XML 77 R59.htm IDEA: XBRL DOCUMENT v3.8.0.1
Additional information: condensed financial statements of the Company (Tables)
12 Months Ended
Dec. 31, 2017
Additional information: condensed financial statements of the Company [Abstract]  
Schedule of Condensed Balance Sheets
(In thousands)
 
December 31,
2016
 
December 31,
2017
 
Assets
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
Cash and cash equivalents
 
 
273,160
 
 
280,196
 
Due from subsidiaries and consolidated VIEs
 
 
101,130
 
 
98,129
 
Prepayments and other current assets
 
 
348
 
 
439
 
Total current assets
 
 
374,638
 
 
378,764
 
Non-current assets:
 
 
 
 
 
 
 
Property, equipment and software, net
 
 
3
 
 
1
 
Investments in subsidiaries and consolidated VIEs
 
 
43,447
 
 
17,375
 
Total assets
 
 
418,088
 
 
396,140
 
Liabilities
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
Accounts payable
 
 
55
 
 
55
 
Due to subsidiaries and consolidated VIEs
 
 
1,862
 
 
4,079
 
Deferred revenue and income, current portion
 
 
272
 
 
308
 
Accrued liabilities and other payables
 
 
1,695
 
 
732
 
Total current liabilities
 
 
3,884
 
 
5,174
 
Non-current liabilities:
 
 
 
 
 
 
 
Deferred revenue and income, non-current
 
 
543
 
 
308
 
Due to related parties, non-current portion
 
 
4,537
 
 
4,737
 
Other long-term payable
 
 
886
 
 
925
 
Total liabilities
 
 
9,850
 
 
11,144
 
Commitments and contingencies
 
 
 
 
 
 
 
Shareholders’ equity
 
 
 
 
 
 
 
Common shares
 
 
83
 
 
83
 
Treasury shares 38,332,209 shares as at December 31, 2016 and 35,233,649 shares as at December 31, 2017
 
 
9
 
 
9
 
Other shareholders’ equity
 
 
408,146
 
 
384,904
 
Total Xunlei Limited’s shareholders’ equity
 
 
408,238
 
 
384,996
 
Total liabilities and shareholders’ equity
 
 
418,088
 
 
396,140
 
Schedule of Condensed Statements of Operations
 
 
 
Condensed statements of operations
  
 
 
Years ended December 31,
 
(In thousands)
 
2015
 
2016
 
2017
 
Cost of revenues
 
 
(131)
 
 
 
 
 
Gross loss
 
 
(131)
 
 
 
 
 
Operating expenses
 
 
 
 
 
 
 
 
 
 
Sales and marketing expenses
 
 
 
 
(10)
 
 
 
General and administrative expenses
 
 
(1,314)
 
 
(1,193)
 
 
(1,153)
 
Total operating expenses
 
 
(1,314)
 
 
(1,203)
 
 
(1,153)
 
Operating loss
 
 
(1,445)
 
 
(1,203)
 
 
(1,153)
 
Interest income
 
 
5,318
 
 
1,521
 
 
1,262
 
Interest expense
 
 
(239)
 
 
(239)
 
 
(239)
 
Other (loss)/income, net
 
 
(3,261)
 
 
715
 
 
3,308
 
(Loss)/income from subsidiaries and consolidated VIE
 
 
 
 
 
 
 
 
 
 
- Continuing operations
 
 
(17,641)
 
 
(31,528)
 
 
(47,407)
 
- Discontinued operations
 
 
4,101
 
 
6,623
 
 
6,407
 
Loss before income tax
 
 
(13,167)
 
 
(24,111)
 
 
(37,822)
 
Income tax
 
 
 
 
 
 
 
Net loss
 
 
(13,167)
 
 
(24,111)
 
 
(37,822)
 
Net income attributable to the non-controlling interest
 
 
 
 
 
 
 
Net loss attributable to Xunlei Limited’s common shareholders
 
 
(13,167)
 
 
(24,111)
 
 
(37,822)
 
Schedule of Condensed Statement of Cash Flows
 
Condensed statement of cash flows
 
 
 
Years ended December 31,
 
(In thousands)
 
2015
 
2016
 
2017
 
Cash flows from operating activities
 
 
 
 
 
 
 
 
 
 
Net cash used in operating activities
 
 
(26,069)
 
 
(20,312)
 
 
(25,333)
 
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
Net cash generated from investing activities
 
 
3,812
 
 
15,557
 
 
32,670
 
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
Net cash generated from / (used in) financing activities
 
 
4,975
 
 
(14,260)
 
 
(301)
 
Net (decrease) / increase in cash and cash equivalents
 
 
(17,282)
 
 
(19,015)
 
 
7,036
 
Cash and cash equivalents at beginning of year
 
 
309,457
 
 
292,175
 
 
273,160
 
Effect of exchange rates on cash and cash equivalents
 
 
 
 
 
 
 
Cash and cash equivalents at end of year
 
 
292,175
 
 
273,160
 
 
280,196