Company Analysis

Xunlei Limited (XNET)

Nasdaq: XNET · Services-Prepackaged Software · Shenzhen, CN · filing with the SEC since 2011
Grade6.0
◀ Past 5.1● Present 6.4▶ Future 6.2
1 est.

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedApr 28, 2026Apr 24, 2025Apr 23, 2024Apr 26, 2023Apr 28, 2022Apr 26, 2021Apr 28, 2020Apr 29, 2019Apr 25, 2018Apr 20, 2017
Revenue460,428323,140363,722341,497238,782186,371180,665230,604200,583140,206
Cost of revenue242,886155,567200,649200,054118,60392,63799,913115,667117,87679,928r
Gross profit217,542167,573163,073141,443120,17993,73480,752114,93782,70760,278r
Research and development80,04071,57274,20167,68061,85955,46368,57176,76366,94761,169r
Sales and marketing86,26044,84243,50924,84124,56918,06431,82035,32219,88814,601r
General and administrative44,87445,82746,87539,70136,86833,91038,93040,83336,51726,010r
Total operating expenses210,912183,277164,685131,378124,502112,527137,174159,266136,908101,780r
Operating income6,630-15,704-1,61210,065-4,323-18,793-56,422-44,329-54,201-41,502r
Interest expense1,6987281,514939540675239239239
Interest and investment income3781,0781,3903674046641,7081,117728506
Share of profit of equity-method investments······0-307-1,875-195
Other income (expense), net1,038,1319,18316,90413,5454,6784,7375,8612,8107,8806,503
Income before income taxes1,046,325-2,35718,39725,415983-12,991-48,739-40,882-46,468-33,275r
Income tax expense-1,285-3,0204,1314,068-1251,1494,676-89-2,252-2,469r
Income from continuing operations1,047,61066314,26621,3471,108-14,140-53,415-40,793-44,216-30,806r
Income from discontinued operations·······1,3036,4076,623r
Net income including non-controlling interests1,047,61066314,26621,3471,108-14,140-53,415-39,490-37,809-24,183
Net income to non-controlling interests-655-55241-116-83-300-246-21213-72
Net income1,048,2651,21514,22521,4631,191-13,840-53,169-39,278-37,822-24,111
Net income to common shareholders1,048,2651,21514,22521,4631,191-13,840-53,169·-37,822-24,111
Earnings per share, basic3.36590.00380.04360.06390.0036-0.041r-0.1574r-0.12-0.11r-0.07r
Earnings per share, diluted3.31250.00380.04350.06380.0035-0.041r-0.1574r-0.12-0.11r-0.07r
Weighted average shares, basic311,440,748318,758,374326,390,687336,040,378334,707,559337,429,601337,845,675334,965,987331,731,963334,155,668
Weighted average shares, diluted316,458,713319,146,281326,849,502336,235,501335,969,780337,429,601337,845,675334,965,987331,731,963334,155,668
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:Revenues
us-gaap:SalesRevenueNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfRevenue
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Sales and marketing the cost of finding and serving customersus-gaap:SellingAndMarketingExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseDebt
us-gaap:InterestExpenseNonoperating
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeNet
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
us-gaap:IncomeLossFromContinuingOperations
Income from discontinued operations profit or loss from businesses it sold or closedus-gaap:IncomeLossFromDiscontinuedOperationsNetOfTax
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton XNET · research, not advice