Symbols / GDS Stock $43.55 +0.90% GDS Holdings Limited
GDS (Stock) Chart
About
GDS Holdings Limited, together with its subsidiaries, develops and operates data centers in the People's Republic of China. The company offers colocation services comprising critical facilities space, customer-available power, racks, and cooling; managed hosting services, including business continuity and disaster recovery, network management, data storage, system security, operating system, database, and server middleware services; managed cloud services; and consulting services. It serves cloud service providers, large Internet companies, financial institutions, telecommunications carriers and IT service providers, large domestic private sector, and multinational corporations. The company was founded in 2001 and is headquartered in Shanghai, the People's Republic of China.
Stock Fundamentals
Scroll to Statements| Market Cap | 8.73B | Enterprise Value | 102.26B | Income | 895.34M | Sales | 11.43B | Book/sh | 19.46 | Cash/sh | 9.20 |
| Dividend Yield | — | Payout | 0.00% | Employees | — | IPO | — | P/E | 68.05 | Forward P/E | 174.88 |
| PEG | 13.76 | P/S | 0.76 | P/B | 2.24 | P/C | — | EV/EBITDA | 20.60 | EV/Sales | 8.94 |
| Quick Ratio | 2.39 | Current Ratio | 2.60 | Debt/Eq | 171.34 | LT Debt/Eq | — | EPS (ttm) | 0.64 | EPS next Y | 0.25 |
| EPS Growth | — | Revenue Growth | 8.60% | Earnings | 2026-05-19 | ROA | 1.23% | ROE | 3.73% | ROIC | — |
| Gross Margin | 22.61% | Oper. Margin | 12.43% | Profit Margin | 8.31% | Shs Outstand | 194.93M | Shs Float | 1.05B | Short Float | 9.02% |
| Short Ratio | 5.41 | Short Interest | — | 52W High | 48.61 | 52W Low | 22.52 | Beta | 0.46 | Avg Volume | 2.03M |
| Volume | 830.21K | Target Price | $56.86 | Recom | Strong_buy | Prev Close | $43.16 | Price | $43.55 | Change | 0.90% |
Valuation Models
Price estimates from analyst targets and simple models.
Ratings
Latest analyst rating changes
| Date | Action | Analyst | Rating Change | Price Target |
|---|---|---|---|---|
| 2025-11-20 | main | TD Cowen | Buy → Buy | $37 |
| 2025-11-06 | init | Macquarie | — → Outperform | — |
| 2025-08-22 | main | B of A Securities | Buy → Buy | $51 |
| 2025-08-21 | main | JMP Securities | Market Outperform → Market Outperform | $50 |
| 2025-08-20 | main | B of A Securities | Buy → Buy | $48 |
| 2025-08-12 | up | RBC Capital | Sector Perform → Outperform | $48 |
| 2025-07-16 | up | JP Morgan | Neutral → Overweight | $46 |
| 2025-05-21 | reit | JMP Securities | Market Outperform → Market Outperform | $40 |
| 2025-03-20 | main | Citizens Capital Markets | Market Outperform → Market Outperform | $40 |
| 2025-03-20 | up | Raymond James | Outperform → Strong Buy | $53 |
| 2025-03-20 | main | JMP Securities | Market Outperform → Market Outperform | $40 |
| 2025-03-18 | up | Jefferies | Hold → Buy | $45 |
| 2025-02-25 | down | RBC Capital | Outperform → Sector Perform | $37 |
| 2025-02-24 | down | Jefferies | Buy → Hold | $45 |
| 2025-02-21 | main | Raymond James | Outperform → Outperform | $53 |
| 2025-01-29 | reit | RBC Capital | Outperform → Outperform | $26 |
| 2025-01-27 | init | JMP Securities | — → Market Outperform | $35 |
| 2024-12-05 | reit | RBC Capital | Outperform → Outperform | $26 |
| 2024-10-14 | main | RBC Capital | Outperform → Outperform | $26 |
| 2024-08-27 | main | B of A Securities | Buy → Buy | $22 |
News
RSS: Latest GDS news- Hedge Fund Takes New Position in Chinese Data Center Stock, According to Latest SEC Filing - The Motley Fool hu, 23 Apr 2026 13
- Hedge Fund Takes New Position in Chinese Data Center Stock, According to Latest SEC Filing - The Globe and Mail hu, 23 Apr 2026 15
- Implied Volatility Surging for GDS Holdings Stock Options - Zacks Investment Research Wed, 22 Apr 2026 19
- Why (GDS) Price Action Is Critical for Tactical Trading - Stock Traders Daily ue, 21 Apr 2026 08
- GDS Holdings Ltd (GDS) Stock Down 3.3% but Still Overvalued -- G - GuruFocus Wed, 22 Apr 2026 00
- Is GDS Holdings (GDS) stock outpacing its business services peers this year? - MSN Sat, 18 Apr 2026 23
- GDS Holdings (NASDAQ:GDS) Receives Consensus Recommendation of "Buy" from Brokerages - MarketBeat Wed, 22 Apr 2026 08
- GDS Holdings Limited ADS (GDS) reports blowout Q4 2025 EPS results, 5.5 percent year over year revenue growth, minor stock gain. - Management Guidance - UBND thành phố Hải Phòng Wed, 22 Apr 2026 23
- 3 Technology Services Stocks to Consider Despite Industry Challenges - Zacks Investment Research hu, 23 Apr 2026 13
- GDS (GDS) Market Dynamics | Q4 2025: Profit Surprises - Cost Structure - Xã Thanh Hà hu, 23 Apr 2026 01
- GDS Holdings Ltd (MEX:GDSN) Stock Earnings Transcripts - GuruFocus Wed, 22 Apr 2026 11
- GDS (NASDAQ:GDS) Downgraded by Wall Street Zen to Sell - MarketBeat Sat, 18 Apr 2026 05
- Raymond James Reiterates Strong Buy Rating on GDS Holdings (GDS) Stock - Yahoo Finance ue, 30 Sep 2025 07
- Is It Too Late To Consider GDS Holdings (GDS) After Sharp Multi‑Year Price Swings? - Yahoo Finance Sun, 08 Mar 2026 08
- GDS Holdings (GDS) Beats Q4 Earnings and Revenue Estimates - Yahoo Finance ue, 17 Mar 2026 07
Insider Transactions
No recent insider transactions.
Financials
| Line Item | Trend | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Total Revenue |
|
10,322.07
+5.52%
|
9,782.45
+5.55%
|
9,268.10
+18.54%
|
7,818.68
|
| Operating Revenue |
|
10,322.07
+5.52%
|
9,782.45
+5.55%
|
9,268.10
+18.54%
|
7,818.68
|
| Cost Of Revenue |
|
8,099.44
+3.42%
|
7,831.22
+7.03%
|
7,316.60
+21.15%
|
6,039.25
|
| Reconciled Cost Of Revenue |
|
8,099.44
+3.42%
|
7,831.22
+7.03%
|
7,316.60
+21.15%
|
6,039.25
|
| Gross Profit |
|
2,222.63
+13.91%
|
1,951.23
-0.01%
|
1,951.50
+9.67%
|
1,779.43
|
| Operating Expense |
|
1,043.38
-1.63%
|
1,060.62
-6.16%
|
1,130.30
+0.77%
|
1,121.70
|
| Research And Development |
|
36.32
-4.82%
|
38.16
+19.58%
|
31.91
-18.89%
|
39.34
|
| Selling General And Administration |
|
1,034.32
-6.55%
|
1,106.87
-7.27%
|
1,193.59
+1.97%
|
1,170.56
|
| Selling And Marketing Expense |
|
116.44
-17.35%
|
140.89
-3.84%
|
146.52
-1.41%
|
148.61
|
| General And Administrative Expense |
|
917.88
-4.98%
|
965.98
-7.74%
|
1,047.07
+2.46%
|
1,021.95
|
| Other Gand A |
|
917.88
-4.98%
|
965.98
-7.74%
|
1,047.07
+2.46%
|
1,021.95
|
| Other Operating Expenses |
|
-27.25
+67.71%
|
-84.41
+11.34%
|
-95.20
-7.93%
|
-88.21
|
| Total Expenses |
|
9,142.82
+2.82%
|
8,891.84
+5.27%
|
8,446.90
+17.96%
|
7,160.95
|
| Operating Income |
|
1,179.25
+32.41%
|
890.61
+8.45%
|
821.20
+24.85%
|
657.73
|
| Total Operating Income As Reported |
|
1,151.99
+152.19%
|
-2,207.22
-409.47%
|
713.23
+25.23%
|
569.52
|
| EBITDA |
|
4,662.90
+217.12%
|
1,470.38
-65.57%
|
4,271.02
+26.99%
|
3,363.30
|
| Normalized EBITDA |
|
4,643.96
+3.54%
|
4,485.37
+9.67%
|
4,089.87
+21.58%
|
3,363.94
|
| Reconciled Depreciation |
|
3,353.13
-3.52%
|
3,475.44
+7.89%
|
3,221.18
+21.22%
|
2,657.32
|
| EBIT |
|
1,309.77
+165.32%
|
-2,005.06
-290.99%
|
1,049.84
+48.71%
|
705.99
|
| Total Unusual Items |
|
18.94
+100.63%
|
-3,014.99
-1764.42%
|
181.14
+28671.45%
|
-0.63
|
| Total Unusual Items Excluding Goodwill |
|
18.94
+100.63%
|
-3,014.99
-1764.42%
|
181.14
+28671.45%
|
-0.63
|
| Special Income Charges |
|
0.00
+100.00%
|
-3,013.42
-1667.52%
|
192.24
+2642.38%
|
7.01
|
| Impairment Of Capital Assets |
|
0.00
-100.00%
|
3,013.42
+23517.96%
|
12.76
|
0.00
|
| Restructuring And Mergern Acquisition |
|
0.00
|
0.00
+100.00%
|
-205.00
-2824.39%
|
-7.01
|
| Net Income |
|
3,425.39
+179.84%
|
-4,290.05
-194.11%
|
-1,458.67
-15.32%
|
-1,264.86
|
| Pretax Income |
|
-614.86
+84.40%
|
-3,941.59
-375.86%
|
-828.32
+12.69%
|
-948.75
|
| Net Non Operating Interest Income Expense |
|
-1,834.85
+0.42%
|
-1,842.53
-0.36%
|
-1,835.92
-14.44%
|
-1,604.29
|
| Interest Expense Non Operating |
|
1,924.63
-0.61%
|
1,936.54
+3.11%
|
1,878.15
+13.50%
|
1,654.74
|
| Net Interest Income |
|
-1,834.85
+0.42%
|
-1,842.53
-0.36%
|
-1,835.92
-14.44%
|
-1,604.29
|
| Interest Expense |
|
1,924.63
-0.61%
|
1,936.54
+3.11%
|
1,878.15
+13.50%
|
1,654.74
|
| Interest Income Non Operating |
|
89.78
-4.50%
|
94.01
+122.60%
|
42.23
-16.28%
|
50.45
|
| Interest Income |
|
89.78
-4.50%
|
94.01
+122.60%
|
42.23
-16.28%
|
50.45
|
| Other Income Expense |
|
40.75
+101.36%
|
-2,989.67
-1703.82%
|
186.41
+8607.94%
|
-2.19
|
| Other Non Operating Income Expenses |
|
21.80
-13.88%
|
25.32
+380.80%
|
5.27
+438.21%
|
-1.56
|
| Gain On Sale Of Security |
|
18.94
+1304.20%
|
-1.57
+85.83%
|
-11.10
-45.19%
|
-7.64
|
| Tax Provision |
|
156.05
+1101.82%
|
-15.58
-105.64%
|
276.24
+13.93%
|
242.46
|
| Tax Rate For Calcs |
|
0.00
+6150.00%
|
0.00
-98.80%
|
0.00
+33.20%
|
0.00
|
| Tax Effect Of Unusual Items |
|
4.74
+139.27%
|
-12.06
-119.99%
|
60.32
+38157.17%
|
-0.16
|
| Net Income Including Noncontrolling Interests |
|
3,431.59
+180.08%
|
-4,285.03
-238.44%
|
-1,266.12
-6.29%
|
-1,191.21
|
| Net Income From Continuing Operation Net Minority Interest |
|
-777.12
+80.23%
|
-3,931.04
-203.06%
|
-1,297.11
-2.55%
|
-1,264.86
|
| Net Income From Continuing And Discontinued Operation |
|
3,425.39
+179.84%
|
-4,290.05
-194.11%
|
-1,458.67
-15.32%
|
-1,264.86
|
| Net Income Continuous Operations |
|
-770.91
+80.36%
|
-3,926.02
-255.44%
|
-1,104.55
+7.27%
|
-1,191.21
|
| Net Income Discontinuous Operations |
|
4,202.51
+1270.58%
|
-359.01
-122.21%
|
-161.56
|
—
|
| Minority Interests |
|
-6.21
-23.54%
|
-5.03
+97.39%
|
-192.56
-161.45%
|
-73.65
|
| Normalized Income |
|
-791.33
+14.74%
|
-928.11
+34.54%
|
-1,417.93
-12.14%
|
-1,264.39
|
| Net Income Common Stockholders |
|
3,371.15
+177.61%
|
-4,343.68
-187.68%
|
-1,509.88
-14.91%
|
-1,313.93
|
| Otherunder Preferred Stock Dividend |
|
—
|
—
|
—
|
77.64
|
| Diluted EPS |
|
18.32
+177.36%
|
-23.68
-187.38%
|
-8.24
-14.44%
|
-7.20
|
| Basic EPS |
|
18.32
+177.36%
|
-23.68
-187.38%
|
-8.24
-14.44%
|
-7.20
|
| Basic Average Shares |
|
184.38
+0.47%
|
183.52
+0.26%
|
183.06
+0.79%
|
181.61
|
| Diluted Average Shares |
|
184.38
+0.47%
|
183.52
+0.26%
|
183.06
+0.79%
|
181.61
|
| Diluted NI Availto Com Stockholders |
|
3,371.15
+177.61%
|
-4,343.68
-187.68%
|
-1,509.88
-14.91%
|
-1,313.93
|
| Preferred Stock Dividends |
|
54.23
+1.13%
|
53.62
+4.71%
|
51.21
+4.36%
|
49.07
|
| Line Item | Trend | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Total Assets |
|
73,648.63
-1.07%
|
74,446.69
-0.49%
|
74,813.95
+4.44%
|
71,632.44
|
| Current Assets |
|
11,613.07
+5.73%
|
10,983.65
-8.09%
|
11,951.08
-17.37%
|
14,463.88
|
| Cash Cash Equivalents And Short Term Investments |
|
7,867.66
+6.97%
|
7,354.81
-14.56%
|
8,608.13
-13.64%
|
9,968.11
|
| Cash And Cash Equivalents |
|
7,867.66
+6.97%
|
7,354.81
-14.56%
|
8,608.13
-13.64%
|
9,968.11
|
| Cash Financial |
|
7,867.66
+6.97%
|
7,354.81
-14.56%
|
8,608.13
-13.64%
|
9,968.11
|
| Receivables |
|
3,262.46
+20.50%
|
2,707.44
+5.32%
|
2,570.77
+31.04%
|
1,961.78
|
| Accounts Receivable |
|
3,021.96
+21.21%
|
2,493.06
+3.62%
|
2,406.03
+38.86%
|
1,732.69
|
| Gross Accounts Receivable |
|
3,048.18
+20.37%
|
2,532.28
+4.35%
|
2,426.75
+39.08%
|
1,744.81
|
| Allowance For Doubtful Accounts Receivable |
|
-26.23
+33.13%
|
-39.22
-89.22%
|
-20.73
-70.97%
|
-12.12
|
| Taxes Receivable |
|
240.51
+12.18%
|
214.38
+30.13%
|
164.74
-28.09%
|
229.09
|
| Prepaid Assets |
|
—
|
174.95
-6.35%
|
186.81
-7.86%
|
202.74
|
| Restricted Cash |
|
67.42
+71.26%
|
39.37
-75.10%
|
158.07
-92.15%
|
2,014.30
|
| Assets Held For Sale Current |
|
0.00
-100.00%
|
437.57
|
—
|
—
|
| Other Current Assets |
|
415.53
-6.51%
|
444.47
+4.02%
|
427.30
+34.82%
|
316.94
|
| Total Non Current Assets |
|
62,035.56
-2.25%
|
63,463.04
+0.95%
|
62,862.88
+9.96%
|
57,168.57
|
| Net PPE |
|
45,397.54
-0.03%
|
45,409.15
-13.59%
|
52,550.57
+17.68%
|
44,653.71
|
| Gross PPE |
|
62,902.14
+4.39%
|
60,259.18
-2.55%
|
61,832.92
+21.05%
|
51,079.00
|
| Accumulated Depreciation |
|
-17,504.60
-17.88%
|
-14,850.04
-59.98%
|
-9,282.35
-44.47%
|
-6,425.29
|
| Properties |
|
0.00
|
0.00
|
0.00
|
0.00
|
| Land And Improvements |
|
868.82
+2.19%
|
850.24
-74.25%
|
3,302.15
+112.67%
|
1,552.70
|
| Buildings And Improvements |
|
16,125.87
+6.51%
|
15,139.80
+9.33%
|
13,847.69
+13.71%
|
12,178.02
|
| Machinery Furniture Equipment |
|
109.88
-12.32%
|
125.31
-27.58%
|
173.03
+21.60%
|
142.30
|
| Construction In Progress |
|
6,564.47
-24.18%
|
8,658.08
-20.04%
|
10,827.98
+49.67%
|
7,234.44
|
| Other Properties |
|
30,129.84
+12.51%
|
26,779.59
+6.11%
|
25,237.78
+16.09%
|
21,740.56
|
| Leases |
|
9,103.26
+4.56%
|
8,706.16
+3.10%
|
8,444.28
+2.59%
|
8,230.99
|
| Goodwill And Other Intangible Assets |
|
6,389.27
-3.15%
|
6,597.06
-19.03%
|
8,147.22
-9.42%
|
8,994.09
|
| Goodwill |
|
5,886.38
+0.00%
|
5,886.38
-16.82%
|
7,076.51
+0.00%
|
7,076.51
|
| Other Intangible Assets |
|
502.89
-29.24%
|
710.68
-33.63%
|
1,070.71
-44.16%
|
1,917.59
|
| Investments And Advances |
|
7,544.56
+103278.39%
|
7.30
|
—
|
—
|
| Long Term Equity Investment |
|
7,544.56
+103278.39%
|
7.30
|
—
|
—
|
| Non Current Accounts Receivable |
|
1,489.53
+6.51%
|
1,398.43
+21.01%
|
1,155.59
-47.92%
|
2,218.94
|
| Non Current Deferred Assets |
|
381.27
+31.54%
|
289.85
+26.57%
|
229.00
+22.79%
|
186.50
|
| Non Current Deferred Taxes Assets |
|
381.27
+31.54%
|
289.85
+26.57%
|
229.00
+22.79%
|
186.50
|
| Other Non Current Assets |
|
833.39
-91.46%
|
9,761.26
+1150.64%
|
780.50
-30.02%
|
1,115.33
|
| Total Liabilities Net Minority Interest |
|
49,980.00
-7.99%
|
54,322.89
+7.30%
|
50,629.30
+8.43%
|
46,694.76
|
| Current Liabilities |
|
9,078.10
+9.30%
|
8,305.48
-21.67%
|
10,603.38
-21.25%
|
13,465.24
|
| Payables And Accrued Expenses |
|
3,891.40
-0.10%
|
3,895.27
-5.22%
|
4,109.85
-37.55%
|
6,581.35
|
| Payables |
|
3,529.89
-0.50%
|
3,547.65
-6.32%
|
3,786.95
-39.21%
|
6,229.56
|
| Accounts Payable |
|
2,593.30
-5.69%
|
2,749.90
-11.09%
|
3,092.88
-20.73%
|
3,901.80
|
| Other Payable |
|
763.99
+29.84%
|
588.39
+40.26%
|
419.50
-80.24%
|
2,122.97
|
| Current Accrued Expenses |
|
361.51
+4.00%
|
347.62
+7.66%
|
322.90
-8.21%
|
351.79
|
| Total Tax Payable |
|
163.10
-22.09%
|
209.36
-18.72%
|
257.57
+42.58%
|
180.65
|
| Income Tax Payable |
|
118.61
-28.94%
|
166.92
-17.61%
|
202.59
+45.05%
|
139.67
|
| Current Debt And Capital Lease Obligation |
|
5,095.72
+56.17%
|
3,263.01
-48.51%
|
6,337.40
-6.71%
|
6,792.90
|
| Current Debt |
|
4,342.22
+68.15%
|
2,582.35
-54.76%
|
5,707.80
-4.04%
|
5,948.01
|
| Other Current Borrowings |
|
4,342.22
+68.15%
|
2,582.35
-54.76%
|
5,707.80
-4.04%
|
5,948.01
|
| Current Capital Lease Obligation |
|
753.50
+10.70%
|
680.66
+8.11%
|
629.60
-25.48%
|
844.88
|
| Current Deferred Liabilities |
|
90.97
-24.11%
|
119.89
-23.21%
|
156.13
+71.59%
|
90.99
|
| Current Deferred Revenue |
|
90.97
-24.11%
|
119.89
-23.21%
|
156.13
+71.59%
|
90.99
|
| Other Current Liabilities |
|
—
|
1,027.31
|
—
|
—
|
| Total Non Current Liabilities Net Minority Interest |
|
40,901.90
-11.12%
|
46,017.41
+14.97%
|
40,025.92
+20.45%
|
33,229.52
|
| Liabilities Heldfor Sale Non Current |
|
0.00
-100.00%
|
3,670.13
|
—
|
—
|
| Long Term Debt And Capital Lease Obligation |
|
39,363.94
-3.43%
|
40,761.27
+6.30%
|
38,347.29
+23.71%
|
30,997.46
|
| Long Term Debt |
|
30,482.57
-3.30%
|
31,522.82
+13.34%
|
27,813.04
+37.82%
|
20,180.36
|
| Long Term Capital Lease Obligation |
|
8,881.38
-3.87%
|
9,238.45
-12.30%
|
10,534.25
-2.61%
|
10,817.10
|
| Long Term Provisions |
|
103.21
+1.72%
|
101.46
-1.10%
|
102.59
+5.91%
|
96.86
|
| Tradeand Other Payables Non Current |
|
—
|
0.00
-100.00%
|
7.64
-97.07%
|
261.00
|
| Non Current Deferred Liabilities |
|
1,405.81
-1.60%
|
1,428.66
-2.87%
|
1,470.82
+83.52%
|
801.43
|
| Non Current Deferred Revenue |
|
165.08
+12.93%
|
146.18
+141.84%
|
60.44
-9.99%
|
67.15
|
| Non Current Deferred Taxes Liabilities |
|
1,240.73
-3.26%
|
1,282.48
-9.07%
|
1,410.38
+92.08%
|
734.28
|
| Other Non Current Liabilities |
|
28.93
-48.24%
|
55.89
-42.72%
|
97.57
-14.62%
|
114.28
|
| Preferred Securities Outside Stock Equity |
|
—
|
—
|
1,047.01
+9.24%
|
958.48
|
| Stockholders Equity |
|
23,538.70
+17.94%
|
19,958.23
-17.08%
|
24,068.06
-1.66%
|
24,473.84
|
| Common Stock Equity |
|
22,458.05
+18.87%
|
18,893.46
-17.93%
|
23,021.05
-5.94%
|
24,473.84
|
| Capital Stock |
|
1,081.18
+1.49%
|
1,065.28
+1.69%
|
1,047.53
+206513.02%
|
0.51
|
| Common Stock |
|
0.53
+2.13%
|
0.52
+0.00%
|
0.52
+1.78%
|
0.51
|
| Preferred Stock |
|
1,080.66
+1.49%
|
1,064.77
+1.70%
|
1,047.01
+9.24%
|
958.48
|
| Share Issued |
|
1,555.18
+2.02%
|
1,524.43
+0.00%
|
1,524.43
+1.96%
|
1,495.18
|
| Ordinary Shares Number |
|
1,555.18
+2.02%
|
1,524.43
+0.00%
|
1,524.43
+1.96%
|
1,495.18
|
| Additional Paid In Capital |
|
29,596.27
+0.88%
|
29,337.10
+0.99%
|
29,048.60
+0.23%
|
28,983.33
|
| Retained Earnings |
|
-6,044.37
+36.17%
|
-9,469.76
-82.82%
|
-5,179.70
-32.45%
|
-3,910.82
|
| Gains Losses Not Affecting Retained Earnings |
|
-1,094.38
-12.31%
|
-974.39
-14.86%
|
-848.36
-41.59%
|
-599.19
|
| Minority Interest |
|
129.93
-21.53%
|
165.58
+42.01%
|
116.59
-74.86%
|
463.85
|
| Other Equity Adjustments |
|
-1,094.38
-12.31%
|
-974.39
-14.86%
|
-848.36
-41.59%
|
-599.19
|
| Total Equity Gross Minority Interest |
|
23,668.63
+17.62%
|
20,123.80
-16.79%
|
24,184.65
-3.02%
|
24,937.68
|
| Total Capitalization |
|
54,021.27
+4.93%
|
51,481.05
-0.77%
|
51,881.10
+16.18%
|
44,654.20
|
| Working Capital |
|
2,534.97
-5.35%
|
2,678.18
+98.72%
|
1,347.70
+34.95%
|
998.63
|
| Invested Capital |
|
57,282.84
+8.08%
|
52,998.63
-6.27%
|
56,541.89
+11.74%
|
50,602.21
|
| Total Debt |
|
44,459.67
+0.99%
|
44,024.28
-1.48%
|
44,684.69
+18.24%
|
37,790.36
|
| Net Debt |
|
26,957.13
+0.77%
|
26,750.36
+7.38%
|
24,912.71
+54.16%
|
16,160.26
|
| Capital Lease Obligations |
|
9,634.87
-2.87%
|
9,919.11
-11.15%
|
11,163.86
-4.27%
|
11,661.98
|
| Net Tangible Assets |
|
17,149.44
+28.35%
|
13,361.17
-16.08%
|
15,920.84
+2.85%
|
15,479.74
|
| Tangible Book Value |
|
16,068.78
+30.68%
|
12,296.40
-17.33%
|
14,873.83
-3.91%
|
15,479.74
|
| Dueto Related Parties Current |
|
9.49
|
0.00
-100.00%
|
17.00
-29.61%
|
24.14
|
| Interest Payable |
|
125.09
+6.86%
|
117.06
+66.64%
|
70.25
-50.40%
|
141.64
|
| Preferred Stock Equity |
|
1,080.66
+1.49%
|
1,064.77
+1.70%
|
1,047.01
+9.24%
|
958.48
|
| Line Item | Trend | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow |
|
1,938.37
-6.14%
|
2,065.26
-26.50%
|
2,809.79
+133.88%
|
1,201.36
|
| Cash Flow From Continuing Operating Activities |
|
2,219.66
-5.92%
|
2,359.28
-17.57%
|
2,862.24
+138.25%
|
1,201.36
|
| Cash From Discontinued Operating Activities |
|
-281.30
+4.33%
|
-294.02
-460.59%
|
-52.45
|
—
|
| Net Income From Continuing Operations |
|
-770.91
+80.36%
|
-3,926.02
-255.44%
|
-1,104.55
+7.27%
|
-1,191.21
|
| Depreciation Amortization Depletion |
|
3,353.13
-3.52%
|
3,475.44
+7.89%
|
3,221.18
+21.22%
|
2,657.32
|
| Depreciation |
|
3,243.00
-3.72%
|
3,368.47
+7.95%
|
3,120.30
+19.24%
|
2,616.90
|
| Amortization Cash Flow |
|
110.13
+2.96%
|
106.96
+6.04%
|
100.88
+149.56%
|
40.42
|
| Depreciation And Amortization |
|
3,353.13
-3.52%
|
3,475.44
+7.89%
|
3,221.18
+21.22%
|
2,657.32
|
| Amortization Of Intangibles |
|
110.13
+2.96%
|
106.96
+6.04%
|
100.88
+149.56%
|
40.42
|
| Other Non Cash Items |
|
110.72
-21.26%
|
140.62
+364.35%
|
-53.20
-127.55%
|
193.06
|
| Stock Based Compensation |
|
296.49
-11.92%
|
336.62
+15.75%
|
290.81
-25.68%
|
391.27
|
| Provisionand Write Offof Assets |
|
-13.17
-172.01%
|
18.29
+84.23%
|
9.93
-1.39%
|
10.07
|
| Asset Impairment Charge |
|
0.00
-100.00%
|
3,013.42
+23517.96%
|
12.76
|
0.00
|
| Deferred Tax |
|
-181.58
+38.64%
|
-295.93
-198.46%
|
-99.15
-104.60%
|
-48.46
|
| Deferred Income Tax |
|
-181.58
+38.64%
|
-295.93
-198.46%
|
-99.15
-104.60%
|
-48.46
|
| Operating Gains Losses |
|
-31.32
-82.39%
|
-17.17
-237.28%
|
-5.09
-540.38%
|
-0.80
|
| Gain Loss On Sale Of PPE |
|
-31.66
-162.76%
|
-12.05
+19.79%
|
-15.03
-752.24%
|
-1.76
|
| Change In Working Capital |
|
-543.70
-40.86%
|
-385.99
-165.47%
|
589.55
+172.79%
|
-809.89
|
| Change In Receivables |
|
-781.69
-57.99%
|
-494.76
-201.66%
|
486.70
+172.69%
|
-669.55
|
| Changes In Account Receivables |
|
-665.88
-525.34%
|
-106.48
+84.70%
|
-695.82
-1731.49%
|
-37.99
|
| Change In Prepaid Assets |
|
—
|
94.43
+416.47%
|
18.28
+151.95%
|
-35.19
|
| Change In Payables And Accrued Expense |
|
88.38
+150.65%
|
35.26
-62.10%
|
93.03
+207.75%
|
-86.33
|
| Change In Accrued Expense |
|
104.01
+181.96%
|
36.89
+139.37%
|
-93.69
+23.10%
|
-121.83
|
| Change In Payable |
|
-15.63
-859.61%
|
-1.63
-100.87%
|
186.72
+426.02%
|
35.50
|
| Change In Account Payable |
|
-15.63
-859.61%
|
-1.63
-100.87%
|
186.72
+426.02%
|
35.50
|
| Change In Other Working Capital |
|
-35.22
-420.53%
|
10.99
-78.63%
|
51.42
+29.64%
|
39.66
|
| Change In Other Current Assets |
|
180.58
+210.32%
|
58.19
+183.15%
|
-69.98
+35.89%
|
-109.15
|
| Change In Other Current Liabilities |
|
4.25
-1.92%
|
4.33
-84.75%
|
28.39
-43.98%
|
50.68
|
| Investing Cash Flow |
|
-8,760.54
-19.30%
|
-7,343.45
+41.32%
|
-12,513.90
+8.60%
|
-13,691.54
|
| Cash Flow From Continuing Investing Activities |
|
-1,840.36
+59.24%
|
-4,515.59
+57.13%
|
-10,533.06
+23.07%
|
-13,691.54
|
| Cash From Discontinued Investing Activities |
|
-6,920.18
-144.71%
|
-2,827.86
-42.76%
|
-1,980.85
|
—
|
| Net PPE Purchase And Sale |
|
-3,050.57
+10.47%
|
-3,407.26
+57.99%
|
-8,110.04
+17.91%
|
-9,878.90
|
| Purchase Of PPE |
|
-3,254.48
+5.00%
|
-3,425.82
+57.98%
|
-8,153.66
+17.48%
|
-9,880.31
|
| Sale Of PPE |
|
203.90
+998.32%
|
18.57
-57.44%
|
43.62
+2991.28%
|
1.41
|
| Capital Expenditure |
|
-3,254.48
+5.00%
|
-3,425.82
+57.98%
|
-8,153.66
+17.48%
|
-9,880.31
|
| Net Investment Purchase And Sale |
|
-553.49
+45.75%
|
-1,020.27
+18.07%
|
-1,245.26
|
0.00
|
| Purchase Of Investment |
|
-553.49
+45.75%
|
-1,020.27
+18.07%
|
-1,245.26
|
0.00
|
| Net Business Purchase And Sale |
|
41.40
+147.01%
|
-88.07
+92.52%
|
-1,177.76
+69.11%
|
-3,812.64
|
| Purchase Of Business |
|
0.00
+100.00%
|
-133.81
+89.00%
|
-1,216.76
+69.26%
|
-3,958.27
|
| Gain Loss On Sale Of Business |
|
0.00
+100.00%
|
-5.01
|
0.00
|
0.00
|
| Net Other Investing Changes |
|
1,722.30
|
—
|
—
|
20.87
|
| Financing Cash Flow |
|
17,057.34
+310.06%
|
4,159.76
-32.29%
|
6,143.61
-24.33%
|
8,119.15
|
| Cash Flow From Continuing Financing Activities |
|
174.29
-86.24%
|
1,266.94
-63.65%
|
3,485.77
-57.07%
|
8,119.15
|
| Net Issuance Payments Of Debt |
|
83.24
-93.64%
|
1,309.09
-63.49%
|
3,585.55
-60.30%
|
9,031.35
|
| Issuance Of Debt |
|
6,655.93
-34.56%
|
10,171.12
-29.44%
|
14,415.40
-10.93%
|
16,185.19
|
| Repayment Of Debt |
|
-6,572.69
+25.83%
|
-8,862.03
+18.17%
|
-10,829.85
-51.39%
|
-7,153.84
|
| Long Term Debt Issuance |
|
4,762.50
-51.40%
|
9,799.79
+0.17%
|
9,783.63
-21.16%
|
12,409.83
|
| Long Term Debt Payments |
|
-6,177.87
+17.99%
|
-7,533.39
-190.62%
|
-2,592.20
+58.53%
|
-6,251.18
|
| Net Long Term Debt Issuance |
|
-1,415.37
-162.45%
|
2,266.40
-68.48%
|
7,191.44
+16.77%
|
6,158.66
|
| Short Term Debt Issuance |
|
1,893.43
+409.91%
|
371.33
-91.98%
|
4,631.76
+22.68%
|
3,775.35
|
| Short Term Debt Payments |
|
-394.82
+70.28%
|
-1,328.64
+83.87%
|
-8,237.65
-812.60%
|
-902.66
|
| Net Short Term Debt Issuance |
|
1,498.62
+256.54%
|
-957.31
+73.45%
|
-3,605.89
-225.52%
|
2,872.69
|
| Net Common Stock Issuance |
|
—
|
—
|
0.00
|
0.00
|
| Cash Dividends Paid |
|
-54.17
-0.46%
|
-53.92
-4.55%
|
-51.58
-4.79%
|
-49.22
|
| Proceeds From Stock Option Exercised |
|
—
|
0.00
|
0.00
-100.00%
|
2.08
|
| Net Other Financing Charges |
|
145.22
+1134.02%
|
11.77
+124.41%
|
-48.20
+94.43%
|
-865.06
|
| Changes In Cash |
|
10,235.16
+1015.13%
|
-1,118.44
+68.59%
|
-3,560.50
+18.54%
|
-4,371.02
|
| Effect Of Exchange Rate Changes |
|
-13.59
-108.81%
|
154.30
-62.93%
|
416.20
+535.62%
|
-95.54
|
| Beginning Cash Position |
|
7,917.93
-10.85%
|
8,882.07
-26.15%
|
12,026.37
-27.08%
|
16,492.93
|
| End Cash Position |
|
18,139.50
+129.09%
|
7,917.93
-10.85%
|
8,882.07
-26.15%
|
12,026.37
|
| Free Cash Flow |
|
-1,316.11
+3.27%
|
-1,360.56
+74.54%
|
-5,343.87
+38.43%
|
-8,678.94
|
| Interest Paid Supplemental Data |
|
2,096.09
+1.66%
|
2,061.89
+14.36%
|
1,803.01
+17.16%
|
1,538.97
|
| Income Tax Paid Supplemental Data |
|
389.84
+28.78%
|
302.72
-11.83%
|
343.35
+36.21%
|
252.07
|
| Common Stock Issuance |
|
—
|
—
|
0.00
|
0.00
|
| Earnings Losses From Equity Investments |
|
0.35
+415.45%
|
-0.11
-101.11%
|
9.93
+926.24%
|
0.97
|
| Issuance Of Capital Stock |
|
—
|
—
|
0.00
|
0.00
|
| Net Preferred Stock Issuance |
|
—
|
—
|
—
|
0.00
|
| Preferred Stock Dividend Paid |
|
-54.17
-0.46%
|
-53.92
-4.55%
|
-51.58
-4.79%
|
-49.22
|
| Preferred Stock Issuance |
|
—
|
—
|
—
|
0.00
|
| Sale Of Business |
|
41.40
-9.48%
|
45.74
+17.27%
|
39.00
-73.22%
|
145.63
|
| Cash From Discontinued Financing Activities |
|
16,883.04
+483.62%
|
2,892.82
+8.84%
|
2,657.84
|
—
|
SEC Filings
No SEC filings found for this symbol (may be non-US or ticker not in SEC index).
Trades
| Date | User | Broker | Pattern | Type | Position Size | Entry Price | Trade P&L | Status |
|---|
Posts
| Published | Title | Author | Category |
|---|