Skip to main content
logo
Sea Limited (SE)
NYSE: SE · Real-Time Price · USD
108.73
+2.49 (2.34%)
Sep 14, 2026, 3:44 PM EDT - Market open

Sea Limited Income Statement

Millions USD. Fiscal year is Jan - Dec.
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
Operating Revenue
7,7887,0976,8525,9865,2594,8414,9504,3283,8073,7343,6173,3103,0963,0413,4523,1562,9432,9003,2222,689
Revenue
7,7887,0976,8525,9865,2594,8414,9504,3283,8073,7343,6173,3103,0963,0413,4523,1562,9432,9003,2222,689
Revenue Growth (YoY)
48.07%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%
Cost of Revenue
4,2383,9523,8533,3872,8502,6052,7452,4672,2222,1812,0921,8691,6451,6241,7541,9281,8521,7301,9111,680
Gross Profit
3,5503,1462,9982,5992,4102,2362,2051,8611,5851,5541,5251,4411,4511,4171,6971,2281,0901,1701,3111,009
Selling, General & Admin
2,0551,8181,7901,4901,3331,2371,4161,1851,0791,0601,2001,192788.77733.52487.351,3681,4501,4011,4211,304
Research & Development
314.16296.67277.59286.28297.43295.86301.22301.99298.47304.38279.81280.51283.3320.51244.2420.97370.93340.41286.64231.37
Other Operating Expenses
-24.26-27.6-27.51-27.02-31.9-34.9-53.26-40.65-42.56-43.98-58.52-46.61-58-57.88-68.45-65.97-71.1-73.66-72.29-68.56
Operating Expenses
2,9002,5532,4332,1231,9221,7801,9001,6591,5021,4831,5811,5691,1671,1741,1771,7231,7501,6681,7531,467
Operating Income
650.33592.99565.24475.95487.72456.4305.75202.4282.8971.09-56.52-127.74283.81243.1520.53-495.64-659.42-498.03-442.08-458.56
Interest Expense
--1.64-6.66--9-9.08-9.28---9.72-10.13---10.39-10.81---11.62-50.22-
Interest & Investment Income
68.689.8370.2-90.388.8293.97--87.1290.95--68.854.34--10.7810.92-
Earnings From Equity Investments
-7.15-2.55-6.62-1.03-12.761.53-7.18-6.031.222.21-9.86-0.441.821.441.540.823.035.762.391.43
Currency Exchange Gain (Loss)
--27.331.52---0.61-4---10.81-7.44---8.14-85.25---4.99-10.71-
Other Non Operating Income (Expenses)
-3.06--61.172--49.5456.41--45.88107.57---9.17-32.77---12.82
EBT Excluding Unusual Items
708.72651.32653.68536.08558.26537.06379.26245.92140.52139.897.01-82.3393.2294.81480.35-504-689.15-498.1-489.69-469.94
Impairment of Goodwill
--------------117.88-177.66--177.28---
Gain (Loss) on Sale of Investments
---36.92---0.52-60.68---111.24-80.28---27.74-123---0.24-18.92-
Other Unusual Items
-0.93.73--10.68.21--27.1138.55---199.7----2.07-
Pretax Income
708.72652.22620.49536.08558.26547.14326.79245.92140.5255.76-34.72-82.3393.2149.19379.38-504-866.43-498.33-510.68-469.94
Income Tax Expense
250.6214209.61161.1144.06136.3289.292.660.6178.7676.8961.6862.2161.9-43.4665.2864.7781.81105.61101.04
Earnings From Continuing Operations
458.12438.22410.88374.99414.2410.83237.59153.3279.91-23-111.62-143.98330.9887.29422.84-569.28-931.2-580.14-616.29-570.98
Minority Interest in Earnings
--10.29-13.78---7.78-0.28---0.661.88--0.783.96--0.33-1.32-2.04
Net Income
458.12427.94397.1374.99414.2403.05237.31153.3279.91-23.66-109.74-143.98330.9888.08426.8-569.28-931.2-579.81-617.61-573.02
Net Income to Common
458.12427.94397.1374.99414.2403.05237.31153.3279.91-23.66-109.74-143.98330.9888.08426.8-569.28-931.2-579.81-617.61-573.02
Net Income Growth (YoY)
10.60%6.17%67.33%144.57%418.33%----75.86%-----------
Shares Outstanding (Basic)
636612602595609590580590571571570554581564560558557556554539
Shares Outstanding (Diluted)
654636640636637635610639571571570554613599612558557556554539
Shares Change (YoY)
2.70%0.24%4.82%-0.51%11.64%11.16%7.13%15.37%-6.88%-4.64%-6.93%-0.84%9.95%7.64%10.53%3.67%6.54%8.05%11.89%14.28%
EPS (Basic)
0.720.700.660.630.680.680.410.260.14-0.04-0.19-0.260.570.160.76-1.02-1.67-1.04-1.12-1.06
EPS (Diluted)
0.700.670.630.590.650.650.400.240.14-0.04-0.20-0.260.540.150.70-1.02-1.67-1.04-1.12-1.06
EPS Growth (YoY)
7.69%3.08%58.25%145.83%364.29%----74.07%-----------

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
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 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
Gross Margin
45.58%44.32%43.76%43.42%45.82%46.19%44.55%43.00%41.63%41.61%42.16%43.54%46.87%46.59%49.18%38.90%37.05%40.35%40.68%37.51%
Operating Margin
8.35%8.36%8.25%7.95%9.27%9.43%6.18%4.68%2.18%1.90%-1.56%-3.86%9.17%7.99%15.08%-15.71%-22.41%-17.18%-13.72%-17.05%
Profit Margin
5.88%6.03%5.79%6.26%7.88%8.33%4.79%3.54%2.10%-0.63%-3.03%-4.35%10.69%2.90%12.37%-18.04%-31.64%-20.00%-19.17%-21.31%
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%
EBITDA
752.33694.99665.03573.36576.6545.28401.92312.63185.17173.3744.96-20.65404.01363.29635.95-425.89-569.76-408.38-358.54-396.4
EBITDA Margin
9.66%9.79%9.71%9.58%10.96%11.26%8.12%7.22%4.86%4.64%1.24%-0.62%13.05%11.95%18.43%-13.49%-19.36%-14.08%-11.13%-14.74%
D&A For EBITDA
10210299.7997.4288.8888.8896.17110.21102.28102.28101.48107.09120.2120.2115.4269.7689.6589.6583.5462.16
EBIT
650.33592.99565.24475.95487.72456.4305.75202.4282.8971.09-56.52-127.74283.81243.1520.53-495.64-659.42-498.03-442.08-458.56
EBIT Margin
8.35%8.36%8.25%7.95%9.27%9.43%6.18%4.68%2.18%1.90%-1.56%-3.86%9.17%7.99%15.08%-15.71%-22.41%-17.18%-13.72%-17.05%
Effective Tax Rate
35.36%32.81%33.78%30.05%25.80%24.91%27.30%37.65%43.13%141.25%--15.82%41.49%------
Revenue as Reported
7,7887,0976,8525,9865,2594,8414,9504,3283,8073,7343,6173,3103,0963,0413,4523,1562,9432,9003,2222,689
SEC Filings: 10-K · 10-Q