Sea Limited income statement SE
In fiscal 2025, which ended Dec 31, 2025, Sea Limited reported revenue of $19.6 billion, up 33.2% from the year before. Net income was $1.6 billion, a profit margin of 8.0%. Operating income came to $2.0 billion, an operating margin of 10.1%. Diluted earnings per share were $2.52. Across the 9 fiscal years shown, revenue grew from $414.2 million in fiscal 2017 to $19.6 billion in fiscal 2025, about 62.0% a year.
USD in millions, except per-share amounts and margins. The percent under a figure is the change from the year before.
| Line |
FY 2025
Dec 31, 2025
|
FY 2024
Dec 31, 2024
|
FY 2023
Dec 31, 2023
|
FY 2022
Dec 31, 2022
|
FY 2021
Dec 31, 2021
|
FY 2020
Dec 31, 2020
|
FY 2019
Dec 31, 2019
|
FY 2018
Dec 31, 2018
|
FY 2017
Dec 31, 2017
|
|---|---|---|---|---|---|---|---|---|---|
| Revenue |
19,625
+33.2%
|
14,734
+28.6%
|
11,454
-8.0%
|
12,450
+25.1%
|
9,955
+127.5%
|
4,376
+101.1%
|
2,175
+163.1%
|
827
+99.7%
|
414
|
| Cost of revenue |
12,695
+32.0%
|
9,615
+33.0%
|
7,230
-0.5%
|
7,264
+19.9%
|
6,059
+100.2%
|
3,027
+92.7%
|
1,570
+93.4%
|
812
+148.5%
|
327
|
| Gross profit |
10,244
+42.2%
|
7,205
+23.5%
|
5,834
+12.5%
|
5,185
+33.1%
|
3,896
+188.8%
|
1,349
+123.0%
|
605
+3998.9%
|
15
-83.1%
|
87
|
| Research and development |
1,157
-4.1%
|
1,206
+3.6%
|
1,164
-15.4%
|
1,377
+65.5%
|
832
+135.1%
|
354
+125.9%
|
157
+132.0%
|
68
+130.3%
|
29
|
| Selling, general and administrative |
5,850
+23.4%
|
4,740
+21.1%
|
3,914
-16.8%
|
4,707
-2.3%
|
4,818
+98.2%
|
2,431
+79.3%
|
1,355
+43.3%
|
946
+67.7%
|
564
|
| Operating income |
1,985
+199.8%
|
662
+194.6%
|
225
+115.1%
|
-1,488
+6.0%
|
-1,583
-21.5%
|
-1,303
-46.2%
|
-891
+9.9%
|
-989
-96.8%
|
-502
|
| Other income (expense) |
296
+153.4%
|
117
-43.8%
|
208
+1694.0%
|
-13
+90.1%
|
-132
+26.6%
|
-180
+62.3%
|
-477
-1468.3%
|
35
+175.6%
|
-46
|
| Pretax income |
2,281
+192.9%
|
779
+80.1%
|
432
+128.8%
|
-1,501
+12.5%
|
-1,715
-15.6%
|
-1,483
-8.4%
|
-1,369
-43.5%
|
-954
-73.9%
|
-549
|
| Income tax |
651
+102.7%
|
321
+22.3%
|
263
+56.0%
|
168
-49.4%
|
333
+135.0%
|
142
+65.0%
|
86
+2000.4%
|
4
-62.0%
|
11
|
| Net income |
1,578
+255.2%
|
444
+194.8%
|
151
+109.1%
|
-1,651
+19.3%
|
-2,047
-26.5%
|
-1,618
-10.6%
|
-1,463
-52.2%
|
-961
-71.5%
|
-560
|
| Basic EPS |
2.65
+244.2%
|
0.77
+185.2%
|
0.27
+109.1%
|
-2.96
+22.9%
|
-3.84
|
—
|
—
|
—
|
—
|
| Diluted EPS |
2.52
+240.5%
|
0.74
+196.0%
|
0.25
+108.4%
|
-2.96
+22.9%
|
-3.84
|
—
|
—
|
—
|
—
|
| Weighted average shares, basic |
595
+3.5%
|
575
+1.5%
|
567
+1.5%
|
558
+4.8%
|
533
|
—
|
—
|
—
|
—
|
| Weighted average shares, diluted |
638
+5.5%
|
605
+1.7%
|
594
+6.5%
|
558
+4.8%
|
533
|
—
|
—
|
—
|
—
|
| Other measures | |||||||||
| Depreciation and amortization |
372
-4.5%
|
390
-11.6%
|
441
+2.9%
|
428
+64.3%
|
261
+54.2%
|
169
+44.8%
|
117
+112.7%
|
55
+135.1%
|
23
|
| EBITDA |
2,357
+124.1%
|
1,052
+58.0%
|
666
+162.8%
|
-1,059
+19.9%
|
-1,322
-16.6%
|
-1,134
-46.5%
|
-774
+17.1%
|
-934
-95.0%
|
-479
|
| Interest coverage |
59.07x
|
17.27x
|
5.47x
|
-32.77x
|
-11.57x
|
-10.52x
|
-18.49x
|
-31.60x
|
-18.96x
|
| Margins | |||||||||
| Gross margin |
52.20%
|
48.90%
|
50.93%
|
41.65%
|
39.13%
|
30.83%
|
27.81%
|
1.78%
|
21.08%
|
| Operating margin |
10.12%
|
4.49%
|
1.96%
|
-11.95%
|
-15.90%
|
-29.79%
|
-40.97%
|
-119.57%
|
-121.29%
|
| Pretax margin |
11.62%
|
5.29%
|
3.78%
|
-12.05%
|
-17.23%
|
-33.90%
|
-62.91%
|
-115.35%
|
-132.43%
|
| Profit margin |
8.04%
|
3.02%
|
1.32%
|
-13.26%
|
-20.56%
|
-36.98%
|
-67.24%
|
-116.24%
|
-135.32%
|
| EBITDA margin |
12.01%
|
7.14%
|
5.81%
|
-8.51%
|
-13.28%
|
-25.92%
|
-35.60%
|
-112.93%
|
-115.65%
|
| Effective tax rate |
28.55%
|
41.24%
|
60.75%
|
—
|
—
|
—
|
—
|
—
|
—
|
How these figures are calculated
Annual columns are full-year amounts from the annual report (Form 10-K, 20-F, or 40-F). If a company restates a year, the latest filed number is shown. USD in millions, except per-share amounts and margins. Weighted average shares are in millions. Interest expense and finance costs are positive costs. A negative amount on a gain (loss) or income (expense) line is a loss or an expense. EBITDA is operating income plus depreciation and amortization. Interest coverage is operating income divided by interest expense. More on our methodology.
New to this? Read How to Read an Income Statement, With a Real Example.
Company profile
- Industry
- Services-Miscellaneous Business Services (SIC 7380)
- Listed as
- SE (NYSE)
- Fiscal year ends
- December 31
- Incorporated in
- Cayman Islands
- Headquarters
- Singapore, Singapore
- SEC filer status
- Large accelerated filer
- SEC CIK
- 1703399
- Former names
- Sea Ltd (until Nov 4, 2026)
Other Services-Miscellaneous Business Services companies
Source: SEC EDGAR filings. This is company-reported data, not investment advice.