VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
SESea Limited
$91.33$55.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksSECash Flow

Sea Limited (SE) Cash Flow Statement

12Y historyFree accessUpdated daily

Operational efficiency is highlighted by an OCF/NI ratio of 3.72 in 2025Q4, demonstrating that cash generation is consistently outpacing reported net income.

SE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Cash from Operations5.03B3.28B2.08B-1.06B208.65M555.87M69.86M-495.22M-334.23M-114.73M-25.1M2.46M
Operating CF Margin %21.92%19.49%15.92%-8.48%2.1%12.7%3.21%-59.88%-80.69%-33.19%-8.59%1.53%
Operating CF Growth %53.41%57.59%297%-605.97%-62.46%695.63%114.11%-48.17%-191.33%-357.13%-1121.03%-
Net Income1.58B444.04M162.68M-1.66B-2.04B-1.62B-1.46B-961.03M-561.17M-224.96M-107.34M-90.88M
Depreciation & Amortization372.17M389.43M440.85M428.34M279.03M180.76M121.63M78.73M40.92M39.55M29.26M18.38M
Stock-Based Compensation0715.84M685.03M705.9M470.32M290.25M117.07M58.12M28.64M28.84M20.56M4.05M
Deferred Taxes-14.46M-193.24M-94.67M-140.55M-975K-27.45M-6.16M-19.8M-6.42M-2.23M-2.32M-10.98M
Other Non-Cash Items1.99B1.01B830.7M978.02M227.08M210.3M512.98M-24.05M28.98M26.55M15.57M4.14M
Working Capital Changes1.1B907.66M55.11M-1.37B1.28B1.53B782.06M372.81M134.82M17.52M19.16M77.75M
Change in Receivables-129.83M-199.25M-267.31M98.98M-37.07M-185.66M-86.55M-38.52M-24.55M4.66M-10.87M-1.84M
Change in Inventory-68.63M-26.28M-14.86M1.44M-62.73M-38.53M11.76M-28.46M-5.97M93K-2.92M-1.25M
Change in Payables580.41M495.27M478.76M43.31M99.64M50.86M31.38M29.73M1.82M-3.05M4.29M-958K
Cash from Investing-4.43B-5.04B-5.8B-2.43B-3.77B-886.91M-363.22M-224.53M-118.61M-29.93M-129.44M-51.2M
Capital Expenditures-524.5M-321.39M-258.6M-976.28M-807.18M-336.27M-247.1M-178.49M-79.75M-24.54M-76.67M-41.59M
CapEx % of Revenue2.29%1.91%1.98%7.84%8.11%7.69%11.36%21.58%19.25%7.1%26.25%25.87%
Acquisitions-15.02M-3.93M-43.78M-60.94M-34.54M-77.18M7.25M1.14M-18.09M-7.05M00
Investments------------
Other Investing-4.71B-2.52B-936.73M-1.04B-1.22B-273.45M-5.55M-229K14.72M3.1M-691K48K
Cash from Financing1.64B1.68B366.01M400.26M7.4B3.73B2.58B546.63M1.62B199.62M187.82M113.09M
Debt Issued (Net)-35.57M-172.76M-35.29M-640.57M2.96B1.06B1.14B564.29M674.3M1.84M-1.52M-8.41M
Equity Issued (Net)42.8M146.08M10.64M50.21M4.05B2.97B1.54B4.57M960.92M197.78M185.04M118.56M
Dividends Paid000000000000
Share Repurchases-14.03M00000000000
Other Financing1.63B1.71B390.66M990.62M393.18M-297.86M-95.7M-22.24M-11.38M04.29M2.94M
Net Change in Cash2.32B-162.07M-3.37B-3.23B3.78B3.48B2.31B-185.67M1.18B53.88M30.21M63.71M
Free Cash Flow4.51B2.96B1.82B-2.03B-598.53M219.59M-177.23M-673.71M-413.98M-139.26M-101.77M-39.13M
FCF Margin %19.68%17.57%13.94%-16.32%-6.01%5.02%-8.15%-81.47%-99.95%-40.29%-34.84%-24.34%
FCF Growth %52.72%62.28%189.64%-239.5%-372.56%223.9%73.69%-62.74%-197.26%-36.85%-160.04%-
FCF per Share7.074.893.06-3.64-1.120.46-0.41-1.99-2.01-0.43-0.31-0.12
FCF Conversion (FCF/Net Income)3.19x7.38x13.80x0.64x-0.10x-0.34x-0.05x0.52x0.60x0.51x0.24x-0.03x
Interest Paid0144.7M119.47M103.33M44.98M42M13.5M42.9M741K23K32K181K
Taxes Paid0515.32M318.92M313.75M207.38M144.87M74.35M23.96M14M13.03M13.15M8.62M

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Competitive E-commerce Margin Pressure

Operating Cash Flow Outpacing Earnings

As reported in financial statements, Sea Limited consistently generates operating cash flow significantly higher than net income, with the OCF/NI ratio reaching 3.72 in 2025Q4, suggesting that the company's reported earnings may be conservative relative to the actual cash-generative capacity of its underlying digital ecosystem.

The persistent gap between net income and operating cash flow suggests that non-cash charges and working capital movements are providing a substantial tailwind to liquidity. Investors should monitor whether this conversion quality remains sustainable as the company scales its logistics-heavy e-commerce operations, which typically require higher cash outflows.

Free Cash Flow Margin Expansion Trend

Based on recent SEC filings, Sea Limited has demonstrated a clear trajectory of improving free cash flow, moving from a low of 7.3% in 2023Q4 to a peak of 26.6% in 2025Q2, indicating a successful pivot toward operational efficiency and disciplined capital allocation across its business segments.

The upward trend in FCF margins suggests that the company is successfully transitioning from a growth-at-all-costs model to one that prioritizes self-funded expansion. However, the volatility in quarterly FCF margins warrants further investigation into whether this is driven by structural cost reductions or temporary fluctuations in marketing and subsidy spend.

Capital Intensity Remains Relatively Low

According to the provided data, Sea Limited maintains a disciplined approach to capital expenditure, with the CapEx/Revenue ratio peaking at only 4.1% in 2025Q2, which suggests that the company's business model is not overly burdened by the heavy physical asset requirements typical of traditional retail competitors.

The relatively low capital intensity implies that the company's logistics network, while essential, is not requiring massive, recurring capital outlays that would otherwise constrain cash flow. This lean capital structure appears to provide the flexibility needed to pivot resources toward high-growth areas like SeaMoney without compromising the overall balance sheet.

Cumulative Earnings Lag Cash Reality

Analysis of the historical cash flow data reveals a significant divergence between cumulative net income and operating cash flow, with the latter consistently exceeding the former, which may indicate that the company's accounting earnings are understating the true cash-generating power of its integrated digital platform.

This divergence suggests that the company's business model is inherently more cash-generative than the income statement implies, likely due to the nature of deferred revenue in gaming and the timing of payments in e-commerce. Investors should consider whether this cash-rich profile provides a durable buffer against potential competitive margin compression.

SE — Frequently Asked Questions

Quick answers to the most common questions about buying SE stock.

How much cash does Sea Limited (SE) generate from operations?

Sea Limited (SE) generated $5.03B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Sea Limited's free cash flow?

Sea Limited (SE) generated $4.51B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Sea Limited's capital expenditure (CapEx)?

Sea Limited (SE) spent $524.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Sea Limited distribute cash to shareholders?

In 2025, Sea Limited (SE) spent $14.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.