Financhill
Sell
50

SEA.TO Quote, Financials, Valuation and Earnings

Last price:
$43.41
Seasonality move :
8.85%
Day range:
$41.55 - $43.64
52-week range:
$13.44 - $43.50
Dividend yield:
0%
P/E ratio:
237.10x
P/S ratio:
--
P/B ratio:
4.20x
Volume:
285.4K
Avg. volume:
182.7K
1-year change:
150.21%
Market cap:
$4.4B
Revenue:
--
EPS (TTM):
-$0.53
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36K $168K $156K $385K $386K
Gross Profit -$36K -$168K -$156K -$385K -$386K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.5M $13.4M $16.1M $17.4M $21.2M
Other Inc / (Exp) $1.5M $24.2M $24.4M -$16.2M -$791K
Operating Expenses $16.5M $18.7M $22.7M $17.3M $21.5M
Operating Income -$16.5M -$18.8M -$22.9M -$17.7M -$21.9M
 
Net Interest Expenses $815K $11K $3.4M $3.7M $366K
EBT. Incl. Unusual Items -$15.6M $5.7M $1.1M -$37.8M -$19.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$800K $4.6M $8.3M -$8.7M $11.4M
Net Income to Company -$14.9M $895K -$7.4M -$29.3M -$31.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$14.9M $895K -$7.4M -$29.3M -$31.2M
 
Basic EPS (Cont. Ops) -$0.23 $0.01 -$0.09 -$0.35 -$0.35
Diluted EPS (Cont. Ops) -$0.23 $0.01 -$0.09 -$0.35 -$0.35
Weighted Average Basic Share $66.4M $76.4M $80.1M $83M $88.8M
Weighted Average Diluted Share $66.4M $77.6M $80.1M $83M $88.8M
 
EBITDA -$16.5M -$18.7M -$22.7M -$17.3M -$21.5M
EBIT -$16.5M -$18.8M -$22.9M -$17.7M -$21.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$16.5M -$18.8M -$22.9M -$17.7M -$21.9M
Operating Income (Adjusted) -$16.5M -$18.8M -$22.9M -$17.7M -$21.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28K $19K $98K $97K $58K
Gross Profit -$28K -$19K -$98K -$97K -$58K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8M $3M $3.7M $4M $4.7M
Other Inc / (Exp) $1.2M $14.5M $3.2M -$32.7M --
Operating Expenses $1.8M $3.1M $3.7M $4M $4.7M
Operating Income -$1.8M -$3.1M -$3.8M -$4.1M -$4.7M
 
Net Interest Expenses -- $9K $65K $258K $104K
EBT. Incl. Unusual Items -$557K $12.7M $1.1M -$36.1M -$27.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $218K $7.6M $6.4M -$8.6M $4.5M
Net Income to Company -$823K $5M -$5.3M -$27.6M -$32.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$822K $5M -$5.3M -$27.6M -$32.3M
 
Basic EPS (Cont. Ops) -$0.01 $0.06 -$0.06 -$0.31 -$0.32
Diluted EPS (Cont. Ops) -$0.01 $0.06 -$0.06 -$0.31 -$0.32
Weighted Average Basic Share $77.1M $80.3M $83.5M $89.6M $102.3M
Weighted Average Diluted Share $77.1M $81M $83.5M $89.6M $102.3M
 
EBITDA -$1.8M -$3.1M -$3.7M -$4M -$4.7M
EBIT -$1.8M -$3.1M -$3.8M -$4.1M -$4.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.8M -$3.1M -$3.8M -$4.1M -$4.7M
Operating Income (Adjusted) -$1.8M -$3.1M -$3.8M -$4.1M -$4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $149K $177K $295K $386K $272K
Gross Profit -$149K -$177K -$295K -$386K -$272K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.5M $15.2M $17.2M $19.2M $21.7M
Other Inc / (Exp) $23.5M $45.5M -$10.9M $8.4M --
Operating Expenses $21.4M $20.6M $23.8M $19.1M $22.1M
Operating Income -$21.5M -$20.8M -$24.1M -$19.5M -$22.3M
 
Net Interest Expenses $1.3M $4.4M $1.9M $375K $384K
EBT. Incl. Unusual Items $1.2M $22.9M -$32.2M -$14M -$44.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $13.4M -$56K -$1.4M $5.4M
Net Income to Company -$3.2M $9.3M -$32.3M -$12.7M -$50.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.2M $9.3M -$32.3M -$12.7M -$50.2M
 
Basic EPS (Cont. Ops) -$0.06 $0.11 -$0.40 -$0.15 -$0.53
Diluted EPS (Cont. Ops) -$0.06 $0.11 -$0.40 -$0.15 -$0.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$21.4M -$20.6M -$23.8M -$19.1M -$22.1M
EBIT -$21.5M -$20.8M -$24.1M -$19.5M -$22.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$21.5M -$20.8M -$24.1M -$19.5M -$22.3M
Operating Income (Adjusted) -$21.5M -$20.8M -$24.1M -$19.5M -$22.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $140K $149K $287K $288K $174K
Gross Profit -$140K -$149K -$287K -$288K -$174K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.6M $10.5M $11.6M $13.4M $14M
Other Inc / (Exp) $23.4M $44.3M $9.1M $33.7M $18.5M
Operating Expenses $8.5M $10.5M $11.5M $13.3M $13.9M
Operating Income -$8.7M -$10.6M -$11.8M -$13.6M -$14.1M
 
Net Interest Expenses $475K $4.4M $1.9M $367K $317K
EBT. Incl. Unusual Items $14.7M $31.8M -$1.4M $22.3M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $13.8M $5.5M $12.8M $6.8M
Net Income to Company $9.4M $17.9M -$7.1M $9.5M -$9.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.4M $17.9M -$7.1M $9.5M -$9.4M
 
Basic EPS (Cont. Ops) $0.12 $0.22 -$0.09 $0.11 -$0.08
Diluted EPS (Cont. Ops) $0.12 $0.22 -$0.09 $0.11 -$0.08
Weighted Average Basic Share $227.2M $239.7M $247.5M $263.9M $298.7M
Weighted Average Diluted Share $229.2M $241.4M $247.7M $264.3M $299.5M
 
EBITDA -$8.5M -$10.5M -$11.5M -$13.3M -$13.9M
EBIT -$8.7M -$10.6M -$11.8M -$13.6M -$14.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$8.7M -$10.6M -$11.8M -$13.6M -$14.1M
Operating Income (Adjusted) -$8.7M -$10.6M -$11.8M -$13.6M -$14.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $41.3M $44.1M $131.5M $86.2M $55.2M
Short Term Investments $23.7M $32.6M $85.4M $3.8M $5.4M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $2.2M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $46.2M $54.2M $140.4M $94M $58.1M
 
Property Plant And Equipment $591.7M $662.3M $881.5M $1.1B $1.3B
Long-Term Investments $9.9M $31.3M $73.7M $128.5M $143.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.8M $15.2M $20.6M $21.4M $22.3M
Total Assets $680M $783.8M $1.1B $1.4B $1.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $41K $90K $511K $373K $348K
Other Current Liabilities $2.3M $1.4M $4.2M $5.5M $6.9M
Total Current Liabilities $10.2M $17.3M $52M $39.4M $20.3M
 
Long-Term Debt $207K $182K $264.7M $575M $563.6M
Capital Leases -- -- -- -- --
Total Liabilities $65.3M $81.5M $397.6M $694.5M $674.8M
 
Common Stock $704.6M $809.3M $856.5M $934.6M $1.1B
Other Common Equity Adj -$1.4M -$1.8M $633K -$60.9M -$34.5M
Common Equity $614.7M $702.3M $740.5M $729.9M $843M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $614.7M $702.3M $740.5M $729.9M $843M
 
Total Liabilities and Equity $680M $783.8M $1.1B $1.4B $1.5B
Cash and Short Terms $41.3M $44.1M $131.5M $86.2M $55.2M
Total Debt $248K $272K $265.2M $575.3M $563.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $58.2M $206.3M $132.6M $56.2M $111.3M
Short Term Investments $47.6M $140.1M $13.6M $5.1M --
Accounts Receivable, Net $67K $19K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $2.5M $7.1M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $64M $217.2M $143.7M $64.1M $124.9M
 
Property Plant And Equipment $643.3M $806.2M $1.1B $1.2B $1.4B
Long-Term Investments $26.1M $74.4M $117.6M $143.2M $193.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15M $20.6M $116.4M $22.3M --
Total Assets $733.4M $1.1B $1.3B $1.4B $1.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- $38.2M -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $89K $513K $552K $349K --
Other Current Liabilities $2.7M $400K $71K $5.7M --
Total Current Liabilities $22.4M $62.9M $63.8M $28.1M $41.8M
 
Long-Term Debt $202K $221.8M $489.7M $507.3M $584.1M
Capital Leases -- -- -- -- --
Total Liabilities $48.2M $331.2M $591.2M $564.9M $650.2M
 
Common Stock $778.4M $838.8M $899.3M $1B $1.3B
Other Common Equity Adj -$1.8M $17M -$27.1M -$23.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $685.2M $766.6M $750.4M $862.9M $1.1B
 
Total Liabilities and Equity $733.4M $1.1B $1.3B $1.4B $1.7B
Cash and Short Terms $58.2M $206.3M $132.6M $56.2M $111.3M
Total Debt $291K $222.3M $490.3M $507.6M $584.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.9M $895K -$7.4M -$29.3M -$31.2M
Depreciation & Amoritzation $36K $168K $156K $385K $386K
Stock-Based Compensation $8.8M $3.5M $3.1M $3.3M $3.7M
Change in Accounts Receivable -$1.7M -$5.1M -$845K $457K -$32K
Change in Inventories -- -- -- -- --
Cash From Operations -$10.5M -$11.7M -$22.7M -$21.5M -$14.2M
 
Capital Expenditures $158.8M $73.6M $183.3M $230.2M $106.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$180.5M -$78.7M -$271.7M -$202.9M -$121.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21K -$77K -$334K -$666K -$639K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $59.1M -- -- --
Cash From Financing $199.7M $84.6M $325.8M $260.5M $101.3M
 
Beginning Cash (CF) $17.5M $11.5M $46.2M $82.4M $49.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.7M -$6M $34.6M $36.3M -$32.6M
Ending Cash (CF) $26.3M $5.3M $84M $119M $18.8M
 
Levered Free Cash Flow -$169.3M -$85.3M -$206M -$251.7M -$120.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$823K $5M -$5.3M -$27.6M -$32.3M
Depreciation & Amoritzation $97K $53K $98K $97K $58K
Stock-Based Compensation -- $139K $766K $833K $1M
Change in Accounts Receivable -$1.5M -$2.5M -$363K -$674K -$398K
Change in Inventories -- -- -- -- --
Cash From Operations $170K $967K -$3.1M -$2.8M -$2.1M
 
Capital Expenditures $25.6M $70.6M $75.9M $26.7M $52.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$56.3M -$89.6M -$85.9M -$40.7M -$52.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$20K -$153K -$206K -$398K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $11.8M $22.1M -- -- --
Cash From Financing $13.3M -$211K $4.5M $23.7M $36.3M
 
Beginning Cash (CF) $10.6M $66.2M $119M $51.2M $103.1M
Foreign Exchange Rate Adjustment $155K $2M $684K -$409K $380K
Additions / Reductions -$42.6M -$86.9M -$83.7M -$20.1M -$18.3M
Ending Cash (CF) -$31.9M -$18.8M $36M $30.6M $85.2M
 
Levered Free Cash Flow -$25.4M -$69.6M -$79M -$29.4M -$55M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.2M $9.3M -$32.3M -$12.7M -$50.2M
Depreciation & Amoritzation $149K $176K $295K $386K $272K
Stock-Based Compensation $12.9M $3.2M $3M $3.7M $4.3M
Change in Accounts Receivable -$171K -$5.1M -$2.3M -$153K $3.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.9M -$13.5M -$32.8M -$18.8M -$10.2M
 
Capital Expenditures $183.2M $136.1M $241.9M $142.3M $115.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$204.4M -$266M -$159.3M -$157.5M -$170.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$62K -$237K -$577K -$929K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $38.2M -- -- --
Cash From Financing $200.3M $331.7M $244.5M $108.5M $232.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.2M $55.6M $52.8M -$67.8M $51.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$190.1M -$149.6M -$274.7M -$161M -$126.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9.4M $17.9M -$7.1M $9.5M -$9.4M
Depreciation & Amoritzation $140K $148K $287K $288K $174K
Stock-Based Compensation $2.9M $2.7M $2.5M $2.9M $3.5M
Change in Accounts Receivable -$870K -$894K -$2.3M -$2.9M $242K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.4M -$4.1M -$14.2M -$11.4M -$7.4M
 
Capital Expenditures $45.3M $107.9M $166.5M $78.6M $88.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$64M -$251.3M -$138.9M -$93.5M -$143.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$57K -$217K -$460K -$723K -$131K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $43M $22.1M -- -- $138.4M
Cash From Financing $59.6M $306.8M $225.5M $73.5M $204.3M
 
Beginning Cash (CF) $77.5M $515M $359.2M $178.2M $381.2M
Foreign Exchange Rate Adjustment $155K $3.3M $454K $195K -$583K
Additions / Reductions -$6.9M $54.6M $72.8M -$31.3M $53.3M
Ending Cash (CF) $70.7M $573M $432.4M $147.1M $434M
 
Levered Free Cash Flow -$47.7M -$112M -$180.7M -$90M -$95.6M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 23

UniFirst Corp. [UNF] is up 0.77% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock