GDS
GDS
GDS Holdings LimitedIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $2.88B ▼ | $188.37M ▼ | $-460.61M ▼ | -15.99% ▼ | $-2.48 ▼ | $1.23B ▲ |
| Q3-2025 | $2.89B ▼ | $276.84M ▲ | $725.98M ▲ | 25.15% ▲ | $3.68 ▲ | $1.22B ▼ |
| Q2-2025 | $2.9B ▲ | $274.34M ▼ | $-72.3M ▼ | -2.49% ▼ | $-0.46 ▼ | $1.28B ▼ |
| Q1-2025 | $2.72B ▲ | $279.59M ▼ | $763.02M ▼ | 28.02% ▼ | $3.92 ▲ | $2.29B ▲ |
| Q4-2024 | $2.69B | $296.48M | $4.19B | 155.7% | $-8.16 | $1.17B |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $14.32B ▲ | $80.05B ▲ | $52.29B ▲ | $26.86B ▲ |
| Q3-2025 | $13.44B ▲ | $78.61B ▼ | $51.83B ▼ | $26.67B ▲ |
| Q2-2025 | $13.12B ▲ | $79.2B ▲ | $53.61B ▲ | $25.48B ▲ |
| Q1-2025 | $7.58B ▼ | $73.46B ▼ | $49.02B ▼ | $24.31B ▲ |
| Q4-2024 | $7.87B | $73.65B | $49.98B | $23.54B |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-460.61M ▼ | $960.28M ▲ | $-1.56B ▼ | $1.47B ▲ | $1.11B ▲ | $64.08M ▲ |
| Q3-2025 | $725.98M ▲ | $736.5M ▼ | $293.32M ▲ | $-822.05M ▼ | $265.31M ▼ | $-685.33M ▼ |
| Q2-2025 | $-70.58M ▼ | $865.12M ▲ | $-364.53M ▲ | $5.14B ▲ | $5.54B ▲ | $-399.68M ▼ |
| Q1-2025 | $764.07M ▲ | $780.07M ▼ | $-1.37B ▲ | $275.03M ▼ | $-314.55M ▼ | $-229.26M ▼ |
| Q4-2024 | $36.9M | $967.59M | $-2.23B | $9.66B | $8.39B | $547.92M |
Revenue by Products
| Product | Q4-2019 | Q2-2020 |
|---|---|---|
Colocation Services | $900.00M ▲ | $2.07Bn ▲ |
It Equipment Sales | $0 ▲ | $20.00M ▲ |
Managed Service And Others | $260.00M ▲ | $500.00M ▲ |
Service | $1.16Bn ▲ | $2.57Bn ▲ |
Equipment Sales | $20.00M ▲ | $0 ▼ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at GDS Holdings Limited's financial evolution and strategic trajectory over the past five years.
Key strengths include robust operating profitability, solid cash generation from core activities, and a large, modern asset base tailored for AI and cloud workloads. The company enjoys a strong market position with leading hyperscale clients, benefits from a carrier‑ and cloud‑neutral ecosystem that creates network effects, and has good short‑term liquidity. Its innovation in high‑density, energy‑efficient data centers and use of capital recycling mechanisms further enhance its strategic flexibility.
The main risks stem from high leverage, significant interest costs, and negative free cash flow driven by aggressive capital spending. Accumulated past losses, customer concentration among large technology firms, and exposure to regulatory, geopolitical, and energy‑related developments in its core regions all add to the risk profile. The business model’s capital intensity means missteps in capacity planning, pricing, or financing could have outsized financial consequences.
The outlook is closely tied to the continued expansion of AI and cloud computing in China and Southeast Asia. If demand for high‑performance, AI‑ready infrastructure remains strong and GDS continues to execute well on build‑out, utilization, and funding, its current platform positions it to benefit meaningfully. At the same time, the balance sheet structure and negative free cash flow underscore the need for disciplined growth and prudent financial management. With only one year of detailed data, longer‑term trends are still uncertain, so both the upside from structural growth and the downside from leverage and industry cyclicality remain important considerations.
About GDS Holdings Limited
https://www.gds-services.comGDS Holdings Limited, together with its subsidiaries, develops and operates data centers in the People's Republic of China.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $2.88B ▼ | $188.37M ▼ | $-460.61M ▼ | -15.99% ▼ | $-2.48 ▼ | $1.23B ▲ |
| Q3-2025 | $2.89B ▼ | $276.84M ▲ | $725.98M ▲ | 25.15% ▲ | $3.68 ▲ | $1.22B ▼ |
| Q2-2025 | $2.9B ▲ | $274.34M ▼ | $-72.3M ▼ | -2.49% ▼ | $-0.46 ▼ | $1.28B ▼ |
| Q1-2025 | $2.72B ▲ | $279.59M ▼ | $763.02M ▼ | 28.02% ▼ | $3.92 ▲ | $2.29B ▲ |
| Q4-2024 | $2.69B | $296.48M | $4.19B | 155.7% | $-8.16 | $1.17B |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $14.32B ▲ | $80.05B ▲ | $52.29B ▲ | $26.86B ▲ |
| Q3-2025 | $13.44B ▲ | $78.61B ▼ | $51.83B ▼ | $26.67B ▲ |
| Q2-2025 | $13.12B ▲ | $79.2B ▲ | $53.61B ▲ | $25.48B ▲ |
| Q1-2025 | $7.58B ▼ | $73.46B ▼ | $49.02B ▼ | $24.31B ▲ |
| Q4-2024 | $7.87B | $73.65B | $49.98B | $23.54B |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-460.61M ▼ | $960.28M ▲ | $-1.56B ▼ | $1.47B ▲ | $1.11B ▲ | $64.08M ▲ |
| Q3-2025 | $725.98M ▲ | $736.5M ▼ | $293.32M ▲ | $-822.05M ▼ | $265.31M ▼ | $-685.33M ▼ |
| Q2-2025 | $-70.58M ▼ | $865.12M ▲ | $-364.53M ▲ | $5.14B ▲ | $5.54B ▲ | $-399.68M ▼ |
| Q1-2025 | $764.07M ▲ | $780.07M ▼ | $-1.37B ▲ | $275.03M ▼ | $-314.55M ▼ | $-229.26M ▼ |
| Q4-2024 | $36.9M | $967.59M | $-2.23B | $9.66B | $8.39B | $547.92M |
Revenue by Products
| Product | Q4-2019 | Q2-2020 |
|---|---|---|
Colocation Services | $900.00M ▲ | $2.07Bn ▲ |
It Equipment Sales | $0 ▲ | $20.00M ▲ |
Managed Service And Others | $260.00M ▲ | $500.00M ▲ |
Service | $1.16Bn ▲ | $2.57Bn ▲ |
Equipment Sales | $20.00M ▲ | $0 ▼ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at GDS Holdings Limited's financial evolution and strategic trajectory over the past five years.
Key strengths include robust operating profitability, solid cash generation from core activities, and a large, modern asset base tailored for AI and cloud workloads. The company enjoys a strong market position with leading hyperscale clients, benefits from a carrier‑ and cloud‑neutral ecosystem that creates network effects, and has good short‑term liquidity. Its innovation in high‑density, energy‑efficient data centers and use of capital recycling mechanisms further enhance its strategic flexibility.
The main risks stem from high leverage, significant interest costs, and negative free cash flow driven by aggressive capital spending. Accumulated past losses, customer concentration among large technology firms, and exposure to regulatory, geopolitical, and energy‑related developments in its core regions all add to the risk profile. The business model’s capital intensity means missteps in capacity planning, pricing, or financing could have outsized financial consequences.
The outlook is closely tied to the continued expansion of AI and cloud computing in China and Southeast Asia. If demand for high‑performance, AI‑ready infrastructure remains strong and GDS continues to execute well on build‑out, utilization, and funding, its current platform positions it to benefit meaningfully. At the same time, the balance sheet structure and negative free cash flow underscore the need for disciplined growth and prudent financial management. With only one year of detailed data, longer‑term trends are still uncertain, so both the upside from structural growth and the downside from leverage and industry cyclicality remain important considerations.

CEO
Wei Huang
Compensation Summary
(Year )
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 33
Ratings Snapshot
Rating : B
Most Recent Analyst Grades
TD Cowen
Buy
B of A Securities
Buy
JMP Securities
Market Outperform
RBC Capital
Outperform
JP Morgan
Overweight
Grade Summary
Showing Top 5 of 5
Price Target
Institutional Ownership
SINGAPORE TECHNOLOGIES TELEMEDIA PTE LTD
Shares:9.84M
Value:$422.64M
SACHEM HEAD CAPITAL MANAGEMENT LP
Shares:9.3M
Value:$399.62M
CANADA PENSION PLAN INVESTMENT BOARD
Shares:7M
Value:$300.97M
Summary
Showing Top 3 of 276

