Sea Limited (BVMF:S2EA34)
Brazil
· Delayed Price · Currency is BRL 19.30
-0.82 (-4.08%)
At close: Mar 6, 2026
Sea Limited Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Operating Revenue | 22,938 | 16,820 | 13,064 | 12,450 | 9,955 | Upgrade
|
| Revenue | 22,938 | 16,820 | 13,064 | 12,450 | 9,955 | Upgrade
|
| Revenue Growth (YoY) | 36.38% | 28.75% | 4.93% | 25.06% | 127.51% | Upgrade
|
| Cost of Revenue | 12,695 | 9,615 | 7,230 | 7,264 | 6,059 | Upgrade
|
| Gross Profit | 10,244 | 7,205 | 5,834 | 5,185 | 3,896 | Upgrade
|
| Selling, General & Admin | 5,850 | 4,740 | 3,914 | 4,707 | 4,818 | Upgrade
|
| Research & Development | 1,157 | 1,206 | 1,164 | 1,377 | 831.7 | Upgrade
|
| Other Operating Expenses | -121.33 | -180.44 | -221.02 | -279.18 | -287.95 | Upgrade
|
| Operating Expenses | 8,258 | 6,543 | 5,491 | 6,318 | 5,479 | Upgrade
|
| Operating Income | 1,985 | 662.15 | 342.65 | -1,133 | -1,583 | Upgrade
|
| Interest Expense | -33.61 | -38.34 | -41.08 | -45.4 | -136.88 | Upgrade
|
| Interest & Investment Income | 331.07 | 365.82 | 331.31 | 115.52 | 36.08 | Upgrade
|
| Earnings From Equity Investments | -18.88 | -9.79 | -7.03 | 11.16 | 5.02 | Upgrade
|
| Currency Exchange Gain (Loss) | 20.52 | -3.25 | 4.49 | -75.51 | 14.24 | Upgrade
|
| EBT Excluding Unusual Items | 2,284 | 976.59 | 630.34 | -1,127 | -1,665 | Upgrade
|
| Impairment of Goodwill | - | - | -117.88 | -354.94 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -43.44 | -250.22 | -125.66 | -207.33 | -43.5 | Upgrade
|
| Other Unusual Items | 21.02 | 42.62 | 38.55 | 199.7 | -2.07 | Upgrade
|
| Pretax Income | 2,262 | 769 | 425.36 | -1,489 | -1,710 | Upgrade
|
| Income Tax Expense | 651.08 | 321.17 | 262.68 | 168.4 | 332.87 | Upgrade
|
| Earnings From Continuing Operations | 1,611 | 447.83 | 162.68 | -1,658 | -2,043 | Upgrade
|
| Minority Interest in Earnings | -32.75 | -3.51 | -11.96 | 6.35 | -3.73 | Upgrade
|
| Net Income | 1,578 | 444.32 | 150.73 | -1,651 | -2,047 | Upgrade
|
| Net Income to Common | 1,578 | 444.32 | 150.73 | -1,651 | -2,047 | Upgrade
|
| Net Income Growth | 255.18% | 194.79% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 595 | 575 | 567 | 558 | 533 | Upgrade
|
| Shares Outstanding (Diluted) | 638 | 605 | 594 | 558 | 533 | Upgrade
|
| Shares Change (YoY) | 5.54% | 1.73% | 6.50% | 4.77% | 11.62% | Upgrade
|
| EPS (Basic) | 2.65 | 0.77 | 0.27 | -2.96 | -3.84 | Upgrade
|
| EPS (Diluted) | 2.52 | 0.74 | 0.25 | -2.96 | -3.84 | Upgrade
|
| EPS Growth | 240.54% | 196.00% | - | - | - | Upgrade
|
| Free Cash Flow | 4,511 | 2,959 | 1,838 | -1,980 | -563.53 | Upgrade
|
| Free Cash Flow Per Share | 7.07 | 4.89 | 3.09 | -3.55 | -1.06 | Upgrade
|
| Gross Margin | 44.66% | 42.84% | 44.66% | 41.65% | 39.13% | Upgrade
|
| Operating Margin | 8.65% | 3.94% | 2.62% | -9.10% | -15.90% | Upgrade
|
| Profit Margin | 6.88% | 2.64% | 1.15% | -13.26% | -20.56% | Upgrade
|
| Free Cash Flow Margin | 19.66% | 17.59% | 14.07% | -15.90% | -5.66% | Upgrade
|
| EBITDA | 2,357 | 1,052 | 783.5 | -704.22 | -1,304 | Upgrade
|
| EBITDA Margin | 10.28% | 6.25% | 6.00% | -5.66% | -13.10% | Upgrade
|
| D&A For EBITDA | 372.17 | 389.67 | 440.85 | 428.34 | 279.03 | Upgrade
|
| EBIT | 1,985 | 662.15 | 342.65 | -1,133 | -1,583 | Upgrade
|
| EBIT Margin | 8.65% | 3.94% | 2.62% | -9.10% | -15.90% | Upgrade
|
| Effective Tax Rate | 28.78% | 41.77% | 61.75% | - | - | Upgrade
|
| Revenue as Reported | 22,938 | 16,820 | 13,064 | 12,450 | 9,955 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.