《万国数据GDS Holdings Ltd（GDS）2025年第一季度业绩报告「NASDAQ」（英文版）（21页）.pdf》由会员分享，可在线阅读，更多相关《万国数据GDS Holdings Ltd（GDS）2025年第一季度业绩报告「NASDAQ」（英文版）（21页）.pdf（21页珍藏版）》请在三个皮匠报告上搜索。

1、 1 GDS Reports First Quarter 2025 Results 2 GDS Holdings Limited Reports First Quarter 2025 Results Shanghai,China,May 20,2025 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 it

2、s unaudited financial results for the first quarter ended March 31,2025.First Quarter 2025 Financial Highlights Net revenue increased by 12.0%year-over-year(“Y-o-Y”)to RMB2,723.2 million(US$375.3 million)in the first quarter of 2025(1Q2024:RMB2,432.2 million).Net income was RMB764.1 million(US$105.3

3、 million)in the first quarter of 2025(1Q2024:net loss of RMB344.9 million).Net income margin was 28.1%in the first quarter of 2025(1Q2024:net loss margin of 14.2%).Adjusted EBITDA(non-GAAP)increased by 16.1%Y-o-Y to RMB1,323.8 million(US$182.4 million)in the first quarter of 2025(1Q2024:RMB1,140.7 m

4、illion).See“Non-GAAP Disclosure”and“Reconciliations of GAAP and non-GAAP results”elsewhere in this earnings release.Adjusted EBITDA margin(non-GAAP)was 48.6%in the first quarter of 2025(1Q2024:46.9%).First Quarter 2025 Operating Highlights Total area committed and pre-committed increased by 6.7%Y-o-

5、Y to 649,561 sqm as of March 31,2025(March 31,2024:608,645 sqm).Area utilized increased by 14.6%Y-o-Y to 462,423 sqm as of March 31,2025(March 31,2024:403,609 sqm).Utilization rate for area in service was 75.7%as of March 31,2025(March 31,2024:73.5%).Mr.William Huang,Chairman and CEO of GDS,commente

6、d,“In the first quarter of 2025,we achieved solid operational and financial performance,driven by our consistently focused strategic execution.We remain committed to delivering our backlog while maintaining a highly 3 selective approach to new bookings.We won a large new hyperscale order across two

7、sites which evidences increasing demand in Tier 1 markets driven by AI developments.”“Our on-track,steady business growth bore fruit in the first quarter,with revenue increasing by 12.0%and adjusted EBITDA by 16.1%year-over-year,resulting in an adjusted EBITDA margin of 48.6%.We completed the first

8、data center ABS transaction in China which gives us more financing flexibility.We remain dedicated to creating ever greater value for our business partners and shareholders.”Mr.Dan Newman,Chief Financial Officer,added.First Quarter 2025 Financial Results For Continuing Operations Net revenue in the

9、first quarter of 2025 was RMB2,723.2 million(US$375.3 million),a 12.0%increase over the same period last year of RMB2,432.2 million.The Y-o-Y increase was mainly due to continued ramp-up of our data centers.Cost of revenue in the first quarter of 2025 was RMB2,078.3 million(US$286.4 million),an 8.8%

10、increase over the same period last year of RMB1,911.0 million.The Y-o-Y increase was in line with the continued ramp-up of our data centers.Gross profit was RMB644.8 million(US$88.9 million)in the first quarter of 2025,a 23.7%increase over the same period last year of RMB521.2 million.Gross profit m

11、argin was 23.7%in the first quarter of 2025,compared with 21.4%in the same period last year.The Y-o-Y increase was mainly due to a lower level of operating costs as percentage of net revenue as our data centers continue to ramp up.Adjusted Gross Profit(“Adjusted GP”)(non-GAAP)is defined as gross pro

12、fit 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 RMB1,455.4 million(US$200.6 million)in the first quarter of 2025,a 14.

13、6%increase over the same period last year of RMB1,270.1 million.See“Non-GAAP Disclosure”and“Reconciliations of GAAP and non-GAAP results”elsewhere in this earnings release.4 Adjusted GP margin(non-GAAP)was 53.4%in the first quarter of 2025,compared with 52.2%in the same period last year.The Y-o-Y in

14、crease was mainly due to a lower level of cash operating costs as percentage of net revenue.Selling and marketing expenses,excluding share-based compensation expenses of RMB6.6 million(US$0.9 million),were RMB26.2 million(US$3.6 million)in the first quarter of 2025,a 12.2%increase over the same peri

15、od last year of RMB23.4 million(excluding share-based compensation of RMB6.9 million).The Y-o-Y increase was mainly due to higher personnel costs related to sales.General and administrative expenses,excluding share-based compensation expenses of RMB47.6 million(US$6.6 million),depreciation and amort

16、ization expenses of RMB64.8 million(US$8.9 million)and operating lease cost relating to prepaid land use rights of RMB15.6 million(US$2.1 million),were RMB111.0 million(US$15.3 million)in the first quarter of 2025,a 3.6%decrease over the same period last year of RMB115.1 million(excluding share-base

17、d compensation expenses of RMB39.8 million,depreciation and amortization expenses of RMB70.9 million and operating lease cost relating to prepaid land use rights of RMB16.7 million).The Y-o-Y decrease was due to an improved level of corporate efficiency.Research and development costs were RMB7.9 mil

18、lion(US$1.1 million)in the first quarter of 2025,compared with RMB10.0 million in the same period last year.Net interest expenses for the first quarter of 2025 were RMB441.5 million(US$60.8 million),a 4.5%decrease over the same period last year of RMB462.5 million.The Y-o-Y decrease was mainly due t

19、o a lower level of total borrowings and lower interest rate.Foreign currency exchange gain for the first quarter of 2025 was RMB1.0 million(US$0.1 million),compared with RMB6.8 million in the same period last year.Others,net for the first quarter of 2025 was positive RMB9.7 million(US$1.3 million),c

20、ompared with positive RMB7.1 million in the same period last year.5 Gain on deconsolidation of subsidiaries for the first quarter of 2025 was RMB1,057.0 million(US$145.7 million),arising from the deconsolidation of the underlying projects for the ABS transaction,compared to nil in the same period la

21、st year.Income tax expenses for the first quarter of 2025 were RMB199.7 million(US$27.5 million),compared with RMB62.4 million in the same period last year.The Y-o-Y increase was mainly due to the income tax incurred as a result of intra-group transfer of interests in subsidiaries in preparation for

22、 a potential public REIT transaction.Share of results of equity method investees for the first quarter of 2025 was a loss of RMB27.7 million(US$3.8 million),mainly arising from our investment in DayOne Data Centers Limited,compared with nil in the same period last year.Net income in the first quarte

23、r of 2025 was RMB764.1 million(US$105.3 million),mainly due to the gain on deconsolidation of subsidiaries arising from the ABS transaction,compared with a net loss of RMB344.9 million in the same period last year.Basic income per ordinary share in the first quarter of 2025 was RMB0.49(US$0.07),comp

24、ared with loss of RMB0.24 in the same period last year.Diluted income per ordinary share in the first quarter of 2025 was RMB0.43(US$0.06),compared with loss of RMB0.24 in the same period last year.Basic income per American Depositary Share(“ADS”)in the first quarter of 2025 was RMB3.91(US$0.54),com

25、pared with loss of RMB1.96 in the same period last year.Diluted income per ADS in the first quarter of 2025 was RMB3.47(US$0.48),compared with loss of RMB1.96 in the same period last year.Adjusted EBITDA(non-GAAP)is defined as net income(loss)excluding income(loss)from discontinued operations,net in

26、terest 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 res

27、ults of equity method investees and gain on deconsolidation of subsidiaries.Adjusted EBITDA was RMB1,323.8 million 6(US$182.4 million)in the first quarter of 2025,a 16.1%increase over the same period last year of RMB1,140.7 million.Adjusted EBITDA margin(non-GAAP)was 48.6%in the first quarter of 202

28、5,compared with 46.9%in the same period last year.The Y-o-Y increase was mainly due to a lower level of cash operating costs as percentage of net revenue and a decrease in corporate expenses as percentage of net revenue.Liquidity As of March 31,2025,cash was RMB7,575.7 million(US$1,044.0 million).To

29、tal short-term debt was RMB4,735.8 million(US$652.6 million),comprised of short-term borrowings and the current portion of long-term borrowings of RMB4,074.7 million(US$561.5 million),the current portion of convertible bonds payable of RMB574 thousand(US$79 thousand)and the current portion of financ

30、e lease and other financing obligations of RMB660.6 million(US$91.0 million).Total long-term debt was RMB37,755.8 million(US$5,202.9 million),comprised of long-term borrowings(excluding current portion)of RMB21,760.5 million(US$2,998.7 million),the non-current portion of convertible bonds payable of

31、 RMB8,568.5 million(US$1,180.8 million)and the non-current portion of finance lease and other financing obligations of RMB7,426.8 million(US$1,023.4 million).During the first quarter of 2025,the Company obtained new debt financing and refinancing facilities of RMB3,515.6 million(US$484.5 million).Fi

32、rst Quarter 2025 Operating Results Sales Total area committed and pre-committed at the end of the first quarter of 2025 was 649,561 sqm,compared with 608,645 sqm at the end of the first quarter of 2024 and 629,997 sqm at the end of the fourth quarter of 2024,an increase of 6.7%Y-o-Y and 3.1%quarter-

33、over-quarter(“Q-o-Q”),respectively.In the first quarter of 2025,gross additional total area committed was 7 41,256 sqm,mainly contributed by data centers in Langfang and Changshu.Net additional total area committed was 19,564 sqm.The difference is mainly due to a churn of 11,378 sqm and the deconsol

34、idation of the underying projects for the ABS transaction of 10,314 sqm.Data Center Resources Area in service at the end of the first quarter of 2025 was 610,685 sqm,compared with 549,352 sqm at the end of the first quarter of 2024 and 613,583 sqm at the end of the fourth quarter of 2024,an increase

35、 of 11.2%Y-o-Y and a decrease of 0.5%Q-o-Q.In the first quarter of 2025,net additional area in service for China was negative 2,898 sqm,as a result of additional area in service of 9,505 sqm mainly from data centers in Langfang and the deconsolidation of the underlying projects for the ABS transacti

36、on of 12,403 sqm.Area under construction at the end of the first quarter of 2025 was 132,208 sqm,compared with 141,576 sqm at the end of the first quarter of 2024 and 102,691 sqm at the end of the fourth quarter of 2024,a decrease of 6.6%Y-o-Y and an increase of 28.7%Q-o-Q,respectively.The Q-o-Q inc

37、rease was mainly due to the new data centers under construction in Langfang and Changshu to fulfil the new hyperscale commitments.Commitment rate for area in service was 90.9%at the end of the first quarter of 2025,compared with 92.1%at the end of the first quarter of 2024 and 91.9%at the end of the

38、 fourth quarter of 2024.Pre-commitment rate for area under construction was 71.6%at the end of the first quarter of 2025,compared with 72.6%at the end of the first quarter of 2024 and 64.1%at the end of the fourth quarter of 2024.Move-In Area utilized at the end of the first quarter of 2025 was 462,

39、423 sqm,compared with 403,609 sqm at the end of the first quarter of 2024 and 453,094 sqm at the end of the fourth quarter of 2024,an increase of 14.6%Y-o-Y and 2.1%Q-o-Q.In the first quarter of 2025,gross additional area utilized was 18,687 sqm,mainly contributed by data centers in Beijing,Langfang

40、,and Shenzhen.Net additional area utilized was 9,330 sqm.The difference is mainly due to churn of 8 4,287 sqm and the deconsolidation of the underlying projects for the ABS transaction of 5,071 sqm.Utilization rate for area in service was 75.7%at the end of the first quarter of 2025,compared with 73

41、.5%at the end of the first quarter of 2024 and 73.8%at the end of the fourth quarter of 2024.Completion of the ABS transaction The Company completed its previously announced ABS transaction during the first quarter of 2025.Upon closing of the transaction,the Company deconsolidated the net assets of

42、the project companies which includes approximately RMB1,140.5 million of net debt and liabilities.The Company received the first installment of gross cash proceeds of RMB897.1 million(US$123.6 million)in April 2025.Net of the reinvestment of RMB313.8 million(US$43.2 million)for the subscription for

43、30%of the ABS which was paid in March 2025,the net cash proceeds the Company received for the first installment were RMB583.3 million(US$80.4 million).The remaining milestone payment net off the concurrent reinvestment,of approximately RMB700 million,will be received if all milestones related to the

44、 ramp-up of the underlying data centers are achieved.In addition,the Company recognized a gain on deconsolidation of RMB1,057.0 million(US$145.7 million).Business Outlook The Company confirms that the previously provided guidance of total revenues for the year of 2025 of RMB11,290 RMB11,590 million,

45、Adjusted EBITDA of RMB5,190 RMB5,390 million and capex of around RMB4,300 million remain unchanged.This forecast reflects the Companys preliminary view on the current business situation and market conditions,which are subject to change.Conference Call 9 Management will hold a conference call at 8:00

46、 a.m.U.S.Eastern Time on May 20,2025(8:00 p.m.Beijing Time on May 20,2025)to discuss financial results and answer questions from investors and analysts.Participants should complete online registration using the link provided below at least 15 minutes before the scheduled start time.Upon registration

47、,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- A live and archived webcast of the conference call will be avail

48、able on the Companys investor relations website at investors.gds-.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

49、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 EBIT

50、DA 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 us

51、e 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 deconsolida

52、tion 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(prima

53、rily 10 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 discontinue

54、d operation 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.We note that depreciation and amortization is a fixed cost which commences as soon as each data ce

55、nter 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

56、 after taking into account depreciation and amortization,does not accurately reflect the Companys 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 measure

57、s 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 flow

58、s 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 lim

59、itations 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

60、 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 financia

61、l 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),11 depreciation and amortization,operating lease cost relating to prepaid land use rights,accretion

62、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 busi

63、ness.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,amortizati

64、on,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

65、 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

66、 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

67、the rate of RMB7.2567 to US$1.00,the noon buying rate in effect on March 31,2025 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 al

68、l.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 12 identified when audit work has been performed for

69、the Companys year-end audit,which could result in significant differences from this preliminary unaudited financial information.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 Companys facilities a

70、re strategically located in and around primary economic hubs where demand for high-performance data center services is concentrated.The Companys data centers have large net floor area,high power capacity,density and efficiency,and multiple redundancies across all critical systems.GDS is carrier and

71、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

72、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 da

73、ta center services in China.The Companys 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

74、 a non-controlling 35.6%equity interest in DayOne Data Centers Limited which develops and operates data centers in International markets.Safe Harbor Statement This announcement contains forward-looking statements.These statements are made under the“safe harbor”provisions of the U.S.Private Securitie

75、s 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 t

76、hings,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 13 GDS Holdings strategi

77、c 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 an

78、nouncements,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 invol

79、ve 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 busines

80、s 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 major equity investees operate,such as South East Asia;GDS Holdings expectations regarding dema

81、nd 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,reg

82、ulatory environment,competitive landscape and other uncertainties associated with the business and operations of our significant 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 inv

83、estees,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;fluctu

84、ations 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 of our major equity investees,suc

85、h as South East Asia;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 Holdin

86、gs 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 14 date,and GDS Holdings d

87、oes not undertake any obligation to update any forward-looking statement,except as required under applicable law.For investor and media inquiries,please contact:GDS Holdings Limited Laura Chen Phone:+86(21)2029-2203 Email:irgds- Piacente Financial Communications Ross Warner Phone:+86(10)6508-0677 Em

88、ail:GDStpg- Brandi Piacente Phone:+1(212)481-2050 Email:GDStpg- GDS Holdings Limited 15 GDS HOLDINGS LIMITED UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS(Amount in thousands of Renminbi(RMB)and US dollars(US$)As of December 31,2024 As of March 31,2025 RMB RMB US$Assets Current assets Cash 7,867,6

89、59 7,575,709 1,043,961 Accounts receivable,net of allowance for credit losses 3,021,956 3,029,603 417,490 Value-added-tax(“VAT”)recoverable 240,506 251,279 34,627 Prepaid expenses and other current assets 482,950 1,469,569 202,512 Total current assets 11,613,071 12,326,160 1,698,590 Non-current asse

90、ts Long-term investments in equity investees 7,544,555 7,914,553 1,090,655 Property and equipment,net 40,204,133 38,975,530 5,370,972 Prepaid land use rights,net 21,774 21,620 2,979 Operating lease right-of-use assets 5,193,408 5,078,823 699,881 Goodwill and intangible assets,net 6,367,493 6,092,378

91、 839,552 Other non-current assets 2,704,194 3,048,786 420,133 Total non-current assets 62,035,557 61,131,690 8,424,172 Total assets 73,648,628 73,457,850 10,122,762 Liabilities,Mezzanine Equity and Equity Current liabilities Short-term borrowings and current portion of long-term borrowings 4,341,649

92、 4,074,661 561,503 Convertible bonds payable,current 575 574 79 Accounts payable 2,593,305 2,049,681 282,454 Accrued expenses and other payables 1,389,072 1,502,151 207,002 Operating lease liabilities,current 117,345 118,193 16,287 Finance lease and other financing obligations,current 636,152 660,57

93、7 91,030 Total current liabilities 9,078,098 8,405,837 1,158,355 Non-current liabilities Long-term borrowings,excluding current portion 21,905,985 21,760,462 2,998,672 Convertible bonds payable,non-current 8,576,583 8,568,530 1,180,775 Operating lease liabilities,non-current 1,279,726 1,271,563 175,

94、226 Finance lease and other financing obligations,non-current 7,601,651 7,426,774 1,023,437 Other long-term liabilities 1,537,952 1,581,948 217,998 Total non-current liabilities 40,901,897 40,609,277 5,596,108 Total liabilities 49,979,995 49,015,114 6,754,463 Mezzanine equity Redeemable preferred sh

95、ares 1,080,656 1,079,123 148,707 Total mezzanine equity 1,080,656 1,079,123 148,707 GDS Holdings Limited shareholders equity Ordinary shares 527 527 73 Additional paid-in capital 29,596,268 29,594,970 4,078,296 Accumulated other comprehensive loss(1,094,377)(1,081,445)(149,027)Accumulated deficit(6,

96、044,372)(5,281,351)(727,790)Total GDS Holdings Limited shareholders equity 22,458,046 23,232,701 3,201,552 Non-controlling interests 129,931 130,912 18,040 Total equity 22,587,977 23,363,613 3,219,592 Total liabilities,mezzanine equity and equity 73,648,628 73,457,850 10,122,762 16 GDS HOLDINGS LIMI

97、TED UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(Amount in thousands of Renminbi(RMB)and US dollars(US$)except for number of shares and per share data)Three months ended March 31,2024 December 31,2024 March 31,2025 RMB RMB RMB US$Net revenue Service revenue 2,432,234 2,690,482 2,722,908

98、 375,227 Equipment sales 0 180 250 34 Total net revenue 2,432,234 2,690,662 2,723,158 375,261 Cost of revenue(1,911,031)(2,112,545)(2,078,333)(286,402)Gross profit 521,203 578,117 644,825 88,859 Operating expenses Selling and marketing expenses(30,276)(30,571)(32,764)(4,515)General and administrativ

99、e expenses(242,478)(259,048)(238,936)(32,926)Research and development expenses(9,980)(6,862)(7,889)(1,087)Income from continuing operations 238,469 281,636 365,236 50,331 Other income(expenses):Net interest expenses(462,508)(458,745)(441,477)(60,837)Foreign currency exchange gain,net 6,835 8,117 1,0

100、18 140 Others,net 7,084 29,727 9,685 1,335 Gain on deconsolidation of subsidiaries 0 0 1,057,045 145,665 (Loss)income from continuing operations before income taxes and share of results of equity method investees(210,120)(139,265)991,507 136,634 Income tax expenses(62,392)(34,144)(199,701)(27,520)Sh

101、are of results of equity method investees 0 0(27,732)(3,822)Net(loss)income from continuing operations(272,512)(173,409)764,074 105,292 Discontinued operations Loss from operations of discontinued operations,net of income taxes(72,419)(190,491)0 0 Gain on deconsolidation of subsidiaries 0 4,475,539

102、0 0 (Loss)income from discontinued operations(72,419)4,285,048 0 0 Net(loss)income(344,931)4,111,639 764,074 105,292 Net(loss)income from continuing operations(272,512)(173,409)764,074 105,292 Net income from continuing operations attributable to non-controlling interests(1,178)(1,268)(1,053)(145)17

103、 Net(loss)income from continuing operations attributable to GDS Holdings Limited shareholders(273,690)(174,677)763,021 105,147 (Loss)income from discontinued operations(72,419)4,285,048 0 0 Net loss from discontinued operations attributable to non-controlling interests 282 3,373 0 0 Net loss from di

104、scontinued operations attributable to redeemable non-controlling interests 0 75,550 0 0 Net(loss)income from discontinued operations attributable to GDS Holdings Limited shareholders(72,137)4,363,971 0 0 Net(loss)income attributable to GDS Holdings Limited shareholders(345,827)4,189,294 763,021 105,

105、147 Cumulative dividend on redeemable preferred shares(13,458)(13,679)(13,455)(1,854)Net(loss)income available to GDS Holdings Limited ordinary shareholders(359,285)4,175,615 749,566 103,293(Loss)income per ordinary share Basic(0.24)2.80 0.49 0.07 Diluted(0.24)2.80 0.43 0.06 Weighted average number

106、of ordinary share outstanding Basic 1,469,982,015 1,484,083,188 1,484,257,047 1,484,257,047 Diluted 1,469,982,015 1,484,083,188 1,797,675,770 1,797,675,770 18 GDS HOLDINGS LIMITED UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE(LOSS)INCOME(Amount in thousands of Renminbi(RMB)and US doll

107、ars(US$)Three months ended March 31,2024 December 31,2024 March 31,2025 RMB RMB RMB US$Net(loss)income(344,931)4,111,639 764,074 105,292 Foreign currency translation adjustments,net of nil tax(56,025)(391,639)16,434 2,265 Defined benefit plan,net of nil tax 0 (41)0 0 Amounts reclassified from accumu

108、lated other comprehensive loss 0 (96,957)0 0 Other comprehensive loss from share of results of equity method investees 0 0 (3,394)(468)Comprehensive(loss)income(400,956)3,623,002 777,114 107,089 Comprehensive(income)loss attributable to non-controlling interests(97)6,631 (1,161)(160)Comprehensive lo

109、ss attributable to redeemable non-controlling interests 0 126,721 0 0 Comprehensive(loss)income attributable to GDS Holdings Limited shareholders(401,053)3,756,354 775,953 106,929 19 GDS HOLDINGS LIMITED UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(Amount in thousands of Renminbi(RMB)an

110、d US dollars(US$)Three months ended March 31,2024 December 31,2024 March 31,2025 RMB RMB RMB US$Net(loss)income(344,931)4,111,639 764,074 105,292 Net loss(income)from discontinued operations 72,419 (4,285,048)0 0 Depreciation and amortization 782,672 865,896 856,519 118,031 Amortization of debt issu

111、ance cost and debt discount 34,984 18,290 31,804 4,383 Share-based compensation expense 76,646 82,965 61,977 8,540 Share of results of equity method investees 0 0 27,732 3,822 Gain on deconsolidation of subsidiaries 0 0 (1,057,045)(145,665)Others 11,937 (29,703)8,172 1,126 Changes in operating asset

112、s and liabilities(733,246)315,821 86,839 11,968 Net cash(used in)provided by operating activities from continuing operations(99,519)1,079,860 780,072 107,497 Net cash used in operating activities from discontinued operations(25,453)(150,554)0 0 Net cash(used in)provided by operating activities(124,9

113、72)929,306 780,072 107,497 Purchase of property and equipment and land use rights(943,032)(381,382)(1,009,328)(139,089)(Payments)receipts related to acquisitions and investments(409,275)27,000 (360,085)(49,621)Net cash used in investing activities from continuing operations(1,352,307)(354,382)(1,369

114、,413)(188,710)Net cash used in investing activities from discontinued operations(652,075)(3,011,040)0 0 Net cash used in investing activities(2,004,382)(3,365,422)(1,369,413)(188,710)Net cash provided by(used in)financing activities from continuing operations 1,298,276 (612,447)275,032 37,900 Net ca

115、sh provided by financing activities from discontinued operations 732,968 11,441,448 0 0 Net cash provided by financing activities 2,031,244 10,829,001 275,032 37,900 Effect of exchange rate changes on cash and restricted cash(9,909)(6,457)(242)(33)Net(decrease)increase of cash and restricted cash(10

116、8,019)8,386,428 (314,551)(43,346)Cash and restricted cash at beginning of period 7,917,932 9,753,076 8,093,530 1,115,318 Cash and restricted cash at end of period 7,809,913 18,139,504 7,778,979 1,071,972 Less:Cash and restricted cash of discontinued operations at end of period or deconsolidation dat

117、e(473,248)(10,045,974)0 0 Cash and restricted cash of continuing operations at end of period 7,336,665 8,093,530 7,778,979 1,071,972 20 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 end

118、ed March 31,2024 December 31,2024 March 31,2025 RMB%of net revenue RMB%of net revenue RMB US$%of net revenue Gross profit 521,203 21.4 578,117 21.5 644,825 88,859 23.7 Depreciation and amortization 710,499 29.2 786,869 29.2 790,737 108,966 29.0 Operating lease cost relating to prepaid land use right

119、s 10,634 0.4 11,996 0.4 12,016 1,656 0.4 Accretion expenses for asset retirement costs 1,698 0.1 1,709 0.1 1,828 252 0.1 Share-based compensation expenses 26,096 1.1 18,002 0.7 6,016 829 0.2 Adjusted GP 1,270,130 52.2 1,396,693 51.9 1,455,422 200,562 53.4 21 GDS HOLDINGS LIMITED RECONCILIATIONS OF G

120、AAP AND NON-GAAP RESULTS(Amount in thousands of Renminbi(RMB)and US dollars(US$)except for percentage data)Three months ended March 31,2024 December 31,2024 March 31,2025 RMB%of net revenue RMB%of net revenue RMB US$%of net revenue Net(loss)income(344,931)(14.2)4,111,639 152.8 764,074 105,292 28.1 L

121、oss(income)from discontinued operations 72,419 3.0 (4,285,048)(159.3)0 0 0.0 Net(loss)income from continuing operations(272,512)(11.2)(173,409)(6.5)764,074 105,292 28.1 Net interest expenses 462,508 19.0 458,745 17.0 441,477 60,837 16.2 Income tax expenses 62,392 2.6 34,144 1.3 199,701 27,520 7.3 Sh

122、are of results of equity method investees 0 0.0 0 0.0 27,732 3,822 1.0 Gain on deconsolidation of subsidiaries 0 0.0 0 0.0 (1,057,045)(145,665)(38.8)Depreciation and amortization 782,672 32.1 865,896 32.2 856,519 118,031 31.4 Operating lease cost relating to prepaid land use rights 27,312 1.1 27,609 1.0 27,584 3,801 1.0 Accretion expenses for asset retirement costs 1,698 0.1 1,709 0.1 1,828 252 0.1 Share-based compensation expenses 76,646 3.2 82,965 3.1 61,977 8,540 2.3 Adjusted EBITDA 1,140,716 46.9 1,297,659 48.2 1,323,847 182,430 48.6