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

SE

Sea Limited NYSE
$90.52 0.21% (+0.19)

Market Cap $53.48 B
52w High $199.30
52w Low $77.05
Dividend Yield 10.18%
Frequency Quarterly
P/E 35.92
Volume 4.54M
Outstanding Shares 592.02M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q4-2025 $6.85B $2.46B $397.1M 5.8% $0.66 $537.73M
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

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q4-2025 $12.79B $29.37B $16.72B $12.53B
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

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

Q4 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 scale, diversification, and innovation in a way few regional peers can match. It has turned its large revenue base into positive earnings, generates strong operating and free cash flow, and maintains a net cash balance sheet with ample liquidity. Its ecosystem approach—linking gaming, e-commerce, and fintech—creates powerful cross-selling, data, and engagement advantages, while ongoing investment in technology, AI, and product development keeps it at the forefront of Southeast Asia’s digital economy.

! Risks

Key risks include fierce competition in all core segments, especially e-commerce and fintech; dependence on a limited number of blockbuster gaming titles; and the credit and regulatory risks inherent in expanding digital lending and banking. Historically accumulated losses remind us that profitability is relatively recent and could come under pressure if competitive intensity forces higher spending or weaker pricing. Execution missteps in new markets, products, or risk management could erode the financial and competitive strengths seen today.

Outlook

The forward picture is that of a financially solid platform company with meaningful upside potential if it can sustain profitable growth while defending and deepening its moat. Sea has the cash, scale, and innovation engine to continue investing in its ecosystem, but the path is unlikely to be smooth given the pace of technological change and the aggressiveness of competitors. Overall, the company appears well-positioned to benefit from continued digitization in its markets, with outcomes highly sensitive to how well it balances growth, profitability, and risk over the next several years.