Hesai Group (HKG:2525)
Hong Kong
· Delayed Price · Currency is HKD 160.70
+2.10 (1.32%)
At close: Dec 5, 2025
Hesai Group Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Revenue | 2,747 | 2,077 | 1,877 | 1,203 | 720.77 | 415.51 | Upgrade
|
| Revenue Growth (YoY) | 43.17% | 10.66% | 56.07% | 66.86% | 73.46% | 19.37% | Upgrade
|
| Cost of Revenue | 1,611 | 1,193 | 1,216 | 730.68 | 338.97 | 176.6 | Upgrade
|
| Gross Profit | 1,136 | 884.59 | 661.38 | 471.99 | 381.8 | 238.91 | Upgrade
|
| Selling, General & Admin | 482.26 | 509.95 | 468.94 | 305.84 | 305.98 | 126.46 | Upgrade
|
| Research & Development | 823.77 | 855.64 | 790.55 | 555.18 | 368.44 | 229.65 | Upgrade
|
| Other Operating Expenses | -343.71 | -276.09 | -14.28 | -10.82 | -27.33 | -15.38 | Upgrade
|
| Operating Expenses | 962.33 | 1,089 | 1,245 | 850.2 | 647.08 | 340.73 | Upgrade
|
| Operating Income | 173.32 | -204.91 | -583.83 | -378.22 | -265.29 | -101.81 | Upgrade
|
| Interest Expense | -18.44 | -12.83 | -3.07 | - | - | - | Upgrade
|
| Interest & Investment Income | 91.98 | 104.4 | 99.81 | 58.73 | 32.58 | 20.93 | Upgrade
|
| Earnings From Equity Investments | -0.09 | -0.01 | -0.05 | -0.05 | -0.08 | -0 | Upgrade
|
| Currency Exchange Gain (Loss) | 39.93 | 14.58 | -0.45 | 20.86 | -13.28 | -25.7 | Upgrade
|
| Other Non Operating Income (Expenses) | 171.08 | -2.48 | 0.03 | -2.16 | 0.12 | -0.83 | Upgrade
|
| EBT Excluding Unusual Items | 457.78 | -101.25 | -487.55 | -300.83 | -245.94 | -107.42 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 12.24 | - | - | - | Upgrade
|
| Pretax Income | 457.78 | -101.25 | -475.31 | -300.83 | -245.94 | -107.42 | Upgrade
|
| Income Tax Expense | 28.11 | 1.13 | 0.66 | -0.07 | -1.12 | -0.2 | Upgrade
|
| Net Income | 429.67 | -102.38 | -475.97 | -300.77 | -244.83 | -107.22 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | 446.42 | 2,211 | - | Upgrade
|
| Net Income to Common | 429.67 | -102.38 | -475.97 | -747.18 | -2,456 | -107.22 | Upgrade
|
| Shares Outstanding (Basic) | 133 | 129 | 125 | 116 | 105 | 90 | Upgrade
|
| Shares Outstanding (Diluted) | 138 | 129 | 125 | 116 | 105 | 90 | Upgrade
|
| Shares Change (YoY) | 7.72% | 3.53% | 8.00% | 10.05% | 16.79% | 12.51% | Upgrade
|
| EPS (Basic) | 3.24 | -0.79 | -3.81 | -6.47 | -23.39 | -1.19 | Upgrade
|
| EPS (Diluted) | 3.11 | -0.79 | -3.81 | -6.47 | -23.39 | -1.19 | Upgrade
|
| Free Cash Flow | - | -196.04 | -349.49 | -927.23 | -448.48 | -418.02 | Upgrade
|
| Free Cash Flow Per Share | - | -1.52 | -2.80 | -8.03 | -4.27 | -4.65 | Upgrade
|
| Gross Margin | 41.34% | 42.59% | 35.24% | 39.25% | 52.97% | 57.50% | Upgrade
|
| Operating Margin | 6.31% | -9.87% | -31.11% | -31.45% | -36.81% | -24.50% | Upgrade
|
| Profit Margin | 15.64% | -4.93% | -25.36% | -62.13% | -340.77% | -25.80% | Upgrade
|
| Free Cash Flow Margin | - | -9.44% | -18.62% | -77.10% | -62.22% | -100.60% | Upgrade
|
| EBITDA | 339.28 | -73.1 | -497.56 | -324.58 | -237.05 | -82.6 | Upgrade
|
| EBITDA Margin | 12.35% | -3.52% | -26.51% | -26.99% | -32.89% | -19.88% | Upgrade
|
| D&A For EBITDA | 165.96 | 131.81 | 86.27 | 53.63 | 28.23 | 19.22 | Upgrade
|
| EBIT | 173.32 | -204.91 | -583.83 | -378.22 | -265.29 | -101.81 | Upgrade
|
| EBIT Margin | 6.31% | -9.87% | -31.11% | -31.45% | -36.81% | -24.50% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.