XML 78 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statement of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities      
Net income $ 9,862us-gaap_ProfitLoss $ 10,379us-gaap_ProfitLoss $ 382us-gaap_ProfitLoss
Adjustments to reconcile net income to net cash generated from operating activities      
Depreciation of property and equipment 6,500us-gaap_Depreciation 5,112us-gaap_Depreciation 3,994us-gaap_Depreciation
Amortization of intangible assets 38,741us-gaap_AmortizationOfIntangibleAssets 38,314us-gaap_AmortizationOfIntangibleAssets 50,578us-gaap_AmortizationOfIntangibleAssets
Allowance for doubtful accounts 1,767us-gaap_ProvisionForDoubtfulAccounts 4,921us-gaap_ProvisionForDoubtfulAccounts 3,700us-gaap_ProvisionForDoubtfulAccounts
Loss on disposal of property and equipment     5us-gaap_GainLossOnDispositionOfAssets1
Gain from barter transactions (4,428)us-gaap_OtherNoncashIncome (2,059)us-gaap_OtherNoncashIncome (7,472)us-gaap_OtherNoncashIncome
Share-based compensation 7,644us-gaap_ShareBasedCompensation 2,096us-gaap_ShareBasedCompensation 2,233us-gaap_ShareBasedCompensation
Increase/(decrease) in fair value of warrants (8,054)us-gaap_FairValueAdjustmentOfWarrants (1,531)us-gaap_FairValueAdjustmentOfWarrants 710us-gaap_FairValueAdjustmentOfWarrants
Share of loss / (income) from equity investee 259us-gaap_IncomeLossFromEquityMethodInvestments (25)us-gaap_IncomeLossFromEquityMethodInvestments 45us-gaap_IncomeLossFromEquityMethodInvestments
Investment income on short-term investments (317)us-gaap_InvestmentIncomeNet (356)us-gaap_InvestmentIncomeNet (2)us-gaap_InvestmentIncomeNet
Impairment of intangible assets   808us-gaap_ImpairmentOfIntangibleAssetsFinitelived  
Loss on exchange of warrants 405xnet_GainLossOnSettlementInExchangeOfPreferredStockWarrants    
Deemed disposal gain of long-term investments (449)us-gaap_GainLossOnInvestments    
Interest expense accrued for long-term payable 163us-gaap_InterestExpenseLongTermDebt    
Deferred taxes (1,856)us-gaap_DeferredIncomeTaxExpenseBenefit (822)us-gaap_DeferredIncomeTaxExpenseBenefit (123)us-gaap_DeferredIncomeTaxExpenseBenefit
Deferred government grants (2,059)xnet_IncreaseDecreaseInDeferredGovernmentGrants (1,284)xnet_IncreaseDecreaseInDeferredGovernmentGrants (1,363)xnet_IncreaseDecreaseInDeferredGovernmentGrants
Changes in operating assets and liabilities:      
Accounts receivable 4,699us-gaap_IncreaseDecreaseInAccountsReceivable 13,655us-gaap_IncreaseDecreaseInAccountsReceivable (17,831)us-gaap_IncreaseDecreaseInAccountsReceivable
Prepayments and other assets (9,180)us-gaap_IncreaseDecreaseInPrepaidExpensesOther (333)us-gaap_IncreaseDecreaseInPrepaidExpensesOther (458)us-gaap_IncreaseDecreaseInPrepaidExpensesOther
Due from/to related parties (168)us-gaap_IncreaseDecreaseInDueFromRelatedPartiesCurrent (96)us-gaap_IncreaseDecreaseInDueFromRelatedPartiesCurrent 310us-gaap_IncreaseDecreaseInDueFromRelatedPartiesCurrent
Accounts payable 2,569us-gaap_IncreaseDecreaseInAccountsPayable 5,924us-gaap_IncreaseDecreaseInAccountsPayable 3,428us-gaap_IncreaseDecreaseInAccountsPayable
Deferred revenue (2,643)us-gaap_IncreaseDecreaseInDeferredRevenue 12,630us-gaap_IncreaseDecreaseInDeferredRevenue 8,543us-gaap_IncreaseDecreaseInDeferredRevenue
Income tax payable (5)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 116us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 2,362us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Accrued liabilities and other payables 4,752us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities (1,916)us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities 10,873us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
Net cash generated from operating activities 48,202us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 85,533us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 59,914us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities      
Acquisition of property and equipment (7,770)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (7,372)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (7,447)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from disposal of fixed assets     5us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Purchase of short-term investments (330,471)us-gaap_PaymentsToAcquireShortTermInvestments (246,153)us-gaap_PaymentsToAcquireShortTermInvestments (6,523)us-gaap_PaymentsToAcquireShortTermInvestments
Proceeds from disposal of short-term investments 341,792us-gaap_ProceedsFromSaleOfShortTermInvestments 213,506us-gaap_ProceedsFromSaleOfShortTermInvestments 2us-gaap_ProceedsFromSaleOfShortTermInvestments
Purchase of intangible assets (38,056)us-gaap_PaymentsToAcquireIntangibleAssets (36,005)us-gaap_PaymentsToAcquireIntangibleAssets (32,554)us-gaap_PaymentsToAcquireIntangibleAssets
Acquisition of long-term investments (2,359)us-gaap_PaymentsToAcquireLongtermInvestments (1,390)us-gaap_PaymentsToAcquireLongtermInvestments (952)us-gaap_PaymentsToAcquireLongtermInvestments
Acquisition of Kingsoft Cloud Storage business (33,000)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired    
Loans to employees (767)us-gaap_PaymentsToEmployees (856)us-gaap_PaymentsToEmployees (2,021)us-gaap_PaymentsToEmployees
Advance to or repayment of advance from a shareholder 85xnet_AdvancesOrRepaymentsFromShareholders (82)xnet_AdvancesOrRepaymentsFromShareholders  
Net cash used in investing activities (70,546)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (78,352)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (49,490)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities      
Repurchase of shares (69,303)us-gaap_PaymentsForRepurchaseOfPreferredStockAndPreferenceStock    
Proceeds from initial public offering (net of underwriters' commissions of USD 7,066) 93,881us-gaap_ProceedsFromIssuanceInitialPublicOffering    
Payment of initial public offering expenses (3,504)us-gaap_PaymentsForRepurchaseOfInitialPublicOffering    
Prepayment for share repurchase plan (1,000)us-gaap_PaymentsForRepurchaseOfCommonStock    
Proceeds from bank borrowings     20,519us-gaap_ProceedsFromBankDebt
Repayment of bank borrowings     (41,151)us-gaap_RepaymentsOfBankDebt
Governments grants received 856xnet_GovernmentGrantReceived 2,487xnet_GovernmentGrantReceived 2,836xnet_GovernmentGrantReceived
Proceeds from exercise of vested share options 1,523us-gaap_ProceedsFromStockOptionsExercised    
Initial public offering expenses reimbursement received 1,158xnet_ProceedsFromReimbursementOfInitialPublicOfferingExpenses    
Net cash generated from financing activities 333,268us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 2,487us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 17,692us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net increase in cash and cash equivalents 310,924us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 9,668us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 28,116us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 93,906us-gaap_CashAndCashEquivalentsAtCarryingValue 81,906us-gaap_CashAndCashEquivalentsAtCarryingValue 53,349us-gaap_CashAndCashEquivalentsAtCarryingValue
Effect of exchange rates on cash and cash equivalents (555)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations 2,332us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations 441us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
Cash and cash equivalents at end of year 404,275us-gaap_CashAndCashEquivalentsAtCarryingValue 93,906us-gaap_CashAndCashEquivalentsAtCarryingValue 81,906us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure of cash flow information      
Interests paid     1,438us-gaap_InterestPaid
Income tax paid 241us-gaap_IncomeTaxesPaid    
Non cash investing and financing activities      
Acquisition of property and equipment in form of other payables 240us-gaap_CapitalExpendituresIncurredButNotYetPaid 4,157us-gaap_CapitalExpendituresIncurredButNotYetPaid 1,344us-gaap_CapitalExpendituresIncurredButNotYetPaid
Initial public offering expenses in form of other payables 712xnet_NoncashOrPartNoncashInitialPublicOfferingRelatedCosts    
Purchase of intangible assets in form of accounts payable 21,860us-gaap_NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1 25,695us-gaap_NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1 25,048us-gaap_NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1
Acquisition of intangible assets in form of barter transactions 4,030xnet_NoncashOrPartNoncashAcquisitionLicensedCopyrightsAcquiredInFormOfBarterTransactionsNonmonetaryExchanges 4,058xnet_NoncashOrPartNoncashAcquisitionLicensedCopyrightsAcquiredInFormOfBarterTransactionsNonmonetaryExchanges 6,650xnet_NoncashOrPartNoncashAcquisitionLicensedCopyrightsAcquiredInFormOfBarterTransactionsNonmonetaryExchanges
Deemed contribution from Series C preferred shareholders     (2,979)xnet_DeemedContributionFromParent
Deemed dividend to certain shareholders from repurchase of shares 14,926xnet_DeemedDividendToShareholdersFromRepurchaseOfShares    
Acceleration of amortization of beneficial conversion feature 49,346xnet_AccelerationOfAmortizationOfBeneficialConversionOfInitialPublicOffering    
Deemed dividend to preferred shareholders upon initial public offering 32,807xnet_DeemedDividendToPreferredShareholdersUponInitialPublicOffering    
Series D Preferred Stock [Member]      
Cash flows from financing activities      
Issuance of preferred shares     32,481us-gaap_ProceedsFromIssuanceOfRedeemablePreferredStock
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesDPreferredStockMember
Issuance of warrants     3,007us-gaap_ProceedsFromIssuanceOfWarrants
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesDPreferredStockMember
Non cash investing and financing activities      
Deemed dividend to preferred shareholders 279xnet_PreferredStockDeemedDividend
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesDPreferredStockMember
   
Accretion to preferred shares redemption value 1,870us-gaap_TemporaryEquityAccretionToRedemptionValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesDPreferredStockMember
4,300us-gaap_TemporaryEquityAccretionToRedemptionValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesDPreferredStockMember
3,509us-gaap_TemporaryEquityAccretionToRedemptionValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesDPreferredStockMember
Series E Preferred Shares [Member]      
Cash flows from financing activities      
Issuance of preferred shares 275,314us-gaap_ProceedsFromIssuanceOfRedeemablePreferredStock
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesEPreferredStockMember
   
Issuance of warrants 34,686us-gaap_ProceedsFromIssuanceOfWarrants
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesEPreferredStockMember
   
Payment of Series E financing expenses (343)us-gaap_PaymentsOfFinancingCosts
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesEPreferredStockMember
   
Non cash investing and financing activities      
Accretion to preferred shares redemption value 12,754us-gaap_TemporaryEquityAccretionToRedemptionValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesEPreferredStockMember
   
Amortization of beneficial conversion feature 4,139xnet_AmortizationOfBeneficialConversionFeature
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesEPreferredStockMember
   
Acceleration of amortization of beneficial conversion feature 49,346xnet_AccelerationOfAmortizationOfBeneficialConversionOfInitialPublicOffering
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesEPreferredStockMember
   
Series C [Member]      
Non cash investing and financing activities      
Beneficial Conversion Feature of convertible preferred shares from their modifications     286xnet_BeneficialConversionFeatureOfConvertiblePreferredSharesModifications
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesCPreferredStockMember
Series C To One Series C [Member]      
Non cash investing and financing activities      
Contingent beneficial conversion feature $ 57us-gaap_DebtInstrumentConvertibleBeneficialConversionFeature
/ us-gaap_StatementClassOfStockAxis
= xnet_SeriescToOneSeriescPreferredStockMember