Hesai Group
Consumer CyclicalNASDAQ:HSAI · NASDAQ Global Select
+$0.09 today
Vol 1.12M · Avg 1.92M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$3.2B of revenue converted into $471.7M of net income for the selected period. Gross margin is 41.2% and net margin is 14.1%, showing how much revenue survives after costs and taxes. EPS is $3.12, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.0B +45.8% | $2.1B +10.7% | $1.9B +56.1% | $1.2B +66.9% | $720.8M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.8B +47.8% | $1.2B -1.9% | $1.2B +66.4% | $730.7M +115.6% | $339.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.3B +43.0% | $884.6M +33.7% | $661.4M +40.1% | $472.0M +23.6% | $381.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 41.8% -0.8pp | 42.6% +7.4pp | 35.2% -4.0pp | 39.2% -13.7pp | 53.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $796.9M -6.9% | $855.6M +8.2% | $790.5M +42.4% | $555.2M +50.7% | $368.4M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $480.8M -5.7% | $509.9M +8.7% | $468.9M +53.3% | $305.8M -0.0% | $306.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.1B +4.8% | $1.1B -11.6% | $1.2B +45.0% | $850.2M +31.4% | $647.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $123.8M +43.5% | $86.3M +0.0% | $86.3M +60.8% | $53.6M +90.0% | $28.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $609.5M +28435.7% | -$2.2M +99.4% | -$385.9M -56.2% | -$247.2M -13.6% | -$217.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 20.1% +20.2pp | -0.1% +20.5pp | -20.6% -0.0pp | -20.6% +9.6pp | -30.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $123.5M +160.3% | -$204.9M +64.2% | -$571.6M -51.1% | -$378.2M -42.6% | -$265.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 4.1% +13.9pp | -9.9% +20.6pp | -30.5% +1.0pp | -31.4% +5.4pp | -36.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $126.7M +21.3% | $104.4M +4.6% | $99.8M +69.9% | $58.7M +80.3% | $32.6M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $18.4M +43.5% | $12.8M +318.0% | $3.1M | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $343.2M +231.1% | $103.7M +7.7% | $96.3M +24.4% | $77.4M +300.1% | $19.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $466.7M +561.0% | -$101.2M +78.7% | -$475.3M -58.0% | -$300.8M -22.3% | -$245.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 15.4% +20.3pp | -4.9% +20.4pp | -25.3% -0.3pp | -25.0% +9.1pp | -34.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $30.8M +2628.8% | $1.1M +71.7% | $658.0K +1097.0% | -$66.0K +94.1% | -$1.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $435.9M +525.8% | -$102.4M +78.5% | -$476.0M -58.3% | -$300.8M -22.8% | -$244.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 14.4% +19.3pp | -4.9% +20.4pp | -25.4% -0.3pp | -25.0% +9.0pp | -34.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +489.9% | -$1 +79.3% | -$4 +36.0% | -$6 +74.6% | -$23 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +463.3% | -$1 +79.3% | -$4 +36.0% | -$6 +74.6% | -$23 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $139.1M +7.7% | $129.2M +3.5% | $124.8M -0.6% | $125.5M +0.0% | $125.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $146.4M +13.4% | $129.2M +3.5% | $124.8M -0.6% | $125.5M +0.0% | $125.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Garrett Motion Inc.
NASDAQ:GTX
$6.28B
Dana Incorporated
NYSE:DAN
$3.84B
Red Rock Resorts, Inc.
NASDAQ:RRR
$3.71B
M/I Homes, Inc.
NYSE:MHO
$3.64B
Academy Sports and Outdoors, Inc.
NASDAQ:ASO
$3.16B
Visteon Corporation
NASDAQ:VC
$3.16B
OPENLANE, Inc.
KAR
$2.92B
Rh
NYSE:RH
$2.89B
Harley-Davidson, Inc.
NYSE:HOG
$2.70B
CarGurus, Inc.
NASDAQ:CARG
$2.62B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HSAI generate?
Hesai Group (HSAI) reported $3.03B of revenue in fiscal 2025.
Is HSAI profitable?
Hesai Group (HSAI) reported $435.88M of net income, with a net margin of 14.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.