XML 108 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Comprehensive income (USD $)
In Thousands, except Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Revenues, net of rebates and discounts $ 182,887us-gaap_SalesRevenueGoodsNet $ 180,244us-gaap_SalesRevenueGoodsNet $ 148,200us-gaap_SalesRevenueGoodsNet
Business taxes and surcharges (3,358)us-gaap_ExciseAndSalesTaxes (5,650)us-gaap_ExciseAndSalesTaxes (7,679)us-gaap_ExciseAndSalesTaxes
Net revenues 179,529us-gaap_SalesRevenueNet 174,594us-gaap_SalesRevenueNet 140,521us-gaap_SalesRevenueNet
Cost of revenues (98,459)us-gaap_CostOfRevenue (93,260)us-gaap_CostOfRevenue (84,012)us-gaap_CostOfRevenue
Gross profit 81,070us-gaap_GrossProfit 81,334us-gaap_GrossProfit 56,509us-gaap_GrossProfit
Operating expenses      
Research and development expenses (35,287)us-gaap_ResearchAndDevelopmentExpense (28,832)us-gaap_ResearchAndDevelopmentExpense (20,357)us-gaap_ResearchAndDevelopmentExpense
Sales and marketing expenses (29,253)us-gaap_SellingAndMarketingExpense (26,610)us-gaap_SellingAndMarketingExpense (20,219)us-gaap_SellingAndMarketingExpense
General and administrative expenses (29,960)us-gaap_GeneralAndAdministrativeExpense (23,073)us-gaap_GeneralAndAdministrativeExpense (18,474)us-gaap_GeneralAndAdministrativeExpense
Total operating expenses (94,500)us-gaap_OperatingExpenses (78,515)us-gaap_OperatingExpenses (59,050)us-gaap_OperatingExpenses
Net gain from exchanges of content copyrights 1,556us-gaap_NonmonetaryTransactionAmountOfBarterTransaction 1,020us-gaap_NonmonetaryTransactionAmountOfBarterTransaction 4,666us-gaap_NonmonetaryTransactionAmountOfBarterTransaction
Operating income / (loss) (11,874)us-gaap_OperatingIncomeLoss 3,839us-gaap_OperatingIncomeLoss 2,125us-gaap_OperatingIncomeLoss
Interest income 6,733us-gaap_InterestIncomeOther 1,189us-gaap_InterestIncomeOther 1,377us-gaap_InterestIncomeOther
Interest expense (163)us-gaap_InterestExpenseDebt   (1,400)us-gaap_InterestExpenseDebt
Other income, net 13,966us-gaap_OtherNonoperatingIncomeExpense 4,679us-gaap_OtherNonoperatingIncomeExpense 564us-gaap_OtherNonoperatingIncomeExpense
Share of (loss) / income from an equity investee (259)us-gaap_IncomeLossFromEquityMethodInvestments 25us-gaap_IncomeLossFromEquityMethodInvestments (45)us-gaap_IncomeLossFromEquityMethodInvestments
Income before income tax 8,403us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 9,732us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 2,621us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax benefit / (expense) 1,459us-gaap_IncomeTaxExpenseBenefit 647us-gaap_IncomeTaxExpenseBenefit (2,239)us-gaap_IncomeTaxExpenseBenefit
Net income 9,862us-gaap_ProfitLoss 10,379us-gaap_ProfitLoss 382us-gaap_ProfitLoss
Less: net loss attributable to the non-controlling interest (950)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (283)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (121)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net income attributable to Xunlei Limited 10,812us-gaap_NetIncomeLoss 10,662us-gaap_NetIncomeLoss 503us-gaap_NetIncomeLoss
Net income attributable to shareholders      
Allocation of net income to participating preferred shareholders   (4,094)us-gaap_PreferredStockDividendsAndOtherAdjustments  
Acceleration of amortization of beneficial conversion feature (49,346)xnet_AccelerationOfAmortizationOfBeneficialConversionOfInitialPublicOffering    
Deemed dividend to certain shareholders from repurchase of shares (14,926)xnet_DeemedDividendToShareholdersFromRepurchaseOfShares    
Deemed dividend to preferred shareholders upon initial public offering (32,807)xnet_DeemedDividendToPreferredShareholdersUponInitialPublicOffering    
Net (loss) / income attributable to Xunlei Limited's common shareholders (105,366)us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 2,268us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic (313)us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Net income 9,862us-gaap_ProfitLoss 10,379us-gaap_ProfitLoss 382us-gaap_ProfitLoss
Other comprehensive income / (loss): Foreign currency translation adjustment, net of tax (114)us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax 2,775us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax 490us-gaap_OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
Comprehensive income 9,748us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest 13,154us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest 872us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
Less: comprehensive income attributable to non-controlling interest shareholders (955)us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest (276)us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest (120)us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
Comprehensive income attributable to Xunlei Limited 10,703us-gaap_ComprehensiveIncomeNetOfTax 13,430us-gaap_ComprehensiveIncomeNetOfTax 992us-gaap_ComprehensiveIncomeNetOfTax
Basic net (loss) / income per share attributable to Xunlei Limited $ (0.54)us-gaap_EarningsPerShareBasic $ 0.04us-gaap_EarningsPerShareBasic $ (0.01)us-gaap_EarningsPerShareBasic
Weighted average number of common shares outstanding-basic 194,711,227us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 61,447,372us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 61,447,372us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted net (loss) / income per share attributable to Xunlei Limited $ (0.54)us-gaap_EarningsPerShareDiluted $ 0.01us-gaap_EarningsPerShareDiluted $ (0.01)us-gaap_EarningsPerShareDiluted
Weighted average number of common shares outstanding-diluted 194,711,227us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 76,065,898us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 61,447,372us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Series C [Member]      
Net income attributable to shareholders      
Beneficial Conversion Feature of convertible preferred shares from their modifications     (286)xnet_BeneficialConversionFeatureOfConvertiblePreferredSharesModifications
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesCPreferredStockMember
Deemed contribution     2,979xnet_DeemedContributionFromPreferredShareholders
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesCPreferredStockMember
Series D Preferred Stock [Member]      
Net income attributable to shareholders      
Deemed dividend to shareholder from its modification (279)xnet_DeemedDividendToPreferredShareholders
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesDPreferredStockMember
   
Accretion to convertible redeemable preferred shares redemption value (1,870)us-gaap_TemporaryEquityAccretionToRedemptionValueAdjustment
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesDPreferredStockMember
(4,300)us-gaap_TemporaryEquityAccretionToRedemptionValueAdjustment
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesDPreferredStockMember
(3,509)us-gaap_TemporaryEquityAccretionToRedemptionValueAdjustment
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesDPreferredStockMember
Series C To One Series C [Member]      
Net income attributable to shareholders      
Contingent beneficial conversion feature (57)us-gaap_DebtInstrumentConvertibleBeneficialConversionFeature
/ us-gaap_StatementClassOfStockAxis
= xnet_SeriescToOneSeriescPreferredStockMember
   
Series E Preferred Shares [Member]      
Net income attributable to shareholders      
Accretion to convertible redeemable preferred shares redemption value (12,754)us-gaap_TemporaryEquityAccretionToRedemptionValueAdjustment
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesEPreferredStockMember
   
Amortization of beneficial conversion feature (4,139)xnet_AmortizationOfBeneficialConversionFeature
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesEPreferredStockMember
   
Acceleration of amortization of beneficial conversion feature $ (49,346)xnet_AccelerationOfAmortizationOfBeneficialConversionOfInitialPublicOffering
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesEPreferredStockMember