SE
Sea Limited American Depositary Shares each representing one Class A
$186.54
+$0.30(+0.16%)
28
Overall
20
Value
36
Tech
--
Quality
Market Cap
$111.47B
Volume
5.35M
52W Range
$75.67 - $190.75
Target Price
$184.77
Order:
Income Statement
| Metric | Trend | Chart | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||
| Total Revenue | $417.7M | $827.0M | $2.2B | $4.4B | $10.0B | $12.4B | $13.1B | $16.8B | ||
| Total Revenue | $414.2M | $827.0M | $2.2B | $4.4B | $10.0B | $12.4B | $13.1B | $16.8B | ||
| COST OF GOODS SOLD | ||||||||||
| Cost of Revenue | $-326.9M | $812.2M | $1.6B | $3.0B | $6.1B | $-7.3B | $7.2B | $9.6B | ||
| GROSS PROFIT | ||||||||||
| Gross Profit | $87.3M | $14.8M | $604.9M | $1.3B | $3.9B | $5.2B | $5.8B | $7.2B | ||
| OPERATING EXPENSES | ||||||||||
| Operating Expenses | $-589.7M | $1.0B | $1.5B | $2.7B | $5.5B | $-6.3B | $5.1B | $5.9B | ||
| Research & Development | $29.3M | $67.5M | $156.6M | $353.8M | $831.7M | $1.4B | $1.2B | $1.2B | ||
| Research Expense | $29.3M | $67.5M | $156.6M | $353.8M | -- | -- | $1.2B | $1.2B | ||
| Selling, General & Administrative | $563.8M | $945.8M | $1.4B | $2.5B | $-4.9B | $4.7B | $3.9B | $4.7B | ||
| Selling & Marketing Expenses | $426.0M | $705.0M | $969.5M | $1.8B | $3.8B | $3.3B | $2.8B | $3.5B | ||
| General & Administrative Expenses | $137.9M | $240.8M | $385.9M | $657.2M | $-1.1B | $1.4B | $1.1B | $1.3B | ||
| Depreciation & Amortization | $-23.4M | $-54.9M | $-116.8M | $-169.1M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-23.4M | $-54.9M | $-116.8M | $-169.1M | -- | -- | -- | -- | ||
| Amortization | $-17.6M | $-38.0M | $-38.2M | $-103.4M | -- | -- | -- | -- | ||
| Other Operating Expenses | $-1.9M | $-9.8M | $-15.9M | $-189.6M | $287.9M | $279.2M | -- | -- | ||
| OPERATING INCOME | ||||||||||
| Operating income | $-502.4M | $-988.8M | $-891.2M | $-1.3B | $-1.6B | $-1.1B | $755.6M | $1.3B | ||
| EBITDA | $-481.1M | $-832.8M | $-1.2B | $-1.2B | $-1.3B | $-1.0B | $979.6M | $1.3B | ||
| NON-OPERATING ITEMS | ||||||||||
| Interest Expense (Non-Operating) | $26.5M | $31.3M | $48.2M | $123.8M | $136.9M | $45.4M | $166.7M | $288.6M | ||
| Interest Income Operating | -- | -- | -- | -- | -- | -- | $221.0M | $180.4M | ||
| Intinc | $2.9M | $11.5M | $33.9M | $24.8M | $36.1M | $115.5M | $331.3M | $365.8M | ||
| Net Non-Operating Interest Income/Expense | $-23.6M | $-19.8M | $-14.3M | $-123.4M | $-102.9M | $70.1M | $164.6M | $77.3M | ||
| Gain on Sale of Securities | $33.6M | $8.6M | $11.8M | $-17.8M | $-29.3M | $-282.8M | $38.5M | -- | ||
| Other Income/Expense | $20.3M | $-46.8M | $464.3M | $17.2M | $29.3M | $438.1M | $-31.5M | $-32.8M | ||
| Other Special Charges | $-52.0M | $41.3M | $-472.9M | $-87.0K | $-2.1M | $199.7M | $38.5M | $42.6M | ||
| SPECIAL ITEMS | ||||||||||
| Special Income Charges | $922.0K | $5.2M | -- | $5.7M | -- | $-155.2M | $-751.8M | $-776.9M | ||
| Impairment of Capital Assets | $-922.0K | $-5.2M | -- | $-5.7M | -- | $354.9M | $117.9M | -- | ||
| PRE-TAX INCOME | ||||||||||
| EBIT | $-522.0M | $-925.7M | $-1.3B | $-1.4B | $-1.6B | $-1.5B | $583.1M | $1.1B | ||
| Pre-Tax Income | $-548.5M | $-956.9M | $-1.4B | $-1.5B | $-1.7B | $-1.5B | $416.4M | $769.0M | ||
| INCOME TAX | ||||||||||
| Tax Provision | $10.7M | $4.1M | $85.9M | $141.6M | $332.9M | $168.4M | $262.7M | $321.2M | ||
| NET INCOME | ||||||||||
| Net Income | $-560.5M | $-961.2M | $-1.5B | $-1.6B | $-2.0B | $-1.7B | $141.8M | $444.3M | ||
| Net Income (Continuing Operations) | $-560.5M | $-961.2M | $-1.5B | $-1.6B | $-2.0B | $-1.7B | $153.7M | $447.8M | ||
| Net Income (Discontinued Operations) | $-560.5M | $-961.2M | $-1.5B | $-1.6B | $-2.0B | $-1.7B | $141.8M | $444.3M | ||
| Net Income (Common Stockholders) | $-560.5M | $-961.2M | $-1.5B | $-1.6B | $-2.0B | $-1.7B | $141.8M | $444.3M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | $1.1B | $1.5B | ||
| TOTALS | ||||||||||
| Total Expenses | $-916.5M | $1.8B | $3.1B | $5.7B | $11.5B | $11.9B | $12.3B | $15.6B | ||
| SHARE & EPS DATA | ||||||||||
| Average Shares Outstanding | $205.7M | $338.5M | $436.6M | $477.3M | $532.7M | $558.1M | $566.6M | $575.0M | ||
| Average Shares Outstanding (Diluted) | $206.1M | $338.5M | $436.6M | $477.3M | $532.7M | $558.1M | $594.4M | $604.7M | ||
| Shares Outstanding | $335.0M | $342.6M | $463.2M | $511.9M | $557.7M | $564.8M | $546.5M | $590.9M | ||
| Basic EPS | -- | -- | -- | -- | $-3.84 | $-2.96 | $0.27 | $0.77 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $-3.84 | $-2.96 | $0.27 | $0.77 | ||
| Diluted EPS | $-2.72 | $-2.84 | $-3.35 | $-3.39 | $-3.84 | $-2.96 | $0.25 | $0.74 | ||
| Diluted EPS (Continuing Operations) | -- | $-2.84 | $-3.35 | $-3.39 | $-3.84 | $-2.96 | $0.25 | $0.74 | ||
| OTHER METRICS | ||||||||||
| Earnings from equity interest | $-1.9M | $-3.1M | $-3.2M | $721.0K | -- | -- | $-7.0M | $-9.8M | ||
| Earnings From Equity Interest Net Of Tax | $-1.9M | $-3.1M | $-3.2M | $721.0K | -- | -- | $-7.0M | $-9.8M | ||
| Minority Interests | $681.0K | $-207.0K | $-5.1M | $6.1M | $-3.7M | $6.4M | $-12.0M | $-3.5M | ||
| Net Income Discontinuous Operations | -- | -- | -- | $51.1M | -- | -- | -- | -- | ||
| Other Costof Revenue | -- | -- | -- | -- | -- | -- | $7.2B | $9.6B | ||
| Other Gand A | $137.9M | $240.8M | $385.9M | $657.2M | $-1.1B | $1.4B | $1.1B | $1.3B | ||
| Other Impairment Of Capital Assets | $-1.1M | $-2.6M | $-1.1M | $-51.0M | -- | -- | -- | -- | ||
| Other Write Off | $-245.0K | $-1.6M | $-1.5M | $-1.4M | -- | -- | -- | -- | ||
| Provision For Gain Loss On Disposal | -- | -- | -- | $51.1M | -- | -- | -- | -- | ||
| Rent And Landing Fees | $137.9M | $-43.7M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $426.0M | $705.0M | $969.5M | $1.8B | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | $199.7M | $633.9M | $776.9M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SE | $186.54 | +0.2% | 5.35M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Sea Limited American Depositary Shares each representing one Class A Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW