XML 115 R60.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Additional information: condensed financial statements of the Company (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2014
Condensed Financial Information of Parent Company Only Disclosure [Abstract] |
Schedule of Condensed Balance Sheets | Condensed balance sheets
(In thousands) |  | December 31, 2013 |  |  | December 31, 2014 |
Assets |  |  |  |  |  |  |  |
Current assets: |  |  |  |  |  |  |  |
Cash and cash equivalents |  |  | 28,863 |  |  |  | 309,457 |
Due from subsidiaries and consolidated VIEs |  |  | 25,859 |  |  |  | 67,397 |
Prepayments and other current assets |  |  | 653 |  |  |  | 6,709 |
Total current assets |  |  | 55,375 |  |  |  | 383,563 |
Non-current assets: |  |  |  |  |  |  |  |
Intangible assets, net |  |  | 1,017 |  |  |  | 394 |
Investments in subsidiaries and consolidated VIEs |  |  | 67,009 |  |  |  | 82,360 |
Total assets |  |  | 123,401 |  |  |  | 466,317 |
Liabilities |  |  |  |  |  |  |  |
Current liabilities: |  |  |  |  |  |  |  |
Accounts payable |  |  | 807 |  |  |  | 101 |
Deferred revenue and income, current portion |  |  | — |  |  |  | 211 |
Accrued liabilities and other payables |  |  | 924 |  |  |  | 2,328 |
Total current liabilities |  |  | 1,731 |  |  |  | 2,640 |
Non-current liabilities: |  |  |  |  |  |  |  |
Deferred revenue and income, non-current |  |  | — |  |  |  | 842 |
Warrants liabilities |  |  | 2,186 |  |  |  | — |
Due to related parties, non-current portion |  |  | — |  |  |  | 4,137 |
Other long-term payable |  |  | — |  |  |  | 807 |
Total liabilities |  |  | 3,917 |  |  |  | 8,426 |
Commitments and contingencies |  |  |  |  |  |  |  |
Mezzanine equity |  |  | 40,290 |  |  |  | — |
Shareholders’ equity |  |  |  |  |  |  |  |
Series C convertible non-redeemable preferred shares |  |  | 1 |  |  |  | — |
Series B convertible non-redeemable preferred shares |  |  | 8 |  |  |  | — |
Series A-1 convertible non-redeemable preferred shares |  |  | 9 |  |  |  | — |
Series A convertible non-redeemable preferred shares |  |  | 7 |  |  |  | — |
Common shares |  |  | 15 |  |  |  | 82 |
Treasury shares 9,073,732 shares as at December 31, 2013 and 30,274,602 shares as at December 31, 2014 |  |  | 2 |  |  |  | 7 |
Other shareholders’ equity |  |  | 79,152 |  |  |  | 457,802 |
Total Xunlei Limited’s shareholders’ equity |  |  | 79,194 |  |  |  | 457,891 |
Total liabilities, mezzanine equity and shareholders’ equity |  |  | 123,401 |  |  |  | 466,317 |
Schedule of Condensed Statements of Operations | Condensed statements of operations
|  | Years ended December 31, |
(In thousands) |  | 2012 |  |  | 2013 |  |  | 2014 |
Revenues |  |  | — |  |  |  | — |  |  |  | — |
Cost of revenues |  |  | (3,075 | ) |  |  | (2,264 | ) |  |  | (1,673 | )
Gross profit |  |  | (3,075 | ) |  |  | (2,264 | ) |  |  | (1,673 | )
Operating expenses |  |  |  |  |  |  |  |  |  |  |  |
Research and development expenses |  |  | (1,369 | ) |  |  | — |  |  |  | — |
Sales and marketing expenses |  |  | (489 | ) |  |  | (241 | ) |  |  | — |
General and administrative expenses |  |  | (1,315 | ) |  |  | (972 | ) |  |  | (996 | )
Total operating expenses |  |  | (3,173 | ) |  |  | (1,213 | ) |  |  | (996 | )
Operating loss |  |  | (6,248 | ) |  |  | (3,477 | ) |  |  | (2,669 | )
Interest income |  |  | 1,089 |  |  |  | 706 |  |  |  | 6,171 |
Interest expense |  |  | — |  |  |  | — |  |  |  | (163 | )
Other (loss) / income, net |  |  | (885 | ) |  |  | 1,651 |  |  |  | 7,602 |
Income from subsidiaries and consolidated VIEs |  |  | 6,547 |  |  |  | 11,782 |  |  |  | (129 | )
Income before income tax |  |  | 503 |  |  |  | 10,662 |  |  |  | 10,812 |
Income tax |  |  | — |  |  |  | — |  |  |  | — |
Net income |  |  | 503 |  |  |  | 10,662 |  |  |  | 10,812 |
Net income attributable to the non-controlling interest |  |  | — |  |  |  | — |  |  |  | — |
Net income attributable to Xunlei Limited’s common shareholders |  |  | 503 |  |  |  | 10,662 |  |  |  | 10,812 |
Schedule of Condensed Statement of Cash Flows | Condensed statement of cash flows
|  | Years ended December 31, |
(In thousands) |  | 2012 |  |  | 2013 |  |  | 2014 |
Cash flows from operating activities |  |  |  |  |  |  |  |  |  |  |  |
Net cash generated from / (used in) operating activities |  |  | 695 |  |  |  | 4,708 |  |  |  | (41,485 | )
Cash flows from investing activities |  |  |  |  |  |  |  |  |  |  |  |
Net cash used in investing activities |  |  | (37,302 | ) |  |  | (3,843 | ) |  |  | (10,333 | )
Cash flows from financing activities |  |  |  |  |  |  |  |  |  |  |  |
Net cash generated from / (used in) financing activities |  |  | 35,488 |  |  |  | (2,242 | ) |  |  | 332,412 |
Net (decrease) / increase in cash and cash equivalents |  |  | (1,119 | ) |  |  | (1,377 | ) |  |  | 280,594 |
Cash and cash equivalents at beginning of year |  |  | 31,359 |  |  |  | 30,240 |  |  |  | 28,863 |
Effect of exchange rates on cash and cash equivalents |  |  | — |  |  |  | — |  |  |  | — |
Cash and cash equivalents at end of year |  |  | 30,240 |  |  |  | 28,863 |  |  |  | 309,457 |

X
- Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed balance sheet, including, but not limited to, balance sheets of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed cash flow statement, including, but not limited to, cash flow statements of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedCashFlowStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed income statement, including, but not limited to, income statements of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration