Income Statement

Revenue

-5%

+6%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	101	105	110	106	95	73	52	51	56	57	58	41	25	27	35	45	55	64	66	64	62	62	66	70	73	74	104	148	195	276	308	316	326	304	292	296	296	295	302	305	304	300	295	265	235	211	196	205	213	230	251	269	285	293	294	299	308	316	328	331	334	334	337	346	354	358	352	350	350	360	378	390	399	404	396	394	395	396	411	415	419	420	416	503	507	566	593	534	556	519	509	496	484	474	465	459
Revenue	0 N/A	0 +212%	0 +17%	1 +571%	2 +194%	4 +85%	9 +97%	13 +50%	21 +60%	32 +54%	47 +47%	67 +44%	101 +51%	140 +39%	187 +34%	242 +29%	326 +34%	424 +30%	524 +24%	637 +22%	715 +12%	791 +11%	866 +9%	922 +7%	988 +7%	1 045 +6%	1 292 +24%	1 664 +29%	1 981 +19%	2 288 +16%	2 419 +6%	2 473 +2%	2 549 +3%	2 658 +4%	2 757 +4%	2 817 +2%	2 877 +2%	2 922 +2%	2 967 +2%	3 015 +2%	3 095 +3%	3 189 +3%	3 293 +3%	3 402 +3%	3 495 +3%	3 597 +3%	3 691 +3%	3 799 +3%	3 899 +3%	3 995 +2%	4 090 +2%	4 181 +2%	4 264 +2%	4 352 +2%	4 465 +3%	4 570 +2%	4 690 +3%	4 802 +2%	4 910 +2%	5 017 +2%	5 110 +2%	5 222 +2%	5 324 +2%	5 425 +2%	5 506 +1%	5 591 +2%	5 679 +2%	5 771 +2%	6 140 +6%	6 684 +9%	7 228 +8%	7 794 +8%	8 002 +3%	7 899 -1%	7 913 +0%	8 040 +2%	8 146 +1%	8 431 +3%	8 604 +2%	8 696 +1%	8 824 +1%	8 918 +1%	9 000 +1%	9 003 +0%	8 960 0%	8 957 0%	8 948 0%	8 953 +0%	8 971 +0%	8 899 -1%	8 799 -1%	8 699 -1%	8 605 -1%	8 565 0%	8 553 0%	8 558 +0%
Gross Profit
Cost of Revenue	(37)	(41)	(43)	(70)	(72)	(89)	(93)	(87)	(91)	(83)	(98)	(147)	(147)	(161)	(175)	(226)	(503)	(588)	(662)	(744)	(527)	(522)	(527)	(550)	(560)	(585)	(730)	(863)	(986)	(1 099)	(1 093)	(1 064)	(1 056)	(1 067)	(1 081)	(1 099)	(1 109)	(1 116)	(1 113)	(1 121)	(1 143)	(1 163)	(1 200)	(1 229)	(1 267)	(1 305)	(1 327)	(1 394)	(1 455)	(1 516)	(1 584)	(1 608)	(1 624)	(1 756)	(1 794)	(1 843)	(1 904)	(1 865)	(1 913)	(1 993)	(2 023)	(2 051)	(2 081)	(2 102)	(2 140)	(2 263)	(2 308)	(2 309)	(2 522)	(2 767)	(3 084)	(3 427)	(3 529)	(3 513)	(3 527)	(3 579)	(3 668)	(3 784)	(3 886)	(3 968)	(4 016)	(4 080)	(4 124)	(4 130)	(4 164)	(4 181)	(4 197)	(4 209)	(4 222)	(4 184)	(4 153)	(4 129)	(4 096)	(4 102)	(4 118)	(4 118)
Gross Profit	(37) N/A	(41) -9%	(43) -5%	(69) -61%	(70) -1%	(85) -22%	(84) +1%	(74) +13%	(70) +4%	(51) +27%	(51) 0%	(80) -55%	(46) +42%	(21) +54%	12 N/A	16 +30%	(177) N/A	(165) +7%	(138) +16%	(107) +23%	187 N/A	269 +44%	338 +26%	372 +10%	428 +15%	460 +8%	561 +22%	801 +43%	994 +24%	1 189 +20%	1 325 +11%	1 409 +6%	1 494 +6%	1 591 +7%	1 676 +5%	1 718 +2%	1 768 +3%	1 805 +2%	1 854 +3%	1 893 +2%	1 953 +3%	2 025 +4%	2 093 +3%	2 173 +4%	2 227 +3%	2 292 +3%	2 364 +3%	2 405 +2%	2 445 +2%	2 478 +1%	2 507 +1%	2 573 +3%	2 640 +3%	2 596 -2%	2 671 +3%	2 727 +2%	2 786 +2%	2 938 +5%	2 998 +2%	3 024 +1%	3 087 +2%	3 172 +3%	3 243 +2%	3 323 +2%	3 367 +1%	3 328 -1%	3 370 +1%	3 462 +3%	3 618 +4%	3 917 +8%	4 144 +6%	4 367 +5%	4 473 +2%	4 386 -2%	4 386 N/A	4 461 +2%	4 478 +0%	4 647 +4%	4 718 +2%	4 728 +0%	4 808 +2%	4 838 +1%	4 876 +1%	4 873 0%	4 796 -2%	4 776 0%	4 751 -1%	4 744 0%	4 749 +0%	4 715 -1%	4 646 -1%	4 570 -2%	4 509 -1%	4 463 -1%	4 435 -1%	4 440 +0%
Operating Income
Operating Expenses	(142)	(182)	(231)	(244)	(292)	(48)	(69)	(364)	(388)	(430)	(493)	(598)	(703)	(769)	(803)	(845)	(914)	(983)	(990)	(961)	(944)	(918)	(938)	(885)	(895)	(872)	(936)	(1 061)	(1 124)	(1 187)	(1 185)	(1 147)	(1 149)	(1 183)	(1 192)	(1 189)	(1 200)	(1 192)	(1 201)	(1 217)	(1 242)	(1 259)	(1 280)	(1 301)	(1 308)	(1 333)	(1 352)	(1 357)	(1 590)	(1 413)	(1 432)	(1 453)	(1 454)	(1 475)	(1 493)	(1 548)	(1 573)	(1 582)	(1 601)	(1 592)	(1 633)	(1 639)	(1 669)	(1 681)	(1 740)	(1 756)	(1 706)	(1 735)	(1 905)	(2 120)	(2 354)	(2 636)	(2 683)	(2 603)	(2 601)	(2 599)	(2 585)	(2 671)	(2 687)	(2 693)	(2 761)	(2 816)	(2 851)	(2 773)	(2 763)	(2 809)	(2 786)	(2 716)	(2 802)	(2 732)	(2 710)	(2 634)	(2 603)	(2 552)	(2 509)	(2 533)
Selling, General & Administrative	(72)	(90)	(128)	(131)	(170)	(180)	(199)	(244)	(269)	(312)	(371)	(468)	(564)	(616)	(646)	(680)	(741)	(812)	(814)	(785)	(773)	(751)	(785)	(737)	(750)	(729)	(752)	(816)	(823)	(833)	(825)	(797)	(809)	(852)	(864)	(869)	(883)	(874)	(884)	(896)	(921)	(946)	(967)	(986)	(989)	(1 005)	(1 033)	(1 046)	(1 083)	(1 099)	(1 109)	(1 124)	(1 129)	(1 150)	(1 161)	(1 212)	(1 229)	(1 236)	(1 255)	(1 241)	(1 245)	(1 259)	(1 266)	(1 270)	(1 282)	(1 298)	(1 294)	(1 311)	(1 423)	(1 547)	(1 692)	(1 888)	(1 893)	(1 821)	(1 826)	(1 830)	(1 823)	(1 898)	(1 900)	(1 895)	(1 958)	(2 002)	(2 036)	(1 952)	(1 928)	(1 919)	(1 883)	(1 840)	(1 860)	(1 812)	(1 794)	(1 760)	(1 738)	(1 750)	(1 717)	(1 723)
Research & Development	(51)	(54)	(44)	(30)	(29)	(22)	(25)	(25)	(23)	(23)	(28)	(35)	(43)	(56)	(59)	(66)	(68)	(64)	(73)	(70)	(63)	(59)	(47)	(41)	(38)	(35)	(36)	(40)	(42)	(45)	(45)	(41)	(43)	(42)	(43)	(45)	(45)	(48)	(49)	(53)	(55)	(47)	(47)	(49)	(51)	(60)	(59)	(58)	(59)	(60)	(63)	(63)	(62)	(62)	(62)	(64)	(69)	(72)	(75)	(82)	(87)	(95)	(106)	(112)	(119)	(119)	(121)	(123)	(147)	(193)	(240)	(280)	(297)	(284)	(270)	(263)	(256)	(260)	(264)	(265)	(268)	(275)	(277)	(285)	(298)	(309)	(311)	(322)	(329)	(316)	(312)	(296)	(283)	(269)	(263)	(263)
Depreciation & Amortization	(19)	(39)	(60)	(83)	(92)	(94)	(94)	(95)	(95)	(95)	(95)	(95)	(96)	(97)	(98)	(99)	(99)	(100)	(103)	(106)	(108)	(108)	(107)	(107)	(107)	(108)	(148)	(204)	(259)	(309)	(315)	(309)	(297)	(289)	(285)	(274)	(272)	(270)	(268)	(268)	(266)	(265)	(266)	(266)	(267)	(268)	(260)	(253)	(255)	(254)	(260)	(266)	(263)	(263)	(269)	(272)	(275)	(274)	(272)	(269)	(278)	(285)	(297)	(299)	(294)	(295)	(291)	(301)	(336)	(380)	(422)	(468)	(493)	(498)	(505)	(506)	(506)	(513)	(523)	(533)	(535)	(539)	(538)	(536)	(537)	(581)	(592)	(554)	(613)	(604)	(604)	(578)	(582)	(533)	(529)	(547)
Other Operating Expenses	0	0	0	0	0	248	250	0	0	0	0	0	0	0	0	0	(6)	(6)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(193)	0	0	0	0	0	0	0	0	0	0	0	(24)	0	0	0	(45)	(44)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	(180) N/A	(223) -24%	(274) -23%	(313) -14%	(362) -15%	(133) +63%	(153) -15%	(438) -186%	(458) -5%	(481) -5%	(545) -13%	(678) -24%	(749) -10%	(791) -6%	(790) +0%	(829) -5%	(1 091) -32%	(1 147) -5%	(1 128) +2%	(1 068) +5%	(757) +29%	(649) +14%	(600) +7%	(513) +15%	(467) +9%	(412) +12%	(375) +9%	(260) +31%	(130) +50%	2 N/A	140 +5 665%	261 +86%	345 +32%	408 +18%	484 +19%	529 +9%	568 +7%	614 +8%	653 +6%	676 +4%	711 +5%	766 +8%	813 +6%	872 +7%	920 +5%	960 +4%	1 012 +6%	1 047 +3%	854 -18%	1 065 +25%	1 074 +1%	1 120 +4%	1 186 +6%	1 121 -5%	1 178 +5%	1 179 +0%	1 213 +3%	1 356 +12%	1 396 +3%	1 432 +3%	1 454 +1%	1 533 +5%	1 575 +3%	1 642 +4%	1 627 -1%	1 572 -3%	1 664 +6%	1 727 +4%	1 712 -1%	1 797 +5%	1 790 0%	1 731 -3%	1 790 +3%	1 783 0%	1 785 +0%	1 862 +4%	1 893 +2%	1 976 +4%	2 031 +3%	2 035 +0%	2 047 +1%	2 022 -1%	2 025 +0%	2 100 +4%	2 033 -3%	1 967 -3%	1 965 0%	2 028 +3%	1 947 -4%	1 983 +2%	1 936 -2%	1 936 N/A	1 906 -2%	1 911 +0%	1 926 +1%	1 907 -1%
Pre-Tax Income
Interest Income Expense	(86)	(94)	(102)	(101)	(90)	(69)	(47)	(45)	(50)	(51)	(51)	(32)	(12)	(12)	(15)	(25)	(34)	(39)	(40)	(35)	(33)	(37)	(43)	(50)	(55)	(60)	(93)	(170)	(227)	(300)	(333)	(310)	(316)	(304)	(297)	(301)	(300)	(220)	(222)	(231)	(229)	(307)	(303)	(265)	(231)	(206)	(189)	(218)	(250)	(277)	(293)	(288)	(280)	(275)	(283)	(299)	(304)	(316)	(328)	(331)	(334)	(333)	(334)	(340)	(345)	(347)	(341)	(340)	(341)	(353)	(374)	(387)	(399)	(404)	(396)	(394)	(395)	(396)	(411)	(415)	(419)	(420)	(416)	(422)	(426)	(485)	(512)	(423)	(505)	(493)	(483)	(496)	(509)	(474)	(465)	(459)
Non-Reccuring Items	0	0	(2)	(8)	248	0	0	257	0	0	0	0	0	0	(6)	(6)	0	0	0	0	0	0	0	0	0	(0)	(4 758)	(4 875)	(4 893)	(5 028)	(410)	(300)	(284)	(183)	(45)	(184)	(187)	(155)	(152)	(7)	(11)	(26)	(133)	(133)	(123)	(123)	(124)	(193)	0	(177)	(69)	0	0	0	0	0	0	0	0	(24)	0	(25)	(69)	(45)	0	0	(0)	0	(77)	(84)	(140)	(141)	(57)	(74)	(58)	(1 037)	(1 289)	(1 129)	(1 077)	(103)	141	4	(77)	(64)	(96)	(113)	(23)	(82)	(51)	(58)	(3 467)	(3 441)	(3 461)	(3 543)	(164)	(436)
Total Other Income	0	0	0	0	0	0	0	0	0	0	1	2	2	2	1	0	0	0	0	0	0	0	0	0	(0)	(0)	(4)	(10)	(9)	(8)	(3)	3	4	3	3	3	4	4	4	3	1	1	0	(0)	1	1	1	1	1	(1)	(1)	(1)	(1)	1	5	12	18	21	19	15	13	(2)	80	7	31	129	1	33	(1)	(89)	(45)	(6)	(7)	0	2	(1)	5	6	3	9	7	(2)	(4)	(9)	(8)	27	(21)	(5)	(13)	58	137	136	123	36	18	44
Pre-Tax Income	(266) N/A	(317) -19%	(378) -19%	(422) -12%	(203) +52%	(202) +1%	(201) +1%	(226) -13%	(508) -124%	(532) -5%	(594) -12%	(708) -19%	(759) -7%	(800) -5%	(811) -1%	(861) -6%	(1 125) -31%	(1 186) -5%	(1 168) +1%	(1 103) +6%	(789) +28%	(686) +13%	(643) +6%	(563) +12%	(522) +7%	(472) +10%	(5 231) -1 008%	(5 314) -2%	(5 259) +1%	(5 334) -1%	(606) +89%	(346) +43%	(252) +27%	(76) +70%	145 N/A	48 -67%	85 +77%	244 +188%	283 +16%	441 +56%	472 +7%	434 -8%	378 -13%	474 +25%	567 +19%	631 +11%	701 +11%	637 -9%	605 -5%	610 +1%	711 +17%	831 +17%	905 +9%	846 -6%	900 +6%	892 -1%	928 +4%	1 061 +14%	1 087 +2%	1 092 +0%	1 132 +4%	1 172 +4%	1 252 +7%	1 264 +1%	1 313 +4%	1 354 +3%	1 324 -2%	1 421 +7%	1 294 -9%	1 270 -2%	1 231 -3%	1 197 -3%	1 327 +11%	1 305 -2%	1 333 +2%	430 -68%	214 -50%	457 +114%	546 +19%	1 526 +179%	1 776 +16%	1 604 -10%	1 528 -5%	1 605 +5%	1 503 -6%	1 396 -7%	1 409 +1%	1 518 +8%	1 378 -9%	1 490 +8%	(1 877) N/A	(1 865) +1%	(1 941) -4%	(2 070) -7%	1 315 N/A	1 056 -20%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	(3)	(3)	(4)	(4)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(2)	(3)	(4)	(4)	(6)	(6)	(6)	(9)	(5)	(5)	(6)	(8)	(14)	(15)	2 984	3 010	2 998	2 922	(151)	(232)	(260)	(258)	(268)	(296)	(338)	(400)	(358)	(382)	(382)	(352)	(412)	(411)	(346)	(351)	(365)	(362)	(432)	(398)	(349)	(252)	(245)	(245)	(251)	(309)	(283)	(282)	(280)	(282)	(299)	(157)	(210)	(228)	(212)	(372)	(341)	(361)	(392)	(366)	(315)	(284)	(260)	(234)	(251)	(133)	(210)	(195)	(192)	(322)	(251)
Income from Continuing Operations	(266)	(317)	(378)	(422)	(203)	(202)	(201)	(226)	(510)	(535)	(598)	(712)	(762)	(802)	(813)	(863)	(1 128)	(1 188)	(1 171)	(1 105)	(791)	(687)	(645)	(565)	(525)	(474)	(5 234)	(5 317)	(5 262)	(5 338)	(610)	(352)	(258)	(83)	136	43	80	238	274	427	457	3 417	3 388	3 473	3 489	480	468	377	348	342	415	493	505	488	518	510	576	649	676	746	781	808	890	833	915	1 005	1 072	1 176	1 048	1 019	922	914	1 045	1 025	1 051	131	57	247	318	1 314	1 404	1 263	1 167	1 213	1 137	1 081	1 125	1 258	1 144	1 239	(2 010)	(2 075)	(2 136)	(2 262)	993	805
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	(304) N/A	(356) -17%	(418) -18%	(468) -12%	(326) +30%	(314) +4%	(301) +4%	(314) -5%	(510) -62%	(535) -5%	(598) -12%	(712) -19%	(762) -7%	(802) -5%	(813) -1%	(863) -6%	(1 128) -31%	(1 188) -5%	(1 171) +1%	(1 105) +6%	(791) +28%	(687) +13%	(645) +6%	(565) +12%	(525) +7%	(474) +10%	(5 234) -1 003%	(5 317) -2%	(5 448) -2%	(5 524) -1%	(796) +86%	(538) +32%	(258) +52%	(83) +68%	136 N/A	25 -81%	80 +214%	135 +69%	129 -4%	253 +96%	238 -6%	2 026 +749%	2 011 -1%	2 323 +16%	2 339 +1%	608 -74%	624 +3%	373 -40%	349 -7%	342 -2%	416 +21%	493 +19%	505 +2%	488 -3%	518 +6%	510 -2%	576 +13%	649 +13%	676 +4%	746 +10%	781 +5%	808 +3%	890 +10%	648 -27%	730 +13%	821 +12%	888 +8%	1 176 +32%	1 048 -11%	1 019 -3%	922 -10%	914 -1%	1 045 +14%	1 025 -2%	1 051 +3%	131 -88%	57 -56%	247 +333%	318 +29%	1 314 +313%	1 404 +7%	1 263 -10%	1 167 -8%	1 213 +4%	1 137 -6%	1 081 -5%	1 125 +4%	1 258 +12%	1 144 -9%	1 239 +8%	(2 010) N/A	(2 075) -3%	(2 136) -3%	(2 262) -6%	993 N/A	805 -19%
EPS (Diluted)	-41.1 N/A	-46.37 -13%	-54.39 -17%	-61.32 -13%	-9.95 +84%	-3.36 +66%	-1.72 +49%	-3.8 -121%	-4.19 -10%	-4.33 -3%	-4.83 -12%	-5.75 -19%	-5.79 -1%	-6.05 -4%	-6.12 -1%	-6.51 -6%	-8.13 -25%	-8.46 -4%	-8.33 +2%	-7.88 +5%	-5.42 +31%	-4.65 +14%	-4.4 +5%	-3.86 +12%	-3.55 +8%	-5.72 -61%	-20.7 -262%	-24.51 -18%	-15.46 +37%	-15.4 +0%	-2.19 +86%	-1.5 +32%	-0.4 +73%	-0.13 +68%	0.22 N/A	0.03 -86%	0.12 +300%	0.2 +67%	0.19 -5%	0.38 +100%	0.36 -5%	3.11 +764%	3.05 -2%	3.37 +10%	3.54 +5%	0.98 -72%	0.99 +1%	0.59 -40%	0.57 -3%	0.57 N/A	0.71 +25%	0.84 +18%	0.89 +6%	0.88 -1%	0.95 +8%	0.94 -1%	1.12 +19%	1.3 +16%	1.37 +5%	1.5 +9%	1.63 +9%	1.7 +4%	1.89 +11%	1.37 -28%	1.59 +16%	1.78 +12%	1.94 +9%	2.58 +33%	2.24 -13%	2.17 -3%	2.02 -7%	2 -1%	2.3 +15%	2.28 -1%	2.38 +4%	0.31 -87%	0.13 -58%	0.58 +346%	0.77 +33%	3.19 +314%	3.48 +9%	3.15 -9%	2.94 -7%	3.05 +4%	2.87 -6%	3.27 +14%	3.12 -5%	3.24 +4%	2.95 -9%	4.22 +43%	-5.92 N/A	-6.14 -4%	-5.98 +3%	-6.33 -6%	2.78 N/A	2.25 -19%

Income Statement Balance Sheet Cash Flow Statement

Sirius XM Holdings Inc
NASDAQ:SIRI

Income Statement

Earnings Waterfall
Sirius XM Holdings Inc

Income Statement
Sirius XM Holdings Inc

See Also

Company

Help

Tools

Stocks

Sirius XM Holdings Inc NASDAQ:SIRI

Income Statement

Earnings Waterfall Sirius XM Holdings Inc

Income Statement Sirius XM Holdings Inc

See Also

Company

Help

Tools

Stocks

Sirius XM Holdings Inc
NASDAQ:SIRI

Earnings Waterfall
Sirius XM Holdings Inc

Income Statement
Sirius XM Holdings Inc