Sea Limited
Consumer CyclicalNYSE:SE · New York Stock Exchange
-$2.11 today
Vol 1.56M · Avg 4.05M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$25.2B of revenue converted into $1.6B of net income for the selected period. Gross margin is 44.3% and net margin is 6.5%, showing how much revenue survives after costs and taxes. EPS is $2.58, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $22.9B +36.4% | $16.8B +28.8% | $13.1B +4.9% | $12.4B +25.1% | $10.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $12.7B +32.0% | $9.6B +33.0% | $7.2B -0.5% | $7.3B +19.9% | $6.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $10.2B +42.2% | $7.2B +23.5% | $5.8B +12.5% | $5.2B +33.1% | $3.9B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 44.7% +1.8pp | 42.8% -1.8pp | 44.7% +3.0pp | 41.6% +2.5pp | 39.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $1.2B -4.1% | $1.2B +3.6% | $1.2B -15.4% | $1.4B +65.5% | $831.7M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $7.2B +52.4% | $4.7B +21.1% | $3.9B -16.8% | $4.7B -2.3% | $4.8B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $8.4B +28.1% | $6.5B +16.7% | $5.6B -15.9% | $6.7B +21.8% | $5.5B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $0 -100.0% | $389.7M -11.6% | $440.8M +2.9% | $428.3M +53.5% | $279.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.3B +91.8% | $1.2B +52.8% | $783.5M +211.3% | -$704.2M +45.6% | -$1.3B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 10.0% +2.9pp | 7.1% +1.1pp | 6.0% +11.7pp | -5.7% +7.3pp | -13.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.9B +181.5% | $662.2M +194.6% | $224.8M +115.1% | -$1.5B +6.0% | -$1.6B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 8.1% +4.2pp | 3.9% +2.2pp | 1.7% +13.7pp | -11.9% +4.0pp | -15.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $331.1M -9.4% | $365.6M +10.2% | $331.7M +187.1% | $115.6M +220.1% | $36.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $33.6M -12.3% | $38.3M -6.8% | $41.1M -9.4% | $45.4M -66.8% | $136.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $398.0M +272.5% | $106.8M -46.7% | $200.6M +10832.2% | -$1.9M +98.5% | -$127.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $2.3B +194.1% | $769.0M +80.8% | $425.4M +128.6% | -$1.5B +12.9% | -$1.7B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 9.9% +5.3pp | 4.6% +1.3pp | 3.3% +15.2pp | -12.0% +5.2pp | -17.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $651.1M +102.7% | $321.2M +22.3% | $262.7M +56.0% | $168.4M -49.4% | $332.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.6B +255.2% | $444.3M +194.8% | $150.7M +109.1% | -$1.7B +19.3% | -$2.0B | $4.9B | $4.8B | $4.7B |
| Net Margin | 6.9% +4.2pp | 2.6% +1.5pp | 1.2% +14.4pp | -13.3% +7.3pp | -20.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +244.2% | $1 +185.2% | $0 +109.1% | -$3 +22.9% | -$4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +245.2% | $1 +192.0% | $0 +108.4% | -$3 +22.9% | -$4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $595.0M +3.5% | $575.0M +1.5% | $566.6M +1.5% | $558.1M +4.8% | $532.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $638.2M +5.5% | $604.7M +1.7% | $594.4M +6.5% | $558.1M +4.8% | $532.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Starbucks Corporation
NASDAQ:SBUX
$117.10B
Marriott International, Inc.
NASDAQ:MAR
$105.56B
MercadoLibre, Inc.
NASDAQ:MELI
$80.26B
Royal Caribbean Cruises Ltd.
NYSE:RCL
$78.50B
Airbnb, Inc.
NASDAQ:ABNB
$77.95B
O'Reilly Automotive, Inc.
NASDAQ:ORLY
$74.97B
Carvana Co.
NYSE:CVNA
$71.61B
NIKE, Inc.
NYSE:NKE
$66.82B
JD.com, Inc.
NASDAQ:JD
$38.66B
Coupang, Inc.
NYSE:CPNG
$30.48B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SE generate?
Sea Limited (SE) reported $22.94B of revenue in fiscal 2025.
Is SE profitable?
Sea Limited (SE) reported $1.58B of net income, with a net margin of 6.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.