Xunlei Limited (XNET)
4.50
0.05 (1.12%)
At close: Mar 31, 2025, 3:59 PM
4.40
-2.10%
After-hours: Mar 31, 2025, 05:46 PM EDT
Xunlei Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 |
| Revenue | 323.14M | 363.72M | 341.5M | 238.78M | 186.37M | 180.66M | 230.6M | 200.58M | 156.16M | 129.63M | 179.53M | 174.59M | 140.52M | 81.9M | 39.99M | 27.05M |
| Cost of Revenue | 155.57M | 200.65M | 200.05M | 118.6M | 92.64M | 99.91M | 115.67M | 117.88M | 80.32M | 60.03M | 98.46M | 93.26M | 84.01M | 48.07M | 14.31M | 6.58M |
| Gross Profit | 167.57M | 163.07M | 141.44M | 120.18M | 93.73M | 80.75M | 114.94M | 82.71M | 75.84M | 69.6M | 81.07M | 81.33M | 56.51M | 33.83M | 25.68M | 20.47M |
| Operating Income | -15.7M | -1.61M | 10.06M | -7.1M | -13.7M | -58.57M | -44.33M | -54.2M | -33.47M | -12.46M | -11.76M | 3.84M | 2.13M | -3.13M | 7.1M | 4.37M |
| Interest Income | n/a | 6.01M | 1.9M | 723K | 1.47M | 1.9M | 1.18M | 1.97M | 2.16M | 5.83M | 6.73M | 1.19M | 1.38M | 270K | 106.66K | 114.32K |
| Pretax Income | -2.36M | 18.4M | 25.41M | 983K | -12.99M | -48.74M | -40.88M | -46.47M | -25.24M | -3.26M | 8.52M | 9.73M | 2.62M | -1.79M | 7.38M | 5.45M |
| Net Income | 1.22M | 14.22M | 21.46M | 1.19M | -14.14M | -53.41M | -39.28M | -37.82M | -24.11M | -13.17M | 10.92M | 10.66M | 503K | -10K | 8.47M | 5.45M |
| Selling & General & Admin | 90.96M | 90.38M | 64.54M | 61.44M | 51.97M | 70.75M | 76.16M | 56.41M | 44.95M | 43.82M | 59.21M | 49.68M | 38.69M | 29.57M | 12.8M | 11.81M |
| Research & Development | 71.57M | 74.2M | 67.68M | 61.86M | 55.46M | 68.57M | 76.76M | 66.95M | 64.36M | 38.25M | 35.17M | 28.83M | 20.36M | 12.14M | 5.79M | 4.29M |
| Other Expenses | 20.75M | 100K | 13.54M | 4.68M | 4.74M | 5.86M | 2.81M | 7.88M | 6.5M | 3.63M | 13.97M | 160K | 2K | 11K | n/a | n/a |
| Operating Expenses | 183.28M | 164.69M | 132.22M | 123.3M | 107.44M | 139.32M | 152.92M | 123.35M | 109.31M | 82.07M | 94.39M | 77.12M | 57.43M | 41.06M | 18.58M | 16.1M |
| Interest Expense | n/a | 1.51M | 93K | 95K | 406K | 75K | 239K | 239K | 239K | 239K | 163K | n/a | 1.4M | 339K | n/a | n/a |
| Selling & Marketing Expenses | 44.84M | 43.51M | 24.84M | 24.57M | 18.06M | 31.82M | 35.32M | 19.89M | 18.78M | 15.04M | 29.25M | 26.61M | 20.22M | 10.97M | 4.69M | 4.99M |
| Cost & Expenses | 338.84M | 365.33M | 332.28M | 241.9M | 200.07M | 239.23M | 268.58M | 241.23M | 189.63M | 142.1M | 192.85M | 170.38M | 141.44M | 89.13M | 32.89M | 22.68M |
| Income Tax | 3.02M | 4.13M | 4.07M | -125K | 1.15M | 4.68M | -89K | -2.25M | -1.26M | -886K | -1.46M | -647K | 2.24M | -1.78M | -1.09M | -1.08M |
| Shares Outstanding (Basic) | 63.95M | 326.39M | 336.04M | 334.71M | 337.43M | 337.85M | 334.97M | 331.73M | 334.16M | 335.95M | 193.24M | 1.87M | 46.78M | 46.78M | 46.78M | 46.78M |
| Shares Outstanding (Diluted) | 63.83M | 326.85M | 336.24M | 335.97M | 337.43M | 337.85M | 334.97M | 331.73M | 334.16M | 335.99M | 194.71M | 46.78M | 46.78M | 46.78M | 46.78M | 46.78M |
| EPS (Basic) | 0.02 | 0.04 | 0.06 | 0.00 | -0.04 | -0.16 | -0.12 | -0.11 | -0.07 | -0.04 | -0.54 | 0.05 | -0.01 | -0.00 | 0.07 | 0.04 |
| EPS (Diluted) | 0.02 | 0.04 | 0.06 | 0.00 | -0.04 | -0.16 | -0.12 | -0.11 | -0.07 | -0.04 | -0.54 | 0.02 | -0.01 | -0.00 | 0.07 | 0.04 |
| EBITDA | 10.57M | 25.99M | 29.32M | 10.46M | 1.59M | -36.01M | -33.51M | -36.18M | -24.65M | -4.28M | 53.7M | 61.04M | 54.99M | 29.1M | 13.74M | 7.17M |
| Depreciation & Amortization | 5.53M | 6.08M | 3.81M | 9.38M | 14.18M | 12.66M | 6.83M | 10.05M | 8.39M | 17.8M | 45.24M | 43.43M | 54.57M | 32.06M | 6.64M | 2.8M |