SAIHEAT Ltd

SAIH
About the company

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.

Country: United StatesPrice: $21.85Market Cap: $40.1M

Investment snapshot

0%positive consensus
Scored 1d ago

Positive

0

BUY / PASS

Neutral / negative

1 / 15

NEUTRAL / FAIL

Median fair value

—

No comparable estimates

Models with upside

0 / 16

Positive margin of safety

Strongest signal

3 of 4 pass — Asness objects

Key risk

All 16 investors flag SAIH's profitability

Framework analysis

VerdictMeaning
BUYPositive purchase signal: the framework's buy requirements are met.
PASSThe company clears the framework's checklist or screen, but the framework does not produce a buy signal. For valuation frameworks this often means margin of safety is missing, insufficient, or unavailable; some screen-only frameworks have no intrinsic-value BUY state.
NEUTRALNeither a positive nor negative conclusion. It does not mean to hold an existing position.
FAILThe company does not clear the framework's requirements.
RankedRanked strategies do not use PASS: selected cohort is BUY, outside the cohort is FAIL, and unranked is NEUTRAL.

Current investor scores use trailing 12-month flows and the latest balance sheet where supported. Multi-year and EPS tests retain annual history; each framework shows its financial basis below. Intrinsic values use annual financials.

MetricGraham

Defensive Value

Buffett

Quality Compounder

Lynch

GARP

Piotroski

F-Score

Dreman

Contrarian Value

Munger

Quality Focus

Pabrai

Dhandho Framework

Akre

Three-Legged Stool

Marks

Risk-Aware Value

Ackman

Activist Value

Templeton

Global Bargain Hunter

Sleep

Scale Economies Shared

Asness

Systematic Factors

Neff

Low-P/E Total Return

Schloss

Asset-Value Discipline

O'Shaughnessy

Systematic Factor Composite

VerdictFAILFAILFAILFAILFAILFAILFAILFAILFAILFAILFAILFAILFAILFAILFAILNEUTRAL
Score
AnalysisChecking access…Checking access…Checking access…Checking access…Checking access…Checking access…Checking access…Checking access…Checking access…Checking access…Checking access…Checking access…Checking access…Checking access…Checking access…Checking access…
Intrinsic Value (annual)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Margin of SafetyN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Financial Basis

Annual history · FY 2025

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025 · Market data at 2026-11-01

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Qualitative assessment · Annual history · FY 2025

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Qualitative assessment · Annual history · FY 2025

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025 · Qualitative assessment

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025 · Qualitative assessment

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025 · Market data at 2026-11-01

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025 · Price history 2025-01-01–2026-11-01

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025 · Qualitative assessment

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025 · Price history 2025-01-01–2026-11-01

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Annual history · FY 2025 · Price history 2025-01-01–2026-11-01

Latest source filing: 2026-04-30

Score computed: 2026-11-14

Where It Passes

  • Debt & Leverage75% pass✓ 4✗ 1▾

    3 of 4 pass — Asness objects

    LT Debt / Total Assets Change0.00% -> 0.00%
    ✓PiotroskiDecreased YoY
    Total Debt / Shareholders' Equity0.50
    ✓Templeton< 1.0 (fixed cap; proxy for below-sector-median leverage)✓SchlossD/E < 1.00x
    Negative debt-to-equity (higher means less debt)-0.4974; #2461/4210 (top 58.5%)
    ✗AsnessTop 30% of eligible cross-section
    Current Assets / Current Liabilities2.30x
    ✓SchlossCurrent ratio >= 1.50x (app cutoff)

Where It Falls Short

  • Profitability0% pass✗ 35▾

    All 16 investors flag SAIH's profitability

    Positive EPS (10 years)0/6 years positive
    ✗GrahamPositive EPS every year for 10 years
    EPS Growth (3-yr avg, 10-yr window)
    ✗Graham>= 33% growth
    Net Income Positive (10+ years)1/6 years positive
    ✗BuffettPositive every year for 10+ years
    ROE (up to 5-year arithmetic mean)-25.4%
    ✗Buffett> 15% arithmetic mean (app rule)
    Operating Margin (10-yr trend)-150.9% (latest)
    ✗BuffettStable or rising over 10 years
    Free Cash Flow Proxy$-4.9M
    ✗BuffettPositive and growing
    Earnings Variance (10-yr CoV)
    ✗BuffettCoV < 0.3
    Retained Earnings Effectiveness
    ✗Buffett$1 retained -> > $1 market value created
    Basic earnings-growth PEG (dividends excluded)
    ✗Lynch< 1.0 (ideally < 0.5)
    3-5 Year EPS CAGR
    ✗Lynch15-30% (Fast Grower); > 0% to pass
    ROE-87.2%
    ✗Lynch> 15%
    Net Income / Total Assets-50.76%
    ✗PiotroskiROA > 0
    ROA Change YoY-31.76% -> -50.76% (delta: -19.01%)
    ✗PiotroskiCurrent ROA > Prior ROA
    (CFO / Total Assets) vs ROACFO/Assets=-59.91%, ROA=-50.76%
    ✗PiotroskiCFO/Assets > ROA
    Pre-Tax Income / Revenue-142.7%
    ✗Dreman>= 8%
    Net Income / Shareholders' Equity-87.2%
    ✗Dreman> 12%
    Return on Equity-87.2%
    ✗Munger> 15%✗AkreROE > 20% (3-year avg)
    Margin of SafetyP/TBV=5.4x
    ✗PabraiP/TBV < 1.5 or P/E < 15
    ROE (high and growing)FY2023: ROE=-36.4%; FY2024: ROE=-41.0%; FY2025: ROE=-87.2%
    ✗AkreLatest 3 consecutive FYs: ROE > 15% in each
    Discount to Intrinsic Value
    ✗Marks>= 20% below intrinsic value
    Positive Net Income Frequency1/6 years positive
    ✗MarksPositive net income in >= 7 of last 10 years
    Operating Income / Revenue-150.9%
    ✗Ackman>= 15%
    Net Income / Shareholders Equity-87.2%
    ✗Ackman>= 15%
    5-Year EPS CAGR
    ✗Templeton> 0% (5-year EPS CAGR)
    Operating Margin Trend-108.8% (2023) -> -150.9% (2025)
    ✗TempletonNon-negative operating-margin trend over 3 years
    Revenue growth vs. gross and operating margin trendgross margin 6.7% -> -51.9%, operating margin -108.8% -> -150.9%
    ✗SleepRevenue rising; gross margin flat or falling; operating margin holding
    ROE (5-year)0/4 years above 12% (latest -87.2%)
    ✗SleepROE > 12% in a majority of years
    Net income / market capitalization-16.08%; #4419/6340 (top 69.7%)
    ✗AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section
    Gross profit / total assets-18.45%; #3656/3702 (top 98.8%)
    ✗AsnessTop 30% of eligible cross-section
    Net income / positive book equity-87.23%; #4518/5226 (top 86.5%)
    ✗AsnessTop 30% of eligible cross-section
    Negative 5-year standard deviation of ROA-0.4263; #4846/5884 (top 82.4%)
    ✗AsnessTop 30% of eligible cross-section
    3-5 Year Diluted EPS CAGR
    ✗Neff7%-20% annualized
    Positive Diluted-EPS Years0/5 years positive
    ✗Schloss>= 70% positive over 5-10 observed years (app rule)
  • Valuation0% pass✓ 1✗ 25▾

    No clean pass — all 12 investors flag at least one valuation criterion

    Price / 3-yr avg EPS
    ✗Graham<= 15x
    Price-to-Tangible-Book Ratio5.4x
    ✗Graham<= 1.5x
    P/E x P/TBV
    ✗Graham<= 22.5
    Basic earnings-growth PEG (dividends excluded)
    ✗Lynch< 1.0 (ideally < 0.5)
    Price / EPS
    ✗Dreman< 12x✗Templeton< 12x (fixed ceiling; proxy for the market's cheapest 40%)
    Price / (CFO / Shares)N/A (negative CFPS)
    ✗Dreman< 8x
    Price / Tangible Book Value per Share5.4x
    ✗Dreman< 1.2x✗SchlossP/TBV <= 1.00x (app cutoff)
    Valuation ReasonablenessOE Yield=-12.5%
    ✗MungerP/E < 25 or Owner Earnings Yield > 5%
    P/E or FCF Yield
    ✗PabraiP/E < 15 or FCF Yield > 10%
    P/B or P/E vs. Historical AverageP/B=5.4x
    ✗MarksP/E < 15 or P/B < 2.0
    Discount to Intrinsic Value
    ✗Marks>= 20% below intrinsic value
    Price / FCF per Share
    ✗Ackman<= 25
    Price vs. Trailing Low507% of trailing low ($4.31)
    ✗Templeton<= 120% of trailing low (certified split-adjusted live window)
    Price / Book Value per Share5.4x
    ✗Templeton< 1.5x✗SchlossP/B <= 0.80x (app cutoff)
    Net income / market capitalization-16.08%; #4419/6340 (top 69.7%)
    ✗AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section
    Positive book equity / market capitalization+0.1843; #4261/6449 (top 66.1%)
    ✗AsnessTop 30% of eligible cross-section
    Price / Diluted EPS
    ✗NeffP/E <= 15x (app proxy for a P/E 40%-60% below the market)
    (EPS CAGR % + Dividend Yield %) / P/E
    ✗Neff> 0.7 (Neff's published traditional edge)
    Book Value per Share Change
    ✗SchlossLatest BVPS >= earliest BVPS over >= 3 years (app rule)
    Revenue / market capitalization+0.1126; #4267/5247 (top 81.3%)
    ✗OshaughnessyTop 10% of eligible cross-section
    (Operating cash flow - capex) / market capitalization
    ✗OshaughnessyTop 10% of eligible cross-section
    Trailing six-month price return through the evaluation date+95.79%; #354/6202 (top 5.7%)
    ✓OshaughnessyTop 10% of eligible cross-section
  • Cash Flow0% pass✗ 12▾

    All 10 investors flag SAIH's cash flow

    Free Cash Flow Proxy$-4.9M
    ✗BuffettPositive and growing
    FCF Positive and Growing$-6.3M
    ✗LynchPositive and growing
    Operating Cash Flow$-7.6M
    ✗PiotroskiCFO > 0
    (CFO / Total Assets) vs ROACFO/Assets=-59.91%, ROA=-50.76%
    ✗PiotroskiCFO/Assets > ROA
    Price / (CFO / Shares)N/A (negative CFPS)
    ✗Dreman< 8x
    P/E or FCF Yield
    ✗PabraiP/E < 15 or FCF Yield > 10%
    FCF Positive0/5 years FCF positive
    ✗MarksPositive FCF in majority of recent years
    (OCF - CapEx) / Market Cap
    ✗Ackman>= 4%
    Price / FCF per Share
    ✗Ackman<= 25
    Positive Operating Cash Flow frequency0/6 years positive
    ✗SleepPositive OCF in >= 70% of available years
    Operating Cash Flow - Capital Expenditures
    ✗Neff> $0 (app proxy for a strong fundamental case)
    (Operating cash flow - capex) / market capitalization
    ✗OshaughnessyTop 10% of eligible cross-section
  • Growth0% pass✓ 1✗ 11▾

    No clean pass — all 8 investors flag at least one growth criterion

    EPS Growth (3-yr avg, 10-yr window)
    ✗Graham>= 33% growth
    Basic earnings-growth PEG (dividends excluded)
    ✗Lynch< 1.0 (ideally < 0.5)
    3-5 Year EPS CAGR
    ✗Lynch15-30% (Fast Grower); > 0% to pass
    EPS Growth Direction
    ✗DremanPositive over recent years
    EPS CAGR
    ✗Dreman> 5% annualized
    Positive Net Income Frequency1/6 years positive
    ✗MarksPositive net income in >= 7 of last 10 years
    3yr Median Revenue Growth-18.4%
    ✗Ackman>= 5%
    Positive EPS Growth Frequency
    ✗AckmanPositive EPS growth in >= 3 of last 5 years
    5-Year EPS CAGR
    ✗Templeton> 0% (5-year EPS CAGR)
    Revenue growth vs. gross and operating margin trendgross margin 6.7% -> -51.9%, operating margin -108.8% -> -150.9%
    ✗SleepRevenue rising; gross margin flat or falling; operating margin holding
    5-year Revenue CAGR18.2%
    ✓SleepCAGR > 7%
    3-5 Year Diluted EPS CAGR
    ✗Neff7%-20% annualized
  • Verdicts0% pass✗ 15▾

    Split decision: 15 FAIL · 1 NEUTRAL

    Overall verdict
    ✗GrahamFAIL (0/7)✗BuffettFAIL (0/6)✗LynchFAIL (0/4)✗PiotroskiFAIL (F-Score 2)✗DremanFAIL (0/9)✗MungerFAIL (0/3)✗PabraiFAIL (0/3)✗AkreFAIL (0/5)✗MarksFAIL (0/4)✗AckmanFAIL (1/8)✗TempletonFAIL (2/8)✗SleepFAIL (1/6)✗AsnessFAIL (Rank #1776/2370 (Top 74.9%))✗NeffFAIL (1/6)✗SchlossFAIL (2/7)•OshaughnessyNEUTRAL (Not ranked)
  • Efficiency33% pass✓ 1✗ 2▾

    2 of 3 flag SAIH's efficiency — Akre and Sleep

    Revenue / Total Assets Change YoY0.30x -> 0.36x
    ✓PiotroskiImproved YoY
    Reinvestment Rate x ROICN/A (non-positive net income)
    ✗AkreReinvestment Rate * ROIC > 10%
    ROE (5-year)0/4 years above 12% (latest -87.2%)
    ✗SleepROE > 12% in a majority of years

Business & financials

Financial snapshot: annual FY 2025. Current investor scores may use newer quarterly data.

Company Profile

Industry: Banking
SIC Sector: Credit Institutions
Size: Micro Cap($40.1M)
Revenue: $4.5M-18.4% YoY
Net Income: $6.5M-9.7% YoY

Financial Snapshot

Operating Margin-150.9%
Return on Equity-87.2%
Debt / Equity0.50
Current Ratio2.30
EPS (Diluted)$-3.51
Shares Retired−7.9%

Similar Companies

MUFGMITSUBISHI UFJ FINANCIAL GROUP INC
$245.7B
AXPAMERICAN EXPRESS CO
$215.0B
SANBanco Santander, S.A.
$175.9B
ATMPBARCLAYS BANK PLC
$82.1B
Sector-adjusted criteria: Bank

Leverage is a bank’s business model and current accounts don’t exist on its balance sheet, so debt and liquidity tests are omitted and tangible book value and ROE replace their industrial analogs.

Shareholder Return

Fiscal 2025

Issued 7.9% of shares last year.

Buybacks
—
Dividends
—

Company Financials

Latest TTM and quarters alongside annual years

TTM sums four consecutive quarters and uses the latest quarter-end balances. Quarter columns show three-month results; annual columns show full-year totals. Growth compares the same period a year earlier. EPS is not added for TTM; full-year ratios are blank for quarters.

MetricFY 2025
Sources
  • 20-F · 2026-04-30
FY 2024
Sources
  • 20-F · 2025-04-28
FY 2023
Sources
  • 20-F · 2024-04-23
FY 2022
Sources
  • 20-F · 2023-04-19
FY 2021
Sources
  • 10-K · 2022-02-18
Market Cap$40.1Mcurrent$1.5Mest.$187.4Mest.$267.6Mest.$1.8Best.
Revenue$4.5M↓18%$5.5M↓18%$6.8M↓36%$10.6M↓38%$17.0M
Operating Income-$6.8M↑14%-$7.9M↓7%-$7.4M↑1%-$7.5M↑55%-$16.5M
Net Income-$6.5M↓10%-$5.9M↑4%-$6.1M↑31%-$8.8M↑47%-$16.7M
EPS (Diluted)$-3.51↓2%$-3.46↓1225%$-0.26↑43%$-0.46↑68%$-1.46
Gross Margin-51.9%↓185%-18.2%↓370%6.7%↓37%10.7%↑44%7.4%
Operating Margin-150.9%↓6%-142.7%↓31%-108.8%↓55%-70.2%↑27%-96.6%
ROE-87.2%↓113%-41.0%↓13%-36.4%↑16%-43.5%↓106%706.9%
Total Debt$3.7M↑74%$2.1M----$130.0K
Shareholders' Equity$7.4M↓48%$14.4M↓15%$16.8M↓17%$20.3M↑960%-$2.4M
Current Ratio2.30↓39%3.80↓79%17.86↓47%33.68↑583%4.93
Debt / Equity0.50↑238%0.15——-0.06
Operating Cash Flow-$7.6M↓37%-$5.6M↓78%-$3.1M↑37%-$4.9M↓402%-$983.0K
Free Cash Flow---$6.3M↑23%-$8.2M↓20%-$6.8M↓37%-$5.0M

Score history

Historical Score Timeline

Industry peers

Industry Peers

Similar companies in Banking

SAIH vs Peers — Financial Grading

Revenue$4.5MBottom 25%
Net Income$6.5MBottom 25%
ROE-87.2%Bottom 25%
D/E0.50Median
Op. Margin-150.9%Bottom 25%
Curr. Ratio2.30
CompanyMarket CapPriceRevenueNet IncomeROED/EOp. MarginCurr. RatioGrahamBuffettLynchPiotroskiDreman
MITSUBISHI UFJ FINANCIAL GROUP INCMUFG$245.7B$21.83$74.2B$10.8B8.8%1.1219.9%—2/71/61/4F-Score 53/9
AMERICAN EXPRESS COAXP$215.0B$320.60$41.3B$10.8B32.4%1.68——2/73/63/4F-Score 43/9
Banco Santander, S.A.SAN$175.9B$12.21—$16.6B12.5%0.02——2/71/62/4F-Score 45/9
BARCLAYS BANK PLCATMP$82.1B$35.04$13.1B$6.3B7.5%0.01——2/71/60/4F-Score 74/9
BARCLAYS PLCBCS$76.0B$22.87$15.0B$9.7B9.2%0.02——1/70/60/4F-Score 72/9
FIRST CITIZENS BANCSHARES INC /DE/FCNCA$25.7B$2324.25$9.5B$2.2B9.9%1.62——5/73/61/4F-Score 52/9
KEYCORP /NEW/KEY$22.7B$21.46$7.5B$1.8B9.0%0.49——2/71/61/4F-Score 64/9
WEBSTER FINANCIAL CORPWBS$12.6B$77.57$2.9B$1.0B10.6%0.0850.7%—2/71/61/4F-Score 72/9