Sea Limited Sponsored ADR SE
99.55
(1.18)
(1.17%)
as of 25 Sep
- Market cap
- $57.3B
- P/E
- 36.7×
Follow SE
Growth Flags
show if company had growth for consecutive years
A Cash Flow Statement is a financial report that details the cash inflows and outflows of a company over a specific period. It is divided into three sections: operating activities, investing activities, and financing activities. This statement helps assess the company’s liquidity, solvency, and overall financial health. By tracking cash movements, it provides insights into the company's ability to generate cash to fund operations, pay debts, and invest in growth. Businesses and investors use it to evaluate the sustainability of a company's cash flow and its financial stability.
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
(224.95) | (561.17) | (961.03) | (1,457.72) | (1,624.16) | (2,043.03) | (1,657.77) | 162.68 | 447.83 | 1,610.89 |
Depreciation & Amortization |
39.55 | 40.92 | 92.88 | 154.97 | 268.96 | 379.17 | 435.88 | 396.48 | 285.80 | 266.33 |
Non Cash Items (Other) |
53.16 | 51.20 | 0.12 | 590.56 | 384.90 | 596.29 | 1,535.83 | 1,465.42 | 1,635.56 | 2,042.70 |
Accounts Receivable Change |
4.66 | (24.55) | (38.52) | (86.55) | (174.77) | (37.07) | 98.98 | 7.52 | (48.97) | (70.75) |
Change in inventories |
0.09 | (5.97) | (28.46) | 11.76 | (38.53) | (62.73) | 1.44 | (14.84) | (26.29) | (68.63) |
Accounts Payable Change |
(3.05) | 1.82 | 29.73 | 31.38 | 50.86 | 99.64 | 43.31 | 81.38 | 28.16 | 106.05 |
Change in payables and accrued liability |
47.16 | 183.44 | 354.95 | 354.15 | 943.59 | 545.69 | (39.07) | 455.09 | 522.79 | 650.15 |
Income tax paid |
(2.14) | 2.60 | (0.07) | 17.21 | 25.51 | 105.93 | (4.63) | 43.60 | (100.87) | 94.83 |
Change in other assets and liabilities |
(29.20) | 52.48 | 55.20 | 454.11 | 719.51 | 624.76 | (1,469.66) | (517.64) | 533.43 | 392.95 |
Operating Cash Flow |
(114.73) | (259.23) | (495.22) | 69.87 | 555.87 | 208.65 | (1,055.69) | 2,079.69 | 3,277.42 | 5,024.52 |
Capital expenditures |
(16.47) | (67.05) | (176.67) | (238.61) | (334.54) | (771.56) | (804.18) | (179.73) | (311.91) | (511.00) |
Change in intangibles (net) |
(7.56) | (12.38) | (0.90) | (7.25) | (20.78) | (35.00) | (52.10) | (16.66) | (3.44) | (10.69) |
Net Aquisitions |
— | (18.09) | (25.79) | — | (77.18) | (34.54) | (60.94) | (43.78) | (0.23) | (0.01) |
Short Term Investments Change (Net) |
(16.14) | (5.43) | (69.64) | (118.46) | — | — | — | 233.22 | 82.54 | — |
Long-Term Investments Change (Net) |
14.70 | (18.00) | 22.69 | (117.82) | (200.01) | (1,707.18) | (349.82) | (4,798.57) | (2,193.94) | 816.96 |
Other investing activities |
(4.46) | 2.34 | 0.25 | 0.47 | (254.40) | (1,219.00) | (1,161.76) | (998.94) | (2,531.33) | (4,703.92) |
Investing cash flow |
(29.93) | (118.61) | (224.53) | (363.22) | (886.91) | (3,767.27) | (2,428.81) | (5,804.46) | (5,040.85) | (4,408.67) |
Repayment/Issuance of Debt (Net) |
1.84 | 674.30 | 564.30 | 1,136.50 | 1,110.75 | 2,958.35 | (640.57) | (35.24) | (172.76) | (35.57) |
Equity Repurchase (Common, Net) |
3.21 | 960.92 | 4.57 | 1,538.80 | 2,970.25 | 4,050.06 | 50.21 | 10.64 | 146.08 | 42.80 |
Equity Repurchase (Preffered, Net) |
194.58 | — | — | — | — | — | — | — | — | — |
Other financial activities |
55.38 | (11.38) | (22.24) | (95.70) | (347.87) | 393.18 | 990.62 | 390.61 | 1,711.18 | 1,615.96 |
Financing cash flow |
199.62 | 1,623.84 | 546.63 | 2,579.60 | 3,733.13 | 7,401.59 | 400.26 | 366.01 | 1,684.49 | 1,623.18 |
Exchange Rate Adjustment |
(1.09) | 8.15 | (12.55) | 25.03 | 80.73 | (58.22) | (143.51) | (7.96) | (83.14) | 98.84 |
Change in Cash |
53.88 | 1,254.15 | (185.67) | 2,311.27 | 3,482.82 | 3,784.75 | (3,227.76) | (3,366.73) | (162.07) | 2,337.88 |
Beginning Cash |
116.20 | 190.82 | 1,444.98 | 1,259.31 | 3,570.58 | 7,053.39 | 10,838.14 | 7,610.38 | 4,243.66 | 4,081.59 |
Ending Cash |
170.08 | 1,444.98 | 1,259.31 | 3,570.58 | 7,053.39 | 10,838.14 | 7,610.38 | 4,243.66 | 4,081.59 | 6,419.47 |
Stock Based Compensation |
28.84 | 28.64 | 58.12 | 117.07 | 290.25 | 470.32 | 705.90 | 685.03 | 715.84 | 625.00 |
Dividends Paid (Common) |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Cash/Marketcap |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Assets Liabilities Change (Total) |
17.52 | 209.82 | 372.81 | 782.06 | 1,526.17 | 1,276.22 | (1,369.63) | 55.11 | 908.24 | 1,104.60 |
Investments Change (Net) |
(1.44) | (23.43) | (46.96) | (117.82) | (200.01) | (1,707.18) | (349.82) | (4,565.35) | (2,193.94) | 816.96 |
Issuance/Purchase of Shares |
197.79 | 960.92 | 4.57 | 1,538.80 | 2,970.25 | 4,050.06 | 50.21 | 10.64 | 146.08 | 42.80 |
| Other line items | ||||||||||
Revenue per Employee |
0.06 | 0.04 | 0.04 | 0.07 | 0.13 | 0.15 | 0.20 | 0.21 | 0.21 | 0.22 |
In millions of $ except per-share values · columns are period end dates