Total debt has declined to $9.7B with a debt-to-equity ratio of 0.83, while equity has strengthened to $11.9B, but goodwill of $12.4B (46% of total assets) and a current ratio of 0.46 highlight solvency and liquidity risks.
Sirius XM Holdings Inc. (SIRI) balance sheet — 30-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Total Current Assets | 1.16B | 1.1B | 1.15B | 1.36B | 1.04B | 1.18B | 967M | 1B | 478M | 470.9M | 642.65M | 561.89M | 1.55B | 1.42B | 1.83B | 1.28B | 991.77M | 859.78M | 789.26M | 678.86M | 617.27M | 1.01B | 811.04M | 579.66M | 199.61M | 336.05M | 198.35M | 467.8M | 265.79M | 171.3M | 4.6M |
| Cash & Short-Term Investments | 174M | 94M | 162M | 306M | 57M | 191M | 71M | 106M | 54M | 69.02M | 213.94M | 111.84M | 147.72M | 134.81M | 520.95M | 773.99M | 586.69M | 383.49M | 380.45M | 439.29M | 408.92M | 879.26M | 763.87M | 549.88M | 173.7M | 323.74M | 185.06M | 467.1M | 265.62M | 900K | 4.6M |
| Cash Only | 174M | 94M | 162M | 306M | 57M | 191M | 71M | 106M | 54M | 69.02M | 213.94M | 111.84M | 147.72M | 134.81M | 520.95M | 773.99M | 586.69M | 383.49M | 380.45M | 438.82M | 393.42M | 762.01M | 753.89M | 520.98M | 18.38M | 4.73M | 14.4M | 81.8M | 150.19M | 900K | 4.6M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 469K | 15.5M | 142.41M | 9.98M | 28.9M | 155.33M | 326.22M | 170.66M | 385.26M | 60.87M | 0 | 0 |
| Accounts Receivable | 712M | 761M | 676M | 709M | 655M | 722M | 672M | 670M | 232.99M | 241.73M | 223.03M | 234.78M | 220.58M | 192.91M | 210.57M | 186.52M | 195.95M | 268.56M | 262.15M | 104.07M | 71.01M | 31.69M | 7.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Sales Outstanding | 30.22 | 32.46 | 28.36 | 28.9 | 26.55 | 30.3 | 30.51 | 31.38 | 14.74 | 16.26 | 16.23 | 18.75 | 19.26 | 18.53 | 22.59 | 22.58 | 25.39 | 39.64 | 57.5 | 41.2 | 40.68 | 47.75 | 41.27 | - | - | - | - | - | - | - | - |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 10M | 11M | 22M | 20.2M | 20.36M | 22.3M | 19.4M | 13.86M | 25.34M | 36.71M | 21.92M | 16.19M | 24.46M | 29.54M | 34.5M | 14.26M | 7.93M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | 0.93 | 1.04 | 2.89 | 2.84 | 2.97 | 3.43 | 3.37 | 2.68 | 5.43 | 8.61 | 5.29 | 5.55 | 10.34 | 19.6 | 18.04 | 28.14 | 23.93 | - | - | - | - | - | - | - | - |
| Other Current Assets | 273M | 243M | 311M | 346M | 326M | 21M | 10M | 22M | 11M | 10.28M | 6.17M | 5.94M | 1.04B | 966.9M | 949.18M | 153.76M | 52.22M | 197.51M | 169.17M | 74.57M | 50.24M | 68M | 18.72M | 11.04M | 1.34M | 142K | 0 | -41K | 0 | 169.47M | -8.78K |
| Total Non-Current Assets | 26.03B | 26.14B | 26.37B | 28.7B | 8.98B | 9.09B | 9.37B | 10.15B | 7.7B | 7.86B | 7.36B | 7.48B | 6.82B | 7.43B | 7.23B | 6.22B | 6.39B | 6.46B | 6.67B | 1.02B | 1.04B | 1.07B | 1.15B | 1.04B | 1.14B | 1.19B | 1.13B | 738.8M | 378.09M | 152.5M | 500K |
| Property, Plant & Equipment | 2.29B | 2.26B | 2.11B | 1.79B | 1.81B | 1.81B | 2.06B | 2.09B | 1.51B | 1.46B | 1.4B | 1.42B | 1.51B | 1.59B | 1.57B | 1.67B | 1.76B | 1.71B | 1.7B | 806.26M | 810.39M | 828.36M | 881.28M | 941.05M | 1.03B | 1.08B | 1.01B | 623.5M | 283.63M | 60.4M | 200K |
| Fixed Asset Turnover | 3.80x | 3.79x | 4.12x | 5.00x | 4.96x | 4.81x | 3.91x | 3.73x | 3.81x | 3.71x | 3.59x | 3.23x | 2.77x | 2.38x | 2.16x | 1.80x | 1.60x | 1.45x | 0.98x | 1.14x | 0.79x | 0.29x | 0.08x | 0.01x | 0.00x | - | - | - | - | - | - |
| Goodwill | 12.39B | 12.39B | 12.39B | 15.21B | 3.25B | 3.15B | 3.12B | 3.84B | 2.29B | 2.29B | 2.21B | 2.21B | 2.21B | 2.2B | 1.82B | 1.83B | 1.83B | 1.83B | 1.83B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.39B | 1.46B | 10.19B | 10.31B | 3.05B | 3.19B | 3.34B | 3.47B | 2.5B | 2.52B | 2.54B | 2.59B | 2.65B | 2.7B | 2.52B | 2.57B | 2.63B | 2.7B | 2.77B | 83.65M | 83.65M | 83.65M | 83.65M | 83.65M | 83.65M | 83.65M | 83.37M | 83.4M | 83.37M | 83.35M | 0 |
| Long-Term Investments | 3.71B | 941M | 1.04B | 715M | 412M | 334M | 332M | 321M | 960M | 962.08M | 8.92M | 0 | 5.92M | 5.72M | 4M | 3.97M | 3.4M | 3.4M | 141.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 9.08B | 9.09B | 641M | 515M | 312M | 415M | 405M | 270M | 138M | 118.67M | 119.1M | 155.19M | 15.4M | 52.8M | 96.51M | 132.66M | 159.1M | 218.05M | 218.57M | 125.38M | 147.22M | 161.9M | 181.64M | 12.95M | 24.8M | 24.99M | 28.4M | 31.9M | 11.09M | 8.75M | 300K |
| Total Assets | 27.18B | 27.24B | 27.52B | 30.06B | 10.02B | 10.27B | 10.33B | 11.15B | 8.17B | 8.33B | 8B | 8.05B | 8.37B | 8.84B | 9.05B | 7.5B | 7.38B | 7.32B | 7.46B | 1.69B | 1.66B | 2.09B | 1.96B | 1.62B | 1.34B | 1.53B | 1.32B | 1.21B | 643.88M | 323.8M | 5.1M |
| Asset Turnover | 0.32x | 0.31x | 0.32x | 0.30x | 0.90x | 0.85x | 0.78x | 0.70x | 0.71x | 0.65x | 0.63x | 0.57x | 0.50x | 0.43x | 0.38x | 0.40x | 0.38x | 0.34x | 0.22x | 0.54x | 0.38x | 0.12x | 0.03x | 0.01x | 0.00x | - | - | - | - | - | - |
| Asset Growth % | -2.86% | -1.03% | -8.43% | 199.9% | -2.45% | -0.57% | -7.32% | 36.41% | -1.88% | 4.07% | -0.54% | -3.85% | -5.38% | -2.32% | 20.8% | 1.53% | 0.83% | -1.84% | 340.32% | 2.15% | -20.47% | 6.53% | 21.04% | 20.61% | -12.22% | 15.41% | 9.7% | 87.4% | 98.85% | 6249.02% | 0.68% |
| Total Current Liabilities | 2.53B | 3.65B | 2.73B | 3.95B | 2.98B | 2.98B | 3.17B | 3.29B | 2.8B | 2.82B | 2.67B | 2.5B | 2.31B | 2.74B | 2.31B | 2.25B | 2.35B | 2.08B | 2.41B | 1.07B | 875.07M | 606.97M | 269.51M | 82M | 48.32M | 60.31M | 54.37M | 163.8M | 84.82M | 400K | 200K |
| Accounts Payable | 0 | 1.29B | 1.28B | 1.3B | 1.25B | 1.3B | 1.22B | 1.15B | 736M | 794.34M | 713.03M | 625.31M | 587.75M | 578.33M | 587.65M | 543.19M | 593.17M | 543.69M | 625.26M | 69.54M | 26.05M | 6.83M | 5.53M | 65.92M | 45.09M | 39.84M | 48.84M | 30.5M | 13.96M | 400K | 100K |
| Days Payables Outstanding | 71.03 | 103.89 | 104.19 | 104.11 | 101.63 | 110.44 | 113.27 | 109.01 | 96.67 | 111.51 | 103.85 | 96.07 | 102.07 | 111.68 | 125.87 | 127.45 | 143.17 | 186.51 | 264.31 | 46.15 | 13.62 | 13.48 | 16.68 | 277.28 | 235.43 | - | - | - | - | - | - |
| Short-Term Debt | 2M | 1.06B | 55M | 1.08B | 196M | 0 | 1M | 2M | 3M | 5.11M | 5.49M | 4.76M | 7.48M | 507.77M | 4.23M | 1.62M | 195.81M | 13.88M | 399.73M | 35.8M | 0 | 0 | 0 | 0 | 0 | 15M | 0 | 114.1M | 70.86M | 0 | 0 |
| Deferred Revenue (Current) | 3.92B | 976M | 1.05B | 1.2B | 1.32B | 1.45B | 1.72B | 1.93B | 1.93B | 1.88B | 1.83B | 1.77B | 1.63B | 1.59B | 1.47B | 1.33B | 1.2B | 1.09B | 985.18M | 548.33M | 412.37M | 251.47M | 80.82M | 14.73M | 0 | 0 | 0 | -19.2M | 0 | 0 | 0 |
| Other Current Liabilities | 1.56B | 158M | 116M | 154M | 0 | 5M | 0 | 4M | 4M | 2.84M | 2.84M | 2.84M | 5.73M | 24.1M | 214.61M | 298.41M | 286.92M | 361.08M | 303.15M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.2M | 0 | 0 | 100K |
| Current Ratio | 0.46x | 0.30x | 0.42x | 0.34x | 0.35x | 0.40x | 0.31x | 0.30x | 0.17x | 0.17x | 0.24x | 0.23x | 0.67x | 0.52x | 0.79x | 0.57x | 0.42x | 0.41x | 0.33x | 0.63x | 0.71x | 1.67x | 3.01x | 7.07x | 4.13x | 5.57x | 3.65x | 2.86x | 3.13x | 428.25x | 23.00x |
| Quick Ratio | 0.46x | 0.30x | 0.42x | 0.34x | 0.35x | 0.40x | 0.30x | 0.30x | 0.16x | 0.16x | 0.23x | 0.22x | 0.66x | 0.51x | 0.78x | 0.55x | 0.41x | 0.41x | 0.32x | 0.60x | 0.67x | 1.64x | 2.98x | 7.07x | 4.13x | 5.57x | 3.65x | 2.86x | 3.13x | 428.25x | 23.00x |
| Cash Conversion Cycle | -40.81 | - | - | - | - | - | -81.84 | -76.59 | -79.04 | -92.41 | -84.66 | -73.89 | -79.45 | -90.47 | -97.85 | -96.26 | -112.49 | -141.31 | -196.47 | 14.65 | 45.1 | 62.4 | 48.52 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 12.74B | 12.02B | 13.72B | 13B | 10.39B | 9.92B | 9.45B | 8.59B | 7.19B | 7.03B | 6.13B | 5.72B | 4.75B | 3.36B | 2.7B | 4.54B | 4.83B | 5.15B | 5.04B | 1.41B | 1.17B | 1.15B | 687.47M | 210.12M | 724.62M | 1.14B | 978.73M | 546.2M | 324.35M | 131.4M | 275.97K |
| Long-Term Debt | 0 | 8.65B | 10.31B | 10.07B | 9.26B | 8.83B | 8.5B | 7.84B | 6.88B | 6.74B | 5.84B | 5.44B | 4.49B | 3.09B | 2.43B | 3.01B | 2.7B | 3.06B | 2.82B | 1.28B | 1.07B | 1.08B | 656.27M | 194.8M | 670.36M | 589.99M | 472.6M | 488.8M | 153.03M | 131.4M | 240K |
| Capital Lease Obligations | 1M | 1M | 0 | 292M | 320M | 362M | 419M | 456M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 9.04B | 2.24B | 2.22B | 2.41B | 565M | 478M | 266M | 70M | 47M | 8.17M | 6.42M | 6.68M | 0 | 0 | 69K | 1.01B | 914.64M | 940.18M | 894.45M | 0 | 0 | 0 | 0 | 0 | 0 | 2.24M | 2.24M | 2.2M | 2.24M | 0 | 0 |
| Other Non-Current Liabilities | 10.47B | 1.04B | 1.1B | 136M | 170M | 150M | 149M | 94M | 106M | 107.72M | 101.51M | 108.76M | 106.12M | 117.29M | 110.13M | 322.69M | 941.27M | 891.43M | 1.08B | 134.42M | 104.28M | 68.99M | 31.19M | 15.32M | 54.26M | 552.42M | 503.89M | 55.2M | 169.08M | -22.54K | 0 |
| Total Liabilities | 15.28B | 15.67B | 16.45B | 16.95B | 13.37B | 12.9B | 12.62B | 11.88B | 9.99B | 9.85B | 8.8B | 8.21B | 7.06B | 6.1B | 5.02B | 6.79B | 7.18B | 7.23B | 7.45B | 2.49B | 2.05B | 1.76B | 956.98M | 292.12M | 772.94M | 1.2B | 1.03B | 710M | 409.17M | 131.8M | 200K |
| Total Debt | 2M | 9.71B | 10.42B | 11.49B | 9.82B | 9.24B | 8.97B | 8.35B | 6.89B | 6.75B | 5.85B | 5.45B | 4.49B | 3.6B | 2.44B | 3.01B | 2.89B | 3.08B | 3.22B | 1.31B | 1.07B | 1.08B | 656.27M | 194.8M | 670.36M | 604.99M | 472.6M | 602.9M | 223.9M | 131.4M | 240K |
| Net Debt | -172M | 9.61B | 10.21B | 11.18B | 9.77B | 9.05B | 8.9B | 8.24B | 6.83B | 6.68B | 5.63B | 5.34B | 4.35B | 3.47B | 1.91B | 2.24B | 2.3B | 2.69B | 2.84B | 875.6M | 674.83M | 322.43M | -97.62M | -326.18M | 651.98M | 600.26M | 458.2M | 521.1M | 73.71M | 130.5M | -4.36M |
| Debt / Equity | 0.00x | 0.84x | 0.94x | 0.88x | - | - | - | - | - | - | - | - | 3.43x | 1.31x | 0.60x | 4.28x | 13.93x | 32.21x | 377.24x | - | - | 3.34x | 0.66x | 0.15x | 1.18x | 1.88x | 1.63x | 1.21x | 0.95x | 0.68x | 0.05x |
| Debt / EBITDA | 0.00x | 4.71x | - | 4.51x | 3.75x | 3.56x | 6.31x | 3.95x | 3.40x | 3.48x | 3.44x | 3.76x | 3.24x | 2.78x | 2.14x | 3.19x | 3.91x | 5.72x | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | -0.08x | 4.67x | - | 4.39x | 3.73x | 3.48x | 6.26x | 3.90x | 3.37x | 3.44x | 3.31x | 3.68x | 3.14x | 2.67x | 1.68x | 2.37x | 3.12x | 5.01x | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Coverage | 3.69x | 3.30x | -2.76x | 4.59x | 4.80x | 4.68x | 2.09x | 4.07x | 5.06x | 4.65x | 4.30x | 3.98x | 4.09x | 4.11x | 2.79x | 2.45x | 1.16x | -0.10x | -35.67x | - | - | - | - | - | - | -1.69x | -3.01x | -2.74x | -216.77x | -1.43x | -100.23x |
| Total Equity | 11.91B | 11.56B | 11.07B | 13.1B | -3.35B | -2.63B | -2.29B | -736M | -1.82B | -1.52B | -792.01M | -166.49M | 1.31B | 2.75B | 4.04B | 704.14M | 207.64M | 95.52M | 8.54M | -792.74M | -389.07M | 324.97M | 1B | 1.33B | 568M | 322.65M | 290.48M | 496.6M | 234.71M | 192M | 4.9M |
| Equity Growth % | 20.57% | 4.42% | -15.48% | 490.99% | -27.66% | -14.88% | -210.46% | 59.49% | -19.24% | -92.4% | -375.71% | -112.71% | -52.3% | -32.03% | 473.68% | 239.12% | 117.37% | 1018.92% | 101.08% | -103.75% | -219.73% | -67.52% | -24.49% | 133.31% | 76.04% | 11.07% | -41.51% | 111.58% | 22.24% | 3818.37% | 0.03% |
| Book Value per Share | 34.82 | 32.39 | 32.76 | 33.70 | -8.40 | -6.34 | -5.16 | -1.59 | -3.98 | -3.23 | -1.60 | -0.31 | 2.23 | 4.30 | 5.88 | 1.08 | 0.32 | 0.27 | 0.04 | -5.42 | -2.77 | 2.45 | 8.08 | 16.02 | 74.35 | 61.54 | 74.70 | 202.94 | 130.89 | 165.15 | 4.45 |
| Total Shareholders' Equity | 11.91B | 11.56B | 11.07B | 10.08B | -3.35B | -2.63B | -2.29B | -736M | -1.82B | -1.52B | -792.01M | -166.49M | 1.31B | 2.75B | 4.04B | 704.14M | 207.64M | 95.52M | 8.54M | -792.74M | -389.07M | 324.97M | 1B | 1.33B | 568M | 322.65M | 290.48M | 496.6M | 234.71M | 192M | 4.9M |
| Common Stock | -1M | -1M | 0 | 0 | 4M | 4M | 4M | 4M | 4M | 4.53M | 4.75M | 5.15M | 5.65M | 6.1M | 5.26M | 3.75M | 3.93M | 3.88M | 3.65M | 1.47M | 1.44M | 1.35M | 1.28M | 1.14M | 77K | 57K | 42K | 0 | 23K | 0 | 9.31K |
| Retained Earnings | 11.92B | 11.61B | 11.12B | 15.35B | -3.35B | -2.64B | -2.29B | -1.14B | -2.06B | -3.24B | -3.89B | -4.93B | -5.44B | -5.93B | -6.31B | -9.78B | -10.21B | -10.25B | -9.71B | -4.4B | -3.83B | -2.73B | -1.87B | -1.15B | -927.48M | -505M | -269.24M | -134.5M | -71.67M | -23.3M | -18.5M |
| Treasury Stock | 0 | 0 | -1M | 0 | 0 | -8M | -19M | 0 | 0 | -17.15M | -22.91M | -23.73M | -26.03M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -58M | -50M | -46M | 7M | -4M | 15M | 15M | 8M | -6M | 18.41M | -139K | -502K | -402K | -308K | 120K | 71K | -5.86M | -6.58M | -7.87M | 0 | 0 | -26.69M | -50.99M | -47.38M | 913K | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 3.03B | 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 |
Quick answers to the most common questions about buying SIRI stock.
As of 2025, Sirius XM Holdings Inc. (SIRI) had total assets of $27.24B including $1.10B in current assets.
Sirius XM Holdings Inc. (SIRI) carries total debt of $9.71B, offset by $94.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Sirius XM Holdings Inc. (SIRI) has total shareholders' equity (book value) of $11.56B ($32.39 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Sirius XM Holdings Inc. (SIRI) reported a current ratio of 0.30x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Goodwill impairment and leverage
Metrics are mathematically derived from official filings.
Balance Sheet Strengthens Post-Merger
Total equity improved from -$2.4B in 2024Q1 to $11.9B by 2026Q2, driven by retained earnings accumulation, as reported in quarterly filings.
The dramatic shift from negative equity to positive reflects the Liberty Media merger accounting, but the steady climb from $11.1B to $11.9B over the last five quarters indicates organic earnings retention. This suggests the balance sheet is stabilizing, though the large goodwill balance remains a key risk.
Leverage Declines as Debt Repaid
Total debt fell from $10.7B in 2024Q3 to $9.7B by 2026Q1, with D/E dropping from 0.99 to 0.83, per balance sheet data.
The consistent reduction in debt while equity grows points to deleveraging, likely from strong free cash flow. However, the sudden drop to $2.0M in 2026Q2 appears anomalous and may indicate a reclassification or early extinguishment, warranting further investigation.
Goodwill Dominates Asset Base
Goodwill of $12.4B represents 46% of total assets, unchanged for ten quarters, while PPE remains stable near $2.3B, as per reported figures.
The heavy goodwill concentration exposes the balance sheet to impairment risk if cash flows deteriorate. The modest PPE suggests an asset-light model, but the intangible-heavy structure means reported equity is sensitive to fair value assessments.
Retained Earnings Drive Equity Recovery
Retained earnings swung from -$2.4B in 2024Q1 to $11.9B by 2026Q2, reflecting the merger and subsequent profitability, based on SEC filings.
The positive retained earnings trajectory indicates sustained profitability post-merger, but the large jump in 2024Q4 suggests accounting adjustments. The steady increase since then supports organic earnings retention, though the pace may slow given flat revenue.
Thin Liquidity Despite Stable Cash
Current ratio remains below 0.5, with cash of $174M in 2026Q2, indicating limited short-term buffer against obligations, as reported.
The low current ratio suggests reliance on operating cash flow and refinancing rather than liquid assets. While cash levels are modest, the company's consistent operating cash flow provides some comfort, but any disruption could strain liquidity.
Goodwill Impairment Risk Looms
Goodwill of $12.4B, nearly half of total assets, remains untested since the merger, posing a potential write-down risk if growth stalls, per balance sheet data.
With revenue flat and subscriber churn a concern, the carrying value of goodwill may not be fully recoverable. An impairment would directly reduce equity and could pressure leverage metrics, making this the most significant non-obvious balance sheet risk.