GDS Holdings Ltd
HKEX:9698
Income Statement
Earnings Waterfall
GDS Holdings Ltd
Revenue
|
10B
CNY
|
Cost of Revenue
|
-8B
CNY
|
Gross Profit
|
1.9B
CNY
|
Operating Expenses
|
-1.4B
CNY
|
Operating Income
|
554.7m
CNY
|
Other Expenses
|
-4.9B
CNY
|
Net Income
|
-4.3B
CNY
|
Income Statement
GDS Holdings Ltd
Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||
Revenue |
5 287
N/A
|
5 739
+9%
|
6 205
+8%
|
6 726
+8%
|
7 263
+8%
|
7 819
+8%
|
8 356
+7%
|
8 803
+5%
|
9 109
+3%
|
9 326
+2%
|
9 491
+2%
|
9 653
+2%
|
9 804
+2%
|
9 957
+2%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(3 871)
|
(4 189)
|
(4 608)
|
(5 051)
|
(5 541)
|
(6 039)
|
(6 487)
|
(6 905)
|
(7 174)
|
(7 390)
|
(7 550)
|
(7 629)
|
(7 826)
|
(8 034)
|
|
Gross Profit |
1 415
N/A
|
1 550
+10%
|
1 597
+3%
|
1 676
+5%
|
1 722
+3%
|
1 779
+3%
|
1 869
+5%
|
1 898
+2%
|
1 935
+2%
|
1 936
+0%
|
1 941
+0%
|
2 024
+4%
|
1 978
-2%
|
1 922
-3%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(714)
|
(878)
|
(942)
|
(1 094)
|
(1 150)
|
(1 210)
|
(1 285)
|
(1 320)
|
(1 361)
|
(1 371)
|
(1 357)
|
(1 136)
|
(1 157)
|
(1 368)
|
|
Selling, General & Administrative |
(733)
|
(717)
|
(957)
|
(1 055)
|
(1 113)
|
(1 041)
|
(1 245)
|
(1 287)
|
(1 329)
|
(1 117)
|
(1 322)
|
(1 297)
|
(1 314)
|
(1 330)
|
|
Research & Development |
(37)
|
(36)
|
(31)
|
(29)
|
(27)
|
(34)
|
(40)
|
(41)
|
(38)
|
(29)
|
(36)
|
(31)
|
(35)
|
(38)
|
|
Depreciation & Amortization |
0
|
(124)
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(225)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
55
|
0
|
45
|
(10)
|
(10)
|
0
|
0
|
7
|
7
|
0
|
0
|
192
|
192
|
0
|
|
Operating Income |
701
N/A
|
673
-4%
|
655
-3%
|
582
-11%
|
572
-2%
|
570
-1%
|
584
+3%
|
577
-1%
|
575
0%
|
565
-2%
|
584
+3%
|
887
+52%
|
821
-7%
|
555
-32%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(1 152)
|
(1 309)
|
(1 392)
|
(1 499)
|
(1 556)
|
(1 612)
|
(1 714)
|
(1 768)
|
(1 819)
|
(1 844)
|
(1 877)
|
(1 875)
|
(1 930)
|
(1 940)
|
|
Non-Reccuring Items |
0
|
55
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
192
|
192
|
0
|
0
|
(3 013)
|
|
Total Other Income |
31
|
32
|
45
|
53
|
57
|
87
|
92
|
91
|
104
|
97
|
102
|
104
|
99
|
98
|
|
Pre-Tax Income |
(421)
N/A
|
(548)
-30%
|
(692)
-26%
|
(864)
-25%
|
(926)
-7%
|
(949)
-2%
|
(1 031)
-9%
|
(1 100)
-7%
|
(1 141)
-4%
|
(990)
+13%
|
(1 000)
-1%
|
(883)
+12%
|
(1 011)
-14%
|
(4 300)
-325%
|
|
Net Income | |||||||||||||||
Tax Provision |
(81)
|
(121)
|
(164)
|
(189)
|
(224)
|
(242)
|
(255)
|
(263)
|
(261)
|
(276)
|
(368)
|
(334)
|
(288)
|
15
|
|
Income from Continuing Operations |
(501)
|
(669)
|
(856)
|
(1 053)
|
(1 150)
|
(1 191)
|
(1 286)
|
(1 363)
|
(1 401)
|
(1 266)
|
(1 367)
|
(1 217)
|
(1 299)
|
(4 285)
|
|
Income to Minority Interest |
1
|
3
|
5
|
7
|
9
|
4
|
2
|
0
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
|
Net Income (Common) |
(561)
N/A
|
(738)
-32%
|
(933)
-27%
|
(1 144)
-23%
|
(1 257)
-10%
|
(1 314)
-4%
|
(1 588)
-21%
|
(1 651)
-4%
|
(1 666)
-1%
|
(1 510)
+9%
|
(1 425)
+6%
|
(1 277)
+10%
|
(1 358)
-6%
|
(4 344)
-220%
|
|
EPS (Diluted) |
-0.47
N/A
|
-0.59
-26%
|
-0.64
-8%
|
-0.78
-22%
|
-0.88
-13%
|
-0.9
-2%
|
-1.09
-21%
|
-1.13
-4%
|
-1.14
-1%
|
-1.03
+10%
|
-0.97
+6%
|
-0.87
+10%
|
-0.93
-7%
|
-2.96
-218%
|