Sea Limited (SE)
NYSE: SE · Real-Time Price · USD
96.02
+11.15 (13.14%)
At close: May 12, 2026, 4:00 PM EDT
97.73
+1.71 (1.78%)
Pre-market: May 13, 2026, 6:44 AM EDT
Sea Limited Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Quarter | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 | Jun '21 Jun 30, 2021 |
| 7,097 | 6,852 | 5,986 | 5,259 | 4,841 | 4,950 | 4,328 | 3,807 | 3,734 | 3,617 | 3,310 | 3,096 | 3,041 | 3,452 | 3,156 | 2,943 | 2,900 | 3,222 | 2,689 | 2,281 | |
Revenue Growth (YoY) | 46.61% | 38.41% | 38.30% | 38.16% | 29.64% | 36.88% | 30.76% | 22.97% | 22.80% | 4.78% | 4.89% | 5.20% | 4.88% | 7.12% | 17.37% | 29.03% | 64.41% | 105.68% | 121.83% | 158.56% |
Cost of Revenue | 3,952 | 3,853 | 3,387 | 2,850 | 2,605 | 2,745 | 2,467 | 2,222 | 2,181 | 2,092 | 1,869 | 1,645 | 1,624 | 1,754 | 1,928 | 1,852 | 1,730 | 1,911 | 1,680 | 1,350 |
Gross Profit | 3,146 | 2,998 | 2,599 | 2,410 | 2,236 | 2,205 | 1,861 | 1,585 | 1,554 | 1,525 | 1,441 | 1,451 | 1,417 | 1,697 | 1,228 | 1,090 | 1,170 | 1,311 | 1,009 | 930.89 |
Selling, General & Admin | 1,818 | 1,790 | 1,490 | 1,333 | 1,237 | 1,416 | 1,185 | 1,079 | 1,060 | 1,200 | 1,192 | 788.77 | 733.52 | 825.94 | 1,222 | 1,338 | 1,321 | 1,504 | 1,304 | 1,164 |
Research & Development | 296.67 | 277.59 | 286.28 | 297.43 | 295.86 | 301.22 | 301.99 | 298.47 | 304.38 | 279.81 | 280.51 | 283.3 | 320.51 | 244.2 | 420.97 | 370.93 | 340.41 | 286.64 | 231.37 | 172.56 |
Other Operating Expenses | 437.9 | 365.61 | 346.81 | 291.83 | 247.04 | 182.51 | 171.34 | 124.85 | 117.79 | 101.46 | 96.9 | 95 | 237.43 | 284.31 | 80.55 | 217.77 | 6.81 | -37.76 | -68.56 | -72.01 |
Total Operating Expenses | 2,553 | 2,433 | 2,123 | 1,922 | 1,780 | 1,900 | 1,659 | 1,502 | 1,483 | 1,581 | 1,569 | 1,167 | 1,291 | 1,354 | 1,723 | 1,927 | 1,668 | 1,753 | 1,467 | 1,265 |
Operating Income | 592.99 | 565.24 | 475.95 | 487.72 | 456.4 | 305.75 | 202.42 | 82.89 | 71.09 | -56.52 | -127.74 | 283.81 | 125.22 | 342.86 | -495.64 | -836.7 | -498.03 | -442.08 | -458.56 | -334.02 |
Interest Income | 67.14 | 70.2 | - | - | 88.82 | 93.97 | - | - | 87.12 | 90.95 | - | - | 68.8 | 54.34 | - | - | 10.78 | 10.92 | - | - |
Interest Expense | -1.64 | -6.66 | - | - | -9.08 | -9.28 | - | - | -9.72 | -10.13 | - | - | -10.39 | -10.81 | - | - | -11.62 | -47.56 | - | - |
Other Non-Operating Income (Expense) | -6.27 | -8.29 | -1.03 | -12.76 | 10.99 | -63.65 | -6.03 | 1.22 | -92.73 | -59.02 | -0.44 | 1.82 | -34.44 | -7.01 | 0.82 | 3.03 | 0.54 | -31.97 | 1.43 | 0.6 |
Total Non-Operating Income (Expense) | 59.23 | 55.25 | -1.03 | -12.76 | 90.74 | 21.04 | -6.03 | 1.22 | -15.33 | 21.8 | -0.44 | 1.82 | 23.97 | 36.51 | 0.82 | 3.03 | -0.3 | -68.61 | 1.43 | 0.6 |
Pretax Income | 652.22 | 620.49 | 474.91 | 474.96 | 547.14 | 326.79 | 196.39 | 84.11 | 55.76 | -34.72 | -128.18 | 285.63 | 149.19 | 379.38 | -494.82 | -833.66 | -498.33 | -510.68 | -457.13 | -333.42 |
Provision for Income Taxes | 214 | 209.61 | 161.1 | 144.06 | 136.32 | 89.2 | 92.6 | 60.61 | 78.76 | 76.89 | 61.68 | 62.21 | 61.9 | -43.46 | 65.28 | 64.77 | 81.81 | 105.61 | 101.04 | 75.19 |
Net Income | 427.94 | 397.1 | 374.99 | 414.2 | 403.05 | 237.31 | 153.32 | 79.91 | -23.66 | -109.74 | -143.98 | 330.98 | 88.08 | 426.8 | -569.28 | -931.2 | -579.81 | -617.61 | -570.98 | -433.67 |
Minority Interest in Earnings | 10.29 | 13.78 | - | - | 7.78 | 0.28 | - | - | 0.66 | -1.88 | - | - | -0.78 | -3.96 | - | - | -0.33 | 1.32 | - | - |
Net Income to Common | 427.94 | 397.1 | 374.99 | 414.2 | 403.05 | 237.31 | 153.32 | 79.91 | -23.66 | -109.74 | -143.98 | 330.98 | 88.08 | 426.8 | -569.28 | -931.2 | -579.81 | -617.61 | -570.98 | -433.67 |
Net Income Growth | 6.17% | 67.33% | 144.57% | 418.33% | - | - | - | -75.86% | - | - | - | - | - | - | - | - | - | - | - | - |
Shares Outstanding (Basic) | 612 | 602 | 598 | 592 | 590 | 580 | 578 | 572 | 571 | 570 | 569 | 564 | 564 | 560 | 559 | 557 | 556 | 554 | 539 | 523 |
Shares Outstanding (Diluted) | 636 | 640 | 640 | 636 | 635 | 610 | 610 | 600 | 571 | 570 | 590 | 599 | 599 | 612 | 559 | 557 | 556 | 554 | 539 | 523 |
Shares Change (YoY) | 0.24% | 4.82% | 5.04% | 6.06% | 11.16% | 7.13% | 3.29% | 0.20% | -4.64% | -6.93% | 5.49% | 7.52% | 7.64% | 10.53% | 3.85% | 6.42% | 8.05% | 11.89% | 9.68% | 12.17% |
EPS (Basic) | 0.70 | 0.66 | 0.63 | 0.68 | 0.68 | 0.41 | 0.26 | 0.14 | -0.04 | -0.19 | -0.26 | 0.57 | 0.16 | 0.76 | -1.01 | -1.67 | -1.04 | -1.12 | -1.06 | -0.83 |
EPS (Diluted) | 0.67 | 0.63 | 0.59 | 0.65 | 0.65 | 0.39 | 0.24 | 0.14 | -0.04 | -0.19 | -0.26 | 0.54 | 0.15 | 0.72 | -1.01 | -1.67 | -1.04 | -1.12 | -1.06 | -0.83 |
EPS Growth | 3.08% | 61.54% | 145.83% | 364.29% | - | - | - | -74.07% | - | - | - | - | - | - | - | - | - | - | - | - |
Shares Outstanding | 611.03 | 611.03 | 589.11 | 589.11 | 589.11 | 589.11 | 572.34 | 572.34 | 572.34 | 572.34 | 564.76 | 564.76 | 564.76 | 564.76 | 557.74 | 557.74 | 557.74 | 557.74 | 537.91 | 534.67 |
Free Cash Flow | 1,058 | 1,476 | 0 | 0 | 756.93 | 1,021 | 0 | 0 | 0 | 278.83 | 0 | 0 | 0 | 319.69 | 0 | 0 | 0 | -304.82 | -201.91 | 103.93 |
Free Cash Flow Growth | 39.76% | 44.61% | - | - | - | 266.16% | - | - | - | -12.78% | - | - | - | - | - | - | - | - | - | -57.45% |
Free Cash Flow Per Share | 1.66 | 2.31 | - | - | 1.19 | 1.67 | - | - | - | 0.49 | - | - | - | 0.52 | - | - | - | -0.55 | -0.37 | 0.20 |
Gross Margin | 44.32% | 43.76% | 43.42% | 45.82% | 46.19% | 44.55% | 43.00% | 41.63% | 41.61% | 42.16% | 43.54% | 46.87% | 46.58% | 49.17% | 38.90% | 37.05% | 40.35% | 40.68% | 37.51% | 40.82% |
Operating Margin | 8.35% | 8.25% | 7.95% | 9.27% | 9.43% | 6.18% | 4.68% | 2.18% | 1.90% | -1.56% | -3.86% | 9.17% | 4.12% | 9.93% | -15.71% | -28.43% | -17.18% | -13.72% | -17.05% | -14.65% |
Profit Margin | 6.17% | 6.00% | 6.26% | 7.88% | 8.49% | 4.80% | 3.54% | 2.10% | -0.62% | -3.09% | -4.35% | 10.69% | 2.87% | 12.25% | -18.04% | -31.65% | -20.01% | -19.13% | -21.23% | -19.02% |
FCF Margin | 14.91% | 21.55% | 0.00% | 0.00% | 15.64% | 20.62% | 0.00% | 0.00% | 0.00% | 7.71% | 0.00% | 0.00% | 0.00% | 9.26% | 0.00% | 0.00% | 0.00% | -9.46% | -7.51% | 4.56% |
EBITDA | 592.99 | 565.24 | 475.95 | 487.72 | 456.4 | 305.75 | 202.42 | 82.89 | 71.09 | -56.52 | -127.74 | 283.81 | 125.22 | 342.86 | -495.64 | -836.7 | -498.03 | -442.08 | -458.56 | -274.48 |
EBITDA Margin | 8.35% | 8.25% | 7.95% | 9.27% | 9.43% | 6.18% | 4.68% | 2.18% | 1.90% | -1.56% | -3.86% | 9.17% | 4.12% | 9.93% | -15.71% | -28.43% | -17.18% | -13.72% | -17.05% | -12.04% |
EBIT | 592.99 | 565.24 | 475.95 | 487.72 | 456.4 | 305.75 | 202.42 | 82.89 | 71.09 | -56.52 | -127.74 | 283.81 | 125.22 | 342.86 | -495.64 | -836.7 | -498.03 | -442.08 | -458.56 | -334.02 |
EBIT Margin | 8.35% | 8.25% | 7.95% | 9.27% | 9.43% | 6.18% | 4.68% | 2.18% | 1.90% | -1.56% | -3.86% | 9.17% | 4.12% | 9.93% | -15.71% | -28.43% | -17.18% | -13.72% | -17.05% | -14.65% |
Effective Tax Rate | 32.81% | 33.78% | 33.92% | 30.33% | 24.91% | 27.30% | 47.15% | 72.06% | 141.25% | -221.46% | -48.12% | 21.78% | 41.49% | -11.46% | -13.19% | -7.77% | -16.42% | -20.68% | -22.10% | -22.55% |
Updated May 12, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.