Sirius XM Holdings Inc.
Communication ServicesNASDAQ:SIRI · NASDAQ Global Select
-$0.38 today
Vol 2.41M · Avg 5.02M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$8.6B of revenue converted into $846.0M of net income for the selected period. Gross margin is 45.4% and net margin is 9.9%, showing how much revenue survives after costs and taxes. EPS is $2.41, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $8.6B -1.6% | $8.7B -2.8% | $9.0B -0.6% | $9.0B +3.5% | $8.7B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $4.5B +0.8% | $4.5B -1.5% | $4.6B +1.9% | $4.5B +4.4% | $4.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $4.0B -4.2% | $4.2B -4.2% | $4.4B -3.0% | $4.5B +2.7% | $4.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 47.0% -1.2pp | 48.3% -0.7pp | 49.0% -1.2pp | 50.2% -0.4pp | 50.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $263.0M -11.1% | $296.0M -8.1% | $322.0M +13.0% | $285.0M +7.5% | $265.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.3B -5.9% | $1.4B -6.1% | $1.5B -7.4% | $1.6B +1.9% | $1.6B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.6B -55.3% | $5.7B +134.4% | $2.4B -1.9% | $2.5B +4.1% | $2.4B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $589.0M -5.3% | $622.0M +3.8% | $599.0M +2.4% | $585.0M +0.3% | $583.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.1B +381.7% | -$747.0M -129.4% | $2.5B -2.8% | $2.6B +3.5% | $2.5B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 24.6% +33.2pp | -8.6% -37.0pp | 28.4% -0.6pp | 29.0% -0.0pp | 29.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.5B +197.0% | -$1.5B -178.0% | $1.9B -4.4% | $2.0B +1.0% | $2.0B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 17.2% +34.6pp | -17.4% -39.2pp | 21.7% -0.9pp | 22.6% -0.6pp | 23.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $459.0M -7.5% | $496.0M +17.3% | $423.0M +0.2% | $422.0M +1.7% | $415.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$415.0M -19.3% | -$348.0M +18.7% | -$428.0M +0.7% | -$431.0M +11.9% | -$489.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.1B +156.6% | -$1.9B -222.9% | $1.5B -5.4% | $1.6B +5.2% | $1.5B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 12.3% +33.8pp | -21.4% -38.4pp | 17.0% -0.9pp | 17.8% +0.3pp | 17.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $251.0M +19.5% | $210.0M -19.2% | $260.0M -33.7% | $392.0M +84.9% | $212.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $805.0M +148.3% | -$1.7B -232.4% | $1.3B +3.7% | $1.2B -7.7% | $1.3B | $4.9B | $4.8B | $4.7B |
| Net Margin | 9.4% +28.5pp | -19.1% -33.2pp | 14.1% +0.6pp | 13.5% -1.6pp | 15.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +148.3% | -$5 -251.2% | $3 +5.2% | $3 -3.1% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +145.6% | -$5 -252.2% | $3 +4.5% | $3 -3.1% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $338.0M +0.0% | $338.0M -12.4% | $385.8M -1.5% | $391.6M -3.6% | $406.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $357.0M +5.6% | $338.0M -13.1% | $388.8M -2.6% | $399.0M -3.7% | $414.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Millicom International Cellular S.A.
NASDAQ:TIGO
$15.74B
SK Telecom Co.,Ltd
NYSE:SKM
$14.77B
Liberty Live Group
NASDAQ:LLYVK
$9.31B
Madison Square Garden Sports Corp.
NYSE:MSGS
$9.23B
Lumen Technologies, Inc.
NYSE:LUMN
$8.86B
Nexstar Media Group, Inc.
NASDAQ:NXST
$5.34B
Liberty Broadband Corporation
NASDAQ:LBRDA
$4.84B
Array Digital Infrastructure, Inc.
NYSE:AD
$3.47B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SIRI generate?
Sirius XM Holdings Inc. (SIRI) reported $8.56B of revenue in fiscal 2025.
Is SIRI profitable?
Sirius XM Holdings Inc. (SIRI) reported $805.00M of net income, with a net margin of 9.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.