For fiscal 2025 (ended Dec 31, 2025), GDS Holdings Limited reported CN¥11.43B of revenue and CN¥949.64M of net income. Figures are in CNY, the currency of its SEC filings.
GDS revenue was CN¥11.43B for fiscal 2025 (ended Dec 31, 2025), up 10.8% from fiscal 2024. Compound annual growth was +14.8% over 5 years and +32.2% over 10 years. It rose in each of the last 10 fiscal years. Fiscal 2025 is the highest of the 12 fiscal years on file.
GDS net income was CN¥949.64M for fiscal 2025 (ended Dec 31, 2025), down 72.3% from fiscal 2024.
GDS diluted EPS was CN¥0.55 for fiscal 2025 (ended Dec 31, 2025), down 75.8% from fiscal 2024.
GDS free cash flow was -CN¥1.33B for fiscal 2025 (ended Dec 31, 2025), compared with -CN¥1.23B in fiscal 2024.
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | CN¥11.43B | CN¥10.32B | CN¥9.78B | CN¥9.27B | CN¥7.82B | CN¥5.74B | CN¥4.12B | CN¥2.79B | CN¥1.62B | CN¥1.06B |
| Cost of revenue | CN¥8.85B | CN¥8.10B | CN¥7.83B | CN¥7.32B | CN¥6.04B | CN¥4.19B | CN¥3.08B | CN¥2.17B | CN¥1.21B | CN¥790.29M |
| Gross profit | CN¥2.59B | CN¥2.22B | CN¥1.95B | CN¥1.95B | CN¥1.78B | CN¥1.55B | CN¥1.04B | CN¥622.44M | CN¥408.47M | CN¥265.67M |
| Research and development | CN¥32.70M | CN¥36.32M | CN¥38.16M | CN¥31.91M | CN¥39.34M | CN¥40.05M | CN¥21.63M | CN¥13.91M | CN¥7.26M | CN¥9.10M |
| Selling, general and admin | CN¥897.87M | CN¥917.88M | CN¥965.98M | CN¥1.05B | CN¥1.02B | CN¥702.52M | CN¥411.42M | CN¥329.60M | CN¥228.86M | CN¥227.37M |
| Operating income | -CN¥55.75M | CN¥1.15B | -CN¥2.21B | CN¥713.23M | CN¥569.52M | CN¥672.94M | CN¥479.78M | CN¥168.35M | CN¥82.23M | -CN¥42.37M |
| Interest expense | CN¥1.79B | CN¥1.92B | CN¥1.94B | CN¥1.88B | CN¥1.65B | CN¥1.32B | CN¥968.69M | CN¥656.19M | CN¥412.00M | CN¥265.23M |
| Pre-tax income | CN¥713.15M | -CN¥614.86M | -CN¥3.94B | -CN¥828.32M | -CN¥948.75M | -CN¥548.44M | -CN¥426.43M | -CN¥439.66M | -CN¥332.98M | -CN¥284.73M |
| Income tax | CN¥469.72M | CN¥156.05M | -CN¥15.58M | CN¥276.24M | CN¥242.46M | CN¥120.78M | CN¥15.65M | -CN¥9.39M | -CN¥6.08M | -CN¥8.31M |
| Net income | CN¥949.64M | CN¥3.43B | -CN¥4.29B | -CN¥1.27B | -CN¥1.19B | -CN¥666.41M | -CN¥442.08M | -CN¥430.27M | -CN¥326.90M | -CN¥403.40M |
| EPS, basic | CN¥0.59 | CN¥2.27 | -CN¥2.96 | -CN¥1.03 | -CN¥0.90 | -CN¥0.59 | -CN¥0.45 | -CN¥0.43 | -CN¥0.42 | -CN¥1.35 |
| EPS, diluted | CN¥0.55 | CN¥2.27 | -CN¥2.96 | -CN¥1.03 | -CN¥0.90 | -CN¥0.59 | -CN¥0.45 | -CN¥0.43 | -CN¥0.42 | -CN¥1.35 |
| Diluted shares | 1.64B | 1.48B | 1.47B | 1.46B | 1.45B | 1.25B | 1.10B | 990.3M | 784.6M | 299.1M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | CN¥14.31B | CN¥7.87B | CN¥7.50B | CN¥8.21B | CN¥12.03B | CN¥16.49B | CN¥5.97B | CN¥2.28B | CN¥1.95B | CN¥1.84B |
| Receivables | CN¥2.47B | CN¥3.02B | CN¥2.49B | CN¥2.41B | CN¥1.73B | CN¥1.48B | CN¥879.96M | CN¥536.84M | CN¥364.65M | CN¥198.85M |
| Current assets | CN¥18.55B | CN¥11.61B | CN¥10.98B | CN¥11.95B | CN¥14.46B | CN¥18.32B | CN¥7.08B | CN¥3.04B | CN¥2.45B | CN¥2.21B |
| Goodwill | CN¥5.19B | CN¥5.89B | CN¥5.89B | CN¥7.08B | CN¥7.08B | CN¥2.60B | CN¥1.91B | CN¥1.75B | CN¥1.57B | CN¥1.34B |
| Total assets | CN¥80.00B | CN¥73.65B | CN¥74.45B | CN¥74.81B | CN¥71.63B | CN¥57.26B | CN¥31.49B | CN¥20.89B | CN¥13.14B | CN¥8.20B |
| Current liabilities | CN¥7.13B | CN¥9.08B | CN¥8.31B | CN¥10.60B | CN¥13.47B | CN¥7.64B | CN¥4.00B | CN¥3.51B | CN¥2.42B | CN¥1.48B |
| Short-term debt | CN¥2.54B | CN¥2.54B | CN¥2.16B | CN¥1.97B | CN¥1.31B | CN¥922.63M | CN¥740.52M | CN¥598.53M | CN¥327.54M | CN¥388.70M |
| Long-term debt | CN¥23.36B | CN¥21.91B | CN¥23.09B | CN¥23.52B | CN¥18.28B | CN¥10.57B | CN¥8.03B | CN¥5.20B | CN¥3.46B | CN¥1.51B |
| Total debt | CN¥25.90B | CN¥24.45B | CN¥25.25B | CN¥25.49B | CN¥19.59B | CN¥11.49B | CN¥8.77B | CN¥5.80B | CN¥3.79B | CN¥1.90B |
| Total liabilities | CN¥52.26B | CN¥49.98B | CN¥54.32B | CN¥50.63B | CN¥45.74B | CN¥30.59B | CN¥20.14B | CN¥15.36B | CN¥8.67B | CN¥5.22B |
| Shareholders' equity | CN¥25.78B | CN¥22.46B | CN¥19.06B | CN¥23.14B | CN¥24.53B | CN¥25.57B | CN¥10.29B | CN¥5.52B | CN¥4.48B | CN¥2.99B |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | CN¥3.37B | CN¥1.94B | CN¥2.07B | CN¥2.81B | CN¥1.20B | CN¥320.89M | CN¥293.44M | -CN¥12.91M | -CN¥167.82M | -CN¥128.98M |
| Capital expenditures | CN¥4.69B | CN¥3.17B | CN¥3.19B | CN¥5.87B | CN¥9.70B | CN¥8.04B | CN¥4.56B | CN¥4.26B | CN¥1.72B | CN¥987.76M |
| Free cash flow | -CN¥1.33B | -CN¥1.23B | -CN¥1.13B | -CN¥3.06B | -CN¥8.50B | -CN¥7.72B | -CN¥4.26B | -CN¥4.27B | -CN¥1.89B | -CN¥1.12B |
| Investing cash flow | -CN¥3.04B | -CN¥8.76B | -CN¥7.34B | -CN¥12.51B | -CN¥13.69B | -CN¥9.38B | -CN¥5.13B | -CN¥4.73B | -CN¥2.01B | -CN¥1.15B |
| Financing cash flow | CN¥6.11B | CN¥17.06B | CN¥4.16B | CN¥6.14B | CN¥8.12B | CN¥20.14B | CN¥8.36B | CN¥4.88B | CN¥2.36B | CN¥2.13B |
| Stock-based compensation | CN¥283.38M | CN¥296.49M | CN¥336.62M | CN¥290.81M | CN¥391.27M | CN¥333.69M | CN¥189.76M | CN¥105.88M | CN¥59.84M | CN¥64.17M |
| Depreciation and amortization | CN¥3.46B | CN¥3.24B | CN¥3.37B | CN¥3.12B | CN¥2.62B | CN¥1.64B | CN¥1.14B | CN¥741.51M | CN¥378.13M | CN¥227.35M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | 10.8% | 5.5% | 5.5% | 18.5% | 36.2% | 39.2% | 47.6% | 72.8% | 53.1% | 50.1% |
| Net income growth, YoY | -72.3% | - | - | - | - | - | - | - | - | - |
| EPS growth, YoY | -75.8% | - | - | - | - | - | - | - | - | - |
| Gross margin | 22.6% | 21.5% | 19.9% | 21.1% | 22.8% | 27.0% | 25.3% | 22.3% | 25.3% | 25.2% |
| Operating margin | -0.5% | 11.2% | -22.6% | 7.7% | 7.3% | 11.7% | 11.6% | 6.0% | 5.1% | -4.0% |
| Net margin | 8.3% | 33.2% | -43.9% | -13.7% | -15.2% | -11.6% | -10.7% | -15.4% | -20.2% | -38.2% |
| Free cash flow margin | -11.6% | -11.9% | -11.5% | -33.0% | -108.7% | -134.5% | -103.4% | -153.1% | -116.8% | -105.8% |
| Return on equity | 3.7% | 15.3% | -22.5% | -5.5% | -4.8% | -2.6% | -4.3% | -7.8% | -7.3% | -13.5% |
| Return on assets | 1.2% | 4.7% | -5.8% | -1.7% | -1.7% | -1.2% | -1.4% | -2.1% | -2.5% | -4.9% |
| Current ratio | 2.60 | 1.28 | 1.32 | 1.13 | 1.07 | 2.40 | 1.77 | 0.87 | 1.01 | 1.49 |
| Debt to equity | 1.00 | 1.09 | 1.32 | 1.10 | 0.80 | 0.45 | 0.85 | 1.05 | 0.85 | 0.64 |
Source: XBRL data GDS Holdings Limited files with the SEC, latest filing dated Apr 29, 2026 (see filings on SEC EDGAR). Provided for information only, not investment advice. Check the filing before relying on a number.
Per-share figures are as filed. The filings show no stock split in these periods.
EPS growth is left out where the share count moved enough to suggest a split the filings do not show. Growth rates need a positive starting figure. CAGR is compound annual growth between fiscal years. The CSV holds every period on file, in full figures, from the same SEC filings.
Foreign private issuers file annual reports with the SEC, so there are no quarterly statements here.
| Company | Revenue | Growth | Net income | Net margin | Market cap |
|---|---|---|---|---|---|
| GDS | CN¥11.43B | +10.8% | CN¥949.64M | 8.3% | $4.46B |
| GOOGL | $471.10B | +22.2% | $235.69B | 50.0% | $3.54T |
| GOOG | $471.10B | +22.2% | $235.69B | 50.0% | $3.52T |
| META | $241.61B | +27.5% | $75.25B | 31.1% | $1.64T |
| APP | $7.61B | +57.8% | $5.01B | 65.9% | $135.84B |
| NBIS | $529.80M | +479.0% | $82.50M | 15.6% | $38.45B |
| BIDU | CN¥129.08B | -3.0% | CN¥5.59B | 4.3% | $27.57B |