32	4.39
Other Intangible Assets	-	-	-	0.09	0.27
Total Assets	12.71	18.53	18.08	21.1	11.53
Accounts Payable	0.72	0.44	0.05	0.17	1.26
Accrued Expenses	0.4	0.18	0.4	0.2	0.06
Short-Term Debt	3.68	2.12	-	-	-
Current Portion of Leases	0.08	0.08	0.24	0.19	0.02
Unearned Revenue	0.01	0.87	-	-	0.06
Other Current Liabilities	-	-	-	-	0
Total Current Liabilities	4.88	3.68	0.69	0.56	1.4
Long-Term Leases	0.43	0.49	0.57	0.23	0.03
Total Long-Term Liabilities	0.43	0.49	0.57	0.23	0.03
Total Liabilities	5.32	4.17	1.26	0.79	1.42
Common Stock	0	0	0	0	0
Additional Paid-in Capital	52.19	52.14	48.68	46.03	13.97
Accumulated Other Comprehensive Income	-0.51	-0.54	-0.52	-0.46	0.08
Retained Earnings	-44.28	-37.23	-31.35	-25.26	-16.41
Total Common Shareholders' Equity	7.4	14.37	16.82	20.31	-2.36
Minority Interest	-	-	-	-	12.47
Shareholders' Equity	7.4	14.37	16.82	20.31	10.11
Total Liabilities & Equity	12.71	18.53	18.08	21.1	11.53
Total Debt	4.2	2.68	0.81	0.42	0.04
Net Cash (Debt)	0.01	5.28	9.16	15.46	4.52
Net Cash Growth	-99.79%	-42.33%	-40.77%	242.29%	-
Net Cash Per Share	0.01	3.10	5.67	11.74	3.43
Book Value	7.4	14.37	16.82	20.31	-2.36
Book Value Per Share	4.03	8.44	10.42	15.43	-1.79
Tangible Book Value	7.4	14.37	16.82	20.22	-2.63
Tangible Book Value Per Share	4.03	8.44	10.42	15.36	-2.00

SEC Filings: 10-K · 10-Q