Company Analysis

GDS Holdings Limited (GDS)

Nasdaq: GDS · Services-Computer Programming, Data Processing, Etc. · Shanghai, CN · filing with the SEC since 2016
Grade4.7
◀ Past 5.5● Present 4.7▶ Future 4.3
1 est.

Income statement, as filed

In thousands of Chinese yuan (CNY), as filed; per-share figures in Chinese yuan; share counts.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedApr 29, 2026Apr 28, 2025Apr 29, 2024Apr 4, 2023Apr 28, 2022Apr 12, 2021Apr 17, 2020Mar 13, 2019Mar 29, 2018Apr 19, 2017
Revenue11,432,27410,322,0689,782,448r9,268,101r7,818,6815,738,9724,122,4052,792,0771,616,1661,055,960
Cost of revenue8,846,8598,099,4397,831,222r7,316,603r6,039,2524,188,5213,079,6792,169,6361,207,694790,286
Gross profit2,585,4152,222,6291,951,226r1,951,498r1,779,4291,550,4511,042,726622,441408,472265,674
Research and development32,70036,31938,15931,912r39,34340,04921,62713,9157,2619,100
Sales and marketing149,363116,440140,890r146,521r148,614134,937129,901110,57090,11871,578
General and administrative897,867917,877965,982r1,047,072r1,021,950702,524411,418329,601228,864227,370
Operating income-55,7501,151,993-2,207,221r713,234r569,522672,941479,780168,35582,229-42,374
Interest expense285,936213,007222,79165,80950,33753,629968,693656,186412,003265,234
Interest and investment income154,04189,78094,00842,23150,44529,01153,01719,2135,6002,070
Share of profit of equity-method investments715,928-347110-9,934-968-3,375-1,213···
Other income (expense), net7,22121,80425,319r5,266r-1,5574,9525,5655,436435284
Income before income taxes713,151-614,859-3,941,594r828,318r948,752r-548,436-426,433-439,659-332,976-284,727
Income tax expense469,717156,053-15,577r276,235242,461120,77815,650-9,391-6,076-8,315
Income from continuing operations949,643-777,121-3,931,043-1,107,325······
Income from discontinued operations·4,074,743-359,376-161,565······
Net income including non-controlling interests959,3623,303,831-4,285,393-1,266,118-1,191,213-669,214-442,083-430,268-326,900-276,412
Net income949,6433,425,386-4,290,053-1,268,890-1,187,218-666,407-442,083-430,268-326,900-276,412
Preferred dividends54,30554,23253,62551,21249,07352,70940,344··332,660
Net income to common shareholders895,3383,348,859r-4,343,678-1,509,885-1,313,935-737,743-500,187-430,268-326,900-403,402
Earnings per share, basic0.592.27-2.96-1.03-0.90-0.59-0.45···
Earnings per share, diluted0.552.27-2.96-1.03-0.90-0.59-0.45···
Earnings per share, basic and diluted·····-0.59-0.45-0.43-0.42-1.35
Weighted average shares, basic1,520,535,0191,475,079,7541,468,187,9561,464,447,8431,452,906,7221,253,559,5231,102,953,366···
Weighted average shares, diluted1,644,556,9881,475,079,7541,468,187,9561,464,447,8431,452,906,7221,253,559,5231,102,953,366···
Weighted average shares, basic and diluted·····1,253,559,5231,102,953,366990,255,959784,566,371299,093,937
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:SalesRevenueNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Sales and marketing the cost of finding and serving customersus-gaap:SellingAndMarketingExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseDebt
us-gaap:InterestExpense
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeInterest
us-gaap:InterestIncomeOther
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperations
Income from discontinued operations profit or loss from businesses it sold or closedus-gaap:IncomeLossFromDiscontinuedOperationsNetOfTax
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Preferred dividends paid to preferred holders before common shareholdersus-gaap:PreferredStockDividendsIncomeStatementImpact
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Earnings per share, basic and diluted net income per share, where both counts are the sameus-gaap:EarningsPerShareBasicAndDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted
SI Assistanton GDS · research, not advice