Go Pro

Sirius XM (SIRI) Financials

Sirius XM logo
$28.78 -1.13 (-3.78%)
As of 04:00 PM Eastern
Annual Income Statements for Sirius XM

Annual Income Statements for Sirius XM

This table shows Sirius XM's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
510 746 667 1,176 914 138 1,314 908 786 -1,665 805
Consolidated Net Income / (Loss)
510 746 648 1,176 914 131 1,314 1,118 988 -2,075 805
Net Income / (Loss) Continuing Operations
510 746 648 1,176 914 131 1,314 1,118 988 -2,075 805
Total Pre-Tax Income
892 1,092 1,264 1,421 1,197 430 1,526 1,486 1,210 -1,865 1,056
Total Operating Income
1,179 1,432 1,641 1,727 1,647 858 2,015 1,919 1,808 -1,517 1,471
Total Gross Profit
3,428 3,024 3,324 3,462 4,367 4,461 4,728 4,873 4,744 4,570 4,440
Total Revenue
3,535 5,017 5,425 5,771 7,794 8,040 8,696 9,003 8,953 8,699 8,558
Operating Revenue
3,535 5,017 5,425 5,771 7,794 8,040 8,696 9,003 8,953 8,699 8,558
Total Cost of Revenue
107 1,993 2,101 2,309 3,427 3,579 3,968 4,130 4,209 4,129 4,118
Operating Cost of Revenue
107 1,993 2,101 2,309 3,427 3,579 3,968 4,130 4,209 4,129 4,118
Total Operating Expenses
2,249 1,592 1,683 1,735 2,720 3,603 2,713 2,954 2,936 6,087 2,969
Selling, General & Admin Expense
857 854 834 824 951 873 839 915 967 866 963
Marketing Expense
354 387 438 484 937 957 1,056 1,075 931 894 760
Research & Development Expense
- 82 112 123 280 263 265 285 322 296 263
Depreciation Expense
272 269 299 301 468 506 533 611 624 578 547
Impairment Charge
- - - 0.00 84 - - 68 - - 436
Total Other Income / (Expense), net
-287 -340 -377 -306 -450 -428 -489 -433 -598 -348 -415
Interest Expense
299 355 390 350 447 434 498 503 534 484 459
Other Income / (Expense), net
12 15 13 44 -3.00 6.00 9.00 70 -64 136 44
Income Tax Expense
382 346 616 245 283 299 212 368 222 210 251
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - - - 210 202 -410 0.00
Basic Earnings per Share
$0.09 $0.15 $0.14 $0.26 $0.20 $0.03 $0.32 $3.22 $2.91 ($6.14) $2.38
Weighted Average Basic Shares Outstanding
5.38B 4.92B 4.64B 4.46B 4.50B 4.33B 4.06B 347M 339M 338M 338M
Diluted Earnings per Share
$0.09 $0.15 $0.14 $0.26 $0.20 $0.03 $0.32 $2.96 $2.77 ($6.14) $2.23
Weighted Average Diluted Shares Outstanding
5.44B 4.96B 4.72B 4.56B 4.62B 4.43B 4.14B 368M 362M 338M 357M
Weighted Average Basic & Diluted Shares Outstanding
5.66B 4.97B 4.63B 4.52B 4.41B 4.14B 3.95B 3.89B 3.84B 338.77M 334.77M
Cash Dividends to Common per Share
$0.00 $0.01 $0.04 $0.05 $0.05 $0.05 $0.07 $0.34 $0.99 $1.07 $1.08

Quarterly Income Statements for Sirius XM

This table shows Sirius XM's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
2.00 199 304 -2,456 288 204 205 297 99 245 239
Consolidated Net Income / (Loss)
154 241 354 -2,958 288 204 205 297 99 245 239
Net Income / (Loss) Continuing Operations
154 241 354 -2,958 288 204 205 297 99 245 239
Total Pre-Tax Income
160 309 430 -2,997 393 269 264 388 135 326 312
Total Operating Income
389 409 471 -2,901 504 387 365 493 226 454 472
Total Gross Profit
1,221 1,125 1,155 1,145 1,145 1,064 1,107 1,117 1,152 1,089 1,132
Total Revenue
2,288 2,162 2,178 2,171 2,188 2,068 2,138 2,159 2,193 2,091 2,160
Operating Revenue
2,288 2,162 2,178 2,171 2,188 2,068 2,138 2,159 2,193 2,091 2,160
Total Cost of Revenue
1,067 1,037 1,023 1,026 1,043 1,004 1,031 1,042 1,041 1,002 1,028
Operating Cost of Revenue
1,067 1,037 1,023 1,026 1,043 1,004 1,031 1,042 1,041 1,002 1,028
Total Operating Expenses
832 716 684 4,046 641 677 742 624 926 635 660
Selling, General & Admin Expense
254 214 208 228 216 222 273 226 242 222 245
Marketing Expense
250 229 228 217 220 190 185 186 199 187 188
Research & Development Expense
88 86 71 68 71 73 56 62 72 69 56
Depreciation Expense
204 155 156 145 122 144 121 141 141 151 165
Impairment Charge
- 32 21 - - - - 9.00 272 6.00 6.00
Total Other Income / (Expense), net
-229 -100 -41 -96 -111 -118 -101 -105 -91 -128 -160
Interest Expense
213 129 126 124 105 117 116 115 111 112 112
Other Income / (Expense), net
-16 29 85 28 -6.00 -1.00 15 10 20 -16 -48
Income Tax Expense
6.00 68 76 -39 105 65 59 91 36 81 73
Basic Earnings per Share
$1.91 $0.72 $1.05 ($8.74) $0.83 $0.60 $0.61 $0.88 $0.29 $0.73 $0.71
Weighted Average Basic Shares Outstanding
339M 337M 338M 339M 338M 339M 338M 337M 338M 336M 337M
Diluted Earnings per Share
$1.81 $0.63 $0.74 ($8.74) $1.23 $0.59 $0.57 $0.84 $0.23 $0.72 $0.70
Weighted Average Diluted Shares Outstanding
362M 373M 378M 339M 338M 357M 357M 356M 357M 338M 342M
Weighted Average Basic & Diluted Shares Outstanding
3.84B 3.85B 3.85B 339.20M 338.77M 337.92M 336.74M 336.56M 334.77M 336.62M 337.07M

Annual Cash Flow Statements for Sirius XM

This table details how cash moves in and out of Sirius XM's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-36 102 -145 -14 55 -37 116 -236 -55 -145 -68
Net Cash From Operating Activities
1,244 1,719 1,856 1,880 2,017 2,018 1,998 1,981 1,829 1,741 1,898
Net Cash From Continuing Operating Activities
1,244 1,719 1,856 1,880 2,017 2,018 1,998 1,981 1,829 1,741 1,898
Net Income / (Loss) Continuing Operations
510 746 648 1,176 914 131 1,314 1,118 988 -2,075 805
Consolidated Net Income / (Loss)
510 746 648 1,176 914 131 1,314 1,118 988 -2,075 805
Depreciation Expense
272 269 299 301 468 506 533 611 624 578 547
Amortization Expense
7.87 8.61 9.00 6.00 73 76 71 68 59 68 60
Non-Cash Adjustments To Reconcile Net Income
137 193 221 155 367 1,335 384 284 367 3,590 546
Changes in Operating Assets and Liabilities, net
317 503 679 242 195 -30 -304 -100 -209 -420 -60
Net Cash From Investing Activities
-139 -210 -1,147 -379 -3.00 -741 -200 -493 -696 -970 -747
Net Cash From Continuing Investing Activities
-139 -210 -1,147 -379 -3.00 -741 -200 -493 -696 -970 -747
Purchase of Property, Plant & Equipment
-135 -206 -288 -355 -363 -350 -388 -426 -650 -728 -653
Other Investing Activities, net
-3.97 0.00 - - 0.00 0.00 225 3.00 -46 -242 -94
Net Cash From Financing Activities
-1,141 -1,407 -854 -1,515 -1,959 -1,314 -1,682 -1,724 -1,188 -916 -1,219
Net Cash From Continuing Financing Activities
-1,141 -1,407 -854 -1,515 -1,959 -1,314 -1,682 -1,724 -1,188 -916 -1,219
Repayment of Debt
-52 -680 -1,636 -16 -2,150 -889 -5,395 -2,616 -3,739 -3,928 -2,147
Repurchase of Common Equity
-2,018 -1,674 -1,409 -1,314 -2,159 -1,555 -1,523 -647 -274 -6.00 -136
Payment of Dividends
0.00 -48 -190 -201 -226 -237 -268 -249 -65 -143 -365
Issuance of Debt
984 1,037 2,473 136 2,715 1,481 5,619 2,900 2,681 3,205 1,462
Other Financing Activities, net
-54 -42 -92 -120 -139 -114 -115 -1,112 209 -44 -33
Cash Interest Paid
270 293 310 345 337 358 393 487 507 473 439
Cash Income Taxes Paid
12 21 28 6.00 10 38 82 136 165 218 156

Quarterly Cash Flow Statements for Sirius XM

This table details how cash moves in and out of Sirius XM's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-20 -163 52 -69 35 -35 -35 -13 15 -19 99
Net Cash From Operating Activities
528 264 489 309 679 242 546 430 680 271 722
Net Cash From Continuing Operating Activities
528 264 489 309 679 242 546 430 680 271 722
Net Income / (Loss) Continuing Operations
228 241 354 -2,957 287 204 205 297 99 245 239
Consolidated Net Income / (Loss)
228 241 354 -2,957 287 204 205 297 99 245 239
Depreciation Expense
164 155 156 144 123 144 121 141 141 151 165
Amortization Expense
13 15 17 21 15 15 15 15 15 15 14
Non-Cash Adjustments To Reconcile Net Income
163 59 23 3,422 86 108 172 75 191 123 146
Changes in Operating Assets and Liabilities, net
-40 -206 -61 -321 168 -229 33 -98 234 -263 158
Net Cash From Investing Activities
-131 -354 -196 -242 -178 -235 -162 -191 -159 -173 -152
Net Cash From Continuing Investing Activities
-131 -354 -196 -242 -178 -235 -162 -191 -159 -173 -152
Purchase of Property, Plant & Equipment
-129 -174 -173 -216 -165 -189 -145 -175 -144 -105 -130
Other Investing Activities, net
-2.00 -180 -23 -26 -13 -46 -17 -16 -15 -68 -22
Net Cash From Financing Activities
-417 -73 -241 -136 -466 -42 -419 -252 -506 -117 -471
Net Cash From Continuing Financing Activities
-417 -73 -241 -136 -466 -42 -419 -252 -506 -117 -471
Repayment of Debt
-468 -269 -1,340 -1,202 -1,117 -612 -377 -614 -544 -1,733 -595
Repurchase of Common Equity
- 0.00 - - -6.00 -25 -45 -21 -45 -22 -6.00
Payment of Dividends
-17 -17 -17 -17 -92 -91 -92 -91 -91 -91 -91
Issuance of Debt
80 230 1,122 1,099 754 696 101 485 180 1,755 234
Other Financing Activities, net
-12 -17 -6.00 -16 -5.00 -10 -6.00 -11 -6.00 -26 -13
Cash Interest Paid
26 222 20 177 54 212 13 208 6.00 205 -1.00
Cash Income Taxes Paid
40 2.00 104 60 52 3.00 112 4.00 37 0.00 36

Annual Balance Sheets for Sirius XM

This table presents Sirius XM's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
8,047 8,004 8,329 8,173 11,149 10,333 10,274 10,022 30,056 27,521 27,237
Total Current Assets
562 643 471 478 1,003 967 1,180 1,038 1,361 1,149 1,098
Cash & Equivalents
112 214 69 54 106 71 191 57 306 162 94
Note & Lease Receivable
- - - - 670 672 722 697 745 697 786
Prepaid Expenses
187 179 130 158 194 204 246 284 310 290 218
Plant, Property, & Equipment, net
1,415 1,399 1,463 1,513 0.00 0.00 1,450 1,499 1,791 2,109 2,260
Total Noncurrent Assets
6,069 5,962 6,396 6,182 10,146 9,366 7,644 7,485 26,904 24,263 23,879
Long-Term Investments
- - - - - - - - 715 1,043 941
Goodwill
2,205 2,205 2,287 2,290 3,843 3,122 3,151 3,249 15,209 12,390 12,390
Intangible Assets
2,593 2,545 2,523 2,501 3,467 3,340 3,186 3,050 10,310 10,189 10,065
Other Noncurrent Operating Assets
155 119 119 138 2,231 2,262 581 1,039 670 641 483
Total Liabilities & Shareholders' Equity
8,047 8,004 8,329 8,173 11,149 10,333 10,274 10,022 30,056 27,521 27,237
Total Liabilities
8,213 8,796 9,853 9,990 11,885 12,618 12,899 13,373 16,954 16,447 15,674
Total Current Liabilities
2,496 2,669 2,822 2,803 3,293 3,167 2,980 2,981 3,951 2,731 3,653
Short-Term Debt
4.76 5.49 5.11 3.00 2.00 1.00 0.00 196 1,079 61 1,058
Accounts Payable
628 716 797 740 1,155 1,223 1,304 1,248 1,303 1,284 1,290
Current Deferred Revenue
1,772 1,833 1,882 1,932 1,930 1,721 1,454 1,322 1,195 1,050 976
Other Current Liabilities
- - - - 46 48 49 50 200 164 158
Other Current Nonoperating Liabilities
92 115 137 128 160 174 173 165 174 172 171
Total Noncurrent Liabilities
5,717 6,127 7,032 7,187 8,592 9,451 9,919 10,392 13,003 13,716 12,021
Long-Term Debt
5,444 5,843 6,741 6,885 7,842 8,499 8,832 9,256 10,073 10,314 8,648
Noncurrent Deferred Revenue
158 176 175 149 130 118 97 81 88 82 92
Noncurrent Deferred & Payable Income Tax Liabilities
6.68 6.42 8.17 47 70 266 478 565 2,414 2,220 2,238
Other Noncurrent Operating Liabilities
98 94 100 102 94 149 512 170 428 1,100 1,043
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-166 -792 -1,524 -1,817 -736 -2,285 -2,625 -3,351 13,102 11,074 11,563
Total Preferred & Common Equity
-166 -792 -1,524 -1,817 -736 -2,285 -2,625 -3,351 10,076 11,074 11,563
Total Common Equity
-166 -792 -1,524 -1,817 -736 -2,285 -2,625 -3,351 10,076 11,074 11,563
Common Stock
4,789 3,122 1,718 246 399 4.00 4.00 4.00 0.00 0.00 0.00
Retained Earnings
-4,931 -3,891 -3,243 -2,057 -1,143 -2,285 -2,636 -3,351 15,353 11,121 11,614
Accumulated Other Comprehensive Income / (Loss)
-0.50 -0.14 18 -6.00 8.00 15 15 -4.00 7.00 -46 -50
Other Equity Adjustments
- - - - - - - - -5,284 -1.00 -1.00

Quarterly Balance Sheets for Sirius XM

This table presents Sirius XM's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
10,023 10,078 10,129 11,174 11,185 27,483 27,426 27,326 27,401 27,147 27,185
Total Current Assets
980 1,039 1,041 1,078 1,100 1,133 1,045 1,045 1,084 1,059 1,159
Cash & Equivalents
53 51 53 71 100 127 127 92 79 75 174
Note & Lease Receivable
587 689 690 647 676 692 624 686 728 698 737
Prepaid Expenses
322 299 298 360 324 314 294 267 277 286 248
Plant, Property, & Equipment, net
1,586 1,616 1,715 1,820 1,874 2,013 2,181 2,146 2,239 2,272 2,286
Total Noncurrent Assets
7,457 7,423 7,373 8,276 8,211 24,337 24,200 24,135 24,078 23,816 23,740
Long-Term Investments
- - - 1,465 1,426 1,079 1,025 1,002 975 910 873
Goodwill
3,249 3,249 3,249 3,249 3,249 12,390 12,390 12,390 12,390 12,390 12,390
Intangible Assets
3,013 2,977 2,941 2,882 2,864 10,210 10,158 10,127 10,096 10,034 10,003
Other Noncurrent Operating Assets
557 1,050 1,036 525 517 658 627 616 617 482 474
Total Liabilities & Shareholders' Equity
10,023 10,078 10,129 11,174 11,185 27,483 27,426 27,326 27,401 27,147 27,185
Total Liabilities
13,282 13,189 13,022 13,544 13,298 16,624 16,214 15,997 15,845 15,416 15,277
Total Current Liabilities
2,796 3,235 3,158 3,088 2,558 3,061 2,479 2,570 3,461 2,412 2,532
Short-Term Debt
122 525 525 505 5.00 589 61 61 1,058 59 2.00
Accounts Payable
1,247 1,213 1,267 1,303 1,213 1,172 1,154 1,160 1,175 1,139 1,218
Current Deferred Revenue
1,307 1,287 1,248 1,162 1,128 1,088 1,050 1,033 1,005 974 965
Other Current Liabilities
48 45 45 46 45 135 142 146 152 167 168
Other Current Nonoperating Liabilities
72 165 73 72 167 77 72 170 71 73 179
Total Noncurrent Liabilities
10,486 9,954 9,864 10,456 10,740 13,563 13,735 13,427 12,384 13,004 12,745
Long-Term Debt
9,391 8,908 8,823 8,722 9,044 10,137 10,405 10,136 9,019 9,688 9,453
Noncurrent Deferred Revenue
79 76 73 84 83 82 83 87 89 93 93
Noncurrent Deferred & Payable Income Tax Liabilities
511 472 479 488 479 2,238 2,196 2,186 2,275 2,255 2,274
Other Noncurrent Operating Liabilities
195 498 197 858 1,134 1,106 1,051 1,018 1,001 968 925
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-3,259 -3,111 -2,893 -2,370 -2,113 10,859 11,212 11,329 11,556 11,731 11,908
Total Preferred & Common Equity
-3,259 -3,111 -2,893 -2,370 -2,113 10,859 11,212 11,329 11,556 11,731 11,908
Total Common Equity
-3,259 -3,111 -2,893 -2,370 -2,113 10,859 11,212 11,329 11,556 11,731 11,908
Common Stock
4.00 4.00 4.00 4.00 4.00 0.00 0.00 0.00 0.00 13 51
Retained Earnings
-3,254 -3,115 -2,894 -2,370 -2,110 10,889 11,257 11,378 11,606 11,768 11,916
Accumulated Other Comprehensive Income / (Loss)
-4.00 3.00 -3.00 -4.00 -7.00 -30 -44 -48 -50 -50 -58
Other Equity Adjustments
-5.00 -3.00 - - - 0.00 -1.00 -1.00 0.00 0.00 -1.00

Annual Metrics And Ratios for Sirius XM

This table displays calculated financial ratios and metrics derived from Sirius XM's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
4.87% 41.92% 8.13% 6.38% 35.05% 3.16% 8.16% 3.53% -0.56% -2.84% -1.62%
EBITDA Growth
6.05% 17.23% 13.76% 5.91% 5.15% -33.82% 81.74% 1.52% -9.03% -130.28% 388.71%
EBIT Growth
8.30% 21.50% 14.30% 7.07% -7.17% -47.45% 134.26% -1.73% -12.32% -179.19% 209.70%
NOPAT Growth
1.33% 45.28% -14.03% 69.89% -12.01% -79.22% 563.78% -16.79% 2.25% -171.93% 205.60%
Net Income Growth
3.34% 46.34% -13.13% 81.48% -22.28% -85.67% 903.05% -14.92% -11.63% -310.02% 138.80%
EPS Growth
12.50% 66.67% -6.67% 85.71% -23.08% -85.00% 966.67% 825.00% -6.42% -321.66% 136.32%
Operating Cash Flow Growth
-0.73% 38.20% 7.95% 1.29% 7.29% 0.05% -0.99% -0.85% -7.67% -4.81% 9.02%
Free Cash Flow Firm Growth
-2.22% 12.21% -60.51% 210.78% -176.74% 194.30% 99.85% -51.65% -1,495.37% 112.53% -41.30%
Invested Capital Growth
-8.23% -5.83% 6.71% -2.82% 47.95% -11.56% -8.13% 5.49% 258.51% -12.78% -0.05%
Revenue Q/Q Growth
1.83% 29.65% -7.04% -3.09% 7.82% 1.61% 1.07% 0.03% 0.04% -1.14% 0.06%
EBITDA Q/Q Growth
-0.36% 1.69% -0.03% 5.16% 3.31% -39.19% 59.76% 5.00% -7.51% 10.48% -9.93%
EBIT Q/Q Growth
-0.51% 2.24% -0.17% 5.67% -1.38% -51.16% 94.62% 2.26% -7.82% 8.30% -14.26%
NOPAT Q/Q Growth
-0.73% 12.73% -24.79% 28.05% -1.64% -81.16% 187.28% -2.83% -0.91% 7.05% -15.25%
Net Income Q/Q Growth
-1.64% 10.36% -27.15% 32.42% -0.87% -87.54% 313.21% -4.20% -10.51% 6.07% -19.01%
EPS Q/Q Growth
0.00% 15.38% -22.22% 36.84% -4.76% -87.50% 300.00% 886.67% -25.34% -10.43% -30.96%
Operating Cash Flow Q/Q Growth
-1.74% 10.26% 2.15% -0.44% -0.10% 3.06% 1.78% 2.80% -7.72% 9.50% 0.05%
Free Cash Flow Firm Q/Q Growth
-3.89% 14.39% -7.74% -0.62% -12.53% -42.64% 62.73% -3.67% -1,331.31% 113.01% 0.29%
Invested Capital Q/Q Growth
-2.30% -3.41% -7.18% -1.66% 0.36% -3.58% 0.02% 0.02% 245.90% -0.20% -1.19%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
96.97% 60.27% 61.27% 59.99% 56.03% 55.49% 54.37% 54.13% 52.99% 52.53% 51.88%
EBITDA Margin
41.61% 34.38% 36.17% 36.01% 28.03% 17.99% 30.22% 29.63% 27.11% -8.45% 24.80%
Operating Margin
33.34% 28.54% 30.25% 29.93% 21.13% 10.67% 23.17% 21.32% 20.19% -17.44% 17.19%
EBIT Margin
33.69% 28.84% 30.49% 30.69% 21.09% 10.75% 23.28% 22.09% 19.48% -15.88% 17.70%
Profit (Net Income) Margin
14.42% 14.87% 11.94% 20.38% 11.73% 1.63% 15.11% 12.42% 11.04% -23.85% 9.41%
Tax Burden Percent
57.15% 68.33% 51.27% 82.76% 76.36% 30.47% 86.11% 75.24% 81.65% 111.26% 76.23%
Interest Burden Percent
74.89% 75.44% 76.42% 80.24% 72.81% 49.77% 75.40% 74.71% 69.38% 135.05% 69.70%
Effective Tax Rate
42.85% 31.67% 48.73% 17.24% 23.64% 69.53% 13.89% 24.76% 18.35% 0.00% 23.77%
Return on Invested Capital (ROIC)
12.23% 19.12% 16.39% 27.36% 19.70% 3.64% 26.85% 22.70% 9.86% -4.85% 5.49%
ROIC Less NNEP Spread (ROIC-NNEP)
8.91% 14.96% 13.32% 23.69% 15.22% 2.14% 22.12% 19.22% 5.02% -15.16% 2.01%
Return on Net Nonoperating Assets (RNNOA)
76.94% -174.76% -72.36% -97.76% -91.30% -12.31% -80.37% -60.12% 10.40% -12.32% 1.62%
Return on Equity (ROE)
89.16% -155.64% -55.96% -70.40% -71.60% -8.67% -53.52% -37.42% 20.26% -17.17% 7.11%
Cash Return on Invested Capital (CROIC)
20.81% 25.13% 9.90% 30.22% -18.98% 15.92% 35.33% 17.36% -102.90% 8.80% 5.55%
Operating Return on Assets (OROA)
14.51% 18.03% 20.25% 21.46% 17.02% 8.04% 19.64% 19.60% 8.70% -4.80% 5.53%
Return on Assets (ROA)
6.21% 9.30% 7.93% 14.25% 9.46% 1.22% 12.75% 11.02% 4.93% -7.21% 2.94%
Return on Common Equity (ROCE)
89.16% -155.64% -55.96% -70.40% -71.60% -8.67% -53.52% -37.42% 13.98% -15.02% 7.11%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
674 979 841 1,429 1,258 261 1,735 1,444 1,476 -1,062 1,121
NOPAT Margin
19.05% 19.50% 15.51% 24.77% 16.14% 3.25% 19.95% 16.04% 16.49% -12.21% 13.10%
Net Nonoperating Expense Percent (NNEP)
3.32% 4.16% 3.07% 3.67% 4.49% 1.50% 4.72% 3.49% 4.84% 10.31% 3.48%
Return On Investment Capital (ROIC_SIMPLE)
12.75% 19.35% 16.11% 28.18% 16.63% 3.94% 27.95% 22.49% 6.09% -4.95% 5.27%
Cost of Revenue to Revenue
3.03% 39.73% 38.73% 40.01% 43.97% 44.51% 45.63% 45.87% 47.01% 47.47% 48.12%
SG&A Expenses to Revenue
24.25% 17.02% 15.37% 14.28% 12.20% 10.86% 9.65% 10.16% 10.80% 9.96% 11.25%
R&D to Revenue
0.00% 1.64% 2.06% 2.13% 3.59% 3.27% 3.05% 3.17% 3.60% 3.40% 3.07%
Operating Expenses to Revenue
63.63% 31.73% 31.02% 30.06% 34.90% 44.81% 31.20% 32.81% 32.79% 69.97% 34.69%
Earnings before Interest and Taxes (EBIT)
1,191 1,447 1,654 1,771 1,644 864 2,024 1,989 1,744 -1,381 1,515
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,471 1,725 1,962 2,078 2,185 1,446 2,628 2,668 2,427 -735 2,122
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.67 0.58
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.85 0.79
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.36
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.24% 5.40%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11.96%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.81 0.75
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.90 1.80
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.26
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.17
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13.73
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.50 8.11
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.57 13.60
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-32.72 -7.38 -4.43 -3.79 -11.28 -3.90 -3.36 -2.92 0.85 0.94 0.84
Long-Term Debt to Equity
-32.70 -7.38 -4.42 -3.79 -11.27 -3.90 -3.36 -2.86 0.77 0.93 0.75
Financial Leverage
8.64 -11.68 -5.43 -4.13 -6.00 -5.75 -3.63 -3.13 2.07 0.81 0.80
Leverage Ratio
14.36 -16.75 -7.05 -4.94 -7.57 -7.11 -4.20 -3.40 4.11 2.38 2.42
Compound Leverage Factor
10.75 -12.63 -5.39 -3.96 -5.51 -3.54 -3.16 -2.54 2.85 3.22 1.69
Debt to Total Capital
103.15% 115.66% 129.18% 135.83% 109.73% 134.44% 142.29% 152.19% 45.98% 48.37% 45.63%
Short-Term Debt to Total Capital
0.09% 0.11% 0.10% 0.06% 0.03% 0.02% 0.00% 3.05% 4.45% 0.28% 4.97%
Long-Term Debt to Total Capital
103.06% 115.56% 129.08% 135.77% 109.70% 134.43% 142.29% 149.14% 41.53% 48.09% 40.66%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12.48% 0.00% 0.00%
Common Equity to Total Capital
-3.15% -15.66% -29.18% -35.83% -9.73% -34.44% -42.29% -52.19% 41.54% 51.63% 54.37%
Debt to EBITDA
3.70 3.39 3.44 3.31 3.80 6.17 3.36 3.66 4.60 -14.12 4.57
Net Debt to EBITDA
3.63 3.27 3.40 3.29 3.75 6.12 3.29 3.64 4.17 -12.48 4.09
Long-Term Debt to EBITDA
3.70 3.39 3.44 3.31 3.80 6.17 3.36 3.59 4.15 -14.03 4.08
Debt to NOPAT
8.09 5.98 8.02 4.82 6.60 34.12 5.09 6.77 7.55 -9.77 8.66
Net Debt to NOPAT
7.92 5.76 7.94 4.78 6.52 33.85 4.98 6.73 6.86 -8.64 7.73
Long-Term Debt to NOPAT
8.08 5.97 8.01 4.82 6.60 34.12 5.09 6.63 6.82 -9.71 7.71
Altman Z-Score
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.92 1.24
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 31.03% 12.52% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.23 0.24 0.17 0.17 0.30 0.31 0.40 0.35 0.34 0.42 0.30
Quick Ratio
0.14 0.17 0.11 0.11 0.24 0.24 0.31 0.25 0.27 0.31 0.24
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,146 1,286 508 1,578 -1,211 1,142 2,283 1,104 -15,402 1,929 1,132
Operating Cash Flow to CapEx
922.26% 835.27% 644.44% 529.58% 555.65% 576.57% 514.95% 465.02% 281.38% 239.15% 290.66%
Free Cash Flow to Firm to Interest Expense
3.83 3.62 1.30 4.51 -2.71 2.63 4.58 2.19 -28.84 3.99 2.47
Operating Cash Flow to Interest Expense
4.16 4.84 4.76 5.37 4.51 4.65 4.01 3.94 3.43 3.60 4.14
Operating Cash Flow Less CapEx to Interest Expense
3.71 4.26 4.02 4.36 3.70 3.84 3.23 3.09 2.21 2.09 2.71
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.43 0.63 0.66 0.70 0.81 0.75 0.84 0.89 0.45 0.30 0.31
Accounts Receivable Turnover
15.18 21.35 22.55 23.27 58.60 382.86 424.20 0.00 0.00 0.00 0.00
Inventory Turnover
5.14 93.46 103.59 109.43 207.70 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
2.42 3.57 3.79 3.88 0.00 0.00 0.00 6.11 5.44 4.46 3.92
Accounts Payable Turnover
0.18 2.97 2.78 3.00 3.62 3.01 3.14 3.24 3.30 3.19 3.20
Days Sales Outstanding (DSO)
24.04 17.09 16.19 15.69 6.23 0.95 0.86 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
71.03 3.91 3.52 3.34 1.76 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
2,078.80 123.05 131.43 121.50 100.92 121.26 116.22 112.77 110.61 114.34 114.07
Cash Conversion Cycle (CCC)
-1,983.73 -102.05 -111.72 -102.48 -92.93 -120.31 -115.36 -112.77 -110.61 -114.34 -114.07
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,272 4,965 5,298 5,149 7,618 6,737 6,189 6,529 23,407 20,416 20,405
Invested Capital Turnover
0.64 0.98 1.06 1.10 1.22 1.12 1.35 1.42 0.60 0.40 0.42
Increase / (Decrease) in Invested Capital
-473 -308 333 -149 2,469 -881 -548 340 16,878 -2,991 -11
Enterprise Value (EV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16,540 15,401
Market Capitalization
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,370 6,730
Book Value per Share
($0.03) ($0.16) ($0.33) ($0.41) ($0.17) ($0.54) ($0.66) ($0.86) $2.62 $32.65 $34.36
Tangible Book Value per Share
($0.95) ($1.15) ($1.38) ($1.49) ($1.82) ($2.06) ($2.24) ($2.48) ($4.02) ($33.92) ($32.36)
Total Capital
5,282 5,056 5,222 5,071 7,564 6,634 6,207 6,421 24,254 21,449 21,269
Total Debt
5,448 5,848 6,746 6,888 8,300 8,919 8,832 9,772 11,152 10,375 9,706
Total Long-Term Debt
5,444 5,843 6,741 6,885 8,298 8,918 8,832 9,576 10,073 10,314 8,648
Net Debt
5,337 5,634 6,677 6,834 8,194 8,848 8,641 9,715 10,131 9,170 8,671
Capital Expenditures (CapEx)
135 206 288 355 363 350 388 426 650 728 653
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2,042 -2,234 -2,415 -2,376 -2,394 -2,270 -1,991 -1,804 -1,817 -1,683 -1,591
Debt-free Net Working Capital (DFNWC)
-1,930 -2,020 -2,346 -2,322 -2,288 -2,199 -1,800 -1,747 -1,511 -1,521 -1,497
Net Working Capital (NWC)
-1,935 -2,026 -2,351 -2,325 -2,290 -2,200 -1,800 -1,943 -2,590 -1,582 -2,555
Net Nonoperating Expense (NNE)
164 233 193 253 344 130 421 326 488 1,013 316
Net Nonoperating Obligations (NNO)
5,439 5,757 6,822 6,966 8,354 9,022 8,814 9,880 10,305 9,342 8,842
Total Depreciation and Amortization (D&A)
280 278 308 307 541 582 604 679 683 646 607
Debt-free, Cash-free Net Working Capital to Revenue
-57.75% -44.53% -44.51% -41.17% -30.72% -28.23% -22.90% -20.04% -20.29% -19.35% -18.59%
Debt-free Net Working Capital to Revenue
-54.59% -40.27% -43.24% -40.24% -29.36% -27.35% -20.70% -19.40% -16.88% -17.48% -17.49%
Net Working Capital to Revenue
-54.72% -40.38% -43.33% -40.29% -29.38% -27.36% -20.70% -21.58% -28.93% -18.19% -29.86%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.09 $0.15 $0.14 $0.26 $0.20 $0.03 $0.32 $0.31 $0.33 ($6.14) $2.38
Adjusted Weighted Average Basic Shares Outstanding
5.38B 4.92B 4.64B 4.46B 4.50B 4.33B 4.06B 3.92B 3.86B 338M 338M
Adjusted Diluted Earnings per Share
$0.09 $0.15 $0.14 $0.26 $0.20 $0.03 $0.32 $0.31 $0.32 ($6.14) $2.23
Adjusted Weighted Average Diluted Shares Outstanding
5.44B 4.96B 4.72B 4.56B 4.62B 4.43B 4.14B 3.99B 3.89B 338M 357M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
5.10B 4.72B 4.49B 4.35B 4.41B 4.14B 3.95B 3.89B 3.84B 338.77M 334.77M
Normalized Net Operating Profit after Tax (NOPAT)
674 979 841 1,432 1,322 1,303 1,752 1,495 1,551 1,355 1,454
Normalized NOPAT Margin
19.05% 19.50% 15.51% 24.81% 16.96% 16.21% 20.15% 16.60% 17.33% 15.58% 16.99%
Pre Tax Income Margin
25.23% 21.76% 23.30% 24.62% 15.36% 5.35% 17.55% 16.51% 13.52% -21.44% 12.34%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.98 4.07 4.24 5.06 3.68 1.99 4.06 3.95 3.27 -2.85 3.30
NOPAT to Interest Expense
2.25 2.75 2.16 4.08 2.81 0.60 3.48 2.87 2.76 -2.19 2.44
EBIT Less CapEx to Interest Expense
3.53 3.49 3.50 4.05 2.87 1.18 3.29 3.11 2.05 -4.36 1.88
NOPAT Less CapEx to Interest Expense
1.80 2.17 1.42 3.07 2.00 -0.20 2.71 2.02 1.55 -3.70 1.02
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 6.45% 29.32% 17.09% 24.73% 180.92% 20.40% 22.27% 6.58% -6.89% 45.34%
Augmented Payout Ratio
395.95% 230.80% 246.76% 128.83% 260.94% 1,367.94% 136.30% 80.14% 34.31% -7.18% 62.24%

Quarterly Metrics And Ratios for Sirius XM

This table displays calculated financial ratios and metrics derived from Sirius XM's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 334,772,877.00 336,619,936.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 334,772,877.00 336,619,936.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.73 0.71
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.18% 0.84% -3.20% -4.40% -4.37% -4.35% -1.84% -0.55% 0.23% 1.11% 1.03%
EBITDA Growth
-26.37% 7.80% 15.17% -498.24% 15.64% -10.36% -29.22% 124.34% -36.79% 10.83% 16.86%
EBIT Growth
-28.41% 5.54% 16.08% -702.31% 33.51% -11.87% -31.65% 117.51% -50.60% 13.47% 11.58%
NOPAT Growth
3.23% 2.35% -2.86% -589.01% -1.35% -8.00% -26.91% 118.58% -55.13% 16.26% 27.57%
Net Income Growth
-42.96% 3.43% 14.19% -1,116.49% 87.01% -15.35% -42.09% 110.04% -65.63% 20.10% 16.59%
EPS Growth
-34.18% 950.00% 825.00% -1,165.85% -32.04% -6.35% -22.97% 109.61% -81.30% 22.03% 22.81%
Operating Cash Flow Growth
-22.47% -24.57% 8.43% -38.20% 28.60% -8.33% 11.66% 39.16% 0.15% 11.98% 32.23%
Free Cash Flow Firm Growth
-72,768.32% 285.38% 332.65% -9,018.23% 120.36% -1,312.25% -1,282.40% 101.17% -94.74% 102.55% 103.18%
Invested Capital Growth
258.51% -13.46% -13.35% 202.29% -12.78% 261.56% 269.41% 0.95% -0.05% -0.16% -0.52%
Revenue Q/Q Growth
0.75% -5.51% 0.74% -0.32% 0.78% -5.48% 3.38% 0.98% 1.57% -4.65% 3.30%
EBITDA Q/Q Growth
-19.12% 10.55% 19.90% -471.47% 123.49% -14.31% -5.32% 27.71% -39.00% 50.25% -0.17%
EBIT Q/Q Growth
-21.80% 17.43% 26.94% -616.73% 117.33% -22.49% -1.55% 32.37% -51.09% 78.05% -3.20%
NOPAT Q/Q Growth
-9.84% -14.80% 21.56% -623.71% 118.19% -20.54% -3.43% 33.15% -56.08% 105.87% 5.97%
Net Income Q/Q Growth
-47.08% 56.49% 46.89% -935.59% 109.74% -29.17% 0.49% 44.88% -66.67% 147.47% -2.45%
EPS Q/Q Growth
120.73% -65.19% 17.46% -1,281.08% 114.07% -52.03% -3.39% 47.37% -72.62% 213.04% -2.78%
Operating Cash Flow Q/Q Growth
5.60% -50.00% 85.23% -36.81% 119.74% -64.36% 125.62% -21.25% 58.14% -60.15% 166.42%
Free Cash Flow Firm Q/Q Growth
-9,462.95% 107.30% 3.47% -1,360.85% 121.38% -534.70% -0.92% 101.24% -3.62% 111.16% 25.55%
Invested Capital Q/Q Growth
245.90% -75.66% -2.11% 266.79% -0.20% 0.89% 0.02% 0.23% -1.19% 0.79% -0.35%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
53.37% 52.04% 53.03% 52.74% 52.33% 51.45% 51.78% 51.74% 52.53% 52.08% 52.41%
EBITDA Margin
24.04% 28.12% 33.47% -124.74% 29.07% 26.35% 24.13% 30.52% 18.33% 28.89% 27.92%
Operating Margin
17.00% 18.92% 21.63% -133.63% 23.03% 18.71% 17.07% 22.83% 10.31% 21.71% 21.85%
EBIT Margin
16.30% 20.26% 25.53% -132.34% 22.76% 18.67% 17.77% 23.30% 11.22% 20.95% 19.63%
Profit (Net Income) Margin
6.73% 11.15% 16.25% -136.25% 13.16% 9.86% 9.59% 13.76% 4.51% 11.72% 11.06%
Tax Burden Percent
96.25% 77.99% 82.33% 98.70% 73.28% 75.84% 77.65% 76.55% 73.33% 75.15% 76.60%
Interest Burden Percent
42.90% 70.55% 77.34% 104.32% 78.92% 69.69% 69.47% 77.14% 54.88% 74.43% 73.58%
Effective Tax Rate
3.75% 22.01% 17.67% 0.00% 26.72% 24.16% 22.35% 23.45% 26.67% 24.85% 23.40%
Return on Invested Capital (ROIC)
9.79% 21.56% 26.38% -60.47% 6.70% 9.29% 8.67% 7.27% 3.17% 6.80% 7.01%
ROIC Less NNEP Spread (ROIC-NNEP)
7.60% 20.69% 25.98% -70.10% 5.87% 8.26% 7.75% 6.41% 2.43% 5.75% 5.64%
Return on Net Nonoperating Assets (RNNOA)
15.74% -65.82% -85.74% -169.45% 4.77% 16.31% 14.26% 5.35% 1.96% 4.56% 4.33%
Return on Equity (ROE)
25.53% -44.26% -59.36% -229.92% 11.47% 25.60% 22.94% 12.62% 5.12% 11.37% 11.34%
Cash Return on Invested Capital (CROIC)
-102.90% 38.61% 38.82% -108.96% 8.80% -121.53% -123.58% 5.49% 5.55% 5.84% 6.59%
Operating Return on Assets (OROA)
7.28% 17.15% 21.37% -61.92% 6.88% 8.32% 7.91% 7.26% 3.51% 6.59% 6.20%
Return on Assets (ROA)
3.01% 9.44% 13.60% -63.75% 3.98% 4.40% 4.27% 4.29% 1.41% 3.68% 3.49%
Return on Common Equity (ROCE)
17.61% -44.26% -59.36% -229.92% 10.04% 25.60% 22.94% 12.62% 5.12% 11.37% 11.34%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
374 319 388 -2,031 369 293 283 377 166 341 362
NOPAT Margin
16.36% 14.75% 17.80% -93.54% 16.88% 14.19% 13.26% 17.48% 7.56% 16.32% 16.74%
Net Nonoperating Expense Percent (NNEP)
2.18% 0.87% 0.39% 9.63% 0.83% 1.03% 0.92% 0.86% 0.73% 1.06% 1.37%
Return On Investment Capital (ROIC_SIMPLE)
1.54% 4.45% 5.59% -9.41% 1.72% 1.35% 1.32% 1.74% 0.78% 1.59% 1.69%
Cost of Revenue to Revenue
46.63% 47.96% 46.97% 47.26% 47.67% 48.55% 48.22% 48.26% 47.47% 47.92% 47.59%
SG&A Expenses to Revenue
11.10% 9.90% 9.55% 10.50% 9.87% 10.74% 12.77% 10.47% 11.04% 10.62% 11.34%
R&D to Revenue
3.85% 3.98% 3.26% 3.13% 3.25% 3.53% 2.62% 2.87% 3.28% 3.30% 2.59%
Operating Expenses to Revenue
36.36% 33.12% 31.41% 186.37% 29.30% 32.74% 34.71% 28.90% 42.23% 30.37% 30.56%
Earnings before Interest and Taxes (EBIT)
373 438 556 -2,873 498 386 380 503 246 438 424
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
550 608 729 -2,708 636 545 516 659 402 604 603
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 7.91 0.67 0.66 0.67 0.67 0.58 0.66 0.84
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 9.76 0.85 0.85 0.88 0.91 0.79 0.90 1.16
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.79 8.36 9.13 11.30
Dividend Yield
0.00% 0.00% 0.00% 0.00% 1.24% 2.49% 3.62% 4.70% 5.40% 4.68% 3.66%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12.84% 11.96% 10.95% 8.85%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 4.66 0.81 0.81 0.81 0.81 0.75 0.80 0.90
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 10.84 1.90 1.94 1.95 1.96 1.80 1.92 2.13
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.12 7.26 7.56 8.09
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.49 10.17 10.52 11.39
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.67 13.73 14.10 14.72
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 60.00 9.50 9.70 9.39 8.84 8.11 8.56 8.73
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 8.57 0.00 0.00 14.85 13.60 13.73 13.56
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.85 -4.02 -4.28 0.99 0.94 0.93 0.90 0.87 0.84 0.83 0.79
Long-Term Debt to Equity
0.77 -3.81 -4.28 0.93 0.93 0.93 0.89 0.78 0.75 0.83 0.79
Financial Leverage
2.07 -3.18 -3.30 2.42 0.81 1.97 1.84 0.83 0.80 0.79 0.77
Leverage Ratio
4.11 -3.77 -4.07 4.72 2.38 4.37 4.18 2.45 2.42 2.38 2.35
Compound Leverage Factor
1.76 -2.66 -3.15 4.93 1.88 3.04 2.90 1.89 1.33 1.77 1.73
Debt to Total Capital
45.98% 133.10% 130.46% 49.69% 48.37% 48.28% 47.37% 46.58% 45.63% 45.38% 44.26%
Short-Term Debt to Total Capital
4.45% 7.05% 0.07% 2.73% 0.28% 0.28% 0.28% 4.89% 4.97% 0.27% 0.01%
Long-Term Debt to Total Capital
41.53% 126.04% 130.39% 46.96% 48.09% 48.00% 47.09% 41.69% 40.66% 45.11% 44.25%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
12.48% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
41.54% -33.10% -30.46% 50.31% 51.63% 51.72% 52.63% 53.42% 54.37% 54.62% 55.74%
Debt to EBITDA
4.60 3.86 3.53 -13.06 -14.12 -13.12 -10.09 4.28 4.57 4.47 4.17
Net Debt to EBITDA
4.17 3.24 2.93 -11.60 -12.48 -11.67 -9.00 3.83 4.09 4.02 3.71
Long-Term Debt to EBITDA
4.15 3.65 3.52 -12.35 -14.03 -13.04 -10.03 3.83 4.08 4.44 4.17
Debt to NOPAT
7.55 6.42 6.14 -9.39 -9.77 -9.72 -8.86 7.62 8.66 8.34 7.58
Net Debt to NOPAT
6.86 5.39 5.11 -8.33 -8.64 -8.65 -7.91 6.82 7.73 7.50 6.74
Long-Term Debt to NOPAT
6.82 6.08 6.14 -8.87 -9.71 -9.66 -8.80 6.82 7.71 8.29 7.58
Altman Z-Score
0.00 0.00 0.00 3.55 1.14 1.14 1.16 1.15 1.09 1.22 1.31
Noncontrolling Interest Sharing Ratio
31.03% 0.00% 0.00% 0.00% 12.52% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.34 0.35 0.43 0.37 0.42 0.42 0.41 0.31 0.30 0.44 0.46
Quick Ratio
0.27 0.23 0.30 0.27 0.31 0.30 0.30 0.23 0.24 0.32 0.36
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-16,504 1,205 1,247 -15,720 3,360 -14,608 -14,742 183 177 373 469
Operating Cash Flow to CapEx
409.30% 151.72% 282.66% 143.06% 411.52% 128.04% 376.55% 245.71% 472.22% 258.10% 555.38%
Free Cash Flow to Firm to Interest Expense
-77.48 9.34 9.89 -126.77 32.00 -124.85 -127.08 1.59 1.59 3.33 4.18
Operating Cash Flow to Interest Expense
2.48 2.05 3.88 2.49 6.47 2.07 4.71 3.74 6.13 2.42 6.45
Operating Cash Flow Less CapEx to Interest Expense
1.87 0.70 2.51 0.75 4.90 0.45 3.46 2.22 4.83 1.48 5.29
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.45 0.85 0.84 0.47 0.30 0.45 0.44 0.31 0.31 0.31 0.32
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
5.44 5.27 5.10 4.72 4.46 4.30 4.26 4.02 3.92 3.85 3.88
Accounts Payable Turnover
3.30 3.31 3.45 3.41 3.19 3.33 3.46 3.51 3.20 3.59 3.46
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
110.61 110.23 105.82 107.18 114.34 109.47 105.52 103.96 114.07 101.67 105.52
Cash Conversion Cycle (CCC)
-110.61 -110.23 -105.82 -107.18 -114.34 -109.47 -105.52 -103.96 -114.07 -101.67 -105.52
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
23,407 5,697 5,577 20,456 20,416 20,598 20,602 20,650 20,405 20,566 20,495
Invested Capital Turnover
0.60 1.46 1.48 0.65 0.40 0.65 0.65 0.42 0.42 0.42 0.42
Increase / (Decrease) in Invested Capital
16,878 -886 -859 13,689 -2,991 14,901 15,025 194 -11 -32 -107
Enterprise Value (EV)
0.00 0.00 0.00 95,394 16,540 16,669 16,672 16,764 15,401 16,489 18,352
Market Capitalization
0.00 0.00 0.00 85,874 7,370 7,355 7,569 7,741 6,730 7,727 9,944
Book Value per Share
$2.62 ($7.03) ($0.55) $2.82 $32.65 $33.10 $33.53 $34.32 $34.36 $35.04 $35.38
Tangible Book Value per Share
($4.02) ($25.23) ($2.14) ($3.05) ($33.92) ($33.46) ($33.11) ($32.46) ($32.36) ($31.94) ($31.15)
Total Capital
24,254 7,161 6,936 21,585 21,449 21,678 21,526 21,633 21,269 21,478 21,363
Total Debt
11,152 9,531 9,049 10,726 10,375 10,466 10,197 10,077 9,706 9,747 9,455
Total Long-Term Debt
10,073 9,026 9,044 10,137 10,314 10,405 10,136 9,019 8,648 9,688 9,453
Net Debt
10,131 7,995 7,523 9,520 9,170 9,314 9,103 9,023 8,671 8,762 8,408
Capital Expenditures (CapEx)
129 174 173 216 165 189 145 175 144 105 130
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,817 -1,576 -1,553 -1,466 -1,683 -1,500 -1,556 -1,398 -1,591 -1,369 -1,545
Debt-free Net Working Capital (DFNWC)
-1,511 -1,505 -1,453 -1,339 -1,521 -1,373 -1,464 -1,319 -1,497 -1,294 -1,371
Net Working Capital (NWC)
-2,590 -2,010 -1,458 -1,928 -1,582 -1,434 -1,525 -2,377 -2,555 -1,353 -1,373
Net Nonoperating Expense (NNE)
220 78 34 927 81 89 78 80 67 96 123
Net Nonoperating Obligations (NNO)
10,305 8,067 7,690 9,597 9,342 9,386 9,273 9,094 8,842 8,835 8,587
Total Depreciation and Amortization (D&A)
177 170 173 165 138 159 136 156 156 166 179
Debt-free, Cash-free Net Working Capital to Revenue
-20.29% -17.57% -17.45% -16.66% -19.35% -17.43% -18.17% -16.35% -18.59% -15.95% -17.96%
Debt-free Net Working Capital to Revenue
-16.88% -16.78% -16.33% -15.22% -17.48% -15.96% -17.09% -15.42% -17.49% -15.08% -15.94%
Net Working Capital to Revenue
-28.93% -22.41% -16.38% -21.91% -18.19% -16.66% -17.81% -27.79% -29.86% -15.77% -15.96%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.91 $0.07 $0.08 ($8.74) $0.83 $0.60 $0.61 $0.88 $0.29 $0.73 $0.71
Adjusted Weighted Average Basic Shares Outstanding
339M 3.85B 3.85B 339M 338M 339M 338M 337M 338M 336M 337M
Adjusted Diluted Earnings per Share
$1.81 $0.07 $0.08 ($8.74) $1.23 $0.59 $0.57 $0.84 $0.23 $0.72 $0.70
Adjusted Weighted Average Diluted Shares Outstanding
362M 3.87B 3.86B 339M 338M 357M 357M 356M 357M 338M 342M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
3.84B 3.85B 3.85B 339.20M 338.77M 337.92M 336.74M 336.56M 334.77M 336.62M 337.07M
Normalized Net Operating Profit after Tax (NOPAT)
374 344 405 341 369 330 367 384 365 346 366
Normalized NOPAT Margin
16.36% 15.91% 18.60% 15.70% 16.88% 15.95% 17.14% 17.80% 16.65% 16.53% 16.95%
Pre Tax Income Margin
6.99% 14.29% 19.74% -138.05% 17.96% 13.01% 12.35% 17.97% 6.16% 15.59% 14.44%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.75 3.40 4.41 -23.17 4.74 3.30 3.28 4.37 2.22 3.91 3.79
NOPAT to Interest Expense
1.76 2.47 3.08 -16.38 3.52 2.51 2.44 3.28 1.49 3.05 3.23
EBIT Less CapEx to Interest Expense
1.15 2.05 3.04 -24.91 3.17 1.68 2.03 2.85 0.92 2.97 2.63
NOPAT Less CapEx to Interest Expense
1.15 1.12 1.70 -18.12 1.95 0.89 1.19 1.76 0.20 2.11 2.07
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
6.58% -1.20% -8.56% -3.08% -6.89% -10.27% -12.91% 36.82% 45.34% 43.14% 41.36%
Augmented Payout Ratio
34.31% 20.08% -1.35% -3.08% -7.18% -11.74% -16.28% 46.58% 62.24% 58.87% 52.05%

Financials Breakdown Chart

Key Financial Trends

Sirius XM’s latest quarter shows a more mixed picture than its headline profit suggests. In Q1 2026, revenue slipped to $2.09 billion from $2.19 billion in Q4 2025 and $2.07 billion in Q1 2025, while net income improved to $245 million from $99 million in the prior quarter. However, the quarter was still weighed down by heavy financing costs, a large negative swing in working capital, and a relatively weak cash balance.

Over the last four years, Sirius XM has been profitable and cash-generative, but the trend is not linear. Revenue has been broadly stable in the low-$2.1 billion range per quarter, but margins have been pressured by restructuring charges, impairment charges, and elevated interest expense. The company also carries a heavy debt load, and its balance sheet remains leveraged despite a stronger equity position than in 2023 and 2024.

  • Profitability remains intact: Q1 2026 net income was $245 million, or $0.72 diluted EPS, showing the business is still generating meaningful earnings.
  • Operating income improved sequentially: Q1 2026 operating income of $454 million was up from $226 million in Q4 2025, reflecting a much cleaner quarter than the prior period.
  • Cash from operations stayed positive: Q1 2026 operating cash flow was $271 million, supporting the company’s ability to service debt and return cash.
  • Revenue has been relatively stable over time: Quarterly revenue has mostly stayed in a narrow band around $2.1 billion to $2.3 billion, suggesting a durable subscription base.
  • Retained earnings remain substantial: Total retained earnings were $11.8 billion in Q1 2026, indicating cumulative profitability over time.
  • Gross margin is respectable but not expanding much: Q1 2026 gross profit was $1.089 billion on $2.091 billion of revenue, but the business still faces high content and operating costs.
  • Stock buybacks continue, but at a modest pace: Q1 2026 repurchases were only $22 million, so buybacks are not a major capital-allocation lever right now.
  • Dividend remains small: The quarterly dividend was $0.27 per share in Q1 2026, which is a manageable cash commitment but not a major catalyst.
  • Debt remains very high: Long-term debt was $9.688 billion in Q1 2026, with additional short-term debt of $59 million.
  • Liquidity is thin: Cash and equivalents were just $75 million at the end of Q1 2026, leaving limited flexibility if operating trends weaken.
  • Working capital was a drag: Q1 2026 changes in operating assets and liabilities reduced cash by $263 million, a sharp headwind to operating cash flow.
  • Interest expense remains a major burden: Q1 2026 interest expense was $112 million, and the company also reported $205 million of cash interest paid.
  • Quarterly results can swing sharply because of special charges: Q4 2025 included a $272 million impairment charge, while Q3 2025 had a massive restructuring charge, showing earnings can be distorted by one-time items.
  • Balance sheet leverage has increased versus a year ago: Total liabilities were $15.4 billion in Q1 2026, up from $13.3 billion in Q2 2024, keeping financial risk elevated.

Bottom line: Sirius XM is still a profitable cash-generating business, but investors should focus on its debt load, weak cash position, and sensitivity to non-recurring charges. The core subscription business looks steady, but the balance sheet and interest burden leave less room for error than the income statement alone might suggest.

08/10/26 10:56 PM ETAI Generated. May Contain Errors.

Sirius XM Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Sirius XM's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Sirius XM's net income appears to be on a downward trend, with a most recent value of $805 million in 2025, rising from $509.72 million in 2015. The previous period was -$2.08 billion in 2024. See Sirius XM's forecast for analyst expectations on what's next for the company.

Sirius XM's total operating income in 2025 was $1.47 billion, based on the following breakdown:
  • Total Gross Profit: $4.44 billion
  • Total Operating Expenses: $2.97 billion

Over the last 10 years, Sirius XM's total revenue changed from $3.54 billion in 2015 to $8.56 billion in 2025, a change of 142.1%.

Sirius XM's total liabilities were at $15.67 billion at the end of 2025, a 4.7% decrease from 2024, and a 90.8% increase since 2015.

In the past 10 years, Sirius XM's cash and equivalents has ranged from $54 million in 2018 to $306 million in 2023, and is currently $94 million as of their latest financial filing in 2025.

Over the last 10 years, Sirius XM's book value per share changed from -0.03 in 2015 to 34.36 in 2025, a change of -107,800.0%.



Financial statements for NASDAQ:SIRI last updated on 2/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners