Hesai Group (HSAI) Financial Statements

Executive TeamFinancials
Shareholders

Hesai Group financial statements at a glance

Hesai Group reported revenue of 3.03 billion CNY for fiscal year 2025 (ended December 31, 2025), up 45.8% from fiscal year 2024. Net income was 435.88 million CNY, a net margin of 14.4%, and diluted earnings per share were 2.98 CNY.

At the end of fiscal year 2025 it had total assets of 11.26 billion CNY, total liabilities of 2.30 billion CNY and shareholders' equity of 8.96 billion CNY, with cash and short-term investments of 4.76 billion CNY and total debt of 999.48 million CNY.

Its operations brought in 116.99 million CNY of cash; capital spending was 342.20 million CNY, leaving free cash flow of -225.21 million CNY.

The tables below show the income statement, balance sheet and cash flow statement; the key figures of the last 5 fiscal years are at the bottom of the page.

Figures from company filings, in CNY; latest fiscal year ended December 31, 2025.

HSAI logo

Hesai Group

HSAIChina
Discretionary Consumer Products
CNY (Local)

Income Statement

Annual • CNY

Total Revenue
3.03B
Prev Year: 2.08B
YoY: +45.8%
Operating Revenue
3.01B
Prev Year: 2.06B
YoY: +45.9%
Normalized EBITDA
562.13M
Prev Year: 28.83M
YoY: +1850.1%
Tax Rate for Calcs
0.066
Prev Year: 0
Tax Effect of Unusual Items
3.13M
Prev Year: 3.64M
YoY: -14.1%
Total Unusual Items
47.37M
Prev Year: 14.58M
YoY: +225.0%
Total Unusual Items Excluding Goodwill
47.37M
Prev Year: 14.58M
YoY: +225.0%
Equity in Earnings of Affiliates, Net of Tax
-74.0K
Prev Year: -13.0K
YoY: -469.2%
Other Income Expense
231.93M
Prev Year: 12.10M
YoY: +1816.7%
Other Non-operating Income (expense)
184.57M
Prev Year: -2.48M
YoY: +7554.2%
Special Income Charges
45.21M
Other Special Charges
-45.21M
Gain on Sale of Securities
2.16M
Prev Year: 14.58M
YoY: -85.2%
Research and Development
796.94M
Prev Year: 855.64M
YoY: -6.9%
Selling and Marketing Expense
191.99M
Prev Year: 193.03M
YoY: -0.5%
Other General and Administrative
288.83M
Prev Year: 316.91M
YoY: -8.9%
Cost of Revenue
1.76B
Prev Year: 1.19B
YoY: +47.8%
Gross Profit
1.27B
Prev Year: 884.59M
YoY: +43.0%
Operating Expense
1.14B
Prev Year: 1.09B
YoY: +4.8%
Selling General and Administrative
480.82M
Prev Year: 509.94M
YoY: -5.7%
General and Administrative Expense
288.83M
Prev Year: 316.91M
YoY: -8.9%
Other Operating Expenses
-136.20M
Prev Year: -276.09M
YoY: +50.7%
Operating Income
123.54M
Prev Year: -204.91M
YoY: +160.3%
Net Non Operating Interest Income Expense
111.31M
Prev Year: 91.57M
YoY: +21.6%
Non-operating Interest Income
130.24M
Prev Year: 104.40M
YoY: +24.7%
Non-operating Interest Expense
18.92M
Prev Year: 12.83M
YoY: +47.5%
Pre-tax Income
466.79M
Prev Year: -101.23M
YoY: +561.1%
Provision for Income Taxes
30.84M
Prev Year: 1.13M
YoY: +2628.8%
Net Income Common Stockholders
435.88M
Prev Year: -102.38M
YoY: +525.8%
Net Income
435.88M
Prev Year: -102.38M
YoY: +525.8%
Net Income Including Non-Controlling Interests
435.88M
Prev Year: -102.38M
YoY: +525.8%
Net Income from Continuing Operations
435.88M
Prev Year: -102.38M
YoY: +525.8%
Diluted NI Available to Com Stockholders
435.88M
Prev Year: -102.38M
YoY: +525.8%
Basic EPS
3.13
Diluted EPS
2.98
Weighted Average Shares (basic)
139.15M
Weighted Average Shares (diluted)
146.44M
Total Operating Income as Reported
168.75M
Prev Year: -204.91M
YoY: +182.4%
Total Expenses
2.90B
Prev Year: 2.28B
YoY: +27.3%
Net Income from Continuing and Discontinued Operation
435.88M
Prev Year: -102.38M
YoY: +525.8%
Normalized Income
391.64M
Prev Year: -113.31M
YoY: +445.6%
Interest Income
130.24M
Prev Year: 104.40M
YoY: +24.7%
Interest Expense
18.92M
Prev Year: 12.83M
YoY: +47.5%
Net Interest Income
111.31M
Prev Year: 91.57M
YoY: +21.6%
EBIT
485.71M
Prev Year: -88.41M
YoY: +649.4%
EBITDA
609.50M
Prev Year: 43.40M
YoY: +1304.3%
Reconciled Cost of Revenue
1.76B
Prev Year: 1.19B
YoY: +47.8%
Reconciled Depreciation
123.79M
Prev Year: 131.81M
YoY: -6.1%
Net Income from Continuing Operation Net Minority Interest
435.88M
Prev Year: -102.38M
YoY: +525.8%
Values in CNY

Hesai Group key figures by fiscal year

FY2025FY2024FY2023FY2022FY2021
Revenue3.0B CNY2.1B CNY1.9B CNY1.2B CNY720.8M CNY
Gross profit1.3B CNY884.6M CNY661.4M CNY472.0M CNY381.8M CNY
Operating income123.5M CNY-204.9M CNY-571.6M CNY-378.2M CNY-265.3M CNY
Net income435.9M CNY-102.4M CNY-476.0M CNY-747.2M CNY-2.5B CNY
Diluted EPS2.98 CNY–-3.81 CNY-5.95 CNY-23.39 CNY
Total assets11.3B CNY6.0B CNY5.7B CNY3.8B CNY4.0B CNY
Total liabilities2.3B CNY2.1B CNY1.8B CNY997.7M CNY902.5M CNY
Shareholders' equity9.0B CNY3.9B CNY3.9B CNY-3.1B CNY-2.5B CNY
Cash and short-term investments4.8B CNY3.2B CNY3.1B CNY1.9B CNY2.8B CNY
Total debt999.5M CNY739.3M CNY559.2M CNY63.6M CNY0 CNY
Operating cash flow117.0M CNY63.5M CNY57.3M CNY-696.0M CNY-228.4M CNY
Capital spending342.2M CNY271.4M CNY414.7M CNY240.4M CNY281.6M CNY
Free cash flow-225.2M CNY-207.9M CNY-357.4M CNY-936.4M CNY-510.0M CNY

In CNY. Fiscal years as reported by the company; statements on this page go back to fiscal year 2019.

Questions and answers

What was Hesai Group's revenue in fiscal year 2025?

3.03 billion CNY, up 45.8% from 2.08 billion CNY in fiscal year 2024.

How much profit does Hesai Group make?

Hesai Group reported net income of 435.88 million CNY for fiscal year 2025 (14.4% of revenue); operating income was 123.54 million CNY.

How much cash and debt does Hesai Group have?

At the end of fiscal year 2025: cash and short-term investments of 4.76 billion CNY and total debt of 999.48 million CNY.

What is Hesai Group's free cash flow?

-225.21 million CNY in fiscal year 2025 (operating cash flow of 116.99 million CNY minus capital spending of 342.20 million CNY).

Disclaimer: This analysis is for informational and educational purposes only and does not constitute financial, investment, tax, or legal advice. Data may be incomplete, delayed, or contain inaccuracies. Consult with a qualified financial advisor before making any investment decisions.
LinkedInLinkedInXXYouTubeYouTube