Sea Ltd
NYSE:SE

Watchlist Manager
Sea Ltd Logo
Sea Ltd
NYSE:SE
Watchlist
Price: 135.4856 USD 0.06% Market Closed
Market Cap: 80.2B USD

Cash Flow Statement

Cash Flow Statement
Sea Ltd

Rotate your device to view
Cash Flow Statement
Currency: USD
Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
(225)
(347)
(390)
0
(561)
0
(685)
(961)
0
0
(1 176)
(1 458)
(1 739)
0
0
(1 624)
0
0
0
(2 043)
0
0
0
(1 658)
0
0
0
163
0
0
0
448
0
0
0
Depreciation & Amortization
40
58
57
0
41
0
52
79
0
0
87
122
160
0
0
181
0
0
0
279
0
0
0
428
0
0
0
441
0
0
0
390
0
0
0
Change in Deffered Taxes
(2)
(3)
(6)
0
(9)
0
(13)
(20)
0
0
(8)
(4)
(14)
0
0
(27)
0
0
0
(1)
0
0
0
(141)
0
0
0
(95)
0
0
0
(193)
0
0
0
Stock-Based Compensation
29
40
40
0
29
54
71
58
74
49
32
117
142
142
142
290
351
463
586
470
503
575
648
706
770
566
366
685
667
867
1 051
716
703
684
659
Other Non-Cash Items
55
49
46
(93)
60
0
19
34
0
0
567
628
668
0
0
501
0
0
0
697
0
0
0
1 684
0
0
0
1 516
0
0
0
1 725
0
0
0
Cash Taxes Paid
13
18
15
0
14
0
16
24
0
0
53
74
100
0
0
145
0
0
0
207
0
0
0
145
0
0
0
319
0
0
0
515
0
0
0
Cash Interest Paid
0
0
0
0
1
0
39
43
0
0
7
14
14
0
0
42
0
0
0
45
0
0
0
42
0
0
0
119
0
0
0
145
0
0
0
Change in Working Capital
30
5
21
0
210
(283)
231
373
(513)
(495)
(98)
782
788
1 140
524
1 526
1 856
1 902
1 669
1 276
234
(384)
(613)
(1 370)
273
1 354
2 121
55
1 943
1 965
2 535
908
3 566
4 564
4 569
Cash from Operating Activities
(102)
N/A
(175)
-72%
(210)
-20%
(263)
-25%
(259)
+1%
(411)
-59%
(395)
+4%
(495)
-25%
(513)
-4%
(495)
+3%
(41)
+92%
70
N/A
(136)
N/A
427
N/A
343
-20%
556
+62%
1 098
+97%
932
-15%
699
-25%
209
-70%
(833)
N/A
(1 451)
-74%
(1 680)
-16%
(1 056)
+37%
273
N/A
1 354
+395%
2 121
+57%
2 080
-2%
1 943
-7%
1 965
+1%
2 535
+29%
3 277
+29%
3 566
+9%
4 564
+28%
4 569
+0%
Investing Cash Flow
Capital Expenditures
(25)
(37)
(42)
0
(80)
0
(118)
(178)
0
0
(203)
(247)
(298)
0
0
(357)
0
0
0
(807)
0
0
0
(976)
0
0
0
(258)
0
0
0
(322)
0
0
0
Other Items
(5)
13
13
(30)
(39)
(181)
(92)
(46)
(316)
(225)
(200)
(116)
(121)
(365)
(620)
(530)
(938)
(1 869)
(2 002)
(2 960)
(3 586)
(3 388)
(3 449)
(1 453)
(1 972)
(4 218)
(4 704)
(5 546)
(5 984)
(3 501)
(4 328)
(4 719)
(5 302)
(6 109)
(5 016)
Cash from Investing Activities
(30)
N/A
(13)
+57%
(18)
-38%
(55)
-205%
(119)
-117%
(163)
-37%
(210)
-29%
(225)
-7%
(316)
-41%
(225)
+29%
(285)
-27%
(363)
-27%
(419)
-15%
(612)
-46%
(664)
-8%
(887)
-34%
(1 244)
-40%
(2 226)
-79%
(2 359)
-6%
(3 767)
-60%
(4 394)
-17%
(4 196)
+5%
(4 256)
-1%
(2 429)
+43%
(1 972)
+19%
(4 218)
-114%
(4 704)
-12%
(5 804)
-23%
(5 984)
-3%
(3 501)
+42%
(4 328)
-24%
(5 041)
-16%
(5 302)
-5%
(6 109)
-15%
(5 016)
+18%
Financing Cash Flow
Net Issuance of Common Stock
198
202
200
0
961
0
4
5
0
0
1 535
1 539
1 543
0
0
2 970
0
0
0
4 050
0
0
0
50
0
0
0
11
0
0
0
146
0
0
0
Net Issuance of Debt
2
355
627
0
674
0
563
564
0
0
(1)
1 039
1 010
0
0
1 111
0
0
0
2 960
0
0
0
(29)
0
0
0
169
0
0
0
112
0
0
0
Other
0
0
0
497
(11)
2 169
905
(22)
2 075
547
569
1
(1 526)
243
785
(348)
(307)
(954)
5 884
391
492
651
(5 710)
379
317
18
(331)
186
491
734
1 168
1 426
1 775
1 587
1 318
Cash from Financing Activities
200
N/A
389
+95%
659
+69%
696
+6%
1 624
+133%
1 542
-5%
1 473
-4%
547
-63%
2 075
+280%
547
-74%
1 536
+181%
2 580
+68%
1 027
-60%
2 822
+175%
1 829
-35%
3 733
+104%
3 799
+2%
3 127
-18%
9 965
+219%
7 402
-26%
7 502
+1%
7 661
+2%
1 300
-83%
400
-69%
317
-21%
18
-94%
(331)
N/A
366
N/A
491
+34%
734
+50%
1 168
+59%
1 684
+44%
1 775
+5%
1 587
-11%
1 318
-17%
Change in Cash
Effect of Foreign Exchange Rates
(1)
(0)
0
1
8
(6)
(10)
(13)
(11)
(13)
4
25
(29)
45
45
81
86
40
(6)
(58)
(20)
(154)
(246)
(144)
(86)
(38)
33
(8)
(130)
(103)
130
(83)
8
158
(70)
Net Change in Cash
66
N/A
200
+202%
431
+115%
380
-12%
1 254
+230%
962
-23%
857
-11%
(186)
N/A
1 235
N/A
(186)
N/A
1 214
N/A
2 311
+90%
443
-81%
2 682
+505%
1 553
-42%
3 483
+124%
3 739
+7%
1 873
-50%
8 299
+343%
3 785
-54%
2 256
-40%
1 860
-18%
(4 882)
N/A
(3 228)
+34%
(1 467)
+55%
(2 883)
-97%
(2 882)
+0%
(3 367)
-17%
(3 681)
-9%
(905)
+75%
(495)
+45%
(162)
+67%
47
N/A
199
+328%
801
+302%
Free Cash Flow
Free Cash Flow
(126)
N/A
(212)
-68%
(252)
-19%
(263)
-4%
(339)
-29%
(411)
-21%
(514)
-25%
(674)
-31%
(513)
+24%
(495)
+3%
(244)
+51%
(177)
+27%
(434)
-145%
427
N/A
343
-20%
199
-42%
1 098
+452%
932
-15%
699
-25%
(599)
N/A
(833)
-39%
(1 451)
-74%
(1 680)
-16%
(2 032)
-21%
273
N/A
1 354
+395%
2 121
+57%
1 821
-14%
1 943
+7%
1 965
+1%
2 535
+29%
2 956
+17%
3 566
+21%
4 564
+28%
4 569
+0%