株探米国株
英語
エドガーで原本を確認する
6-K 1 tm2531693d1_6k.htm FORM 6-K

 

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16 of

the Securities Exchange Act of 1934

 

November 2025

 

Commission File Number: 001-37925

 

GDS Holdings Limited

(Registrant’s name)

 

F4/F5, Building C, Sunland International

No. 999 Zhouhai Road

Pudong, Shanghai 200137

People’s Republic of China

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

 

Form 20-F x Form 40-F ¨

 

 

 


 

EXHIBITS

 

99.1 Press release — GDS Reports Third Quarter 2025 Financial Results

 

2


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  GDS Holdings Limited
   
Date: November 19, 2025 By: /s/ William Wei Huang 
  Name: William Wei Huang
  Title: Chief Executive Officer

 

3

 

 

EX-99.1 2 tm2531693d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

 

GDS Reports

 

Third Quarter 2025 Results

 

1


 

GDS Holdings Limited Reports Third Quarter 2025 Results

 

Shanghai, China, November 19, 2025 – GDS Holdings Limited (“GDS Holdings”, “GDS” or the “Company”) (NASDAQ: GDS; HKEX: 9698), a leading developer and operator of high-performance data centers in China, today announced its unaudited financial results for the third quarter ended September 30, 2025.

 

Third Quarter 2025 Financial Highlights

 

Net revenue increased by 10.2% year-over-year (“Y-o-Y”) to RMB2,887.1 million (US$405.6 million) in the third quarter of 2025 (3Q2024: RMB2,619.6 million).

 

Net income was RMB728.6 million (US$102.4 million) in the third quarter of 2025 (3Q2024: net loss of RMB231.1 million).

 

Net income margin was 25.2% in the third quarter of 2025 (3Q2024: net loss margin of 8.8%).

 

Adjusted EBITDA (non-GAAP) increased by 11.4% Y-o-Y to RMB1,342.2 million (US$188.5 million) in the third quarter of 2025 (3Q2024: RMB1,204.9 million). See “Non-GAAP Disclosure” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.

 

Adjusted EBITDA margin (non-GAAP) was 46.5% in the third quarter of 2025 (3Q2024: 46.0%).

 

Third Quarter 2025 Operating Highlights

 

Total area committed and pre-committed increased by 4.8% Y-o-Y to 656,729 sqm as of September 30, 2025 (September 30, 2024: 626,783 sqm).

 

Area utilized increased by 10.9% Y-o-Y to 486,607 sqm as of September 30, 2025 (September 30, 2024: 438,654 sqm).

 

Area in service increased by 9.8% Y-o-Y to 653,762 sqm as of September 30, 2025 (September 30, 2024: 595,606 sqm)

 

Utilization rate (area utilized divided by area in service) was 74.4% as of September 30, 2025 (September 30, 2024: 73.6%).

 

2


 

“We delivered another quarter of solid financial and operational performance, driven by our disciplined strategic execution,” stated Mr. William Huang, Chairman and CEO of GDS. “In the third quarter of 2025, we continued to deliver our backlog and achieved a high level of move-in. We are strategically positioned to capture the accelerating demand from AI, which we view as a significant, long-term growth catalyst for our business.”

 

“In the third quarter of 2025, our revenue increased by 10.2% and adjusted EBITDA grew by 11.4% year-over-year, delivering an adjusted EBITDA margin of 46.5%,” added Mr. Dan Newman, Chief Financial Officer. “With enhanced financial flexibility to support our next phase of growth, we remain dedicated to delivering sustainable, long-term value for our stakeholders.”

 

Third Quarter 2025 Financial Results

 

Net revenue in the third quarter of 2025 was RMB2,887.1 million (US$405.6 million), a 10.2% increase over the same period last year of RMB2,619.6 million. The Y-o-Y increase was mainly due to continued ramp-up of our data centers.

 

Cost of revenue in the third quarter of 2025 was RMB2,247.9 million (US$315.8 million), a 9.0% increase over the same period last year of RMB2,062.0 million. The Y-o-Y increase was in line with the continued ramp-up of our data centers.

 

Gross profit was RMB639.2 million (US$89.8 million) in the third quarter of 2025, a 14.6% increase over the same period last year of RMB557.6 million.

 

Gross profit margin was 22.1% in the third quarter of 2025, compared with 21.3% in the same period last year. The Y-o-Y increase was mainly due to a lower level of operating costs as a percentage of net revenue as our data centers continue to ramp up.

 

Adjusted Gross Profit (“Adjusted GP”) (non-GAAP) is defined as gross profit excluding depreciation and amortization, operating lease cost relating to prepaid land use rights, accretion expenses for asset retirement costs and share-based compensation expenses allocated to cost of revenue. Adjusted GP was RMB1,472.6 million (US$206.8 million) in the third quarter of 2025, a 11.3% increase over the same period last year of RMB1,323.0 million. See “Non-GAAP Disclosure” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.

 

3


 

Adjusted GP margin (non-GAAP) was 51.0% in the third quarter of 2025, compared with 50.5% in the same period last year. The Y-o-Y increase was mainly due to a lower level of cash operating costs as a percentage of net revenue as our data centers continue to ramp up.

 

Selling and marketing expenses, excluding share-based compensation expenses of RMB9.1 million (US$1.3 million), were RMB31.1 million (US$4.4 million) in the third quarter of 2025, a 24.2% increase over the same period last year of RMB25.1 million (excluding share-based compensation of RMB7.3 million). The Y-o-Y increase was mainly due to higher sales-related personnel costs.

 

General and administrative expenses, excluding share-based compensation expenses of RMB43.8 million (US$6.2 million), depreciation and amortization expenses of RMB59.9 million (US$8.4 million) and operating lease cost relating to prepaid land use rights of RMB15.5 million (US$2.2 million), were RMB109.2 million (US$15.3 million) in the third quarter of 2025, a 15.5% increase over the same period last year of RMB94.5 million (excluding share-based compensation expenses of RMB30.2 million, depreciation and amortization expenses of RMB70.6 million and operating lease cost relating to prepaid land use rights of RMB16.1 million). The Y-o-Y increase was mainly due to an increase in corporate expenses in line with business growth.

 

Research and development costs were RMB8.3 million (US$1.2 million) in the third quarter of 2025, compared with RMB8.6 million in the same period last year.

 

Net interest expenses for the third quarter of 2025 were RMB375.5 million (US$52.7 million), a 19.0% decrease over the same period last year of RMB463.3 million. The Y-o-Y decrease was mainly due to a lower level of total borrowings, lower interest rates and higher interest income earned on cash proceeds from our recent capital market transactions.

 

Foreign currency exchange loss for the third quarter of 2025 was RMB0.6 million (US$0.1 million), compared with foreign currency exchange gain of RMB0.6 million in the same period last year.

 

4


 

Others, net for the third quarter of 2025 was RMB16.1 million (US$2.3 million), compared with RMB5.0 million in the same period last year.

 

Gain on deconsolidation of subsidiaries for the third quarter of 2025 was RMB1,369.3 million (US$192.3 million), mainly arising from deconsolidation of the data center project companies which were sold to the C-REIT, compared to nil in the same period last year.

 

Income tax expenses for the third quarter of 2025 were RMB181.9 million (US$25.5 million), compared with income tax benefits of RMB0.3 million in the same period last year. The Y-o-Y increase was mainly due to the income tax expenses incurred for the C-REIT transaction.

 

Share of results of equity method investees for the third quarter of 2025 was a loss of RMB461.1 million (US$64.8 million), mainly arising from our investment in DayOne Data Centers Limited, compared with nil in the same period last year.

 

Net income in the third quarter of 2025 was RMB728.6 million (US$102.4 million), compared with net loss of RMB231.1 million in the same period last year. The Y-o-Y increase was mainly due to the gain on deconsolidation of subsidiaries arising from the C-REIT transaction.

 

Basic income per ordinary share in the third quarter of 2025 was RMB0.46 (US$0.06), compared with basic loss of RMB0.14 in the same period last year. Diluted income per ordinary share in the third quarter of 2025 was RMB0.40 (US$0.06), compared with diluted loss of RMB0.14 in the same period last year.

 

Basic income per American Depositary Share (“ADS”) in the third quarter of 2025 was RMB3.70 (US$0.52), compared with basic loss of RMB1.12 in the same period last year. Diluted income per ADS in the third quarter of 2025 was RMB3.21 (US$0.45), compared with diluted loss of RMB1.12 in the same period last year.

 

Adjusted EBITDA (non-GAAP) is defined as net income (loss) excluding income (loss) from discontinued operations, net interest expenses, income tax expenses (benefits), depreciation and amortization, operating lease cost relating to prepaid land use rights, accretion expenses for asset retirement costs, share-based compensation expenses, gain from purchase price adjustment, impairment losses of long-lived assets, share of results of equity method investees and gain on deconsolidation of subsidiaries. Adjusted EBITDA was RMB1,342.2 million (US$188.5 million) in the third quarter of 2025, a 11.4% increase over the same period last year of RMB1,204.9 million.

 

5


 

Adjusted EBITDA margin (non-GAAP) was 46.5% in the third quarter of 2025, compared with 46.0% in the same period last year. The Y-o-Y increase was mainly due to a lower level of cash operating costs and corporate expenses as a percentage of net revenue as our data centers continue to ramp up.

 

Liquidity

 

As of September 30, 2025, cash was RMB13,443.7 million (US$1,888.4 million).

 

Total short-term debt was RMB3,312.6 million (US$465.3 million), comprised of short-term borrowings and the current portion of long-term borrowings of RMB2,634.9 million (US$370.1 million) and the current portion of finance lease and other financing obligations of RMB677.7 million (US$95.2 million). Total long-term debt was RMB42,324.5 million (US$5,945.3 million), comprised of long-term borrowings (excluding current portion) of RMB22,916.8 million (US$3,219.1 million), the non-current portion of convertible bonds payable of RMB12,265.4 million (US$1,722.9 million) and the non-current portion of finance lease and other financing obligations of RMB7,142.2 million (US$1,003.3 million).

 

During the third quarter of 2025, the Company obtained new debt financing and refinancing facilities of RMB5,053.8 million (US$709.9 million).

 

Completion of C-REIT IPO and Listing on the Shanghai Stock Exchange

 

During the third quarter, the Company completed its China REIT (C-REIT) initial public offering (“IPO”). The C-REIT started trading on the Shanghai Stock Exchange on August 8, 2025 under fund code 508060. As of the close of business on November 18, 2025, the C-REIT was trading at a 45.8% premium to the IPO price, with an implied EV / EBITDA multiple of 24.6 times, and an implied dividend yield of 3.6 per cent.

 

6


 

On completion of the transaction, during the third quarter, GDS received cash consideration of RMB2,247.9 million (US$315.8 million) (net of transaction costs) as investment cash inflow. GDS also paid RMB480.0 million (US$67.4 million) for the subscription of 20% of the C-REIT as investment cash outflow.

 

Third Quarter 2025 Operating Results

 

Sales

 

Total area committed and pre-committed at the end of the third quarter of 2025 was 656,729 sqm, compared with 626,783 sqm at the end of the third quarter of 2024 and 663,959 sqm at the end of the second quarter of 2025, an increase of 4.8% Y-o-Y and a decrease of 1.1% quarter-over-quarter (“Q-o-Q”), respectively. In the third quarter of 2025, gross additional total area committed was 11,104 sqm. Net additional total area committed was negative 7,231 sqm. The difference was mainly due to a churn of 3,154 sqm and the deconsolidation of the underlying projects for the C-REIT transaction of 15,181 sqm.

 

Data Center Resources

 

Area in service at the end of the third quarter of 2025 was 653,762 sqm, compared with 595,606 sqm at the end of the third quarter of 2024 and 618,060 sqm at the end of the second quarter of 2025, an increase of 9.8% Y-o-Y and 5.8% Q-o-Q. The Q-o-Q increase of 35,701 sqm was due to data centers newly in service of 50,882 sqm, partially offset by the deconsolidation of the underlying projects for the C-REIT transaction of 15,181 sqm.

 

Area under construction at the end of the third quarter of 2025 was 72,764 sqm, compared with 120,422 sqm at the end of the third quarter of 2024 and 132,235 sqm at the end of the second quarter of 2025, a decrease of 39.6% Y-o-Y and 45.0% Q-o-Q, respectively. The Q-o-Q decrease was mainly due to data centers coming into service.

 

Commitment rate for area in service was 92.3% at the end of the third quarter of 2025, compared with 92.1% at the end of the third quarter of 2024 and 91.5% at the end of the second quarter of 2025. Pre-commitment rate for area under construction was 73.0% at the end of the third quarter of 2025, compared with 65.1% at the end of the third quarter of 2024 and 74.7% at the end of the second quarter of 2025.

 

7


 

Move-In

 

Area utilized at the end of the third quarter of 2025 was 486,607 sqm, compared with 438,654 sqm at the end of the third quarter of 2024 and 479,186 sqm at the end of the second quarter of 2025, an increase of 10.9% Y-o-Y and 1.5% Q-o-Q. In the third quarter of 2025, gross additional area utilized was 23,291 sqm. Net additional area utilized was 7,421 sqm. The difference was mainly due to churn of 1,254 sqm and the deconsolidation of the underlying projects for the C-REIT transaction of 14,616 sqm.

 

Utilization rate for area in service was 74.4% at the end of the third quarter of 2025, compared with 73.6% at the end of the third quarter of 2024 and 77.5% at the end of the second quarter of 2025. The Q-o-Q temporary decrease was mainly because of the data centers newly in service, including all of the underlying data centers for the 152MW hyperscale order we won in the first quarter of 2025.

 

Business Outlook

 

The Company confirms that the previously provided guidance of total revenues for the year of 2025 of RMB11,290 – RMB11,590 million, Adjusted EBITDA of RMB5,190 – RMB5,390 million and the revised capex guidance of approximately RMB2,700 million remain unchanged.

 

This forecast reflects the Company’s preliminary view on the current business situation and market conditions, which are subject to change.

 

Conference Call

 

Management will hold a conference call at 8:00 a.m. U.S. Eastern Time on November 19, 2025 (9:00 p.m. Beijing Time on November 19, 2025) to discuss financial results and answer questions from investors and analysts.

 

8


 

Participants should complete online registration using the link provided below at least 15 minutes before the scheduled start time. Upon registration, participants will receive the conference call access information, including dial-in numbers, a personal PIN and an e-mail with detailed instructions to join the conference call.

 

Participant Online Registration:

 

https://register-conf.media-server.com/register/BIbc621387c7464640a6c8fbcb918b40bc

 

A live and archived webcast of the conference call will be available on the Company’s investor relations website at investors.gds-services.com.

 

Non-GAAP Disclosure

 

Our management and board of directors use Adjusted EBITDA, Adjusted EBITDA margin, Adjusted GP and Adjusted GP margin, which are non-GAAP financial measures, to evaluate our operating performance, establish budgets and develop operational goals for managing our business. We believe that the exclusion of the income and expenses eliminated in calculating Adjusted EBITDA and Adjusted GP can provide useful and supplemental measures of our core operating performance. In particular, we believe that the use of Adjusted EBITDA as a supplemental performance measure captures the trend in our operating performance by excluding from our operating results the impact of our capital structure (primarily interest expense), asset base charges (primarily depreciation and amortization, operating lease cost relating to prepaid land use rights, accretion expenses for asset retirement costs and impairment losses of long-lived assets), other non-cash expenses (primarily share-based compensation expenses), and other income and expenses which we believe are not reflective of our operating performance (primarily gain or loss on deconsolidation of subsidiaries and share of results of equity method investees), whereas the use of adjusted gross profit as a supplemental performance measure captures the trend in gross profit performance of our data centers in service by excluding from our gross profit the impact of asset base charges (primarily depreciation and amortization, operating lease cost relating to prepaid land use rights and accretion expenses for asset retirement costs) and other non-cash expenses (primarily share-based compensation expenses) included in cost of revenue. In addition, we exclude the income (loss) from discontinued operations from our Adjusted EBITDA and Adjusted EBITDA margin to measure our financial performance from continuing operations, which will be consistent with our future financial performance disclosure.

 

9


 

We note that depreciation and amortization is a fixed cost which commences as soon as each data center enters service. However, it usually takes several years for new data centers to reach high levels of utilization and profitability. The Company incurs significant depreciation and amortization costs for its early stage data center assets. Accordingly, gross profit, which is a measure of profitability after taking into account depreciation and amortization, does not accurately reflect the Company’s core operating performance.

 

We also present these non-GAAP measures because we believe these non-GAAP measures are frequently used by securities analysts, investors and other interested parties as measures of the financial performance of companies in our industry.

 

These non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. These non-GAAP financial measures have limitations as analytical tools, and when assessing our operating performance, cash flows or our liquidity, investors should not consider them in isolation, or as a substitute for gross profit, net income (loss), cash flows provided by (used in) operating activities or other consolidated statements of operations and cash flow data prepared in accordance with U.S. GAAP. There are a number of limitations related to the use of these non-GAAP financial measures instead of their nearest GAAP equivalent. First, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted GP, and Adjusted GP margin are not substitutes for gross profit, net income (loss), cash flows provided by (used in) operating activities or other consolidated statements of operation and cash flow data prepared in accordance with U.S. GAAP. Second, other companies may calculate these non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of these non-GAAP financial measures as tools for comparison. Finally, these non-GAAP financial measures do not reflect the impact of income (loss) from discontinued operations, net interest expenses, incomes tax benefits (expenses), depreciation and amortization, operating lease cost relating to prepaid land use rights, accretion expenses for asset retirement costs, share-based compensation expenses, gain from purchase price adjustment, impairment losses of long-lived assets, gain on deconsolidation of subsidiaries and share of results of equity method investees, each of which have been and may continue to be incurred in our business.

 

10


 

We mitigate these limitations by reconciling the non-GAAP financial measure to the most comparable U.S. GAAP performance measure, all of which should be considered when evaluating our performance. We do not provide forward-looking guidance for certain financial data, such as depreciation, amortization, accretion, share-based compensation, share of results of equity method investees and net income (loss); the impact of such data and related adjustments can be significant. As a result, we are not able to provide a reconciliation of forward-looking U.S. GAAP to forward-looking non-GAAP financial measures without unreasonable effort. Such forward-looking non-GAAP financial measures include the forecast for Adjusted EBITDA in the section captioned “Business Outlook” set forth in this press release.

 

For more information on these non-GAAP financial measures, please see the table captioned “Reconciliations of GAAP and non-GAAP results” set forth at the end of this press release.

 

Exchange Rate

 

This announcement contains translations of certain RMB amounts into U.S. dollars (“USD”) at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from RMB to USD were made at the rate of RMB7.1190 to US$1.00, the noon buying rate in effect on September 30, 2025 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or USD amounts referred could be converted into USD or RMB, as the case may be, at any particular rate or at all.

 

Statement Regarding Preliminary Unaudited Financial Information

 

The unaudited financial information set out in this earnings release is preliminary and subject to potential adjustments. Adjustments to the consolidated financial statements may be identified when audit work has been performed for the Company’s year-end audit, which could result in significant differences from this preliminary unaudited financial information.

 

11


 

About GDS Holdings Limited

 

GDS Holdings Limited (NASDAQ: GDS; HKEX: 9698) is a leading developer and operator of high-performance data centers in China. The Company’s facilities are strategically located in and around primary economic hubs where demand for high-performance data center services is concentrated. The Company’s data centers have large net floor area, high power capacity, density and efficiency, and multiple redundancies across all critical systems. GDS is carrier and cloud-neutral, which enables its customers to access the major telecommunications networks, as well as the largest PRC and global public clouds, which are hosted in many of its facilities. The Company offers co-location and a suite of value-added services, including managed hybrid cloud services through direct private connection to leading public clouds, managed network services, and, where required, the resale of public cloud services. The Company has a 24-year track record of service delivery, successfully fulfilling the requirements of some of the largest and most demanding customers for outsourced data center services in China. The Company’s customer base consists predominantly of hyperscale cloud service providers, large internet companies, financial institutions, telecommunications carriers, IT service providers, and large domestic private sector and multinational corporations. The Company also holds a non-controlling 35.6% equity interest in DayOne Data Centers Limited which develops and operates data centers in international markets.

 

12


 

Safe Harbor Statement

 

This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “aim,” “anticipate,” “believe,” “continue,” “estimate,” “expect,” “future,” “guidance,” “intend,” “is/are likely to,” “may,” “ongoing,” “plan,” “potential,” “target,” “will,” and similar statements. Among other things, statements that are not historical facts, including statements about GDS Holdings’ beliefs and expectations regarding the growth of its businesses and its revenue for the full fiscal year, the business outlook and quotations from management in this announcement, as well as GDS Holdings’ strategic and operational plans, are or contain forward-looking statements. GDS Holdings may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”) on Forms 20-F and 6-K, in its current, interim and annual reports to shareholders, in announcements, circulars or other publications made on the website of the Stock Exchange of Hong Kong Limited (the “Hong Kong Stock Exchange”), in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause GDS Holdings’ actual results or financial performance to differ materially from those contained in any forward-looking statement, including but not limited to the following: GDS Holdings’ goals and strategies; GDS Holdings’ future business development, financial condition and results of operations; the expected growth of the market for high-performance data centers, data center solutions and related services in China and regions in which GDS Holdings’ major equity investees operate, such as South East Asia; GDS Holdings’ expectations regarding demand for and market acceptance of its high-performance data centers, data center solutions and related services; GDS Holdings’ expectations regarding building, strengthening and maintaining its relationships with new and existing customers; the results of operations, growth prospects, financial condition, regulatory environment, competitive landscape and other uncertainties associated with the business and operations of GDS Holdings’ major equity investee DayOne; the continued adoption of cloud computing and cloud service providers in China and other major markets that may impact the results of our equity investees, such as South East Asia; risks and uncertainties associated with increased investments in GDS Holdings’ business and new data center initiatives; risks and uncertainties associated with strategic acquisitions and investments; GDS Holdings’ ability to maintain or grow its revenue or business; fluctuations in GDS Holdings’ operating results; changes in laws, regulations and regulatory environment that affect GDS Holdings’ business operations and those of its major equity investees; competition in GDS Holdings’ industry in China and in markets that affect the business operations of its major equity investees, such as South East Asia; GDS Holdings’ ability to monetize its existing data center assets through transactions such as public REITs, ABS Schemes, data center funds, joint ventures, sale and lease-back arrangements and private asset sales; security breaches; power outages; and fluctuations in general economic and business conditions in China and globally, and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks, uncertainties or factors is included in GDS Holdings’ filings with the SEC, including its annual report on Form 20-F, and with the Hong Kong Stock Exchange. All information provided in this press release is as of the date of this press release and are based on assumptions that GDS Holdings believes to be reasonable as of such date, and GDS Holdings does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

13


 

For investor and media inquiries, please contact:

 

GDS Holdings Limited

Laura Chen

Phone: +86 (21) 2029-2203

Email: ir@gds-services.com

 

Piacente Financial Communications

Ross Warner

Phone: +86 (10) 6508-0677

Email: GDS@tpg-ir.com

 

Brandi Piacente

Phone: +1 (212) 481-2050

Email: GDS@tpg-ir.com

 

GDS Holdings Limited

 

14


 

GDS HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”))

 

    As of December 31,
2024
    As of September 30, 2025  
    RMB     RMB     US$  
Assets                        
Current assets                        
Cash     7,867,659       13,443,679       1,888,422  
Accounts receivable, net of allowance for credit losses     3,021,956       2,868,236       402,899  
Value-added-tax (“VAT”) recoverable     240,506       254,113       35,695  
Prepaid expenses and other current assets     482,950       694,722       97,587  
Total current assets     11,613,071       17,260,750       2,424,603  
Non-current assets                        
Long-term investments in equity investees     7,544,555       8,347,854       1,172,616  
Property and equipment, net     40,204,133       39,331,378       5,524,846  
Prepaid land use rights, net     21,774       16,238       2,281  
Operating lease right-of-use assets     5,193,408       4,969,353       698,041  
Goodwill and intangible assets, net     6,367,493       5,585,909       784,648  
Other non-current assets     2,704,194       3,097,509       435,104  
Total non-current assets     62,035,557       61,348,241       8,617,536  
Total assets     73,648,628       78,608,991       11,042,139  
Liabilities, Mezzanine Equity and Equity                        
Current liabilities                        
Short-term borrowings and current portion of long-term borrowings     4,341,649       2,634,940       370,128  
Convertible bonds payable, current     575       0       0  
Accounts payable     2,593,305       1,915,211       269,028  
Accrued expenses and other payables     1,389,072       1,543,903       216,870  
Operating lease liabilities, current     117,345       96,517       13,558  
Finance lease and other financing obligations, current     636,152       677,664       95,191  
Total current liabilities     9,078,098       6,868,235       964,775  
Non-current liabilities                        
Long-term borrowings, excluding current portion     21,905,985       22,916,849       3,219,111  
Convertible bonds payable, non-current     8,576,583       12,265,441       1,722,916  
Operating lease liabilities, non-current     1,279,726       1,230,810       172,891  
Finance lease and other financing obligations, non-current     7,601,651       7,142,249       1,003,266  
Other long-term liabilities     1,537,952       1,402,120       196,955  
Total non-current liabilities     40,901,897       44,957,469       6,315,139  
Total liabilities     49,979,995       51,825,704       7,279,914  
Mezzanine equity                        
Redeemable preferred shares     1,080,656       1,068,045       150,027  
Total mezzanine equity     1,080,656       1,068,045       150,027  
GDS Holdings Limited shareholders’ equity                        
Ordinary shares     527       562       79  
Additional paid-in capital     29,596,268       31,153,968       4,376,172  
Accumulated other comprehensive loss     (1,094,377 )     (928,168 )     (130,379 )
Accumulated deficit     (6,044,372 )     (4,627,676 )     (650,047 )
Total GDS Holdings Limited shareholders’ equity     22,458,046       25,598,686       3,595,825  
Non-controlling interests     129,931       116,556       16,373  
Total equity     22,587,977       25,715,242       3,612,198  
Total liabilities, mezzanine equity and equity     73,648,628       78,608,991       11,042,139  

 

15


 

GDS HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”)

except for number of shares and per share data)

 

    Three months ended     Nine months ended  
    September 30, 2024     June 30, 2025     September 30, 2025     September 30, 2024     September 30, 2025  
    RMB     RMB     RMB     US$     RMB     RMB     US$  
Net revenue                                                        
Service revenue     2,619,578       2,898,398       2,886,480       405,461       7,631,406       8,507,786       1,195,082  
Equipment sales     0       1,890       646       91       0       2,786       391  
Total net revenue     2,619,578       2,900,288       2,887,126       405,552       7,631,406       8,510,572       1,195,473  
Cost of revenue     (2,061,995 )     (2,211,362 )     (2,247,889 )     (315,759 )     (5,986,894 )     (6,537,584 )     (918,329 )
Gross profit     557,583       688,926       639,237       89,793       1,644,512       1,972,988       277,144  
Operating expenses                                                        
Selling and marketing expenses     (32,356 )     (33,977 )     (40,232 )     (5,651 )     (85,869 )     (106,973 )     (15,026 )
General and administrative expenses     (211,392 )     (231,536 )     (228,357 )     (32,077 )     (658,829 )     (698,829 )     (98,164 )
Research and development expenses     (8,588 )     (8,826 )     (8,253 )     (1,159 )     (29,457 )     (24,968 )     (3,507 )
Income from continuing operations     305,247       414,587       362,395       50,906       870,357       1,142,218       160,447  
Other income (expenses):                                                        
Net interest expenses     (463,327 )     (404,989 )     (375,472 )     (52,742 )     (1,376,106 )     (1,221,938 )     (171,645 )
Foreign currency exchange gain (loss), net     586       1,376       (644 )     (90 )     10,825       1,750       246  
Others, net     5,001       9,245       16,068       2,257       19,330       34,998       4,916  
Gain on deconsolidation of subsidiaries     0       0       1,369,304       192,345       0       2,426,349       340,827  
(Loss) income from continuing operations before income taxes and share of results of equity method investees     (152,493 )     20,219       1,371,651       192,676       (475,594 )     2,383,377       334,791  
Income tax benefits (expenses)     347       (64,858 )     (181,875 )     (25,548 )     (121,909 )     (446,434 )     (62,710 )
Share of results of equity method investees     0       (25,945 )     (461,144 )     (64,777 )     0       (514,821 )     (72,316 )
Net (loss) income from continuing operations     (152,146 )     (70,584 )     728,632       102,351       (597,503 )     1,422,122       199,765  
Discontinued operations                                                        
Loss from operations of discontinued operations, net of income taxes     (78,963 )     0       0       0       (210,305 )     0       0  
Gain on deconsolidation of subsidiaries     0       0       0       0       0       0       0  
Loss from discontinued operations     (78,963 )     0       0       0       (210,305 )     0       0  
Net (loss) income     (231,109 )     (70,584 )     728,632       102,351       (807,808 )     1,422,122       199,765  
Net (loss) income from continuing operations     (152,146 )     (70,584 )     728,632       102,351       (597,503 )     1,422,122       199,765  
Net income from continuing operations attributable to non-controlling interests     (1,755 )     (1,716 )     (2,657 )     (373 )     (4,941 )     (5,426 )     (762 )
Net (loss) income from continuing operations attributable to GDS Holdings Limited shareholders     (153,901 )     (72,300 )     725,975       101,978       (602,444 )     1,416,696       199,003  
Loss from discontinued operations     (78,963 )     0       0       0       (210,305 )     0       0  
Net loss from discontinued operations attributable to non-controlling interests     5,092       0       0       0       3,944       0       0  
Net loss from discontinued operations attributable to redeemable non-controlling interests     35,432       0       0       0       44,897       0       0  
Net loss from discontinued operations attributable to GDS Holdings Limited shareholders     (38,439 )     0       0       0       (161,464 )     0       0  
Net (loss) income attributable to GDS Holdings Limited shareholders     (192,340 )     (72,300 )     725,975       101,978       (763,908 )     1,416,696       199,003  
Cumulative dividend on redeemable preferred shares     (13,618 )     (13,621 )     (13,663 )     (1,919 )     (40,553 )     (40,739 )     (5,723 )
Net (loss) income available to GDS Holdings Limited ordinary shareholders     (205,958 )     (85,921 )     712,312       100,059       (804,461 )     1,375,957       193,280  
(Loss) income per ordinary share                                                        
Basic     (0.14 )     (0.06 )     0.46       0.06       (0.55 )     0.91       0.13  
Diluted     (0.14 )     (0.06 )     0.40       0.06       (0.55 )     0.83       0.12  
Weighted average number of ordinary share outstanding                                                        
Basic     1,476,130,132       1,500,872,881       1,541,705,225       1,541,705,225       1,472,056,703       1,509,155,484       1,509,155,484  
Diluted     1,476,130,132       1,500,872,881       1,984,256,384       1,984,256,384       1,472,056,703       1,895,882,199       1,895,882,199  

 

16


 

GDS HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME

(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”))

 

    Three months ended     Nine months ended  
    September 30, 2024     June 30, 2025     September 30, 2025     September 30, 2024     September 30, 2025  
    RMB     RMB     RMB     US$     RMB     RMB     US$  
Net (loss) income     (231,109 )     (70,584 )     728,632       102,351       (807,808 )     1,422,122       199,765  
Foreign currency translation adjustments, net of nil tax     538,739       30,947       71,156       9,995       466,380       118,537       16,651  
Other comprehensive income (loss) from share of results of equity method investees     0       103,682       (52,070 )     (7,314 )     0       48,218       6,773  
Comprehensive income (loss)     307,630       64,045       747,718       105,032       (341,428 )     1,588,877       223,189  
Comprehensive income attributable to non-controlling interests     (5,287 )     (2,143 )     (2,668 )     (375 )     (7,707 )     (5,972 )     (839 )
Comprehensive income attributable to redeemable non-controlling interests     (107,365 )     0       0       0       (101,817 )     0       0  
Comprehensive income (loss) attributable to GDS Holdings Limited shareholders     194,978       61,902       745,050       104,657       (450,952 )     1,582,905       222,350  

 

17


 

GDS HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”))

 

    Three months ended     Nine month ended  
    September 30, 2024     June 30, 2025     September 30, 2025     September 30, 2024     September 30, 2025  
    RMB     RMB     RMB     US$     RMB     RMB     US$  
Net (loss) income     (231,109 )     (70,584 )     728,632       102,351       (807,808 )     1,422,122       199,765  
Net loss from discontinued operations     78,963       0       0       0       210,305       0       0  
Depreciation and amortization     803,535       856,615       860,931       120,934       2,377,108       2,574,065       361,577  
Amortization of debt issuance cost and debt discount     33,467       22,169       16,227       2,279       92,434       70,200       9,861  
Share-based compensation expense     61,194       61,202       74,703       10,493       213,522       197,882       27,795  
Share of results of equity method investees     0       25,945       461,144       64,777       0       514,821       72,316  
Gain on deconsolidation of subsidiaries     0       0       (1,369,304 )     (192,345 )     0       (2,426,349 )     (340,827 )
Others     (63,810 )     (9,980 )     5,989       841       (86,238 )     4,181       587  
Changes in operating assets and liabilities     (42,362 )     (20,244 )     (41,820 )     (5,875 )     (859,521 )     24,775       3,480  
Net cash provided by operating activities from continuing operations     639,878       865,123       736,502       103,455       1,139,802       2,381,697       334,554  
Net cash provided by (used in) operating activities from discontinued operations     1,636       0       0       0       (130,743 )     0       0  
Net cash provided by operating activities     641,514       865,123       736,502       103,455       1,009,059       2,381,697       334,554  
Purchase of property and equipment and land use rights     (788,123 )     (1,264,798 )     (1,421,828 )     (199,723 )     (2,584,002 )     (3,695,954 )     (519,167 )
Receipts related to acquisitions and investments     0       900,272       1,715,146       240,926       1,098,023       2,255,333       316,804  
Net cash (used in) provided by investing activities from continuing operations     (788,123 )     (364,526 )     293,318       41,203       (1,485,979 )     (1,440,621 )     (202,363 )
Net cash used in investing activities from discontinued operations     (2,110,682 )     0       0       0       (3,909,137 )     0       0  
Net cash (used in) provided by investing activities     (2,898,805 )     (364,526 )     293,318       41,203       (5,395,116 )     (1,440,621 )     (202,363 )
Net cash (used in) provided by financing activities from continuing operations     (392,325 )     5,144,746       (822,047 )     (115,471 )     786,742       4,597,731       645,839  
Net cash provided by financing activities from discontinued operations     2,334,112       0       0       0       5,441,594       0       0  
Net cash provided by (used in) financing activities     1,941,787       5,144,746       (822,047 )     (115,471 )     6,228,336       4,597,731       645,839  
Effect of exchange rate changes on cash and restricted cash     (28,109 )     (15,673 )     (29,724 )     (4,177 )     (7,135 )     (45,639 )     (6,410 )
Net (decrease) increase of cash and restricted cash     (343,613 )     5,629,670       178,049       25,010       1,835,144       5,493,168       771,620  
Cash and restricted cash at beginning of period     10,096,689       7,778,979       13,321,389       1,871,244       7,917,932       8,093,530       1,136,891  
Reclassification as assets of disposal group classified as held for sale     0       (87,260 )     87,260       12,257       0       0       0  
Cash and restricted cash at end of period     9,753,076       13,321,389       13,586,698       1,908,511       9,753,076       13,586,698       1,908,511  
Less: Cash and restricted cash of discontinued operations at end of period     (1,760,719 )     0       0       0       (1,760,719 )     0       0  
Cash and restricted cash of continuing operations at end of period     7,992,357       13,321,389       13,586,698       1,908,511       7,992,357       13,586,698       1,908,511  

 

18


 

GDS HOLDINGS LIMITED

RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”)

except for percentage data)

 

    Three months ended     Nine months ended  
    September 30, 2024     June 30, 2025     September 30, 2025     September 30, 2024     September 30, 2025  
    RMB     % of net
revenue
    RMB     % of net
revenue
    RMB     US$     % of net
revenue
    RMB     % of net
revenue
    RMB     US$     % of net
revenue
 
Gross profit     557,583       21.3       688,926       23.8       639,237       89,793       22.1       1,644,512       21.5       1,972,988       277,144       23.2  
Depreciation and amortization     731,630       27.9       793,632       27.3       800,517       112,448       27.7       2,160,575       28.3       2,384,886       335,003       27.9  
Operating lease cost relating to prepaid land use rights     11,536       0.4       11,399       0.4       11,499       1,615       0.4       32,876       0.4       34,914       4,904       0.4  
Accretion expenses for asset retirement costs     1,730       0.1       1,817       0.1       1,797       252       0.1       5,118       0.1       5,442       764       0.1  
Share-based compensation expenses     20,549       0.8       13,728       0.4       19,505       2,740       0.7       74,400       1.0       39,249       5,513       0.5  
Adjusted GP     1,323,028       50.5       1,509,502       52.0       1,472,555       206,848       51.0       3,917,481       51.3       4,437,479       623,328       52.1  

 

19


 

GDS HOLDINGS LIMITED

RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”)

except for percentage data)

 

    Three months ended     Nine months ended  
    September 30, 2024     June 30, 2025     September 30, 2025     September 30, 2024     September 30, 2025  
    RMB     % of net
revenue
    RMB     % of net
revenue
    RMB     US$     % of net
revenue
    RMB     % of net
revenue
    RMB     US$     % of net
revenue
 
Net (loss) income     (231,109 )     (8.8 )     (70,584 )     (2.4 )     728,632       102,351       25.2       (807,808 )     (10.6 )     1,422,122       199,765       16.7  
Loss from discontinued operations     78,963       3.0       0       0.0       0       0       0.0       210,305       2.8       0       0       0.0  
Net (loss) income from continuing operations     (152,146 )     (5.8 )     (70,584 )     (2.4 )     728,632       102,351       25.2       (597,503 )     (7.8 )     1,422,122       199,765       16.7  
Net interest expenses     463,327       17.7       404,989       14.0       375,472       52,742       13.0       1,376,106       18.0       1,221,938       171,645       14.4  
Income tax (benefits) expenses     (347 )     0.0       64,858       2.2       181,875       25,548       6.3       121,909       1.6       446,434       62,710       5.2  
Share of results of equity method investees     0       0.0       25,945       0.9       461,144       64,777       16.0       0       0.0       514,821       72,316       6.0  
Gain on deconsolidation of subsidiaries     0       0.0       0       0.0       (1,369,304 )     (192,345 )     (47.4 )     0       0.0       (2,426,349 )     (340,827 )     (28.5 )
Depreciation and amortization     803,535       30.6       856,615       29.5       860,931       120,934       29.8       2,377,108       31.1       2,574,065       361,577       30.2  
Operating lease cost relating to prepaid land use rights     27,602       1.1       26,951       0.9       26,949       3,786       0.9       82,517       1.1       81,484       11,446       1.0  
Accretion expenses for asset retirement costs     1,730       0.1       1,817       0.1       1,797       252       0.1       5,118       0.1       5,442       764       0.1  
Share-based compensation expenses     61,194       2.3       61,202       2.1       74,703       10,493       2.6       213,522       2.8       197,882       27,795       2.3  
Adjusted EBITDA     1,204,895       46.0       1,371,793       47.3       1,342,199       188,538       46.5       3,578,777       46.9       4,037,839       567,191       47.4  

 

20