Xunlei Limited
NASDAQ:XNET · NASDAQ Global Select
-$0.09 today
Vol 2.46M · Avg 0.24M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:XNET · Revenue to Net Income
Key Ratios
Analysis
$470.7M of revenue converted into $873.4M of net income for the selected period. Gross margin is 49.9% and net margin is 200.3%, showing how much revenue survives after costs and taxes. EPS is $68.25, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $461.6M +42.9% | $323.1M -11.2% | $363.7M +6.5% | $341.5M +43.0% | $238.8M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $243.5M +56.5% | $155.6M -22.5% | $200.6M +0.3% | $200.1M +68.7% | $118.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $218.1M +30.2% | $167.6M +2.8% | $163.1M +15.3% | $141.4M +17.7% | $120.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 47.2% -4.6pp | 51.9% +7.0pp | 44.8% +3.4pp | 41.4% -8.9pp | 50.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 -100.0% | $71.6M -3.5% | $74.2M +9.6% | $67.7M +9.4% | $61.9M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $131.2M +44.7% | $90.7M +0.3% | $90.4M +40.0% | $64.5M +5.1% | $61.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $211.5M +15.4% | $183.3M +11.3% | $164.7M +25.4% | $131.4M +5.5% | $124.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $9.6M +38.0% | $6.9M +14.0% | $6.1M +59.6% | $3.8M -59.4% | $9.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.1B +19910.5% | $5.3M -79.6% | $26.0M -11.3% | $29.3M +180.3% | $10.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 229.7% +228.1pp | 1.6% -5.5pp | 7.1% -1.4pp | 8.6% +4.2pp | 4.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $6.6M +142.3% | -$15.7M -874.2% | -$1.6M -116.0% | $10.1M +332.8% | -$4.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 1.4% +6.3pp | -4.9% -4.4pp | -0.4% -3.4pp | 2.9% +4.8pp | -1.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $3.3M -33.1% | $4.9M -18.6% | $6.0M +216.5% | $1.9M +162.5% | $723.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.7M +133.9% | $728.0K -51.9% | $1.5M +1528.0% | $93.0K -2.1% | $95.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $1.0B +7710.3% | $13.3M -33.3% | $20.0M +30.4% | $15.3M +189.3% | $5.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.0B +44609.6% | -$2.4M -112.8% | $18.4M -27.6% | $25.4M +2485.5% | $983.0K | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 227.3% +228.0pp | -0.7% -5.8pp | 5.1% -2.4pp | 7.4% +7.0pp | 0.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$1.3M +57.3% | -$3.0M -173.1% | $4.1M +1.5% | $4.1M +3354.4% | -$125.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.1B +86405.1% | $1.2M -91.5% | $14.2M -33.7% | $21.5M +1702.1% | $1.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 227.7% +227.3pp | 0.4% -3.5pp | 3.9% -2.4pp | 6.3% +5.8pp | 0.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $84 +88689.5% | $0 -56.8% | $0 -31.3% | $0 +1677.8% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $83 +87321.1% | $0 -56.8% | $0 -31.3% | $0 +1728.6% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $12.5M -2.6% | $12.8M -80.4% | $65.3M -2.9% | $67.2M +0.4% | $66.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $12.7M -0.8% | $12.8M -80.5% | $65.4M -2.8% | $67.2M +0.1% | $67.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
CTW Cayman Class A Ordinary Shares
NASDAQ:CTW
$156.62M
Travelzoo
NASDAQ:TZOO
$112.50M
Townsquare Media, Inc.
NYSE:TSQ
$107.40M
Marchex, Inc.
NASDAQ:MCHX
$67.12M
IZEA Worldwide, Inc.
NASDAQ:IZEA
$63.49M
Gaia, Inc.
NASDAQ:GAIA
$60.03M
Smart Digital Group Limited Ordinary Shares
SDM
$49.44M
Cardlytics, Inc.
CDLX
$29.74M
FingerMotion, Inc.
FNGR
$28.82M
Triller Group Inc.
ILLR
$24.76M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does XNET generate?
Xunlei Limited (XNET) reported $461.65M of revenue in fiscal 2025.
Is XNET profitable?
Xunlei Limited (XNET) reported $1.05B of net income, with a net margin of 227.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.