vs
Side-by-side financial comparison of GDS Holdings Ltd (GDS) and Tempus AI, Inc. (TEM). Click either name above to swap in a different company.
GDS Holdings Ltd is the larger business by last-quarter revenue ($405.6M vs $367.2M, roughly 1.1× Tempus AI, Inc.). GDS Holdings Ltd runs the higher net margin — -0.1% vs -14.8%, a 14.7% gap on every dollar of revenue. Tempus AI, Inc. produced more free cash flow last quarter ($-41.5M vs $-96.3M).
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.
Tempus AI, Inc. is an American health technology company founded in 2015 by Eric Lefkofsky in Chicago, Illinois. It was established by Lefkofsky soon after his wife was diagnosed with breast cancer. Tempus uses data and artificial intelligence (AI) to create precision medicine services, including diagnostics, for oncology, cardiology, radiology, and depression. The company went public on the Nasdaq on June 14, 2024, under the ticker symbol "TEM."
GDS vs TEM — Head-to-Head
Income Statement — Q3 2025 vs Q4 2025
| Metric | | |
|---|---|---|
| Revenue | $405.6M | $367.2M |
| Net Profit | $-373.0K | $-54.2M |
| Gross Margin | 22.1% | — |
| Operating Margin | — | -16.7% |
| Net Margin | -0.1% | -14.8% |
| Revenue YoY | — | 83.0% |
| Net Profit YoY | — | -316.2% |
| EPS (diluted) | — | $-0.30 |
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 | — | $367.2M | ||
| Q3 25 | $405.6M | $334.2M | ||
| Q2 25 | $404.9M | $314.6M | ||
| Q1 25 | $375.3M | $255.7M | ||
| Q4 24 | — | $200.7M | ||
| Q3 24 | $422.6M | $180.9M | ||
| Q2 24 | $388.9M | $166.0M | ||
| Q1 24 | $363.9M | $145.8M |
| Q4 25 | — | $-54.2M | ||
| Q3 25 | $-373.0K | $-80.0M | ||
| Q2 25 | $-240.0K | $-42.8M | ||
| Q1 25 | $-145.0K | $-68.0M | ||
| Q4 24 | — | $-13.0M | ||
| Q3 24 | $-32.9M | $-75.8M | ||
| Q2 24 | $-31.9M | $-552.2M | ||
| Q1 24 | $-47.8M | $-64.7M |
| Q4 25 | — | — | ||
| Q3 25 | 22.1% | — | ||
| Q2 25 | 23.8% | — | ||
| Q1 25 | 23.7% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 22.2% | — | ||
| Q2 24 | 22.6% | — | ||
| Q1 24 | 21.8% | — |
| Q4 25 | — | -16.7% | ||
| Q3 25 | — | -18.3% | ||
| Q2 25 | — | -19.6% | ||
| Q1 25 | — | -26.9% | ||
| Q4 24 | — | -25.3% | ||
| Q3 24 | 10.8% | -29.6% | ||
| Q2 24 | 11.2% | -321.4% | ||
| Q1 24 | 8.3% | -36.5% |
| Q4 25 | — | -14.8% | ||
| Q3 25 | -0.1% | -23.9% | ||
| Q2 25 | -0.1% | -13.6% | ||
| Q1 25 | -0.0% | -26.6% | ||
| Q4 24 | — | -6.5% | ||
| Q3 24 | -7.8% | -41.9% | ||
| Q2 24 | -8.2% | -332.7% | ||
| Q1 24 | -13.1% | -44.4% |
| Q4 25 | — | $-0.30 | ||
| Q3 25 | — | $-0.46 | ||
| Q2 25 | — | $-0.25 | ||
| Q1 25 | — | $-0.40 | ||
| Q4 24 | — | $2.56 | ||
| Q3 24 | — | $-0.46 | ||
| Q2 24 | — | $-6.86 | ||
| Q1 24 | — | $-1.47 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $604.8M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $3.6B | $491.3M |
| Total Assets | $11.0B | $2.3B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $604.8M | ||
| Q3 25 | — | $655.9M | ||
| Q2 25 | — | $186.3M | ||
| Q1 25 | — | $151.6M | ||
| Q4 24 | — | $341.0M | ||
| Q3 24 | — | $388.0M | ||
| Q2 24 | — | $478.8M | ||
| Q1 24 | — | $79.9M |
| Q4 25 | — | $491.3M | ||
| Q3 25 | $3.6B | $507.8M | ||
| Q2 25 | $3.4B | $309.6M | ||
| Q1 25 | $3.2B | $326.2M | ||
| Q4 24 | — | $56.3M | ||
| Q3 24 | $2.7B | $53.7M | ||
| Q2 24 | $2.6B | $98.3M | ||
| Q1 24 | $2.6B | $-1.5B |
| Q4 25 | — | $2.3B | ||
| Q3 25 | $11.0B | $2.3B | ||
| Q2 25 | $11.1B | $1.6B | ||
| Q1 25 | $10.1B | $1.5B | ||
| Q4 24 | — | $926.1M | ||
| Q3 24 | $11.7B | $971.7M | ||
| Q2 24 | $10.9B | $864.6M | ||
| 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 | $-36.8M |
| Free Cash FlowOCF − Capex | $-96.3M | $-41.5M |
| FCF MarginFCF / Revenue | -23.7% | -11.3% |
| Capex IntensityCapex / Revenue | 49.2% | 1.3% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-239.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $-36.8M | ||
| Q3 25 | $103.5M | $-119.8M | ||
| Q2 25 | $120.8M | $44.2M | ||
| Q1 25 | — | $-105.6M | ||
| Q4 24 | — | — | ||
| Q3 24 | $91.4M | $48.7M | ||
| Q2 24 | — | $-97.1M | ||
| Q1 24 | — | $-101.4M |
| Q4 25 | — | $-41.5M | ||
| Q3 25 | $-96.3M | $-126.5M | ||
| Q2 25 | $-55.8M | $36.6M | ||
| Q1 25 | — | $-107.7M | ||
| Q4 24 | — | — | ||
| Q3 24 | $-321.7M | $48.6M | ||
| Q2 24 | — | $-105.1M | ||
| Q1 24 | — | $-107.5M |
| Q4 25 | — | -11.3% | ||
| Q3 25 | -23.7% | -37.9% | ||
| Q2 25 | -13.8% | 11.6% | ||
| Q1 25 | — | -42.1% | ||
| Q4 24 | — | — | ||
| Q3 24 | -76.1% | 26.9% | ||
| Q2 24 | — | -63.3% | ||
| Q1 24 | — | -73.7% |
| Q4 25 | — | 1.3% | ||
| Q3 25 | 49.2% | 2.0% | ||
| Q2 25 | 43.6% | 2.4% | ||
| Q1 25 | — | 0.8% | ||
| Q4 24 | — | — | ||
| Q3 24 | 97.7% | 0.0% | ||
| Q2 24 | — | 4.8% | ||
| Q1 24 | — | 4.2% |
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% |
TEM
Segment breakdown not available.
