GDS - GDS Holdings Limited Stock Analysis | Stock Taper
Logo
GDS Holdings Limited

GDS

GDS Holdings Limited NASDAQ
$41.31 -1.15% (-0.48)

Market Cap $7.96 B
52w High $48.61
52w Low $16.93
P/E 58.18
Volume 2.04M
Outstanding Shares 192.71M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
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
Q3-2024 $2.97B $336.67M $-192.34M -6.49% $-1.12 $1.21B

What's going well?

The company posted a huge profit turnaround, mainly due to a large gain outside its core business and lower interest costs. Net income and EPS jumped sharply, giving a strong headline result.

What's concerning?

Core business margins are shrinking, with both gross profit and operating income down. Most of the profit improvement came from unusual items, not from better operations, and share dilution is hurting existing shareholders.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
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
Q3-2024 $9.41B $82.34B $57.55B $19.67B

What's financially strong about this company?

GDS has a large cash cushion, strong liquidity, and most of its assets are tangible and productive (like data centers). Debt is trending down, and book value is rising.

What are the financial risks or weaknesses?

The company relies heavily on debt, and past losses have left negative retained earnings. If cash flow weakens, they may need to borrow more or dilute shareholders.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
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
Q3-2024 $-231.11M $641.51M $-2.9B $1.94B $-343.61M $-2.26B

What's strong about this company's cash flow?

GDS generates solid cash from its core business and holds a huge cash reserve. The company posted a strong profit this quarter and is not currently dependent on outside funding.

What are the cash flow concerns?

Free cash flow is deeply negative, meaning the company is burning cash after investments. The drop in operating cash flow and ongoing negative working capital changes are warning signs if the trend continues.

Revenue by Products

Product Q4-2019Q2-2020
Colocation Services
Colocation Services
$900.00M $2.07Bn
It Equipment Sales
It Equipment Sales
$0 $20.00M
Managed Service And Others
Managed Service And Others
$260.00M $500.00M
Service
Service
$1.16Bn $2.57Bn
Equipment Sales
Equipment Sales
$20.00M $0

Q3 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at GDS Holdings Limited's financial evolution and strategic trajectory over the past five years.

+ Strengths

GDS combines a strong strategic position in China’s and Southeast Asia’s digital infrastructure with a sizeable and well-located asset base. It has delivered consistent revenue growth, improving gross profit and EBITDA, and steadily rising operating cash flow. The business benefits from long-term relationships with major cloud and internet players, a carrier- and cloud-neutral model, and technical strengths in energy-efficient, AI-ready, and sustainable data center design. Its use of capital recycling tools and partnerships further broadens its strategic options.

! Risks

The main concerns center on financial and structural risk. Persistent losses from continuing operations, high leverage, and weakening liquidity leave the company more exposed to changes in financing conditions and interest rates. Free cash flow remains negative, and the model is still reliant on external funding and asset monetization to support growth and service debt. The sector is also competitive and highly regulated, with additional uncertainty from data policies, power availability constraints, and geopolitical tensions that could affect both domestic operations and overseas expansion.

Outlook

GDS appears to be transitioning from an all-out expansion phase toward a more balanced stage where improving operating cash flow and more measured capital spending gradually strengthen its financial profile. Its alignment with powerful tailwinds—cloud adoption, AI, and digitalization—supports a constructive long-term demand picture, but the path forward depends on continued execution in three areas: lifting underlying profitability, managing leverage and liquidity, and successfully scaling its international and AI-focused offerings. The outlook is one of solid strategic opportunity tempered by meaningful financial and regulatory execution risk.