SIRI · Sirius Xm Holdings Inc.
$32.59
+0.91 (+2.87%)
At close · Jul 29
Earnings today
Market Cap
$10.97B
Shares
336.62M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$8.56B
-1.6%
FY2025
Net Income
$805M
+148.3%
FY2025
Gross Margin
52.44%
-0.6pp
FY2025
Operating Margin
17.19%
+34.6pp
FY2025
Diluted EPS
$2.23
+136.3%
FY2025
Operating Cash Flow
$1.9B
+9%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $8.58B | $8.56B | $8.7B | $8.95B | $9B | $8.7B | $8.04B | $7.79B | $5.77B | $5.43B | $5.02B | $4.57B | $4.18B | $3.8B | $3.4B | $3.01B | $2.82B | |
| — | — | — | — | — | — | — | — | — | $35.45M | $40.88M | $42.72M | $44.4M | $26.48M | $31.77M | $33.1M | $35.28M | |
| $4.52B | $4.49B | $4.62B | $4.79B | $4.92B | $4.77B | $4.51B | $4.41B | — | — | — | — | — | — | — | — | — | |
| — | 52.44% | 53.06% | 53.49% | 54.64% | 54.89% | 56.03% | 56.59% | — | — | — | — | — | — | — | — | — | |
| $259M | $263M | $296M | $322M | $285M | $265M | $263M | $280M | $123.22M | $96.92M | $69.03M | $54.93M | $54.11M | $50.56M | $42.61M | $48.57M | — | |
| $757M | $760M | $894M | $931M | $1.08B | $1.06B | $957M | $937M | $484.04M | $437.74M | $386.72M | $354.19M | $336.48M | $291.02M | $248.91M | $222.77M | $215.45M | |
| $549M | $549M | $497M | $550M | $525M | $514M | $511M | $524M | $356.82M | $334.02M | $341.11M | $324.8M | $293.94M | $262.14M | $261.91M | $238.74M | $240.97M | |
| $125M | $125M | $133M | $144M | $156M | $154M | $152M | $141M | $23.19M | $37.46M | $48.55M | $51.7M | $55.02M | $50.01M | $53.62M | $1.56M | — | |
| $429M | $422M | $445M | $410M | $380M | $379M | $354M | $327M | $277.54M | $261.15M | $268.98M | $272.21M | $266.42M | $253.31M | $266.3M | $267.88M | $273.69M | |
| — | $296M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $7.04B | $7.09B | $10.22B | $7.01B | $6.97B | $6.68B | $7.18B | $6.15B | $4.04B | $3.78B | $3.59B | $3.39B | $3.06B | $2.75B | $2.53B | $2.34B | $2.35B | |
| $1.54B | $1.47B | -$1.52B | $1.95B | $2.04B | $2.02B | $858M | $1.65B | $1.73B | $1.64B | $1.43B | $1.18B | $1.12B | $1.04B | $872.03M | $676.12M | $465.41M | |
| — | 17.19% | -17.44% | 21.74% | 22.61% | 23.17% | 10.67% | 21.13% | 29.93% | 30.25% | 28.54% | 25.79% | 26.78% | 27.49% | 25.63% | 22.43% | 16.52% | |
| $1.97B | $1.89B | -$1.07B | $2.36B | $2.42B | $2.39B | $1.21B | $1.97B | $2B | $1.9B | $1.7B | $1.45B | $1.39B | $1.3B | $1.14B | $944M | $739.11M | |
| $454M | $459M | $496M | $423M | $422M | $415M | $394M | $390M | $350.07M | $345.82M | $331.23M | $299.1M | $269.01M | $204.67M | $265.32M | $304.94M | $295.64M | |
| -$425M | -$415M | -$348M | -$428M | -$431M | -$489M | -$428M | -$450M | -$306.37M | -$376.66M | -$340.47M | -$286.72M | -$288.88M | -$407.46M | -$397.56M | -$234.92M | -$417.74M | |
| — | -$124M | -$116M | -$15M | -$5M | -$18M | -$16M | -$21M | -$10.48M | $4.56M | $12.53M | $0 | $5.55M | $5.87M | — | — | — | |
| $7M | $25M | $115M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $1.11B | $1.06B | -$1.87B | $1.52B | $1.61B | $1.53B | $430M | $1.2B | $1.42B | $1.26B | $1.09B | $891.96M | — | — | — | — | — | |
| $267M | $251M | $210M | $260M | $392M | $212M | $299M | $283M | $244.68M | $616.3M | $345.73M | $382.24M | $337.55M | $259.88M | -$3B | $14.23M | $4.62M | |
| $846M | $805M | -$1.67B | $1.26B | $1.21B | $1.31B | $131M | $914M | $1.18B | $647.91M | $745.93M | $509.72M | $493.24M | $377.22M | $3.47B | $426.96M | $43.06M | |
| — | 9.41% | -19.14% | 14.05% | 13.47% | 15.11% | 1.63% | 11.73% | 20.38% | 11.94% | 14.87% | 11.15% | 11.8% | 9.93% | 102.08% | 14.16% | 1.53% | |
| — | $0 | -$410M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $1.3B | — | — | $1.26B | $1.21B | $1.31B | $131M | $914M | — | — | — | $509.72M | $493.24M | $373.39M | $2.32B | $426.96M | $43.06M | |
| — | $801M | -$1.72B | $1.27B | $1.19B | $1.31B | $138M | $928M | $1.15B | $666.45M | $746.3M | $509.62M | $493.15M | $376.79M | $3.47B | — | — | |
| USD/shares | — | $2.38 | -$6.14 | $3.30 | $3.10 | $3.20 | $0.30 | $2.00 | $2.60 | $1.40 | $1.50 | $0.90 | $0.90 | $0.60 | $5.50 | $1.10 | $0.10 |
| USD/shares | — | $2.23 | -$6.14 | $3.20 | $3.10 | $3.20 | $0.30 | $2.00 | $2.60 | $1.40 | $1.50 | $0.90 | $0.80 | $0.60 | $5.10 | $0.70 | $0.10 |
| shares | — | 338M | 338M | 385.8M | 391.6M | 406.2M | 433M | 450.1M | 446.18M | 463.76M | 491.71M | 537.57M | 578.89M | 622.76M | 420.91M | 374.46M | 369.33M |
| shares | — | 357M | 338M | 388.8M | 399M | 414.3M | 442.9M | 461.6M | 456.07M | 472.35M | 496.47M | 543.52M | 586.2M | 638.48M | 687.38M | 650.08M | 639.11M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2012–FY2025: $16.97B in buybacks, $1.5B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 3.92×
EV/EBIT
—
Peer median 34.62×
P/E (TTM)
13.81×
Peer median 47.20×
Peer medians compare against the 17 similar-size Entertainment companies (of 41 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| SiriusXM | $6,417,000,000 | $6,553,000,000 | $6,840,000,000 | $6,905,000,000 | $6,624,000,000 | $6,342,000,000 | $6,187,000,000 |
| Pandora and Off Platform | $2,141,000,000 | $2,146,000,000 | $2,113,000,000 | $2,098,000,000 | $2,072,000,000 | $1,698,000,000 | — |
| Pandora | — | — | — | — | — | — | $1,607,000,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Subscription And Circulation | $6,486,000,000 | $6,616,000,000 | $6,866,000,000 | $6,892,000,000 | $6,614,000,000 | $6,372,000,000 | $6,120,000,000 | $5,264,000,000 |
| Advertising | $1,772,000,000 | $1,773,000,000 | $1,758,000,000 | $1,772,000,000 | $1,730,000,000 | $1,340,000,000 | $1,336,000,000 | $188,000,000 |
| Cost of Sales Equipment Products and Services | $178,000,000 | $182,000,000 | $193,000,000 | — | — | — | — | — |
| Other Revenue | $122,000,000 | $128,000,000 | $136,000,000 | $150,000,000 | $151,000,000 | $155,000,000 | $165,000,000 | $164,000,000 |
| Equipment Products and Services | — | — | $193,000,000 | $189,000,000 | $201,000,000 | $173,000,000 | $173,000,000 | $155,000,000 |
| Equipment Revenue | — | $182,000,000 | $193,000,000 | $189,000,000 | — | — | — | — |
Key facts
CIK
908937
CUSIP
829933100
13F (30d)
208 filings
194 filers
Visit website
Investor relations