Xunlei Ltd. ADR | Income Statement
Fiscal year is January-December. All values USD Thousands.
2013
2014
2015
2016
2017
2018
Sales/Revenue
174,790.00
178,827.40
129,554.60
155,761.30
201,263.60
230,397.10
Cost of Goods Sold (COGS) incl. D&A
94,579.10
99,869.20
62,613.10
82,244.40
120,444.30
117,103.80
Gross Income
80,211.00
78,958.20
66,941.40
73,516.90
80,819.30
113,293.20
SG&A Expense
76,579.90
92,335.70
79,398.70
106,898.00
121,602.20
151,240.20
EBIT
3,631.10
13,377.50
12,457.30
31,029.20
54,384.90
44,289.20
Unusual Expense
723.80
8,022.50
801.50
1,649.80
6,045.40
7,787
Non Operating Income/Expense
2,778.10
1,754.10
1,138.30
5,784.10
13,952.20
4,782.70
Interest Expense
-
162.40
238.90
238.40
239.80
238.80
Pretax Income
9,717.90
8,628.10
3,242.00
24,980.70
44,744.30
40,538.60
Income Tax
647.70
1,453.30
885.50
1,260.80
2,259.60
88.90
Equity in Affiliates
25.00
258.00
12.00
194.50
1,881.40
306.70
Consolidated Net Income
1,987.20
105,900.50
2,368.50
23,914.50
44,366.00
40,756.40
Net Income
2,270.50
104,954.20
1,070.30
23,842.70
44,379.10
40,544.60
Net Income After Extraordinaries
2,270.50
104,954.20
11,018.20
23,636.20
50,807.80
41,846.40
Net Income Available to Common
2,270.50
104,954.20
14,662.90
24,049.10
37,950.30
40,405.70
EPS (Basic)
0.20
2.69
0.20
0.35
0.57
0.59
Basic Shares Outstanding
12,289.50
38,942.20
67,197.50
66,831.10
66,346.40
66,993.20
EPS (Diluted)
0.05
2.70
0.17
0.36
0.57
0.59
Diluted Shares Outstanding
15,213.20
38,942.20
67,197.50
66,831.10
66,346.40
66,993.20
EBITDA
46,188.80
31,686.70
4,148.40
22,662.70
44,301.80
37,469.40
Other Operating Expense
-
-
-
2,352.00
13,602.00
6,342.30
Non-Operating Interest Income
1,190.30
10,164.10
9,493.10
2,152.50
1,973.70
6,993.70
Minority Interest Expense
283.30
946.30
1,298.20
71.80
13.00
211.80
Other After Tax Income (Expense)
8,403.40
115,724.00
-
-
-
-
About Xunlei
View Profile
