Sirius XM Inc. (SIRI)
22.73
-1.09 (-4.58%)
At close: Mar 28, 2025, 3:59 PM
22.74
0.02%
After-hours: Mar 28, 2025, 06:59 PM EDT
Sirius XM Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 |
| Revenue | 8.7B | 8.95B | 9B | 8.7B | 8.04B | 7.79B | 5.77B | 5.42B | 5.02B | 4.57B | 4.18B | 3.8B | 3.4B | 3.01B | 2.82B | 2.47B | 1.66B | 922.07M | 637.24M | 242.25M | 66.85M | 12.87M | 805K | n/a | n/a | n/a | n/a | n/a | n/a | 100K | 100K |
| Cost of Revenue | 4.26B | 4.57B | 4.48B | 4.29B | 3.94B | 3.85B | 2.78B | 2.6B | 2.51B | 2.38B | 2.1B | 1.89B | 1.7B | 1.56B | 1.51B | 1.06B | 863.45M | 549.96M | 697.97M | 184.94M | 120.91M | 86.77M | 69.9M | n/a | n/a | n/a | n/a | n/a | n/a | -100K | n/a |
| Gross Profit | 4.44B | 4.38B | 4.52B | 4.4B | 4.1B | 3.94B | 2.99B | 2.83B | 2.51B | 2.19B | 2.08B | 1.91B | 1.7B | 1.46B | 1.3B | 1.41B | 800.54M | 372.11M | -60.73M | 57.3M | -54.06M | -73.9M | -69.09M | n/a | n/a | n/a | n/a | n/a | n/a | 200K | n/a |
| Operating Income | -1.52B | 1.95B | 2.04B | 2.02B | 858M | 1.65B | 1.73B | 1.64B | 1.43B | 1.18B | 1.12B | 1.04B | 872.02M | 676.12M | 465.41M | 228.33M | -5.04B | -513.09M | -1.07B | -829.14M | -678.3M | -437.53M | -313.13M | -168.46M | -125.63M | -63.52M | -2.93M | -6.86M | -4.08M | -2.1M | -2.93M |
| Interest Income | n/a | n/a | n/a | n/a | n/a | 13M | 8M | n/a | n/a | n/a | 15.5M | 6.98M | 716K | 73.97M | n/a | 3.65M | 9.08M | n/a | n/a | n/a | n/a | n/a | n/a | 17.07M | 24.48M | 17.5M | 112K | 4.07M | 50.92K | n/a | 112.81K |
| Pretax Income | -1.86B | 1.52B | 1.6B | 1.53B | 430M | 1.2B | 1.42B | 1.26B | 1.09B | 891.96M | 830.79M | 637.09M | 474.47M | 441.19M | 47.67M | -346.06M | -5.31B | -562.82M | -1.1B | -860.69M | -707.96M | n/a | 106.16M | -241.08M | -134.74M | -62.82M | -2.83M | -4.74M | -4.06M | n/a | -2.83M |
| Net Income | -1.67B | 1.26B | 1.21B | 1.31B | 131M | 914M | 1.18B | 648M | 745.93M | 509.72M | 493.24M | 377.21M | 3.47B | 426.96M | 43.05M | -352.04M | -5.31B | -565.25M | -1.1B | -863M | -712.16M | -226.22M | -422.48M | -235.76M | -134.74M | -62.82M | -2.83M | -4.74M | -4.06M | -2.1M | -2.83M |
| Selling & General & Admin | 1.39B | 1.48B | 1.6B | 1.57B | 1.47B | 1.46B | 838M | 773M | 727.83M | 678.99M | 630.42M | 553.16M | 510.81M | 461.51M | 456.42M | 797.02M | 816.42M | 329.44M | 831.12M | 743.14M | 498.35M | 243.74M | 131.2M | 110M | 54.63M | 30.38M | 2.81M | 6.81M | 3.7M | 2.2M | 2.81M |
| Research & Development | n/a | 322M | 285M | 265M | 263M | 280M | 123M | 112M | 82.15M | 64.4M | 62.78M | 57.97M | 48.84M | 53.44M | 45.39M | 41.03M | 40.5M | 41.34M | 70.13M | 44.74M | 30.52M | 24.53M | 30.09M | 58.45M | 71M | 33.13M | 117K | 56.63K | 374.67K | n/a | 117.3K |
| Other Expenses | 4.56B | 636M | 600M | 553M | 1.51B | 552M | 304M | 299M | 268.98M | 272.21M | 266.42M | 253.31M | 266.3M | 267.88M | 337.49M | 342.26M | 4.98B | 514.42M | 105.75M | 98.56M | 95.37M | 95.35M | 82.75M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 100K |
| Operating Expenses | 5.95B | 2.44B | 2.48B | 2.39B | 3.24B | 2.29B | 1.26B | 1.18B | 1.08B | 1.02B | 959.63M | 864.44M | 825.95M | 782.83M | 839.3M | 1.18B | 5.84B | 885.2M | 1.01B | 886.44M | 624.24M | 363.63M | 244.03M | 168.46M | 125.63M | 63.52M | 2.93M | 6.86M | 4.08M | 2.3M | 3.03M |
| Interest Expense | 496M | 423M | 422M | 415M | 394M | 390M | 350M | 346M | 331.23M | 299.1M | 269.01M | 204.67M | 265.32M | 304.94M | 301.02M | 315.67M | 144.83M | n/a | n/a | n/a | n/a | n/a | n/a | 89.69M | 33.59M | 16.81M | 13K | 1.95M | 40.16K | n/a | 13.27K |
| Selling & Marketing Expenses | 894M | 931M | 1.07B | 1.06B | 957M | 937M | 484M | 438M | 386.72M | 354.19M | 336.48M | 291.02M | 248.91M | 222.77M | 215.45M | 569.46M | 603.28M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 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 | 2.24B | 6.7B | 1.44B | 1.7B | 1.07B | 745.16M | 450.4M | 313.93M | 168.46M | 125.63M | 63.52M | 2.93M | 6.86M | 4.08M | 2.2M | 3.03M |
| Income Tax | -210M | 260M | 392M | 212M | 299M | 283M | 245M | 616M | 345.73M | 382.24M | 337.55M | 259.88M | -3B | 14.23M | 4.62M | 5.98M | 2.48M | 2.44M | 2.06M | 2.31M | 4.2M | n/a | n/a | 11.75M | 24.48M | 17.5M | 112K | 4.07M | 50.92K | n/a | n/a |
| Shares Outstanding (Basic) | 338M | 385.8M | 391.6M | 406.2M | 433M | 450.1M | 446.18M | 463.8M | 491.7M | 537.57M | 578.89M | 622.76M | 420.91M | 374.46M | 369.33M | 358.59M | 216.95M | 146.3M | 140.26M | 132.57M | 123.86M | 82.72M | 7.64M | 5.24M | 3.89M | 2.45M | 1.79M | 1.16M | 1.79M | 922.44K | 964.2K |
| Shares Outstanding (Diluted) | 338M | 388.8M | 399M | 414.3M | 442.9M | 461.6M | 456.07M | 472.4M | 496.47M | 543.52M | 586.2M | 638.48M | 687.38M | 650.08M | 639.11M | 358.59M | 216.95M | 146.3M | 140.26M | 132.57M | 123.86M | 82.72M | 7.64M | 5.24M | 3.89M | 2.45M | 1.79M | 1.16M | 1.79M | 922.44K | 964.2K |
| EPS (Basic) | -4.93 | 3.26 | 3.10 | 3.20 | 0.30 | 2.00 | 2.60 | 1.40 | 1.50 | 0.90 | 0.90 | 0.60 | 5.50 | 0.70 | 0.10 | -0.96 | -24.49 | -3.86 | -7.88 | -6.51 | -5.75 | -2.73 | -55.3 | -44.97 | -34.65 | -25.67 | -1.58 | -4.07 | -2.27 | -2.28 | -4.25 |
| EPS (Diluted) | -4.93 | 3.24 | 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 | -0.96 | -24.49 | -3.86 | -7.88 | -6.51 | -5.75 | -2.73 | -55.3 | -44.97 | -34.65 | -25.67 | -1.58 | -4.07 | -2.27 | -2.28 | -4.25 |
| EBITDA | -747M | 2.54B | 2.61B | 2.52B | 1.39B | 2.06B | 2.07B | 1.91B | 1.69B | 1.46B | 1.37B | 1.3B | 1.01B | 1.01B | 617.01M | 279.06M | -4.96B | -385.71M | -943.94M | -716.77M | -571.21M | -598.72M | -210.02M | -142.39M | -98.8M | -45.16M | -2.77M | -2.76M | -3.98M | -2.1M | -2.76M |
| Depreciation & Amortization | 622M | 599M | 585M | 583M | 562M | 468M | 300.72M | 298.6M | 268.98M | 272.21M | 266.42M | 253.31M | 266.3M | 267.88M | 273.69M | 309.45M | 202.6M | 106.78M | 105.75M | 98.56M | 95.37M | 95.35M | 94.66M | 9M | 2.35M | 861K | 53K | 29.69K | 48.85K | 100K | -100K |