GDS (ADR) (GDS)
High-performance, carrier- and cloud-neutral data centers serving Chinese demand hubs.
$33.23
vs last close−0.52 (−1.56%)
In millions of USD, except per-share figures · converted from CNY at the latest rate
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 376 | 382 | 392 | 422 | 391 | 284 | 406 | 433 | 431 | 436 | 502 | 460 |
| Cost of revenue | 309 | 317 | 306 | 327 | 308 | 231 | 310 | 330 | 335 | 345 | 334 | 370 |
| Gross profit | 67 | 65 | 86 | 95 | 83 | 53 | 96 | 103 | 95 | 91 | 169 | 90 |
| 55 | 503 | 53 | 48 | 38 | 4 | 42 | 41 | 41 | 33 | 33 | 24 | |
| Research & development | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 53 | 51 | 51 | 46 | 36 | 8 | 41 | 40 | 40 | 36 | 32 | 33 | |
| Selling & marketing | 6 | 5 | 5 | 4 | 5 | 3 | 5 | 5 | 6 | 6 | 5 | 5 |
| General & administrative | 47 | 46 | 46 | 42 | 32 | 4 | 36 | 35 | 34 | 30 | 26 | 28 |
| Other expenses | 0 | 450 | 0 | 0 | 0 | −4 | 0 | 0 | 0 | −5 | 0 | −9 |
| Operating income | 12 | −438 | 33 | 47 | 46 | 48 | 55 | 62 | 54 | 59 | 135 | 65 |
| −72 | −67 | −75 | −73 | −68 | −36 | 89 | −63 | 82 | −124 | 277 | 91 | |
| Interest income | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest expense | 75 | 87 | 75 | 75 | 69 | 57 | 66 | 60 | 56 | 85 | 57 | 55 |
| Other non-operating income | −3 | −19 | 0 | −3 | −1 | −21 | −159 | −2 | −207 | 223 | −14 | 0 |
| Income before tax | −60 | −506 | −42 | −26 | −23 | 12 | 144 | −1 | 136 | −66 | 412 | 156 |
| Income tax expense | 3 | −34 | 9 | 9 | 0 | 7 | 30 | 10 | 27 | 3 | 16 | 32 |
| Net income from continuing operations | −63 | −472 | −51 | −35 | −23 | 6 | 114 | −11 | 109 | −69 | 396 | 125 |
| Discontinued operations | 0 | 0 | 0 | 0 | −12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other adjustments | 0 | 0 | 0 | 0 | 0 | 627 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income | −63 | −472 | −52 | −34 | −29 | 625 | 114 | −11 | 108 | −70 | 395 | 124 |
| EPS, basic | −$0.35 | −$2.65 | −$0.30 | −$0.20 | −$0.17 | −$0.03 | $0.58 | −$0.07 | $0.55 | −$0.37 | $2.01 | $0.62 |
| EPS, diluted | −$0.35 | −$2.58 | −$0.29 | −$0.19 | −$0.17 | −$0.03 | $0.51 | −$0.06 | $0.43 | −$0.37 | $1.53 | $0.45 |
| Weighted average shares, basic | 178 | 179 | 177 | 173 | 179 | 186 | 186 | 186 | 227 | 194 | 194 | 194 |
| Weighted average shares, diluted | 184 | 184 | 184 | 184 | 184 | 186 | 225 | 225 | 248 | 194 | 254 | 259 |
| EBITDA | 148 | −266 | 161 | 180 | 166 | 175 | 342 | 191 | 389 | −16 | 274 | 192 |
| Depreciation & amortization | 132 | 153 | 128 | 130 | 120 | 106 | 128 | 128 | 128 | 148 | 124 | 127 |
| EBIT | 15 | −419 | 33 | 50 | 46 | 69 | 214 | 63 | 261 | −165 | 150 | 65 |
