Sea Limited logo

Sea Limited

SE | NYSE
Chart Builder DCF Calculator
$102.60
-$0.05 (-0.05%)
Sep 22, 2026, 11:35 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Revenue
27.72B 25.19B 22.94B 21.04B 19.38B 17.93B 16.82B 15.49B 14.47B 13.76B 13.06B 12.9B 12.74B 12.59B 12.45B 12.22B 11.75B 11.09B 9.96B 8.3B 6.82B 5.42B
Cost of Revenue
15.43B 14.04B 12.69B 11.59B 10.67B 10.04B 9.61B 8.96B 8.36B 7.79B 7.23B 6.89B 6.95B 7.16B 7.26B 7.42B 7.17B 6.67B 6.06B 5.18B 4.31B 3.64B
Gross Profit
12.29B 11.15B 10.24B 9.45B 8.71B 7.89B 7.21B 6.52B 6.1B 5.97B 5.83B 6.01B 5.79B 5.43B 5.19B 4.8B 4.58B 4.42B 3.9B 3.12B 2.52B 1.79B
Operating Income
2.21B 2.07B 1.96B 1.73B 1.45B 1.05B 662.15M 299.88M -30.27M 170.65M 224.78M 624.16M 256.26M -864.25M -1.49B -2.27B -2.24B -1.73B -1.58B -1.5B -1.35B -1.38B
Interest Income
287.38M 309.75M 331.33M 354.39M 367.22M 367.37M 365.58M 363.91M 357.83M 349.74M 331.76M 295M 238.04M 173.99M 115.81M 71.92M 50.91M 39.34M 36.09M 29.45M 24.61M 23.1M
Pretax Income
2.52B 2.37B 2.26B 1.97B 1.68B 1.26B 769M 407.48M 79.26M 331.93M 425.36M 839.46M 417.77M -841.86M -1.49B -2.38B -2.35B -1.84B -1.71B -1.68B -1.59B -1.6B
Net Income
1.64B 1.61B 1.59B 1.43B 1.21B 873.59M 446.88M 99.83M -197.47M 53.6M 165.34M 701.88M 276.58M -985.6M -1.65B -2.7B -2.7B -2.2B -2.05B -1.95B -1.8B -1.76B
Selling & General & Admin
8.57B 7.29B 6.24B 5.48B 5.17B 4.92B 4.74B 4.52B 4.53B 4.24B 3.91B 3.2B 3.23B 3.89B 4.48B 5.53B 5.61B 5.33B 4.94B 4.25B 3.61B 2.98B
Research & Development
1.17B 1.16B 1.16B 1.18B 1.2B 1.2B 1.21B 1.18B 1.16B 1.15B 1.16B 1.13B 1.27B 1.36B 1.38B 1.42B 1.23B 1.03B 831.7M 654.57M 527.55M 430.33M
Other Expenses
346.81M 638.63M 885.68M 1.07B 892.72M 725.75M 596.49M 515.45M 441.01M 411.15M 530.8M 1.05B 1.04B 1.05B 816.44M 121.24M -27.86M -206.05M -287.95M -288.35M -278.82M -239.42M
Operating Expenses
10.09B 9.09B 8.29B 7.72B 7.26B 6.84B 6.54B 6.22B 6.13B 5.8B 5.61B 5.38B 5.54B 6.3B 6.67B 7.07B 6.82B 6.15B 5.48B 4.62B 3.86B 3.17B
Interest Expense
18.47M 26.13M 33.56M 36.11M 37M 37.69M 38.32M 39.31M 39.75M 40.41M 41.13M 41.83M 43.15M 44.21M 45.4M 86.83M 112.38M 123.67M 138.99M 121.66M 130.33M 151.16M
Selling & Marketing Expenses
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Cost & Expenses
25.52B 23.13B 20.98B 19.31B 17.93B 16.88B 16.16B 15.19B 14.5B 13.59B 12.84B 12.27B 12.49B 13.46B 13.94B 14.49B 13.99B 12.82B 11.54B 9.8B 8.17B 6.81B
Income Tax Expense
835.31M 728.77M 651.08M 530.67M 462.17M 378.72M 321.17M 308.86M 277.94M 279.54M 262.68M 142.33M 145.93M 148.49M 168.4M 317.47M 353.23M 363.65M 332.87M 271.42M 216.8M 169.43M
Shares Outstanding (Basic)
612.48M 611.58M 602.24M 595.22M 592.02M 590.29M 580.05M 574.34M 574.34M 570.94M 569.53M 564.76M 564.76M 563.56M 560.33M 558.44M 557.45M 556.22M 553.64M 538.67M 523.25M 514.78M
Shares Outstanding (Diluted)
654.45M 636.17M 639.53M 635.57M 592.02M 634.64M 610.14M 574.34M 574.34M 570.94M 569.53M 564.76M 598.72M 598.69M 611.94M 558.44M 557.45M 556.22M 553.64M 538.67M 523.25M 514.78M
EPS (Basic)
2.71 2.68 2.66 2.41 2.04 1.49 0.77 0.17 -0.36 0.07 0.27 1.22 0.48 -1.77 -2.97 -4.84 -4.90 -4.05 -3.83 -3.77 -3.56 -3.58
EPS (Diluted)
2.59 2.58 2.54 2.30 1.97 1.42 0.75 0.17 -0.36 0.04 0.23 1.12 0.37 -1.84 -3.03 -4.84 -4.90 -4.05 -3.83 -3.77 -3.56 -3.58
EBITDA
2.86B 2.69B 2.58B 2.28B 2.01B 1.7B 1.22B 863.03M 532.12M 803.38M 998.94M 1.56B 1.1B 6.75M -753.62M -1.76B -1.71B -1.45B -1.31B -1.23B -1.12B -1.15B
EBIT
2.45B 2.39B 2.3B 2B 1.72B 1.3B 807.31M 446.79M 119.01M 372.34M 549.99M 1.1B 674.66M -388.28M -1.12B -2.1B -2.04B -1.75B -1.57B -1.47B -1.34B -1.34B
Depreciation & Amortization
408.25M 295.99M 282.87M 279.24M 297.67M 397.53M 410.93M 416.24M 413.12M 431.04M 448.96M 462.9M 425.57M 395.03M 364.49M 332.6M 325M 297.51M 264.76M 234.32M 214.72M 194.53M

© 2026 bestshares.com. All rights reserved.