SE - Sea Limited Stock Analysis | Stock Taper
Logo
Sea Limited

SE

Sea Limited NYSE
$108.45 -2.21% (-2.45)

Market Cap $64.20 B
52w High $199.30
52w Low $99.50
Dividend Yield 10.18%
Frequency Quarterly
P/E 47.36
Volume 5.50M
Outstanding Shares 592.02M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q3-2025 $5.99B $2.12B $372.04M 6.22% $0.63 $636.72M
Q2-2025 $5.26B $1.92B $414.2M 7.88% $0.69 $490.13M
Q1-2025 $4.84B $1.78B $403.05M 8.33% $0.68 $545.28M
Q4-2024 $4.95B $1.9B $237.31M 4.79% $0.41 $401.92M
Q3-2024 $4.33B $1.66B $153.32M 3.54% $0.26 $312.63M

What's going well?

Sales are surging, up 14% in just one quarter, showing strong demand. The company is keeping a lid on operating expenses, which grew slower than revenue.

What's concerning?

Profit margins are shrinking as costs rise faster than gross profit. Net income actually fell, and more shares are being issued, which dilutes existing shareholders.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q3-2025 $9.9B $26.75B $16.45B $10.2B
Q2-2025 $9.41B $25.44B $15.66B $9.68B
Q1-2025 $8.43B $23.84B $14.77B $8.96B
Q4-2024 $8.62B $22.63B $14.15B $8.37B
Q3-2024 $7.91B $21.69B $13.66B $7.92B

What's financially strong about this company?

SE has a strong cash and investment buffer ($9.9B), more current assets than liabilities, and most assets are high quality and liquid. Shareholder equity is growing, and there’s little risk from goodwill or intangibles.

What are the financial risks or weaknesses?

Receivables and inventory are rising quickly, which could mean slower customer payments or weaker sales. The company still has negative retained earnings, showing a history of losses, and most debt is short-term.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q3-2025 $374.99M $1.18B $-622.86M $288.94M $792.32M $1.04B
Q2-2025 $414.2M $1.62B $-1.52B $54.23M $258.51M $1.4B
Q1-2025 $403.05M $756.93M $-1.11B $274.39M $-65.59M $756.93M
Q4-2024 $237.31M $1.02B $-1.76B $700.21M $-184.67M $703.06M
Q3-2024 $0 $1.17B $-1.72B $557.85M $191.14M $1.26B

What's strong about this company's cash flow?

SE is generating real cash from its core business, paying down debt, and building up its cash reserves. There's no reliance on outside funding, and earnings quality is high.

What are the cash flow concerns?

Both operating and free cash flow fell meaningfully compared to last quarter, which could signal slowing growth or rising costs. No cash is being returned to shareholders.

Revenue by Products

Product Q1-2020Q3-2020Q4-2020Q2-2021
Digital Entertainment
Digital Entertainment
$0 $1.32Bn $690.00M $1.81Bn
ECommerce and Other Services
ECommerce and Other Services
$0 $1.12Bn $660.00M $1.77Bn
Product
Product
$0 $370.00M $220.00M $470.00M
Intercompanies
Intercompanies
$120.00M $0 $0 $0
Third Party Customers
Third Party Customers
$440.00M $0 $0 $0

Revenue by Geography

Region Q1-2016Q2-2016Q3-2016Q4-2016
Western Canada Transmission And Processing
Western Canada Transmission And Processing
$300.00M $250.00M $240.00M $220.00M

Q3 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Sea Limited's financial evolution and strategic trajectory over the past five years.

+ Strengths

Sea combines strong revenue growth with a visible turnaround in profitability and cash generation. It holds leading positions in e‑commerce, gaming, and fintech in high‑growth regions, supported by an integrated ecosystem and advanced use of data and AI. The balance sheet, while more leveraged than before, still has adequate liquidity, and the business is now generating enough free cash to fund many of its own initiatives. Its innovation engine and localized execution further reinforce its strategic position.

! Risks

Key risks include elevated leverage compared to earlier years, still‑thin margins, and large accumulated losses on the balance sheet. Competitive intensity across all business lines is high, which could pressure growth, marketing spend, and margins. The company’s fortunes are tied to a few major gaming titles and to regulatory and macro conditions in emerging markets, especially for its fintech operations. Cash flow has improved but has also been volatile historically, so a reversal in performance could strain the capital structure.

Outlook

Overall trends are favorable: Sea has moved from a cash‑burning growth story to a more balanced model showing profitable growth and strong free cash flow, while maintaining significant scale advantages in its core markets. If it can sustain operational discipline, continue innovating, and manage leverage prudently, the company appears positioned for continued expansion with improving financial quality. However, given the competitive and regulatory backdrop, the path is likely to remain uneven, with both upside potential and meaningful execution and market risks to monitor closely.