Skip to main content
logo
Sea Limited (SE)
NYSE: SE · Real-Time Price · USD
119.36
+1.04 (0.88%)
At close: Aug 28, 2026, 4:00 PM EDT
119.84
+0.48 (0.40%)
After-hours: Aug 28, 2026, 7:56 PM EDT

Sea Limited Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Net Income
440.79427.94397.1372.03405.97403.05237.31148.8181.86-23.66-109.74-149.21321.6188.08426.8-565.3-933.11-579.81-617.61-573.02
Depreciation & Amortization
-102102372.17--88.8888.88389.67--102.28102.28440.85--120.2120.2428.34--89.6589.65279.03-119.07
Other Amortization
--4.04---5.08---6.03---7.54---100.14-42.31
Asset Writedown & Restructuring Costs
----------119.56---387.77---1.61-
Loss (Gain) From Sale of Investments
---41.92---153.54---85.53---216---43.34-21.12
Loss (Gain) on Equity Investments
--18.88---9.79---7.03----11.16----5.021.2
Stock-Based Compensation
--625---715.84---685.03---705.9---470.32-214.56
Provision & Write-off of Bad Debts
--1,373---776.94---633.94---513.69---117.43-
Other Operating Activities
1,167527.97-2,376803.421,299265-2,1751,021638.28389.88-1,645749.05394.07397.27-985.56399.04537.29-233.5-1,9701,985
Change in Accounts Receivable
---70.75----48.97---7.52---98.98----37.0721.02
Change in Inventory
---68.63----26.29----14.84---1.44----62.7440.04
Change in Accounts Payable
--106.05---28.16---81.38---43.31---99.64-56.87
Change in Unearned Revenue
--576.1---281.9----325.16----1,093---314.05-541.12
Change in Income Taxes
--94.83----100.87---43.6----4.63---105.93-37.4
Change in Other Net Operating Assets
--467---774.32---262.61----415.5---856.41-333.52
Operating Cash Flow
1,5061,0581,4761,1751,616756.931,0211,170617.87468.49278.83599.84595.48605.54319.69-166.26-485.47-723.65-304.8262.75
Operating Cash Flow Growth (YoY)
-6.79%39.76%44.61%0.46%161.50%61.57%266.16%95.06%3.76%-22.63%-12.78%---------78.80%

Investing Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Capital Expenditures
-356-139-162.81-135-216--89.15-138-64-27-64.61-44-32-101-924.18----772.18242.87
Sale of Property, Plant & Equipment
--2.81---6.24---61.87---120---0.62-0.23
Cash Acquisitions
---------------60.71----22.76-17.89
Divestitures
---0.01----0.23----43.79----0.23----11.78-
Sale (Purchase) of Intangibles
---10.69----3.44----16.66----52.11----3513.59
Investment in Securities
253-4321,325-145-363--788.94-830-152-423-586.35-518-2,985-476-349.82----1,707952.25
Other Investing Activities
-27.5428.01-955.61968.14163.53-172.7348.74-23.072.08-26.7952.82-20.2765.13-96.772,485-402.13-947.52-1,1311,993-1,992
Investing Cash Flow
-1,925-1,604-1,154-622.86-1,517-1,115-1,761-1,716-709.92-853.79-1,049-888.27-3,194-673.7751.52-402.13-947.52-1,131-1,776-341.94

Financing Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Long-Term Debt Issued
-180------------------
Total Debt Issued
260180509.34-118118-142.2243--223.79---87.98---2,962-
Long-Term Debt Repaid
--54----139----144----49------
Total Debt Repaid
--54-146.92-165-94-139-158.9847-102-144-259.03-49-49-728.55----1.250.04
Net Debt Issued (Repaid)
260126362.43-28324-139-16.7690-102-144-35.24-49-49-640.57---2,9600.04
Issuance of Common Stock
--56.83---146.08---10.64---50.21---4,050-
Repurchase of Common Stock
-414-164-14.03-----------------18.95
Other Financing Activities
306.11517.95600.4571.9430.23413.39570.89467.85344.61327.83207.99124.48-50.07108.2176.65474.03297.56142.38-6,6246,854
Financing Cash Flow
152.11479.951,006288.9454.23274.39700.21557.85242.61183.83183.39124.48-1.0759.21-513.71474.03297.56142.38385.996,835

Net Cash Flow

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Foreign Exchange Rate Adjustments
-41.8-54.2424.21-49.21106.0217.83-144.79179.29-44.82-72.8268.32-54.17-71.6249.51109.11-124.89-119.68-8.056.51-32.98
Net Cash Flow
-308.26-120.381,353792.32258.51-65.59-184.67191.14105.74-274.28-518.02-218.11-2,67140.49-33.39-219.25-1,255-1,720-1,6886,523

Free Cash Flow

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Free Cash Flow
1,150918.911,3141,0401,400756.93931.831,032553.87441.49214.23555.84563.48504.54-604.49-166.26-485.47-723.65-1,077305.61
Free Cash Flow Growth (YoY)
-17.84%21.40%40.97%0.81%152.72%71.45%334.97%85.68%-1.71%-12.50%---------297.90%
Free Cash Flow Margin
14.77%12.95%19.17%17.38%26.61%15.64%18.82%23.84%14.55%11.82%5.92%16.79%18.20%16.59%-17.51%-5.27%-16.50%-24.96%-33.42%11.37%
Free Cash Flow Per Share
1.761.442.051.642.201.191.531.620.970.770.381.000.920.84-0.99-0.30-0.87-1.30-1.950.57
Levered Free Cash Flow
-663.88302.35858.79235.692.85-71.851,341254340.29111.961,510293.97218.2217.43-185.99-1.71-606.74-410.1-438.4236.09
Unlevered Free Cash Flow
-663.88303.37858.91235.698.48-66.171,341254340.29118.041,511293.97218.2223.92-186.77-1.71-606.74-402.84-507.1778.41

Additional Metrics

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Cash Interest Paid
--170.15---144.7---119.47---103.34---44.98-
Cash Income Tax Paid
--591.15---515.32---318.92---313.76---207.38-
Change in Working Capital
--1,105---908.24---55.11----1,370---1,276-907.86
SEC Filings: 10-K · 10-Q