Sirius XM Holdings Inc. (SIRI) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
1290 AVENUE OF THE AMERICAS NEW YORK, NY 10104 |
| State of Incorp. | |
| Fiscal Year End | December 31 |
| Industry (SIC) | 4832 - Radio Broadcasting Stations (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 6/30/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 162 | 216 | 57 | 191 | 71 | 106 | |||
| Cash and cash equivalent | 162 | 216 | 57 | 191 | 71 | 106 | |||
| Receivables | 676 | 709 | 655 | 722 | 672 | 670 | |||
| Inventory, net of allowances, customer advances and progress billings | 10 | 11 | |||||||
| Inventory | 10 | 11 | |||||||
| Other undisclosed current assets | 311 | 346 | 326 | 267 | 214 | 216 | |||
| Total current assets: | 1,149 | 1,271 | 1,038 | 1,180 | 967 | 1,003 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 21 | ||||||||
| Operating lease, right-of-use asset | 279 | 315 | 358 | 427 | 466 | ||||
| Property, plant and equipment | 1,754 | 1,626 | |||||||
| Long-term investments and receivables | 1,043 | 488 | 526 | 531 | 452 | ||||
| Due from related parties | ✕ | ✕ | ✕ | 488 | 526 | 531 | 452 | ||
| Long-term investments | 1,043 | ||||||||
| Intangible assets, net (including goodwill) | 12,390 | 6,154 | 6,299 | 6,337 | 6,462 | 7,310 | |||
| Goodwill | 12,390 | 3,249 | 3,249 | 3,151 | 3,122 | 3,843 | |||
| Intangible assets, net (excluding goodwill) | 2,905 | 3,050 | 3,186 | 3,340 | 3,467 | ||||
| Restricted cash and investments | 8 | ||||||||
| Deferred costs | 53 | ||||||||
| Deferred income tax assets | 155 | 147 | 200 | 111 | 153 | ||||
| Other noncurrent assets | 641 | 264 | 236 | 223 | 206 | 139 | |||
| Other undisclosed noncurrent assets | 12,298 | 415 | 1,499 | 1,450 | 1,629 | ||||
| Total noncurrent assets: | 26,372 | 9,103 | 8,984 | 9,094 | 9,366 | 10,146 | |||
| TOTAL ASSETS: | 27,521 | 10,374 | 10,022 | 10,274 | 10,333 | 11,149 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 172 | 174 | 165 | 173 | 174 | 160 | |||
| Interest and dividends payable | ✕ | ✕ | ✕ | ✕ | 173 | 174 | 160 | ||
| Accounts payable | 8 | ||||||||
| Accrued liabilities | 172 | 166 | 165 | ||||||
| Deferred revenue | 1,050 | 1,195 | 1,322 | 1,454 | 1,721 | 1,930 | |||
| Debt | 61 | 505 | 196 | 1 | 2 | ||||
| Due to related parties | ✕ | ✕ | ✕ | 5 | 4 | ||||
| Other undisclosed current liabilities | 1,448 | 1,352 | 1,298 | 1,348 | 1,271 | 1,197 | |||
| Total current liabilities: | 2,731 | 3,226 | 2,981 | 2,980 | 3,167 | 3,293 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 10,314 | 8,690 | 9,256 | 8,832 | 8,499 | 7,842 | |||
| Finance lease, liability | 5 | 10 | 9 | 1 | |||||
| Other undisclosed long-term debt and lease obligation | 10,309 | 8,680 | 9,247 | 8,470 | 8,080 | 7,385 | |||
| Liabilities, other than long-term debt | 3,402 | 1,023 | 1,136 | 760 | 563 | 306 | |||
| Deferred revenue | 82 | 88 | 81 | 97 | 118 | 130 | |||
| Deferred income tax liabilities | 2,220 | 509 | 565 | 478 | 266 | 70 | |||
| Liability for uncertainty in income taxes | 35 | 30 | 12 | ||||||
| Other liabilities | 1,100 | 134 | 170 | 150 | 149 | 94 | |||
| Operating lease, liability | 292 | 320 | 362 | 419 | 456 | ||||
| Other undisclosed noncurrent liabilities | 327 | 389 | 444 | ||||||
| Total noncurrent liabilities: | 13,716 | 9,713 | 10,392 | 9,919 | 9,451 | 8,592 | |||
| Total liabilities: | 16,447 | 12,939 | 13,373 | 12,899 | 12,618 | 11,885 | |||
| Equity | |||||||||
| Equity, attributable to parent | 11,074 | (2,565) | (3,351) | (2,625) | (2,285) | (736) | |||
| Common stock | 4 | 4 | 4 | 4 | 4 | ||||
| Treasury stock, value | (1) | (8) | (19) | ||||||
| Additional paid in capital | 395 | ||||||||
| Accumulated other comprehensive income (loss) | (46) | 3 | (4) | 15 | 15 | 8 | |||
| Retained earnings (accumulated deficit) | 11,121 | (2,572) | (3,351) | (2,636) | (2,285) | (1,143) | |||
| Total equity: | 11,074 | (2,565) | (3,351) | (2,625) | (2,285) | (736) | |||
| TOTAL LIABILITIES AND EQUITY: | 27,521 | 10,374 | 10,022 | 10,274 | 10,333 | 11,149 | |||
Income Statement (P&L) ($ in millions)
| 6/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 8,699 | 8,953 | 9,003 | 8,696 | 8,040 | 7,794 | ||
| Cost of revenue | (7,951) | (4,650) | (4,546) | (4,313) | (3,969) | (3,854) | ||
| Cost of product and service sold | (3,383) | |||||||
| Other undisclosed gross profit | 3,868 | 486 | 462 | 390 | 434 | 471 | ||
| Gross profit: | 4,616 | 4,789 | 4,919 | 4,773 | 4,505 | 4,411 | ||
| Operating expenses | (2,265) | (2,357) | (2,421) | (2,368) | (3,213) | (2,293) | ||
| Other undisclosed operating loss | (3,868) | (486) | (462) | (390) | (434) | (471) | ||
| Operating income (loss): | (1,517) | 1,946 | 2,036 | 2,015 | 858 | 1,647 | ||
| Nonoperating expense | (348) | (428) | (431) | (489) | (428) | (450) | ||
| Other nonoperating income (expense) | 136 | (5) | (9) | 9 | 6 | (3) | ||
| Interest and debt expense | 12 | (423) | (422) | (83) | (40) | (57) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | (1,853) | 1,095 | 1,183 | 1,443 | 390 | 1,140 | ||
| Other undisclosed income (loss) from continuing operations before income taxes | (12) | 423 | 422 | 83 | 40 | 57 | ||
| Income (loss) from continuing operations before income taxes: | (1,865) | 1,518 | 1,605 | 1,526 | 430 | 1,197 | ||
| Income tax expense | (210) | (260) | (392) | (212) | (299) | (283) | ||
| Income (loss) from continuing operations: | (2,075) | 1,258 | 1,213 | 1,314 | 131 | 914 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | 1,314 | 131 | 914 | |
| Net income (loss): | (2,075) | 1,258 | 1,213 | 1,314 | 131 | 914 | ||
| Net income attributable to noncontrolling interest | 410 | |||||||
| Net income (loss) available to common stockholders, basic: | (1,665) | 1,258 | 1,213 | 1,314 | 131 | 914 | ||
| Dilutive securities, effect on basic earnings per share | 1 | 4 | 8 | 8 | 7 | |||
| Other undisclosed net loss available to common stockholders, diluted | (410) | |||||||
| Net income (loss) available to common stockholders, diluted: | (2,075) | 1,259 | 1,217 | 1,322 | 139 | 921 | ||
Comprehensive Income ($ in millions)
| 6/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (2,075) | 1,258 | 1,213 | 1,314 | 131 | 914 | ||
| Other comprehensive income (loss) | (5) | |||||||
| Comprehensive income (loss): | (2,075) | 1,258 | 1,213 | 1,314 | 131 | 909 | ||
| Comprehensive income, net of tax, attributable to noncontrolling interest | 410 | |||||||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (53) | 7 | (19) | 7 | 19 | |||
| Comprehensive income (loss), net of tax, attributable to parent: | (1,718) | 1,265 | 1,194 | 1,314 | 138 | 928 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.