SE
Sea Limited
NYSE · Consumer Cyclical · Specialty Retail · SG
$113.12
+0.02%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 27.7B | 22.9B | 16.8B | 13.1B | 12.4B |
| Cost of Revenue | 15.4B | 12.7B | 9.6B | 7.2B | 7.3B |
| Gross Profit | 12.3B | 10.2B | 7.2B | 5.8B | 5.2B |
| Operating Expenses | |||||
| R&D Expense | 1.2B | 1.2B | 1.2B | 1.2B | 1.4B |
| SG&A Expense | 8.6B | 7.2B | 4.7B | 3.9B | 4.7B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 346.8M | — | 596.5M | 530.8M | 589.4M |
| Total Operating Expenses | 10.1B | 8.4B | 6.5B | 5.6B | 6.7B |
| Cost and Expenses | 25.5B | 21.1B | 16.2B | 12.8B | 13.9B |
| Operating Income (EBIT) | 2.2B | 1.9B | 662.2M | 224.8M | (1.5B) |
| Non-Operating | |||||
| Interest Income | 287.4M | 331.1M | 365.6M | 331.7M | 115.6M |
| Interest Expense | 18.5M | 33.6M | 38.3M | 41.1M | 45.4M |
| Net Interest Income | 268.9M | 297.5M | 327.3M | 290.6M | 70.2M |
| Other Non-Op Income/Expense | 312.4M | 398.0M | 106.8M | 200.6M | (1.9M) |
| Non-Operating Income (excl Interest) | (246.9M) | (431.6M) | (145.2M) | (117.9M) | (354.9M) |
| EBT (Pre-Tax Income) | 2.5B | 2.3B | 769.0M | 425.4M | (1.5B) |
| Income Tax Expense | 835.3M | 651.1M | 321.2M | 262.7M | 168.4M |
| Bottom Line | |||||
| Net Income | 1.6B | 1.6B | 444.3M | 150.7M | (1.7B) |
| Earnings from Cont. Ops | 1.7B | 1.6B | 447.8M | 162.7M | (1.7B) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 1.6B | 1.6B | 444.3M | 150.7M | (1.7B) |
| Per Share | |||||
| Basic EPS | $2.71 | $2.65 | $0.77 | $0.27 | ($2.96) |
| Diluted EPS | $2.59 | $2.52 | $0.73 | $0.25 | ($2.96) |
| Revenue Per Share | $45.26 | $38.55 | $29.25 | $23.06 | $22.31 |
| Shares | |||||
| Basic Shares Outstanding | 612.5M | 595.0M | 575.0M | 566.6M | 558.1M |
| Diluted Shares Outstanding | 654.5M | 638.2M | 604.7M | 594.4M | 558.1M |
| Profitability Metrics | |||||
| EBITDA | 2.9B | 2.7B | 1.2B | 783.5M | (704.2M) |
| D&A | 408.2M | 372.2M | 389.7M | 440.8M | 428.3M |
| EBIT | 2.5B | 2.3B | 807.3M | 342.7M | (1.1B) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026