GDS Holdings Limited (GDS)
NASDAQ: GDS · Real-Time Price · USD
24.41
-1.89 (-7.19%)
At close: Apr 3, 2025, 4:00 PM
22.00
-2.41 (-9.87%)
Pre-market: Apr 4, 2025, 8:34 AM EDT
GDS Holdings Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 3,425 | -4,290 | -1,459 | -1,265 | -685.03 | Upgrade
|
| Depreciation & Amortization | 3,243 | 3,519 | 3,182 | 2,592 | 1,612 | Upgrade
|
| Other Amortization | 110.72 | 152.9 | 161.5 | 225.03 | 187.36 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -17.06 | -15.03 | -1.76 | -0.26 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 3,013 | 12.76 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | -0.11 | 9.93 | 0.97 | 3.38 | Upgrade
|
| Stock-Based Compensation | 296.49 | 336.62 | 290.82 | 391.28 | 333.69 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 18.29 | 9.93 | 10.07 | 2.04 | Upgrade
|
| Other Operating Activities | -4,312 | -183.02 | -9.75 | 58.6 | -108.66 | Upgrade
|
| Change in Accounts Receivable | - | -156.33 | -678.83 | -37.99 | -465.19 | Upgrade
|
| Change in Accounts Payable | - | 17.98 | 189.71 | 35.5 | 119.16 | Upgrade
|
| Change in Unearned Revenue | - | 1.75 | 49.56 | 24.47 | 6.29 | Upgrade
|
| Change in Other Net Operating Assets | -543.7 | -348.26 | 1,114 | -831.86 | -683.69 | Upgrade
|
| Operating Cash Flow | 1,938 | 2,065 | 2,858 | 1,201 | 320.89 | Upgrade
|
| Operating Cash Flow Growth | -6.14% | -27.74% | 137.90% | 274.39% | 9.35% | Upgrade
|
| Capital Expenditures | -2,965 | -6,254 | -10,135 | -9,880 | -8,218 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 18.57 | 43.62 | 1.41 | 16.42 | Upgrade
|
| Cash Acquisitions | 1,125 | -133.81 | -1,217 | -3,898 | -1,172 | Upgrade
|
| Investment in Securities | - | 20.63 | -6.24 | -3 | -4.5 | Upgrade
|
| Other Investing Activities | -6,920 | 22.11 | 39 | 67.53 | - | Upgrade
|
| Investing Cash Flow | -8,761 | -6,326 | -11,275 | -13,692 | -9,378 | Upgrade
|
| Short-Term Debt Issued | - | 1,395 | 4,877 | 3,775 | 1,156 | Upgrade
|
| Long-Term Debt Issued | - | 13,340 | 11,775 | 12,460 | 8,019 | Upgrade
|
| Total Debt Issued | - | 14,735 | 16,652 | 16,235 | 9,175 | Upgrade
|
| Short-Term Debt Repaid | - | -2,336 | -8,238 | -902.66 | -438.93 | Upgrade
|
| Long-Term Debt Repaid | - | -8,937 | -2,486 | -5,443 | -4,385 | Upgrade
|
| Total Debt Repaid | - | -11,274 | -10,724 | -6,346 | -4,824 | Upgrade
|
| Net Debt Issued (Repaid) | - | 3,461 | 5,928 | 9,890 | 4,350 | Upgrade
|
| Issuance of Common Stock | - | - | - | 2.08 | 16,053 | Upgrade
|
| Preferred Dividends Paid | - | -53.92 | -51.58 | -49.22 | -65.49 | Upgrade
|
| Dividends Paid | - | -53.92 | -51.58 | -49.22 | -65.49 | Upgrade
|
| Other Financing Activities | 17,057 | -264.86 | -1,020 | -1,724 | -194.5 | Upgrade
|
| Financing Cash Flow | 17,057 | 3,142 | 4,856 | 8,119 | 20,144 | Upgrade
|
| Foreign Exchange Rate Adjustments | -13.59 | 154.3 | 416.2 | -95.54 | -566.87 | Upgrade
|
| Net Cash Flow | 10,222 | -964.13 | -3,144 | -4,467 | 10,520 | Upgrade
|
| Free Cash Flow | -1,027 | -4,188 | -7,276 | -8,679 | -7,897 | Upgrade
|
| Free Cash Flow Margin | -9.95% | -42.07% | -78.03% | -111.00% | -137.60% | Upgrade
|
| Free Cash Flow Per Share | -5.57 | -22.82 | -39.75 | -47.79 | -50.40 | Upgrade
|
| Cash Interest Paid | - | 2,062 | 1,803 | 1,539 | 1,113 | Upgrade
|
| Cash Income Tax Paid | - | 302.72 | 343.35 | 252.07 | 211.61 | Upgrade
|
| Levered Free Cash Flow | -975.32 | -2,624 | -8,580 | -8,264 | -4,673 | Upgrade
|
| Unlevered Free Cash Flow | 60.74 | -1,503 | -7,555 | -7,430 | -4,011 | Upgrade
|
| Change in Net Working Capital | 1,233 | -547.3 | 1,254 | 913.83 | -1,815 | Upgrade
|
Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.