XNET
Xunlei Limited
$7.80
+$0.06(+0.78%)
40
Overall
--
Value
40
Tech
--
Quality
Market Cap
$2.28B
Volume
881.58K
52W Range
$1.53 - $8.80
Target Price
$14.00
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $130.0M | $141.0M | $200.6M | $-1.5M | $-602.0K | $-312.0K | $-819.0K | $-1.1M | $364.9M | $324.4M | ||
| Total Revenue | $130.0M | $4.5M | $200.6M | $230.6M | $-602.0K | $-312.0K | $-819.0K | $342.6M | $364.9M | $324.4M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-56.6M | $-75.6M | $-21.5M | $-84.0M | $99.9M | $92.6M | $118.6M | $200.1M | $201.8M | $156.8M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $69.6M | $60.3M | $82.7M | $114.9M | $-100.5M | $-92.9M | $-119.4M | $141.4M | $163.1M | $167.6M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-82.1M | $-101.8M | $-136.9M | $-159.3M | $139.3M | $112.5M | $124.5M | $131.4M | $164.6M | $162.2M | ||
| Research & Development | $38.3M | $61.2M | $66.9M | $76.8M | $68.6M | $55.5M | $61.9M | $67.7M | $74.2M | $71.6M | ||
| Research Expense | $38.3M | $61.2M | $66.9M | $76.8M | $68.6M | $55.5M | $61.9M | $67.7M | $74.2M | $71.6M | ||
| Selling, General & Administrative | $43.8M | $40.6M | $56.4M | $76.2M | $70.8M | $52.0M | $61.4M | $64.5M | $90.4M | $90.7M | ||
| Selling & Marketing Expenses | $15.0M | $14.6M | $19.9M | $35.3M | $31.8M | $18.1M | $24.6M | $24.8M | $43.5M | $44.8M | ||
| General & Administrative Expenses | $28.8M | $26.0M | $36.5M | $40.8M | $38.9M | $33.9M | $36.9M | $39.7M | $46.9M | $45.8M | ||
| Promotion & Advertising | $-409.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Salaries & Wages | $-9.7M | $-9.3M | $-8.3M | $-5.3M | $-5.4M | $-2.3M | $-6.2M | $-8.2M | -- | -- | ||
| Depreciation & Amortization | $-5.6M | $-6.2M | $-7.9M | $-5.6M | $-5.8M | $-9.3M | $-6.3M | $-2.7M | -- | -- | ||
| Depreciation & Amortization | $-5.6M | $-6.2M | $-7.9M | $-5.6M | $-5.8M | $-9.3M | $-6.3M | $-2.7M | -- | -- | ||
| Amortization | -- | -- | -- | -- | -- | -- | $-1.1M | $-1.1M | -- | -- | ||
| Other Operating Expenses | $-82.1M | $-101.8M | $-136.9M | $-159.3M | $-137.2M | $5.1M | $1.2M | $-844.0K | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-12.5M | $-41.5M | $-360.4M | $-385.8M | $-239.8M | $-205.5M | $-243.9M | $-332.5M | $-1.5M | $5.3M | ||
| EBITDA | $14.8M | $-24.6M | $-36.2M | $-33.8M | $-36.0M | $-5.8M | $1.1M | $29.3M | -- | -- | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $239.0K | $239.0K | $239.0K | $239.0K | $75.0K | $406.0K | $95.0K | $93.0K | $1.5M | $728.0K | ||
| Intinc | $5.8M | $2.2M | $2.0M | $1.2M | $1.9M | $1.5M | $723.0K | $1.9M | $4.6M | $4.9M | ||
| Net Non-Operating Interest Income/Expense | $5.6M | $1.9M | $1.7M | $944.0K | $1.8M | $1.1M | $628.0K | $1.8M | $3.1M | $4.2M | ||
| Gain on Sale of Securities | $802.0K | $1.7M | $596.0K | $7.8M | $10.9M | $794.0K | -- | $437.0K | $4.4M | -- | ||
| Other Income/Expense | $-3.6M | $-6.3M | $-207.9M | $-234.6M | $-187.1M | $-191.4M | $-244.3M | $-356.1M | $-16.8M | $-8.9M | ||
| Other Special Charges | $3.6M | $6.5M | $209.8M | $234.9M | $187.1M | $191.4M | $244.3M | $356.1M | $16.9M | $9.2M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $3.3M | $1.7M | $-13.6M | $-6.3M | $2.1M | $-5.1M | $997.0K | $188.0K | -- | $-20.7M | ||
| Impairment of Capital Assets | -- | -- | $13.6M | $6.3M | $-2.1M | $5.1M | -- | -- | -- | $20.7M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-3.0M | $-33.0M | $-46.2M | $-40.6M | $-48.7M | $-12.6M | $1.1M | $25.5M | -- | -- | ||
| Pre-Tax Income | $-3.3M | $-33.3M | $-46.5M | $-40.9M | $-48.7M | $-13.0M | $983.0K | $25.4M | $18.4M | $-2.4M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-886.0K | $-2.5M | $-2.3M | $-89.0K | $4.7M | $1.1M | $-125.0K | $4.1M | $4.1M | $-3.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $-13.2M | $-24.1M | $-155.7M | $-154.9M | $-53.2M | $-28.0M | $2.3M | $21.5M | $14.3M | $1.2M | ||
| Net Income (Continuing Operations) | $-13.2M | $-24.1M | $-155.7M | $-154.9M | $-53.2M | $-28.0M | $2.3M | $21.5M | $14.3M | $663.0K | ||
| Net Income (Discontinued Operations) | $-13.2M | $-24.1M | $-155.7M | $-154.9M | $-53.2M | $-28.0M | $2.3M | $21.5M | $14.3M | $1.2M | ||
| Net Income (Common Stockholders) | $-13.2M | $-24.1M | $-155.7M | $-154.9M | $-53.2M | $-28.0M | $2.3M | $42.8M | $14.3M | $1.2M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-138.7M | $-177.4M | $-158.4M | $-243.3M | $239.2M | $205.2M | $243.1M | $331.4M | $366.4M | $319.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $336.0M | $334.2M | $331.7M | $335.0M | $67.6M | $67.5M | $66.9M | $67.2M | $65.3M | $63.8M | ||
| Average Shares Outstanding (Diluted) | $336.0M | $334.2M | $331.7M | $335.0M | $67.6M | $67.5M | $67.2M | $67.2M | $65.4M | $63.8M | ||
| Shares Outstanding | $339.3M | $330.5M | $333.6M | $336.5M | $336.5M | $334.4M | $337.3M | $325.0M | $311.9M | $61.5M | ||
| Basic EPS | -- | -- | -- | -- | $-0.80 | $-0.20 | -- | $0.30 | $0.22 | $0.02 | ||
| Basic EPS (Continuing Operations) | -- | $-0.09 | $-0.13 | $-0.12 | $-0.80 | $-0.20 | -- | $0.30 | $0.22 | $0.02 | ||
| Diluted EPS | -- | -- | -- | -- | $-0.80 | $-0.20 | -- | $0.30 | $0.22 | $0.02 | ||
| Diluted EPS (Continuing Operations) | -- | $-0.09 | $-0.13 | $-0.12 | $-0.80 | $-0.20 | -- | $0.30 | $0.22 | $0.02 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | $-0.04 | $0.02 | $0.02 | -- | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $-0.04 | $0.02 | $0.02 | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $-12.0K | $-195.0K | $-1.9M | $-307.0K | -- | -- | -- | $360.0K | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $-12.0K | $-195.0K | $-1.9M | $-307.0K | -- | -- | -- | $360.0K | -- | -- | ||
| Excise Taxes | $361.0K | $779.0K | $1.3M | $1.5M | -- | -- | -- | -- | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | $-12.1M | $6.6M | $6.4M | $1.3M | -- | -- | -- | -- | -- | -- | ||
| Marketing Expense | $-8.1M | $-6.7M | $-10.3M | $-22.9M | $-21.0M | $-11.0M | $-15.1M | $-12.6M | -- | -- | ||
| Minority Interests | $1.3M | $72.0K | $-13.0K | $212.0K | $246.0K | $300.0K | $83.0K | $116.0K | $41.0K | $552.0K | ||
| Net Income Discontinuous Operations | $-12.1M | $6.6M | $6.4M | $1.3M | -- | -- | -- | -- | -- | -- | ||
| Net Income Extraordinary | -- | -- | -- | -- | -- | $-14.1M | $1.1M | $21.3M | -- | -- | ||
| Non Recurring Operation Expense | $-3.3M | $-1.7M | $-9.5M | $-4.7M | $-2.0M | -- | $-997.0K | $-188.0K | -- | -- | ||
| Other Costof Revenue | -- | -- | -- | -- | -- | -- | -- | -- | $201.8M | $156.8M | ||
| Other Gand A | $28.8M | $26.0M | $36.5M | $40.8M | $38.9M | $33.9M | $36.9M | $39.7M | $46.9M | $45.8M | ||
| Other Impairment Of Capital Assets | $-802.0K | $-1.7M | $-596.0K | $-7.8M | $-19.8M | $-794.0K | -- | $-590.0K | -- | -- | ||
| Other Taxes | -- | -- | -- | -- | -- | -- | -- | -- | $1.2M | -- | ||
| Other Write Off | -- | -- | $-122.0K | -- | -- | -- | $-7.4M | $-2.0K | $100.0K | $288.0K | ||
| Rent And Landing Fees | $28.8M | $26.0M | $36.5M | $40.8M | -- | -- | -- | $39.7M | -- | -- | ||
| Selling Expense | $15.0M | $14.6M | $19.9M | $35.3M | $31.8M | $18.1M | $24.6M | $24.8M | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | XNET | $7.80 | +0.8% | 881.58K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |