vs
Side-by-side financial comparison of GDS Holdings Ltd (GDS) and EPLUS INC (PLUS). Click either name above to swap in a different company.
EPLUS INC is the larger business by last-quarter revenue ($614.8M vs $405.6M, roughly 1.5× GDS Holdings Ltd). EPLUS INC runs the higher net margin — 5.7% vs -0.1%, a 5.8% gap on every dollar of revenue.
Amadeus IT Group, S.A. is a major Spanish multinational technology company that provides software for the global travel and tourism industry. It is the world's leading provider of travel technology that focus on developing software for airlines, hotels, travel agencies, and other travel-related businesses.
ePlus Inc.(Nasdaq: PLUS) is an American consultative technology solutions provider that provides solutions and advisory and managed services across the technology spectrum, including security, cloud, networking, collaboration, artificial intelligence, and emerging solutions to more than 5,000 customers.
GDS vs PLUS — Head-to-Head
Income Statement — Q3 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $405.6M | $614.8M |
| Net Profit | $-373.0K | $35.1M |
| Gross Margin | 22.1% | 25.8% |
| Operating Margin | — | 7.1% |
| Net Margin | -0.1% | 5.7% |
| Revenue YoY | — | 20.3% |
| Net Profit YoY | — | 45.2% |
| EPS (diluted) | — | $1.33 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | — | $614.8M | ||
| Q3 25 | $405.6M | $608.8M | ||
| Q2 25 | $404.9M | $637.3M | ||
| Q1 25 | $375.3M | — | ||
| Q4 24 | — | $493.2M | ||
| Q3 24 | $422.6M | $493.4M | ||
| Q2 24 | $388.9M | $535.7M | ||
| Q1 24 | $363.9M | — |
| Q4 25 | — | $35.1M | ||
| Q3 25 | $-373.0K | $34.9M | ||
| Q2 25 | $-240.0K | $37.7M | ||
| Q1 25 | $-145.0K | — | ||
| Q4 24 | — | $24.1M | ||
| Q3 24 | $-32.9M | $31.3M | ||
| Q2 24 | $-31.9M | $27.3M | ||
| Q1 24 | $-47.8M | — |
| Q4 25 | — | 25.8% | ||
| Q3 25 | 22.1% | 26.6% | ||
| Q2 25 | 23.8% | 23.3% | ||
| Q1 25 | 23.7% | — | ||
| Q4 24 | — | 25.4% | ||
| Q3 24 | 22.2% | 25.8% | ||
| Q2 24 | 22.6% | 23.7% | ||
| Q1 24 | 21.8% | — |
| Q4 25 | — | 7.1% | ||
| Q3 25 | — | 8.0% | ||
| Q2 25 | — | 5.7% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 3.3% | ||
| Q3 24 | 10.8% | 5.5% | ||
| Q2 24 | 11.2% | 5.9% | ||
| Q1 24 | 8.3% | — |
| Q4 25 | — | 5.7% | ||
| Q3 25 | -0.1% | 5.7% | ||
| Q2 25 | -0.1% | 5.9% | ||
| Q1 25 | -0.0% | — | ||
| Q4 24 | — | 4.9% | ||
| Q3 24 | -7.8% | 6.3% | ||
| Q2 24 | -8.2% | 5.1% | ||
| Q1 24 | -13.1% | — |
| Q4 25 | — | $1.33 | ||
| Q3 25 | — | $1.32 | ||
| Q2 25 | — | $1.43 | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $0.91 | ||
| Q3 24 | — | $1.17 | ||
| Q2 24 | — | $1.02 | ||
| Q1 24 | — | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $326.3M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $3.6B | $1.1B |
| Total Assets | $11.0B | $1.8B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $326.3M | ||
| Q3 25 | — | $402.2M | ||
| Q2 25 | — | $480.2M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $253.1M | ||
| Q3 24 | — | $187.5M | ||
| Q2 24 | — | $349.9M | ||
| Q1 24 | — | — |
| Q4 25 | — | $1.1B | ||
| Q3 25 | $3.6B | $1.0B | ||
| Q2 25 | $3.4B | $1.0B | ||
| Q1 25 | $3.2B | — | ||
| Q4 24 | — | $962.3M | ||
| Q3 24 | $2.7B | $947.0M | ||
| Q2 24 | $2.6B | $921.9M | ||
| Q1 24 | $2.6B | — |
| Q4 25 | — | $1.8B | ||
| Q3 25 | $11.0B | $1.8B | ||
| Q2 25 | $11.1B | $1.8B | ||
| Q1 25 | $10.1B | — | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | $11.7B | $1.7B | ||
| Q2 24 | $10.9B | $1.7B | ||
| Q1 24 | $10.5B | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $103.5M | $-87.4M |
| Free Cash FlowOCF − Capex | $-96.3M | — |
| FCF MarginFCF / Revenue | -23.7% | — |
| Capex IntensityCapex / Revenue | 49.2% | — |
| Cash ConversionOCF / Net Profit | — | -2.49× |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $-87.4M | ||
| Q3 25 | $103.5M | $-34.8M | ||
| Q2 25 | $120.8M | $-99.0M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $65.7M | ||
| Q3 24 | $91.4M | $-21.6M | ||
| Q2 24 | — | $97.1M | ||
| Q1 24 | — | — |
| Q4 25 | — | — | ||
| Q3 25 | $-96.3M | — | ||
| Q2 25 | $-55.8M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $-321.7M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | — | — | ||
| Q3 25 | -23.7% | — | ||
| Q2 25 | -13.8% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -76.1% | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | — | — | ||
| Q3 25 | 49.2% | — | ||
| Q2 25 | 43.6% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 97.7% | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | — | -2.49× | ||
| Q3 25 | — | -1.00× | ||
| Q2 25 | — | -2.63× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 2.72× | ||
| Q3 24 | — | -0.69× | ||
| Q2 24 | — | 3.55× | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
GDS
| Service revenue | $405.5M | 100% |
| Equipment sales | $2.8M | 1% |
PLUS
| All Others Customer End Market | $107.0M | 17% |
| Technology Customer End Market | $89.4M | 15% |
| Health Care Customer End Market | $81.5M | 13% |
| Financial Services Customer End Market | $66.1M | 11% |
| Professional Services Reporting Unit | $64.1M | 10% |
| Security | $61.1M | 10% |
| State And Local Government And Educational Institutions | $59.9M | 10% |
| Managed Services Reporting Unit | $48.8M | 8% |
| Other Product | $21.1M | 3% |
| Collaboration | $13.4M | 2% |
