Xunlei Ltd Adr (NASDAQ:XNET)
5.52 USD
-0.040 0.719%Sponsored Reports
| Previous Close (in USD) | 5.56 |
|---|---|
| Change | -0.040 0.719% |
| 52 W H/L (in USD) | 2.090/1.340 |
| EBITDA (in USD) | 8.597M |
| PE Ratio | 7.95 |
| Volume | 199503 |
| Diluted Eps TTM | 0.22 |
| Total Assets (in USD) | 468.686M |
|---|---|
| Total Liabilities (in USD) | 145.213M |
| Revenue TTM (in USD) | 344.79M |
| Cash (in USD) | 170.802M |
| Market Cap (in USD) | 112.656 M |
| Revenue Per Share TTM | 5.289 |
| Gross Profit TTM (in USD) | 141.443M |
Summary
Income Statement
Balance Sheet
Change in Cash
Operating Cash
Xunlei Ltd Adr
Employees: 1215
Key Executives
| Sr. No. | Name | Title | Year Born |
|---|---|---|---|
| 1. | Mr. Jinbo Li | Chairman & CEO | 1976 |
| 2. | Mr. Yubo Zhang | Pres & Director | 1977 |
| 3. | Mr. Sean Shenglong Zou | Co-Founder & Director | 1972 |
| 4. | Mr. Zhou Naijiang Ph.D., CFA | Chief Financial Officer | 1963 |
| 5. | Ms. Charlene Lu | Investor Relations Mang. | NA |
| 6. | Mr. Peng Huang | Strategy Consultant | 1967 |
| 7. | Mr. Yubo Zhang | President & Director | 1977 |
| 8. | Ms. Charlene Lu | Investor Relations Manager | NA |
Peers
Sector: Communication Services
Industry: Advertising Agencies
| Company | Change (USD) | Price (USD) | Trailing PE(x) | Forward PE(x) | Price Sales TTM(x) | Price to Book Value(x) | Enterprise Value to Revenue(x) | Enterprise Value to EBITDA(x) |
|
APP
Applovin Corp |
-6.880 1.725% | 397.1 | 49.000 | 31.746 | 30.274 | 77.572 | 30.406 | 38.268 |
|
PGPEF
Publicis Groupe S.A |
0.000 0.000% | 101.2 | 15.930 | 11.574 | 1.548 | 2.242 | 1.760 | 9.393 |
|
PUBGY
Publicis Groupe SA |
+0.580 2.360% | 24.91 | 16.350 | 11.737 | 1.567 | 2.274 | 1.760 | 9.393 |
|
OMC
Omnicom Group Inc |
+1.760 2.259% | 78.84 | 12.680 | 11.891 | 1.174 | 5.106 | 1.582 | 9.504 |
Income Statement
(Currency in USD)| Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
|---|---|---|---|---|---|
| Income Before Tax | 25.415M | 0.983M | -12.991M | -48.739M | -40.882M |
| Minority Interest | 0.116M | 0.083M | -1.781M | -1.335M | -1.116M |
| Net Income | 21.463M | 1.191M | -14.14M | -53.415M | -39.278M |
| Selling General Administrative | 39.701M | 36.868M | 33.91M | 38.93M | 40.833M |
| Gross Profit | 141.443M | 120.179M | 93.734M | 80.752M | 114.937M |
| Reconciled Depreciation | 3.808M | 9.382M | 14.178M | 12.658M | 6.826M |
| Ebit | 10.065M | -7.098M | -13.703M | -58.569M | -41.121M |
| Ebitda | 24.664M | 2.284M | -7.495M | -50.811M | -34.295M |
| Depreciation And Amortization | 14.599M | 9.382M | 6.208M | 7.758M | 6.826M |
| Operating Income | 10.065M | -7.098M | -13.703M | -58.569M | -44.329M |
| Other Operating Expenses | 332.276M | 241.899M | 200.074M | 239.234M | 268.585M |
| Interest Expense | 0.093M | 0.095M | 0.406M | 0.075M | 0.239M |
| Tax Provision | 4.068M | -0.125M | 1.149M | 4.676M | -0.089M |
| Interest Income | 1.898M | 0.723M | 1.471M | 1.897M | 1.183M |
| Net Interest Income | 1.805M | 0.628M | 1.065M | 1.822M | 0.944M |
| Income Tax Expense | 4.068M | -0.125M | 1.149M | 4.676M | -0.089M |
| Total Revenue | 341.497M | 238.782M | 186.371M | 180.665M | 230.604M |
| Total Operating Expenses | 132.222M | 123.296M | 107.437M | 139.321M | 152.918M |
| Cost Of Revenue | 200.054M | 118.603M | 92.637M | 99.913M | 115.667M |
| Total Other Income Expense Net | 15.35M | 8.081M | 0.712M | 9.83M | -3.845M |
| Net Income From Continuing Ops | 21.347M | 1.108M | -14.14M | -53.415M | -40.793M |
| Net Income Applicable To Common Shares | 21.463M | 1.191M | -13.84M | -53.169M | -39.278M |
Balance Sheet
(Currency in USD)| Breakdown | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
|---|---|---|---|---|---|
| Total Assets | 468.686M | 463.323M | 440.718M | 415.605M | 424.687M |
| Intangible Assets | 5.697M | 6.546M | 8.299M | 8.857M | 9.426M |
| Other Current Assets | 9.423M | 8.267M | 11.842M | 11.534M | 16.543M |
| Total Liab | 145.213M | 154.902M | 138.951M | 125.232M | 129.144M |
| Total Stockholder Equity | 324.862M | 309.893M | 303.647M | 292.154M | 296.878M |
| Other Current Liab | 60.099M | 56.584M | 53.685M | 46.631M | 50.392M |
| Common Stock | 0.081M | 0.081M | 0.084M | 0.084M | 0.085M |
| Capital Stock | 0.081M | 0.081M | 0.084M | 0.084M | 0.085M |
| Retained Earnings | -146.944M | -160.063M | -180.645M | -181.095M | -166.973M |
| Good Will | 20.826M | 21.179M | 23.136M | 22.607M | 20.382M |
| Other Assets | - | 10.004M | 26.176M | 2.446M | 4.414M |
| Cash | 170.802M | 178.695M | 123.358M | 137.248M | 162.465M |
| Cash And Equivalents | - | - | - | - | - |
| Total Current Liabilities | 128.086M | 128.29M | 119.878M | 103.276M | 111.286M |
| Current Deferred Revenue | 36.375M | 38.967M | 36.892M | 34.04M | 31.988M |
| Net Debt | -147.852M | -146.339M | -103.166M | -115.336M | -142.316M |
| Short Term Debt | 7.182M | 7.307M | 2.894M | 1.961M | 4.693M |
| Short Long Term Debt | 6.906M | 7.024M | 2.876M | - | - |
| Short Long Term Debt Total | 22.95M | 32.356M | 20.192M | 21.912M | 20.149M |
| Other Stockholder Equity | 482.496M | 477.507M | 476.057M | 469.887M | 472.052M |
| Property Plant Equipment | - | 62.599M | 57.684M | 52.679M | 47.517M |
| Total Current Assets | 327.376M | 332.184M | 293.928M | 302.282M | 316.583M |
| Long Term Investments | 32.134M | 30.811M | 31.495M | 26.734M | 26.365M |
| Short Term Investments | 101.078M | 83.626M | 115.652M | 117.821M | 102.847M |
| Net Receivables | 43.854M | 61.139M | 41.713M | 33.953M | 29.191M |
| Long Term Debt | 15.539M | 24.75M | 17.291M | 19.924M | 11.324M |
| Inventory | 2.219M | 0.457M | 1.363M | 1.726M | 5.537M |
| Accounts Payable | 24.43M | 25.432M | 26.407M | 20.644M | 24.213M |
| Accumulated Other Comprehensive Income | -10.771M | -7.632M | 8.151M | 3.278M | -8.286M |
| Non Currrent Assets Other | 1.953M | 9.791M | 6.865M | 2.446M | 3.296M |
| Non Current Assets Total | 141.31M | 131.139M | 146.79M | 113.323M | 108.104M |
| Capital Lease Obligations | 0.505M | 0.582M | 0.025M | 1.988M | 8.825M |
| Long Term Debt Total | - | - | - | - | 11.324M |
Cash Flow
(Currency in USD)| Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
|---|---|---|---|---|---|
| Investments | 11.758M | 0.637M | -8.56M | 79.26M | -69.357M |
| Total Cashflows From Investing Activities | - | -32.619M | -20.756M | 79.26M | -69.357M |
| Total Cash From Financing Activities | 6.641M | -0.223M | 2.679M | 12.177M | 0.929M |
| Net Income | 21.347M | 1.108M | -14.14M | -53.415M | -39.49M |
| Change In Cash | 57.372M | -11.353M | -26.659M | 42.518M | -110.549M |
| Begin Period Cash Flow | 127.436M | 138.789M | 165.448M | 122.93M | 233.479M |
| End Period Cash Flow | 184.808M | 127.436M | 138.789M | 165.448M | 122.93M |
| Total Cash From Operating Activities | 51.109M | 19.48M | -13.911M | -45.649M | -35.608M |
| Depreciation | 3.808M | 9.382M | 14.178M | 12.658M | 6.826M |
| Other Cashflows From Investing Activities | - | -20.177M | 0.696M | 0.711M | 0.201M |
| Dividends Paid | - | - | - | - | - |
| Change To Inventory | 0.851M | -0.036M | 0.643M | 3.435M | -10.178M |
| Sale Purchase Of Stock | -6.747M | 0M | -4.475M | 0M | 0M |
| Other Cashflows From Financing Activities | 16.732M | 2.196M | 7.816M | 12.177M | 0.929M |
| Capital Expenditures | 14.977M | 13.286M | 13.613M | 15.11M | 6.185M |
| Change In Working Capital | 19.262M | 1.845M | -24.421M | -21.252M | -22.56M |
| Other Non Cash Items | -1.11M | 1.153M | 7.196M | 6.571M | 12.574M |
| Free Cash Flow | 36.132M | 6.194M | -27.524M | -60.759M | -41.793M |
Funds
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | DFA Emerging Markets Small Cap I | 2 years ago | 205973 |
| 2. | DFA Emerging Markets Core Equity I | 2 years ago | 133711 |
| 3. | SPDR® Portfolio Emerging Markets ETF | 2 years ago | 102386 |
| 4. | DFA Emerging Markets Social Core Port | 2 years ago | 30350 |
| 5. | DFA World ex US Core Equity Instl | 2 years ago | 27524 |
| 6. | Fidelity Nasdaq Composite Index | 2 years ago | 24768 |
| 7. | Dimensional Emerg Mkt Trgtd Val USD Acc | 2 years ago | 22779 |
| 8. | DFA Em Mkts Sustnby Cor 1 Instl | 2 years ago | 19606 |
| 9. | DFA Emerging Markets Trgt Val Instl | 2 years ago | 18989 |
| 10. | Dimensional EM Core Equity Acc | 2 years ago | 17718 |
| 11. | DFA International Core Equity Class F | 2 years ago | 8300 |
| 12. | LUX IM ESG New Industrial Trends DXL | 2 years ago | 1021 |
| 13. | Avantis® Emerging Markets Equity Instl | 2 years ago | 887 |
| 14. | DFA Global Small Company Institutional | 2 years ago | 500 |
| 15. | NT Tax Advantaged BONY EM | 2 years ago | 265 |
| 16. | LUX IM ESG New Industrial Trends DXL | 2 years ago | 1021 |
| 17. | Avantis® Emerging Markets Equity Instl | 2 years ago | 887 |
| 18. | DFA Global Small Company Institutional | 2 years ago | 463 |
| 19. | NT Tax Advantaged BONY EM | 2 years ago | 265 |
Institutions
| Sr. No. | Name | Purchased On | Shares |
|---|---|---|---|
| 1. | Morgan Stanley - Brokerage Accounts | 2 years ago | 1572235 |
| 2. | Dimensional Fund Advisors, Inc. | 2 years ago | 496953 |
| 3. | Anson Funds Management LP | 2 years ago | 374561 |
| 4. | Connor Clark & Lunn Inv Mgmt Ltd | 2 years ago | 265127 |
| 5. | Acadian Asset Management LLC | 2 years ago | 145739 |
| 6. | State Street Corporation | 2 years ago | 101311 |
| 7. | Susquehanna International Group, LLP | 2 years ago | 85701 |
| 8. | Ground Swell Capital, LLC | 2 years ago | 33402 |
| 9. | Geode Capital Management, LLC | 2 years ago | 24768 |
| 10. | UBS Group AG | 2 years ago | 21189 |
| 11. | XTX Topco Ltd | 2 years ago | 18020 |
| 12. | RBF LLC | 2 years ago | 17332 |
| 13. | Rhumbline Advisers | 2 years ago | 16877 |
| 14. | Qube Research & Technologies | 2 years ago | 5265 |
| 15. | Tower Research Capital LLC | 2 years ago | 4577 |
| 16. | Headlands Technologies LLC | 2 years ago | 1566 |
| 17. | BlackRock Inc | 2 years ago | 210 |
| 18. | The Toronto-Dominion Bank | 2 years ago | 145 |
| 19. | JPMorgan Chase & Co | 2 years ago | 129 |
| 20. | Envestnet Asset Management Inc | 2 years ago | 0 |
Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peertrades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).