Also trades as: 217A.F (FSX) · $vol 0M

$5.13

-0.42 (-7.57%)

Weekly Expected Move ±11.0%

$4 $5 $5 $6 $6

NASDAQ · Technology · Information Technology Services · Tech Score Strong Sell · Power 32 · $1.4B mcap · 269M float · 1.89% daily turnover · Short 54% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Revenue Segmentation

By Product / Service

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$9.7B +17.2% ▲

5Y CAGR: +14.9%

Gross Profit

$2.1B +16.4% ▲

5Y CAGR: +14.7%

Operating Income

$732M +9.4% ▲

5Y CAGR: +44.4%

Net Income

-$250M -236.3% ▼

EPS (Diluted)

$-0.90 -236.4% ▼

EBITDA

$2.7B +21.9% ▲

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$6.2B	$7.1B	$7.4B	$8.3B	$9.7B
YoY Growth	+28.2%	+14.1%	+4.9%	+11.4%	+17.2%
Cost of Revenue	$4.8B	$5.7B	$6.1B	$6.4B	$7.5B
Gross Profit	$1.4B	$1.4B	$1.3B	$1.8B	$2.1B
Gross Margin	23.2%	19.2%	17.4%	22.2%	22.0%
R&D Expenses	$188M	$307M	$322M	$247M	$254M
SG&A Expenses	$1.1B	$955M	$808M	$923M	$1.1B
Operating Expenses	$1.4B	$1.2B	$3.3B	$1.2B	$1.4B
Operating Income	$21M	$121M	-$2.0B	$669M	$732M
Operating Margin	0.3%	1.7%	-26.6%	8.1%	7.6%
Interest Expense	$335M	$273M	$312M	$401M	$582M
Income Before Tax	$627M	-$630M	-$2.5B	$483M	$413M
Tax Expense	$111M	$133M	$114M	$234M	$542M
Net Income	$500M	-$776M	-$2.6B	$183M	-$250M
Net Margin	8.1%	-11.0%	-35.7%	2.2%	-2.6%
EPS (Diluted)	$3.30	$-5.16	$-17.58	$0.66	$-0.90
EBITDA	$2.3B	$1.2B	-$367M	$2.2B	$2.7B
Shares Outstanding	152M	148M	150M	290M	269M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.1B	$2.2B	$2.2B	$2.4B	$2.6B	$2.7B	$2.7B	$2.8B
Cost of Revenue	$1.6B	$1.7B	$1.7B	$1.9B	$2.0B	$2.1B	$2.1B	$2.3B
Gross Profit	$492M	$505M	$565M	$548M	$536M	$533M	$616M	$504M
Gross Margin	23.2%	22.5%	25.2%	22.5%	20.9%	20.1%	22.9%	18.2%
R&D Expenses	$53M	$56M	$44M	$68M	$71M	$78M	$74M	$75M
SG&A Expenses	$193M	$266M	$244M	$282M	$257M	$319M	$216M	$240M
Operating Expenses	$300M	$268M	$317M	$375M	$344M	$396M	$369M	$315M
Operating Income	$191M	$237M	$249M	$173M	$192M	$136M	$247M	$189M
Operating Margin	9.0%	10.6%	11.1%	7.1%	7.5%	5.1%	9.2%	6.8%
Interest Expense	$94M	$77M	$101M	$158M	$151M	$187M	$221M	$204M
Income Before Tax	$363M	$86M	-$168M	$112M	-$253M	$724M	$41M	$18M
Tax Expense	$31M	$83M	$52M	$95M	$21M	$384M	$486M	$58M
Net Income	$318M	-$11M	-$238M	-$12M	-$307M	$296M	-$2.2B	-$144M
Net Margin	15.0%	-0.5%	-10.6%	-0.5%	-12.0%	11.2%	-82.8%	-5.2%
EPS (Diluted)	$1.08	$-0.04	$-0.90	$-0.06	$-1.14	$0.96	$-8.16	$-0.51
EBITDA	$517M	$676M	$676M	$723M	$739M	$1.5B	$893M	$871M
Shares Outstanding	290M	268M	266M	268M	269M	294M	274M	284M

VNET NASDAQ