Company Analysis

Sea Limited (SE)

NYSE: SE · Services-Miscellaneous Business Services · Singapore, SG · filing with the SEC since 2017
Grade6.1
◀ Past 5.4● Present 7.0▶ Future 5.8
1 est.

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedApr 17, 2026Apr 17, 2025Apr 26, 2024Apr 6, 2023Apr 22, 2022Apr 16, 2021Apr 14, 2020Mar 1, 2019Apr 11, 2018·
Revenue19,625,02114,733,573r11,453,664r12,449,7059,955,1904,375,6642,175,378826,968414,190345,670
For lenders
Provision for credit losses1,379,204764,781627,928493,613115,06551,068····
Cost of revenue12,694,7329,614,7787,229,9137,264,4286,059,4553,026,7591,570,458812,210326,878232,598
Gross profit10,243,7377,205,0885,833,6475,185,2773,895,7351,348,905604,92014,75887,312113,072
Research and development1,157,1491,206,0501,164,1261,376,501831,703353,785156,63467,52929,32320,809
Sales and marketing4,492,2033,472,6862,779,2233,269,2233,829,7431,830,875969,543705,015425,974187,372
General and administrative1,357,7911,267,7061,134,7241,437,612987,868r599,706r385,865240,781137,868112,383
Total operating expenses8,258,4316,542,9365,608,8696,672,7855,478,7952,652,2301,496,1521,003,526589,668318,461
Operating income1,985,306662,152224,778-1,487,508-1,583,060-1,303,325-891,232-988,768-502,356-205,389
Interest expense33,61038,34141,07545,396136,876r123,843r48,20831,29526,50123
Interest and investment income331,072365,817331,310115,51536,08224,80433,93511,5202,922741
Share of profit of equity-method investments-18,884-9,788-7,03211,1565,019721-3,239-3,066-1,912-19,523
Total non-operating income (expense)295,553116,631207,616-13,025-132,124-179,913-477,38734,888-46,1538,503
Income before income taxes2,280,859778,783432,394-1,500,533-1,715,184-1,483,238-1,368,619-953,880-548,509-196,886
Income tax expense651,081321,168262,680168,395332,865141,64085,8644,08810,7458,546
Net income including non-controlling interests1,610,894447,827162,682-1,657,772-2,043,030-1,624,157-1,457,722-961,034-561,166-224,955
Net income to non-controlling interests32,7453,50611,956-6,3513,729-6,1015,077207-681-2,088
Net income1,578,149444,321150,726-1,651,421-2,046,759-1,618,056-1,462,799-961,241-560,485-222,867
Net income to common shareholders·445,991150,726-1,651,421······
Earnings per share, basic2.650.770.27-2.96-3.84-3.39-3.35···
Earnings per share, diluted2.520.740.25-2.96-3.84-3.39-3.35···
Earnings per share, basic and diluted·····-3.39-3.35-2.84-2.72-1.30
Weighted average shares, basic595,023,879574,966,327566,612,815558,119,948532,705,796477,264,888436,601,801···
Weighted average shares, diluted638,227,141604,713,980594,405,604558,119,948532,705,796477,264,888436,601,801···
Weighted average shares, basic and diluted·····477,264,888436,601,801338,472,987205,727,195171,127,788
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:Revenues
Provision for credit losses set aside for loans that may not be repaidus-gaap:ProvisionForLoanLossesExpensed
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
us-gaap:CostOfRevenue
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Sales and marketing the cost of finding and serving customersus-gaap:SellingAndMarketingExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpense
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeInterest
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Earnings per share, basic and diluted net income per share, where both counts are the sameus-gaap:EarningsPerShareBasicAndDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted
SI Assistanton SE · research, not advice