VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
SIRISirius XM Holdings Inc.
$28.35$9.5B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksSIRICash Flow

Sirius XM Holdings Inc. (SIRI) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains highly volatile, fluctuating between 1.1% and 24.4% of revenue over the last ten quarters, while the company maintains $91 million in quarterly dividend payments despite holding only $75 million in cash.

SIRI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations1.93B1.9B1.74B1.83B1.98B2B2.02B2.02B1.88B1.86B1.72B1.24B1.25B1.1B806.76M543.63M512.89M433.83M-152.8M-148.77M-414.55M-273.74M-334.46M-284.49M-320.81M-148.83M-68.47M-272.6M-1.72M-2.99M-3.58M
Operating CF Margin %-22.18%20.01%20.43%21.95%22.98%25.1%25.88%32.58%34.2%34.27%27.22%29.97%29.03%23.71%18.03%18.21%17.55%-9.18%-16.13%-65.05%-113%-500.29%-2210.12%-39852.3%------
Operating CF Growth %102.95%9.02%-4.81%-7.44%-1.1%-0.99%0.05%7.26%1.34%7.93%38.2%-0.73%13.64%36.7%48.4%5.99%18.22%383.93%-2.71%64.11%-51.44%18.16%-17.57%11.32%-115.56%-117.35%74.88%-15748.9%42.44%16.53%-123.76%
Net Income846M805M-1.67B786M1.21B1.31B131M914M1.18B647.91M745.93M509.72M493.24M373.39M2.39B426.96M43.05M-342.79M-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
Depreciation & Amortization439M565M622M669M585M583M562M468M300.72M298.6M268.98M272.21M266.42M253.31M266.3M267.88M273.69M309.45M203.75M106.78M105.75M98.56M95.37M95.35M94.66M9M2.35M861K53K29.69K48.85K
Stock-Based Compensation144M179M000202M223M000108.6M84.31M00053.19M60.44M087.41M00000014.04M7.18M1.21M150K448K0
Deferred Taxes96M29M-161M-40M202M131M238M259M256.57M583.52M323.56M365.5M327.46M259.79M-3B8.26M2.31M5.98M2.48M2.44M2.06M2.31M000-6.42M1.85M-269.81M000
Other Non-Cash Items-420M409M3.2B583M355M179M1.13B397M160.51M228.78M93.55M73.11M183.83M150.31M1.06B-262.36M21.31M241.84M4.85B91.74M465.56M175.49M148.71M-206.25M68.61M102.55M89.39M57.98M994K2.39M995.5K
Working Capital Changes116M-89M-259M-169M-379M-411M-268M-21M-13.28M96.78M178.61M-60.81M-17.71M66.03M92.13M49.69M112.1M219.34M21.15M215.53M116.94M312.9M133.62M52.63M-61.59M-32.23M-34.51M-13K64K-670.28K-559.71K
Change in Receivables-129M-84M-128M-148M10M-108M-36M-137M-42.08M-73.78M-44.19M-61.44M-72.63M-15.24M-58.59M-416K-60.06M-29.64M-39.97M-42.06M-20.33M-28.44M00000000-336.54K
Change in Inventory000000-2M11M-2M1.87M1.93M-2.9M-5.53M11.47M11.37M-14.79M-5.72M8.27M8.29M4.96M-20.25M-6.33M000000000
Change in Payables309M59M19M98M-71M104M42M109M-20.09M41.37M78.92M52.7M-17.19M-44.01M46.04M-32.01M5.42M-46.65M-65.48M66.17M33.52M145.05M109M00000000
Cash from Investing-685M-747M-970M-696M-548M-200M-741M-3M-379.28M-1.15B-210.12M-138.86M-96.32M-700.69M-97.32M-127.89M-302.41M-248.51M728.42M-54.19M20.18M-172.07M-92.85M105.06M199.68M-236.07M-186.06M-309.06M-156.62M-138.94M-22.23K
Capital Expenditures-569M-653M-728M-650M-426M-388M-350M-363M-355.7M-287.97M-205.83M-134.89M-121.65M-173.62M-97.29M-137.43M-311.87M-248.51M-130.55M-65.26M-99.83M-49.89M-28.59M-20.12M-41.63M-81.63M-398.44M-309.06M-210.53M-132.65M-22.23K
CapEx % of Revenue6.63%7.63%8.37%7.26%4.73%4.46%4.35%4.66%6.16%5.31%4.1%2.95%2.91%4.57%2.86%4.56%11.07%10.05%7.85%7.08%15.67%20.59%42.76%156.29%5170.81%------
Acquisitions0000-121M-14M-300M313M-2.38M-107.74M001.14M-525.35M0000105K641K127K72K443K00000000
Investments-------------------------------
Other Investing-123M-94M-242M-46M0225M00000000010.12M00796M000000-154.44M212.38M-266.42M53.89M-6.29M-110.89M
Cash from Financing-1.29B-1.22B-916M-1.19B-1.56B-1.68B-1.31B-1.96B-1.52B-853.69M-1.41B-1.14B-1.14B-788.28M-962.49M-228.44M-7.28M-182.28M-634M248.35M25.79M453.93M660.23M682.03M134.78M375.23M187.12M513.28M4.5M307.73M6.23M
Debt Issued (Net)-763M-679M-709M-1.1B573M224M592M565M120M837M357.06M931.45M1.39B998.45M-758.8M-240M-18.12M-178.56M-572.59M244.25M0435.4M518.41M194.22M-12.71M144.98M-114.07M370.4M70.86M116.33M70.86M
Equity Issued (Net)-111M-136M-6M-274M-643M-1.51B-1.55B-2.16B-1.31B-1.41B-1.67B-2.02B-2.5B-1.74B123.37M11.55M10.84M-3.71M471K4.1M25.79M18.54M141.93M492.66M147.52M230.25M292.75M141.24M227.61M191.34M227.61M
Dividends Paid-365M-365M-143M-65M-1.34B-268M-237M-226M-201M-190M-48.08M00-22.07M-327.06M0000000000000000
Share Repurchases-133M-136M-6M-274M-647M-1.52B-1.55B-2.16B-1.31B-1.41B-1.67B-2.02B-2.5B-1.76B000-3.71M0000000000000
Other Financing-55M-39M-58M252M-153M-125M-114M-139M-119.87M-92.43M-42.82M-54.54M-37.32M-46.34M0000-61.88M00-8K-112K-4.85M-34K08.45M1.64M140K55.69K-292.25M
Net Change in Cash-52M-68M-145M249M-134M116M-37M55M-14M-144.92M102.1M-35.89M12.92M-386.14M-253.04M187.3M203.2M3.04M-58.37M45.4M-368.59M8.12M232.91M502.6M13.65M-9.67M-67.41M-68.38M2.78M165.8M2.62M
Free Cash Flow1.36B1.25B1.01B1.18B1.55B1.61B1.67B1.65B1.52B1.57B1.51B1.11B1.13B929.22M709.47M406.2M201.03M185.32M-283.35M-214.03M-514.38M-323.63M-363.05M-304.61M-362.44M-230.46M-466.92M-581.66M-212.25M-135.64M-3.6M
FCF Margin %15.83%14.55%11.64%13.17%17.22%18.51%20.75%21.22%26.42%28.9%30.16%24.27%27.06%24.46%20.85%13.47%7.14%7.49%-17.03%-23.21%-80.72%-133.6%-543.05%-2366.42%-45023.11%------
FCF Growth %49.72%22.9%-14.08%-23.94%-3.73%-3.48%0.85%8.48%-2.74%3.58%36.45%-1.98%21.78%30.97%74.66%102.06%8.48%165.4%-32.39%58.39%-58.94%10.86%-19.19%15.96%-57.27%50.64%19.73%-174.04%-56.48%-3665.35%-123.22%
FCF per Share4.023.493.003.033.883.893.773.583.343.323.052.041.931.461.030.620.310.52-1.31-1.46-3.67-2.44-2.93-3.68-47.44-43.96-120.06-237.70-118.36-116.67-3.27
FCF Conversion (FCF/Net Income)1.61x2.36x-1.05x1.45x1.63x1.52x15.40x2.21x1.60x2.86x2.30x2.44x2.54x2.92x0.23x1.27x11.91x-1.23x0.03x0.26x0.38x0.32x0.47x1.26x0.76x0.63x0.51x4.34x0.61x0.63x0.88x
Interest Paid221M0473M405M411M393M358M337M345M310M292.56M269.93M199.42M169.78M262.04M258.68M241.16M257.33M137.54M000000001.2M000
Taxes Paid116M0218M278M275M82M38M10M6M28M20.64M12.38M8.71M2.78M4.93M00000000000000058K

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowMixed
Top Statement Risk

Stagnant Subscriber Growth

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

As reported in financial statements, the relationship between net income and operating cash flow is highly volatile, with OCF/NI ratios swinging from -0.10 in 2024Q3 to 6.87 in 2025Q4, indicating that reported earnings are frequently decoupled from the actual cash generation capabilities of the business.

The significant divergence between net income and operating cash flow suggests that non-cash items and working capital fluctuations are heavily distorting the bottom line. Investors should monitor this instability, as it implies that reported profitability may not be a reliable proxy for the company's underlying cash-generating health.

FCF Volatility Hinders Capital Stability

Based on the provided cash flow data, free cash flow margins have fluctuated wildly between 1.1% and 24.4% over the last ten quarters, reflecting a business model that struggles to maintain consistent cash conversion despite its recurring subscription revenue base.

The erratic nature of FCF generation suggests that the company's cost structure, particularly regarding content and royalty obligations, is not sufficiently flexible to offset revenue stagnation. This inconsistency complicates long-term capital planning and may limit the company's ability to sustain historical levels of shareholder returns.

Capital Intensity Pressures Cash Reserves

According to recent SEC filings, the company's capital intensity, measured by CapEx as a percentage of revenue, has remained elevated, peaking at 9.9% in 2024Q3, which highlights the ongoing financial burden of maintaining proprietary satellite infrastructure and automotive integration hardware.

The persistent need for significant capital expenditure to support the satellite constellation and dashboard hardware creates a structural drag on free cash flow. This high capital intensity warrants further investigation, as it appears to consume a substantial portion of cash that might otherwise be available for debt reduction or strategic pivots.

Working Capital Swings Obscure Performance

As evidenced by the quarterly cash flow statements, working capital changes have been highly erratic, ranging from a $261 million inflow in 2025Q4 to a $205 million outflow in 2025Q1, suggesting that timing differences in collections and payments are significantly impacting short-term liquidity.

These sharp swings in working capital suggest that the company's cash flow is highly sensitive to the timing of subscription renewals and vendor payments. Analysts should be cautious, as these fluctuations can temporarily inflate or deflate cash flow metrics, potentially masking underlying operational inefficiencies.

Aggressive Capital Return Amidst Stagnation

Based on reported figures, the company has continued to prioritize dividends and share repurchases, with $91 million in dividends paid in 2026Q1, even as revenue growth has turned negative and cash reserves remain constrained at $94 million.

The commitment to returning capital to shareholders while facing revenue headwinds and limited cash liquidity appears to be a high-risk strategy. This approach may indicate a lack of internal investment opportunities or a management focus on short-term stock support at the expense of long-term balance sheet resilience.

SIRI — Frequently Asked Questions

Quick answers to the most common questions about buying SIRI stock.

How much cash does Sirius XM Holdings Inc. (SIRI) generate from operations?

Sirius XM Holdings Inc. (SIRI) generated $1.90B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Sirius XM Holdings Inc.'s free cash flow?

Sirius XM Holdings Inc. (SIRI) generated $1.25B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Sirius XM Holdings Inc.'s capital expenditure (CapEx)?

Sirius XM Holdings Inc. (SIRI) spent $653.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Sirius XM Holdings Inc. distribute cash to shareholders?

In 2025, Sirius XM Holdings Inc. (SIRI) returned $365.0M to shareholders via cash dividends and spent $136.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.