GDS Holdings Limited (GDS)
NASDAQ: GDS · Real-Time Price · USD
25.28
-0.38 (-1.48%)
At close: Jun 6, 2025, 4:00 PM
25.16
-0.12 (-0.47%)
After-hours: Jun 6, 2025, 6:54 PM EDT

GDS Holdings Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
4,5343,425-4,290-1,459-1,265-685.03
Upgrade
Depreciation & Amortization
3,3173,2433,3683,1202,5921,612
Upgrade
Other Amortization
107.54110.72140.63151.8225.03187.36
Upgrade
Loss (Gain) From Sale of Assets
-1,096-31.67-17.06-15.03-1.76-0.26
Upgrade
Asset Writedown & Restructuring Costs
--3,01312.76--
Upgrade
Loss (Gain) on Equity Investments
27.550.35-0.119.930.973.38
Upgrade
Stock-Based Compensation
281.82296.49336.62290.82391.28333.69
Upgrade
Provision & Write-off of Bad Debts
-12.63-13.1718.299.9310.072.04
Upgrade
Other Operating Activities
-4,337-4,268175.07150.8458.6-108.66
Upgrade
Change in Accounts Receivable
-83.93-665.88-106.48-695.82-37.99-465.19
Upgrade
Change in Accounts Payable
5.43-15.63-1.63186.7235.5119.16
Upgrade
Change in Unearned Revenue
-77.88-45.722.249.0424.476.29
Upgrade
Change in Other Net Operating Assets
432.76183.54-280.081,050-831.86-683.69
Upgrade
Operating Cash Flow
2,8431,9382,0652,8101,201320.89
Upgrade
Operating Cash Flow Growth
37.40%-6.14%-26.50%133.88%274.39%9.35%
Upgrade
Capital Expenditures
-3,330-3,254-3,426-8,154-9,880-8,218
Upgrade
Sale of Property, Plant & Equipment
213.53203.918.5743.621.4116.42
Upgrade
Cash Acquisitions
---133.81-1,217-3,898-1,172
Upgrade
Investment in Securities
-419.01-514.49-996.64-1,245-3-4.5
Upgrade
Other Investing Activities
-4,590-5,195-2,806-1,94267.53-
Upgrade
Investing Cash Flow
-8,126-8,761-7,343-12,514-13,692-9,378
Upgrade
Short-Term Debt Issued
-1,893371.334,6323,7751,156
Upgrade
Long-Term Debt Issued
-4,96210,02010,62912,4608,019
Upgrade
Total Debt Issued
5,3226,85610,39115,26116,2359,175
Upgrade
Short-Term Debt Repaid
--394.82-1,329-8,238-902.66-438.93
Upgrade
Long-Term Debt Repaid
--6,178-7,533-2,486-5,443-4,385
Upgrade
Total Debt Repaid
-5,963-6,573-8,862-10,724-6,346-4,824
Upgrade
Net Debt Issued (Repaid)
-640.61283.241,5294,5379,8904,350
Upgrade
Issuance of Common Stock
----2.0816,053
Upgrade
Preferred Dividends Paid
-54.18-54.17-53.92-51.58-49.22-65.49
Upgrade
Dividends Paid
-54.18-54.17-53.92-51.58-49.22-65.49
Upgrade
Other Financing Activities
15,99616,8282,6851,658-1,724-194.5
Upgrade
Financing Cash Flow
15,30117,0574,1606,1448,11920,144
Upgrade
Foreign Exchange Rate Adjustments
-3.93-13.59154.3416.2-95.54-566.87
Upgrade
Net Cash Flow
10,01510,222-964.13-3,144-4,46710,520
Upgrade
Free Cash Flow
-486.99-1,316-1,361-5,344-8,679-7,897
Upgrade
Free Cash Flow Margin
-4.59%-12.75%-13.91%-57.66%-111.00%-137.60%
Upgrade
Free Cash Flow Per Share
-2.50-7.14-7.41-29.19-47.79-50.40
Upgrade
Cash Interest Paid
2,0882,0962,0621,8031,5391,113
Upgrade
Cash Income Tax Paid
474389.84302.72343.35252.07211.61
Upgrade
Levered Free Cash Flow
-1,416-1,266201.54-6,564-8,264-4,673
Upgrade
Unlevered Free Cash Flow
-332.85-174.271,271-5,542-7,430-4,011
Upgrade
Change in Net Working Capital
1,3991,177-490.591,254913.83-1,815
Upgrade
Updated May 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q