# EDGAR Filing Document

**Accession Number:** 0000908937
**File Stem:** 0000908937-26-000003
**Filing Date:** 2026-2
**Character Count:** 54141
**Document Hash:** 6a56b8547256275d77e312a1727d76cd
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000908937-26-000003.hdr.sgml**: 20260205

**ACCESSION NUMBER**: 0000908937-26-000003

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20260205

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260205

**DATE AS OF CHANGE**: 20260205

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** SIRIUS XM HOLDINGS INC.
- **CENTRAL INDEX KEY:** 0000908937
- **STANDARD INDUSTRIAL CLASSIFICATION:** RADIO BROADCASTING STATIONS [4832]
- **ORGANIZATION NAME:** 06 Technology
- **EIN:** 383916511
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-34295
- **FILM NUMBER:** 26600585

**BUSINESS ADDRESS:**
- **STREET 1:** 1290 AVENUE OF THE AMERICAS
- **STREET 2:** 11TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10104
- **BUSINESS PHONE:** 212-584-5100

**MAIL ADDRESS:**
- **STREET 1:** 1290 AVENUE OF THE AMERICAS
- **STREET 2:** 11TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10104

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** SIRIUS XM RADIO INC.
- **DATE OF NAME CHANGE:** 20080805

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** SIRIUS SATELLITE RADIO INC
- **DATE OF NAME CHANGE:** 19991228

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** CD RADIO INC
- **DATE OF NAME CHANGE:** 19940203

?xml version='1.0' encoding='ASCII'? siri-20260205

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**FORM 8-K** 

**CURRENT REPORT**

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 5, 2026

**SIRIUS XM HOLDINGS INC.** 

(Exact Name of Registrant as Specified in its Charter)

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-34295** | **93-4680139** |
| *(State or other Jurisdiction<br>of Incorporation)* | *(Commission File Number)* | *(I.R.S. Employer<br>Identification No.)* |

---

**1221 Avenue of the Americas, 35th Floor, New York, NY** 

*(Address of Principal Executive Offices)*

**10020** 

*(Zip Code)*

Registrant's telephone number, including area code: **(212) 584-5100** 

Former name or former address, if changed since last report: **Not Applicable**

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| Title of each class | Trading symbol(s) | Name of exchange on which registered |
| **Common stock, $0.001 par value** | **SIRI** | **The Nasdaq Stock Market LLC** |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

---

| | |
|:---|:---|
| **Item 2.02** | **Results of Operations and Financial Condition** |

---

On February 5, 2026, Sirius XM Holdings Inc. reported its financial and operating results for the three and twelve months ended December 31, 2025. These results are discussed in the press release attached hereto as Exhibit 99.1, which is incorporated by reference in its entirety.

---

| | |
|:---|:---|
| **Item 7.01** | **Regulation FD Disclosure** |

---

A reconciliation of the audited consolidated financial statements of Sirius XM Holdings Inc. and its subsidiary, Sirius XM Radio LLC, showing the variances between the consolidated balance sheets and consolidated statements of operations for the two entities for the period ended December 31, 2025, will be posted on its website at investor.siriusxm.com. Sirius XM Radio LLC is furnishing this information in order to comply with the reporting obligations in the indentures governing its outstanding notes.

\* \* \*

The information in this Current Report on Form 8-K, including Exhibit 99.1 hereto, is being furnished pursuant to Item 2.02 and Item 7.01 of Form 8-K, as applicable, and shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by us under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

---

| | |
|:---|:---|
| **Item 9.01** | **Financial Statements and Exhibits** |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Exhibits.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

99.1 <u>[Press release dated February 5, 2026.](siriq42025earningsrelease.htm)</u> <br> 104 The cover page from this Current Report on Form 8-K, formatted in Inline XBRL.

------

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | |
|:---|:---|
| SIRIUS XM HOLDINGS INC. | SIRIUS XM HOLDINGS INC. |
| By: | /s/ Richard N. Baer |
|  | Richard N. Baer<br>Executive Vice President, General Counsel and Secretary |

---

Dated: February 5, 2026

## Exhibit 99.1

**Exhibit 99.1**

![imagea.jpg](imagea.jpg)

**Sirius XM Holdings Reports Fourth Quarter and Full-Year 2025 Results; Exceeds 2025 Guidance and Highlights Continued Free Cash Flow Growth with Stable 2026 Outlook**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;***• 2025 Full-Year Revenue of $*8.56 *Billion***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;***• Full-Year Net Income of $805 Million***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;***• Full-Year Adjusted EBITDA of* $2.67 *Billion***<sup>1</sup>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;***• Full-Year Free Cash Flow of* $1.26 *Billion***<sup>1</sup>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;***• Signed new 3-year contract with Howard Stern, while bringing in other leading voices***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;***• Podcasting grew 41% in 2025, on top of 12% growth in 2024***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;***• Expect financial stability and free cash flow growth in 2026 toward 2027 $1.5 Billion goal***<sup>2</sup>

**NEW YORK –** February 5, 2026 **–** Sirius XM Holdings today reported its fourth quarter and full-year 2025 operating and financial results. Fourth quarter revenue was $2.19 billion, flat to last year, while full-year 2025 revenue totaled $8.56 billion, representing a decline of 2% compared to 2024. Net income was $99 million for the fourth quarter compared to net income of $287 million in the prior year period, while net income was $805 million for full-year 2025 compared to net loss of $2,075 million in the prior year. Earnings (loss) per diluted common share were $0.24 for the fourth quarter and $2.23 for the full year, compared to $0.83 and $(6.14), respectively for the same periods in 2024.

Adjusted EBITDA was $691 million in the fourth quarter of 2025, up slightly compared to $688 million in the same 2024 period. Full-year adjusted EBITDA was $2.67 billion in 2025, reflecting a 2% decline compared to $2.73 billion in 2024. The decrease was mainly due to lower subscriber revenue and higher general and administrative expenses and subscriber acquisition costs, partially offset by lower product and technology, transmission, and sales and marketing costs. The adjusted EBITDA margin for 2025 was 31%, approximately flat to prior year.

"We entered 2025 with renewed strategic focus as a fully independent public company, and we're pleased to have overdelivered on our commitments, finishing the year with a strong fourth quarter, meaningful free cash flow growth, and exceeding our full-year guidance," said Jennifer Witz, Chief Executive Officer. "In 2026, we are providing robust guidance that we believe reflects the overall stabilization of the business as we continue to lean into our strengths — our unique programming, leadership in the car, and audio advertising capabilities — to create deeper connections with listeners, deliver unparalleled audio experiences, and drive compelling results for our shareholders."

"Our 2025 results reflect strong execution throughout the year. We beat our previously raised guidance, surpassed our cost savings target with $250 million of in-year incremental gross savings and drove strong free cash flow of $1.26 billion, which we allocated thoughtfully across high-ROI investments, deleveraging, and returns to shareholders," said Zac Coughlin, Chief Financial Officer. "As we look to 2026, our focus remains on financial discipline, a low-to-mid 3x leverage ratio, and continued free cash flow growth toward our $1.5 billion 2027 objective."

<sup>1</sup> Non-GAAP financial measure. Refer to pg. 11 of this earnings release for a reconciliation of the non-GAAP measures to their most directly comparable GAAP measures.

<sup>2</sup> Free cash flow is a non-GAAP financial measure. Due to the uncertainty around special items that have not yet occurred and are difficult to predict with reasonable certainty prior to year-end, we cannot reconcile expected free cash flow measures to their most directly comparable financial measure under GAAP without unreasonable effort.

------

**BUSINESS AND PROGRAMMING HIGHLIGHTS**

The company delivered a strong quarter and full year, exceeding guidance and achieving year-over-year growth in free cash flow. Throughout the year, the company maintained a disciplined focus on its core in-car subscription offering, advertising business expansion, and efficiency initiatives.

In the fourth quarter, programming continued to be a key driver of subscriber engagement. The company renewed its agreement with Howard Stern, securing three additional years of exclusive interviews with leading figures across music, comedy, and entertainment. The company also expanded and deepened its roster of influential voices across news, culture, sports, and more. During the quarter, new basketball and soccer programming debuted, a full-time Megyn Kelly channel launched, and the year closed with more than 20 fan-favorite seasonal channels celebrating the holidays.

The company continues to focus on enhancing the subscriber experience throughout the customer journey. 360L penetration continued to expand, now in over 50% of all new SiriusXM-enabled vehicles and representing a growing portion of its 180 million enabled fleet. Additionally, during the fourth quarter, the company's multi-year automotive dealer subscription program continued to scale, now live with more than 15 automotive brands. Service transfers to new vehicles were simplified with the launch of Continuous Service, and Companion Plans were introduced, enabling customers to extend access across vehicles and family members, delivering even more value for subscribers.

In 2025, the company cemented its leadership in audio advertising across 170 million listeners. The SiriusXM Podcast Network became #1 in the nation in weekly listener reach per Edison Research, representing more of the top 20 podcasts than any other network. Additionally, half of the nominees in the inaugural Best Podcast category at the Golden Globe Awards are part of the SiriusXM Podcast Network, including *Call Her Daddy, SmartLess,* and *The Mel Robbins Podcas*t. The company continues to expand its cross-platform sales strategy, integrating social and video inventory from top creators like MrBallen.

**SEGMENT HIGHLIGHTS**

Sirius XM Holdings Inc. operates two complementary audio entertainment businesses — one of which is referred to as "SiriusXM" and the second of which is referred to as "Pandora and Off-Platform." Further information regarding these two segments will be contained in the company's Annual Report on Form 10-K for the year ended December 31, 2025. The financial highlights below exclude the impact of share-based payment expense.

**<u>SiriusXM Fourth Quarter and Full-Year 2025 Segment Highlights</u>**

**SiriusXM Total Subscribers of 33 Million**

SiriusXM self-pay net subscribers increased by approximately 110 thousand in the fourth quarter of 2025, reflecting benefits from the launch of Continuous Service and approximately 80 thousand incremental self-pay net adds from the earlier-than-planned introduction of companion subscriptions. For the full-year 2025, self-pay subscribers decreased by 301 thousand. Self-pay monthly churn improved slightly year-over-year to 1.5% in 2025, down from 1.6% in 2024, driven by continued strong performance across vehicle-related and non-pay churn. The company ended the year with approximately 33 million total subscribers. Paid promotional subscribers increased by 8 thousand during the fourth quarter and increased by 2 thousand for the full-year 2025. The total trial funnel stood at 7.2 million at the end of 2025, down from 7.3 million in 2024.

**SiriusXM Full-Year Revenue of $6.42 Billion** 

In 2025, SiriusXM's total revenue was $6.42 billion, a 2% decrease from 2024. The decrease was primarily driven by a reduction in subscriber revenue, reflecting a smaller average base of self-pay subscribers and more customers on promotional plans, partially offset by the effects of rate increases on certain self-pay plans. Additionally, for the full-year 2025, Average Revenue Per User (ARPU) decreased $0.10 to $15.11, reflecting an increase in self-pay subscribers on promotional plans, partially offset by rate increases on certain self-pay plans. In the fourth quarter of 2025, ARPU increased $0.06 to $15.17, reflecting the impact of the March rate increase, partially offset by an increase in subscribers on promotional plans.

**SiriusXM Full-Year Gross Profit of $3.82 Billion and Gross Margin of 59%**

Total cost of services at SiriusXM was $2.60 billion for 2025, down slightly from $2.64 billion in 2024. Gross profit totaled $3.82 billion, down 2% from $3.91 billion in 2024, resulting in a gross margin of 59%, down from 60% in 2024.

------

**<u>Pandora and Off-Platform Fourth Quarter and Full-Year 2025 Segment Highlights</u>**

**Pandora and Off-Platform Full-Year Revenue of $2.14 Billion**

Pandora and Off-Platform revenue totaled $2.14 billion for the full-year 2025, roughly in-line with 2024 as advertising revenue increased 1% to $1.62 billion, offset by a 3% reduction in subscriber revenue to $526 million. The increase in advertising revenue was driven by revenue generated from podcasts, programmatic, and technology fees, partially offset by reduced advertiser demand in streaming music. The decrease in subscriber revenue reflects a smaller subscriber base, partially offset by the full-year impact of the 2024 price increases on Pandora subscription plans. Pandora Plus and Pandora Premium ended 2025 with 5.6 million self-pay subscribers and Pandora had a total of 41.1 million monthly active users.

**Pandora and Off-Platform Full-Year Gross Profit of $670 Million and Gross Margin of 31%**

Total cost of services in 2025 increased by 2% to $1.47 billion compared to $1.44 billion in the prior year, primarily driven by a 3% increase in revenue share. Gross profit during the year was $670 million, down 5% from 2024, resulting in a gross margin of 31% compared to 33% in 2024. The decrease in gross profit was primarily due to lower advertiser demand in streaming music, partially offset by higher gross profit generated from the podcasting business.

**ADDITIONAL FINANCIAL HIGHLIGHTS**

Subscriber acquisition costs (SAC) increased by 12% year-over-year to $414 million in 2025. The increase was primarily driven by contractual changes with certain automakers and higher costs related to the migration to the wideband chipset. Sales and marketing expenses decreased by 16% year-over-year to $714 million and product and technology costs fell by 9% year-over-year to $229 million.

The company generated $1.26 billion in free cash flow in 2025, up 24% from $1.02 billion in 2024. This increase reflects the elimination of Liberty transaction costs, lower cash taxes paid, lower capital expenditures, and continued operating discipline.

In the fourth quarter of 2025, SiriusXM distributed $91 million through dividends and repurchased $46 million in shares, returning $137 million to shareholders. For the full year, dividends to stockholders totaled $365 million while share repurchases reached $136 million, resulting in $501 million in total returns to shareholders for the year. The company ended 2025 with a net debt-to-adjusted EBITDA ratio of 3.6 times and continues to target a long-term leverage ratio in the low-to-mid 3's range, which we expect to achieve in the fourth quarter this year.

**2026 FULL-YEAR FINANCIAL GUIDANCE**

Guidance for 2026 revenue, adjusted EBITDA, and free cash flow are as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Total revenue of approximately $8.5 billion,

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA of approximately $2.6 billion, and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Free cash flow of approximately $1.35 billion.

Adjusted EBITDA and free cash flow are non-GAAP financial measures. Due to the uncertainty around special items that have not yet occurred and are difficult to predict with reasonable certainty prior to year-end, we cannot reconcile projected adjusted EBITDA and free cash flow to their most directly comparable financial measure under GAAP without unreasonable effort.

------

**FOURTH QUARTER AND FULL-YEAR 2025 RESULTS**

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES<br>CONSOLIDATED STATEMENTS OF OPERATIONS

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended December 31,** | **For the Three Months Ended December 31,** | **For the Years Ended December 31,** | **For the Years Ended December 31,** |
| *(in millions, except per share data)* | **2025** | **2024** | **2025** | **2024** |
| Revenue: | **(unaudited)** | **(unaudited)** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Subscriber revenue | $1626 | $1633 | $6486 | $6616 |
| &nbsp;&nbsp;&nbsp;&nbsp;Advertising revenue | 491 | 477 | 1772 | 1773 |
| &nbsp;&nbsp;&nbsp;&nbsp;Equipment revenue | 48 | 42 | 178 | 182 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other revenue | 28 | 36 | 122 | 128 |
| Total revenue | 2193 | 2188 | 8558 | 8699 |
| Operating expenses: |  |  |  |  |
| Cost of services: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Revenue share and royalties | 720 | 717 | 2850 | 2835 |
| &nbsp;&nbsp;&nbsp;&nbsp;Programming and content | 161 | 155 | 619 | 611 |
| &nbsp;&nbsp;&nbsp;&nbsp;Customer service and billing | 110 | 113 | 449 | 448 |
| &nbsp;&nbsp;&nbsp;&nbsp;Transmission | 47 | 53 | 191 | 225 |
| &nbsp;&nbsp;&nbsp;&nbsp;Cost of equipment | 3 | 3 | 9 | 10 |
| Subscriber acquisition costs | 100 | 97 | 414 | 369 |
| Sales and marketing | 199 | 219 | 760 | 894 |
| Product and technology | 72 | 71 | 263 | 296 |
| General and administrative | 142 | 119 | 549 | 497 |
| Depreciation and amortization | 141 | 123 | 547 | 578 |
| Impairment, restructuring and other costs | 272 | 12 | 436 | 3453 |
| Total operating expenses | 1967 | 1682 | 7087 | 10216 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income (loss) from operations | 226 | 506 | 1471 | (1517) |
| Other income (expense), net |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | (111) | (117) | (459) | (496) |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on extinguishment of debt |  | 12 |  | 12 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other income (expense), net | 20 | (8) | 44 | 136 |
| Total other expense | (91) | (113) | (415) | (348) |
| Income (loss) before income taxes | 135 | 393 | 1056 | (1865) |
| Income tax expense | (36) | (106) | (251) | (210) |
| Net income (loss) | $99 | $287 | $805 | $(2075) |
| Net income (loss) per common share: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $0.29 | $0.85 | $2.38 | $(6.14) |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $0.24 | $0.83 | $2.23 | $(6.14) |
| Weighted average common shares outstanding: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | 336 | 339 | 338 | 338 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | 356 | 359 | 357 | 338 |
| Dividends declared per common share | $0.27 | $0.27 | $1.08 | $1.068 |

---

------

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

---

| | | |
|:---|:---|:---|
| *(in millions, except per share data)* | **December 31, 2025** | **December 31, 2024** |
| **ASSETS** |  |  |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $94 | $162 |
| &nbsp;&nbsp;&nbsp;&nbsp;Receivables, net | 761 | 676 |
| &nbsp;&nbsp;&nbsp;&nbsp;Related party current assets | 25 | 21 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 218 | 290 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 1098 | 1149 |
| Property and equipment, net | 2260 | 2109 |
| FCC licenses | 8610 | 8610 |
| Other intangible assets, net | 1455 | 1579 |
| Goodwill | 12390 | 12390 |
| Equity method investments | 941 | 1043 |
| Other long-term assets | 483 | 641 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $27237 | $27521 |
| **LIABILITIES AND STOCKHOLDERS' EQUITY** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | $1290 | $1284 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued interest | 171 | 172 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of deferred revenue | 976 | 1050 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current maturities of debt | 1058 | 61 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | 47 | 48 |
| &nbsp;&nbsp;&nbsp;&nbsp;Related party current liabilities | 111 | 116 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 3653 | 2731 |
| Long-term deferred revenue | 92 | 82 |
| Long-term debt, including $579 and $594 measured at fair value at December 31, 2025 and December 31, 2024, respectively | 8648 | 10314 |
| Deferred tax liabilities | 2238 | 2220 |
| Other long-term liabilities | 1043 | 1100 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 15674 | 16447 |
| Stockholders' Equity: |  |  |
| Common stock, par value $0.001 per share; 900 shares authorized; 335 and 339 shares issued and outstanding at December 31, 2025 and December 31, 2024, respectively |  |  |
| &nbsp;&nbsp;Accumulated other comprehensive loss, net of tax | (50) | (46) |
| &nbsp;&nbsp;Additional paid-in capital |  |  |
| &nbsp;&nbsp;Treasury stock, at cost; 45 thousand and 26 thousand shares of common stock at December 31, 2025 and December 31, 2024, respectively | (1) | (1) |
| &nbsp;&nbsp;Retained earnings | 11614 | 11121 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 11563 | 11074 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and stockholders' equity | $27237 | $27521 |

---

------

**SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES<br>CONSOLIDATED STATEMENTS OF CASH FLOWS**

---

| | | |
|:---|:---|:---|
| | **For the Years Ended December 31,** | **For the Years Ended December 31,** |
| *(in millions)* | **2025** | **2024** |
| Cash flows from operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) | $805 | $(2075) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 547 | 578 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-cash impairment and restructuring costs | 228 | 3355 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-cash interest expense, net of amortization of premium | 18 | 24 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Realized and unrealized gains on financial instruments, net | (25) | (115) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on extinguishment of debt |  | (12) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share of losses of equity method investments, net | 124 | 116 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share-based payment expense | 179 | 200 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred income tax expense (benefit) | 29 | (161) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of right-of-use assets | 42 | 44 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other charges, net | 40 | 46 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Receivables and other assets | (84) | (128) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | (64) | (150) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payables and other liabilities | 59 | 19 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities | 1898 | 1741 |
| Cash flows from investing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Additions to property and equipment | (653) | (728) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other investing activities, net | (94) | (242) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (747) | (970) |
| Cash flows from financing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Taxes paid from net share settlements for stock-based compensation | (33) | (44) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Revolving credit facility borrowings | 1462 | 2105 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Revolving credit facility repayments | (1442) | (2105) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from long-term borrowings, net of costs |  | 1100 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repayments of long-term borrowings | (699) | (1809) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common stock repurchased and retired | (136) | (6) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Dividends paid | (365) | (143) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other financing activities, net | (6) | (14) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities | (1219) | (916) |
| Net decrease in cash, cash equivalents and restricted cash | (68) | (145) |
| Cash, cash equivalents and restricted cash at beginning of period <sup>(1)</sup> | 170 | 315 |
| Cash, cash equivalents and restricted cash at end of period <sup>(1)</sup> | $102 | $170 |

---

(1)The following table reconciles cash, cash equivalents and restricted cash per the statement of cash flows to the balance sheet. The restricted cash balances are primarily due to letters of credit which have been issued to the landlords of leased office space. The terms of the letters of credit primarily extend beyond one year.

---

| | | |
|:---|:---|:---|
| | **As of December 31,** | **As of December 31,** |
| *(in millions)* | **2025** | **2024** |
| Cash and cash equivalents | $94 | $162 |
| Restricted cash included in Other long-term assets | 8 | 8 |
| Total cash, cash equivalents and restricted cash at end of period | $102 | $170 |

---

------

*Unaudited Results*

Set forth below are our results of operations for the three and twelve months ended December 31, 2025 compared with the three and twelve months ended December 31, 2024. Legal settlements and reserves and share-based payment expense have been excluded from cost of services line items and presented as their own line items in the table below, as this is consistent with how the segments are evaluated on a regular basis.

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **For the Three Months Ended December 31,** | **For the Three Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **2025 vs 2024 Change** | **2025 vs 2024 Change** | **2025 vs 2024 Change** | **2025 vs 2024 Change** |
| | **For the Three Months Ended December 31,** | **For the Three Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **Three Months** | **Three Months** | **Twelve Months** | **Twelve Months** |
| *(in millions)* | **2025** | **2024** | **2025** | **2024** | **Amount** | **%** | **Amount** | **%** |
| *Revenue* |  |  |  |  |  |  |  |  |
| SiriusXM: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Subscriber revenue | $1494 | $1499 | $5960 | $6076 | $(5) | —% | $(116) | (2)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Advertising revenue | 41 | 43 | 157 | 167 | (2) | (5)% | (10) | (6)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Equipment revenue | 48 | 42 | 178 | 182 | 6 | 14% | (4) | (2)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other revenue | 28 | 36 | 122 | 128 | (8) | (22)% | (6) | (5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total SiriusXM revenue | 1611 | 1620 | 6417 | 6553 | (9) | (1)% | (136) | (2)% |
| Pandora and Off-platform: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Subscriber revenue | 132 | 134 | 526 | 540 | (2) | (1)% | (14) | (3)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Advertising revenue | 450 | 434 | 1615 | 1606 | 16 | 4% | 9 | 1% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Pandora and Off-platform revenue | 582 | 568 | 2141 | 2146 | 14 | 2% | (5) | —% |
| Total revenue | 2193 | 2188 | 8558 | 8699 | 5 | —% | (141) | (2)% |
| *Cost of services* |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;SiriusXM: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Revenue share and royalties | 388 | 388 | 1542 | 1565 |  | —% | (23) | (1)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Programming and content | 135 | 130 | 521 | 517 | 5 | 4% | 4 | 1% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Customer service and billing | 91 | 92 | 370 | 364 | (1) | (1)% | 6 | 2% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transmission | 39 | 41 | 157 | 186 | (2) | (5)% | (29) | (16)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cost of equipment | 3 | 3 | 9 | 10 |  | —% | (1) | (10)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total SiriusXM cost of services | 656 | 654 | 2599 | 2642 | 2 | —% | (43) | (2)% |
| Pandora and Off-platform: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Revenue share and royalties | 332 | 329 | 1308 | 1270 | 3 | 1% | 38 | 3% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Programming and content | 17 | 16 | 61 | 58 | 1 | 6% | 3 | 5% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Customer service and billing | 18 | 20 | 74 | 79 | (2) | (10)% | (5) | (6)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transmission | 7 | 11 | 28 | 34 | (4) | (36)% | (6) | (18)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Pandora and Off-platform cost of services | 374 | 376 | 1471 | 1441 | (2) | (1)% | 30 | 2% |
| Total cost of services | 1030 | 1030 | 4070 | 4083 |  | —% | (13) | —% |
| Subscriber acquisition costs | 100 | 97 | 414 | 369 | 3 | 3% | 45 | 12% |
| Sales and marketing | 189 | 208 | 714 | 849 | (19) | (9)% | (135) | (16)% |
| Product and technology | 64 | 62 | 229 | 252 | 2 | 3% | (23) | (9)% |
| General and administrative | 119 | 103 | 466 | 429 | 16 | 16% | 37 | 9% |
| Depreciation and amortization | 141 | 123 | 547 | 578 | 18 | 15% | (31) | (5)% |
| Impairment, restructuring and other costs | 272 | 12 | 436 | 3453 | 260 | 2167% | (3017) | (87)% |
| Legal settlements and reserves | 11 | 3 | 30 | 3 | 8 | 267% | 27 | 900% |
| Share-based payment expense <sup>(1)</sup> | 41 | 44 | 181 | 200 | (3) | (7)% | (19) | (10)% |
| Total operating expenses | 1967 | 1682 | 7087 | 10216 | 285 | 17% | (3129) | (31)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Income (loss) from operations | 226 | 506 | 1471 | (1517) | (280) | (55)% | 2988 | 197% |
| Other income (expense), net |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | (111) | (117) | (459) | (496) | 6 | 5% | 37 | 7% |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on extinguishment of debt |  | 12 |  | 12 | (12) | nm | (12) | nm |
| &nbsp;&nbsp;&nbsp;&nbsp;Other income (expense), net | 20 | (8) | 44 | 136 | 28 | (350)% | (92) | (68)% |
| Total other expense | (91) | (113) | (415) | (348) | 22 | 19% | (67) | (19)% |
| Income (loss) before income taxes | 135 | 393 | 1056 | (1865) | (258) | (66)% | 2921 | 157% |
| Income tax expense | (36) | (106) | (251) | (210) | 70 | 66% | (41) | (20)% |
| Net income (loss) | $99 | $287 | $805 | $(2075) | $(188) | (66)% | $2880 | 139% |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted EBITDA | $691 | $688 | $2665 | $2732 | $3 | —% | $(67) | (2)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Gross Profit - SiriusXM | $955 | $966 | $3818 | $3911 | $(11) | (1)% | $(93) | (2)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Gross Margin % - SiriusXM  | 59% | 60% | 59% | 60% | (1)% | (2)% | (1)% | (2)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Gross Profit - Pandora and Off-platform | $208 | $192 | $670 | $705 | $16 | 8% | $(35) | (5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Gross Margin % - Pandora and Off-platform | 36% | 34% | 31% | 33% | 2% | 6% | (2)% | (6)% |

---

------

nm - not meaningful

(1)&nbsp;&nbsp;&nbsp;&nbsp;Allocation of share-based payment expense:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended December 31,** | **For the Three Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **For the Twelve Months Ended December 31,** |
| *(in millions)* | **2025** | **2024** | **2025** | **2024** |
| &nbsp;&nbsp;&nbsp;&nbsp;Programming and content - SiriusXM | $8 | $8 | $34 | $33 |
| &nbsp;&nbsp;&nbsp;&nbsp;Customer service and billing - SiriusXM | 1 | 1 | 5 | 5 |
| &nbsp;&nbsp;&nbsp;&nbsp;Transmission - SiriusXM | 1 | 1 | 5 | 4 |
| &nbsp;&nbsp;&nbsp;&nbsp;Programming and content - Pandora and Off-platform | 1 | 1 | 3 | 3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Transmission - Pandora and Off-platform |  |  | 1 | 1 |
| &nbsp;&nbsp;&nbsp;&nbsp;Sales and marketing | 10 | 11 | 46 | 45 |
| &nbsp;&nbsp;&nbsp;&nbsp;Product and technology | 8 | 9 | 34 | 44 |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 12 | 13 | 53 | 65 |
| Total share-based payment expense | $41 | $44 | $181 | $200 |

---

*Key Financial and Operating Metrics*

A full glossary defining our key financial and operating metrics can be found in our Quarterly Report on Form 10-Q for the period ended September 30, 2025.

Subscribers and subscription related revenues and expenses associated with our connected vehicle services and Sirius XM Canada are not included in SiriusXM's subscriber count or subscriber-based operating metrics. Subscribers to the Cloud Cover music programming service are now included in Pandora's subscriber count.

Set forth below are our subscriber balances as of December 31, 2025 compared to December 31, 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of December 31,** | **As of December 31,** | **2025 vs 2024 Change** | **2025 vs 2024 Change** |
| *(subscribers in thousands)* | **2025** | **2024** | **Amount** | **%** |
| **SiriusXM** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Self-pay subscribers | 31345 | 31646 | (301) | (1)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Paid promotional subscribers | 1582 | 1580 | 2 | —% |
| &nbsp;&nbsp;&nbsp;&nbsp;Ending subscribers | 32927 | 33226 | (299) | (1)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Sirius XM Canada subscribers | 2437 | 2516 | (79) | (3)% |
| **Pandora and Off-platform** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Monthly active users - all services | 41112 | 43344 | (2232) | (5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Self-pay subscribers | 5630 | 5774 | (144) | (2)% |

---

------

The following table contains our Non-GAAP financial and operating performance measures which are based on our adjusted results of operations for the three and twelve months ended December 31, 2025 and 2024. We believe these Non-GAAP financial and operating performance measures provide useful information to investors regarding our financial condition and results of operations. We believe these Non-GAAP financial and operating performance measures may be useful to investors in evaluating our core trends because they provide a more direct view of our underlying costs. We believe investors may use our adjusted EBITDA to estimate our current enterprise value and to make investment decisions. We believe free cash flow provides useful supplemental information to investors regarding our cash available for future subscriber acquisitions and capital expenditures, to repurchase or retire debt, to acquire other companies and our ability to return capital to stockholders. By providing these Non-GAAP financial and operating performance measures, together with the reconciliations to the most directly comparable GAAP measure (where applicable), we believe we are enhancing investors' understanding of our business and our results of operations.

Our Non-GAAP financial measures should be viewed in addition to, and not as an alternative for or superior to, our reported results prepared in accordance with GAAP. In addition, our Non-GAAP financial measures may not be comparable to similarly-titled measures by other companies.

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **For the Three Months Ended December 31,** | **For the Three Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **2025 vs 2024 Change** | **2025 vs 2024 Change** | **2025 vs 2024 Change** | **2025 vs 2024 Change** |
| | **For the Three Months Ended December 31,** | **For the Three Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **Three Months** | **Three Months** | **Twelve Months** | **Twelve Months** |
| *(subscribers in thousands)* | **2025** | **2024** | **2025** | **2024** | **Amount** | **%** | **Amount** | **%** |
| **SiriusXM** |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Self-pay subscribers | 110 | 149 | (301) | (296) | (39) | (26)% | (5) | (2)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Paid promotional subscribers | 8 | (79) | 2 | (353) | 87 | 110% | 355 | 101% |
| Net additions | 118 | 70 | (299) | (649) | 48 | (69)% | 350 | 54% |
| Weighted average number of subscribers | 32785 | 33118 | 32797 | 33292 | (333) | (1)% | (495) | (1)% |
| Average self-pay monthly churn | 1.4% | 1.5% | 1.5% | 1.6% | (0.1)% | (7)% | (0.1)% | (6)% |
| ARPU <sup>(1)</sup> | $15.17 | $15.11 | $15.11 | $15.21 | $0.06 | —% | $(0.10) | (1)% |
| SAC, per installation | $16.59 | $17.19 | $18.21 | $14.55 | $(0.60) | (3)% | $3.66 | 25% |
| **Pandora and Off-platform** |  |  |  |  |  |  |  |  |
| Weighted average number of subscribers | 5687 | 5856 | 5698 | 5929 | (169) | (3)% | (231) | (4)% |
| Ad supported listener hours (in billions) | 2.33 | 2.39 | 9.75 | 9.94 | (0.07) | (3)% | (0.19) | (2)% |
| Advertising revenue per thousand listener hours (RPM) | $103.40 | $108.37 | $91.78 | $100.59 | $(4.97) | (5)% | $(8.81) | (9)% |
| **Total Company** |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted EBITDA | $691 | $688 | $2665 | $2732 | $3 | —% | $(67) | (2)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Free cash flow | $541 | $516 | $1256 | $1015 | $25 | 5% | $241 | 24% |

---

(1)&nbsp;&nbsp;&nbsp;&nbsp;ARPU for SiriusXM excludes subscriber revenue from our connected vehicle services of $43 and $41 for the three months ended December 31, 2025 and 2024, respectively, and $169 and $164 for the years ended December 31, 2025 and 2024, respectively.

------

Reconciliation from GAAP Net income to Non-GAAP Adjusted EBITDA:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended December 31,** | **For the Three Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **For the Twelve Months Ended December 31,** |
| | **2025** | **2024** | **2025** | **2024** |
| Net income (loss): | $99 | $287 | $805 | $(2075) |
| Add back items excluded from Adjusted EBITDA: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Legal settlements and reserves | 11 | 3 | 30 | 3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Former Parent operating costs |  |  |  | 15 |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment, restructuring and other costs | 272 | 12 | 436 | 3453 |
| &nbsp;&nbsp;&nbsp;&nbsp;Share-based payment expense | 41 | 44 | 181 | 200 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 141 | 123 | 547 | 578 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | 111 | 117 | 459 | 496 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on extinguishment of debt |  | (12) |  | (12) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other income, net | (20) | 8 | (44) | (136) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense | 36 | 106 | 251 | 210 |
| Adjusted EBITDA | $691 | $688 | $2665 | $2732 |

---

Reconciliation of Free Cash Flow:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended December 31,** | **For the Three Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **For the Twelve Months Ended December 31,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Cash Flow information** |  |  |  |  |
| Net cash provided by operating activities | $680 | $679 | $1898 | $1741 |
| Net cash used in investing activities | (159) | (178) | (747) | (970) |
| Net cash used in financing activities | (506) | (466) | (1219) | (916) |
| **Free Cash Flow** |  |  |  |  |
| Net cash provided by operating activities | 680 | 679 | 1898 | 1741 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additions to property and equipment | (144) | (165) | (653) | (728) |
| &nbsp;&nbsp;&nbsp;&nbsp;Sales of other investments | 5 | 2 | 11 | 2 |
| Free cash flow | $541 | $516 | $1256 | $1015 |

---

Reconciliation of SAC, per installation:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended December 31,** | **For the Three Months Ended December 31,** | **For the Twelve Months Ended December 31,** | **For the Twelve Months Ended December 31,** |
| | **2025** | **2024** | **2025** | **2024** |
| Subscriber acquisition costs, excluding connected vehicle services | $100 | $97 | $414 | $369 |
| Less: margin from sales of radios and accessories, excluding connected vehicle services | (45) | (39) | (169) | (172) |
|  | $55 | $58 | $245 | $197 |
| Installations (in thousands) | 3328 | 3357 | 13452 | 13545 |
| SAC, per installation <sup>(a)</sup> | $16.59 | $17.19 | $18.21 | $14.55 |

---

(a)&nbsp;&nbsp;&nbsp;&nbsp;Amounts may not recalculate due to rounding.

------

**<u>About Sirius XM Holdings Inc.</u>**

Sirius XM Holdings is the leading audio entertainment company in North America with a portfolio of audio businesses including its flagship subscription entertainment service SiriusXM; the ad-supported and premium music streaming services of Pandora; an expansive podcast network; and a suite of business and advertising solutions. Reaching a combined monthly audience of approximately 170 million listeners, The company offers a broad range of content for listeners everywhere they tune in with a diverse mix of live, on-demand, and curated programming across music, talk, news, and sports. For more information, please go to: www.siriusxm.com.

This communication contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements about our outlook and our future financial and operating results, our plans, objectives, expectations and intentions with respect to future operations, products and services; and other statements identified by words such as "will likely result," "are expected to," "will continue," "is anticipated," "estimated," "believe," "intend," "plan," "projection," "outlook" or words of similar meaning or the negative version of such words or phrases. Such forward-looking statements are based upon the current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are difficult to predict and generally beyond our control. Actual results and the timing of events may differ materially from the results anticipated in these forward-looking statements. All capitalized terms herein shall have the meaning attributable to them in our Quarterly Report on Form 10-Q for the period ended September 30, 2025 which is filed with the Securities and Exchange Commission ("SEC") and available at www.sec.gov.

The following factors, among others, could cause actual results and the timing of events to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: **Risks Relating to our Business and Operations:** We face substantial competition, and that competition has increased over time; our SiriusXM service has suffered a loss of subscribers, and our Pandora ad-supported service has similarly experienced a loss of monthly active users; if our efforts to attract and retain subscribers and listeners, or convert listeners into subscribers, are not successful, our business will be adversely affected; we engage in extensive marketing efforts and the continued effectiveness of those efforts is an important part of our business; we rely on third parties for the operation of our business, and the failure of third parties to perform could adversely affect our business; failure to successfully monetize and generate revenues from podcasts and other non-music content could adversely affect our business, operating results, and financial condition; we may not realize the benefits of acquisitions or other strategic investments and initiatives; and the impact of economic conditions may adversely affect our business, operating results, and financial condition. **Risks Relating to our SiriusXM Business:** Changing consumer behavior and new technologies relating to our satellite radio business may reduce our subscribers and may cause our subscribers to purchase fewer services from us or to cancel our services altogether, resulting in less revenue to us; a substantial number of our SiriusXM service subscribers periodically cancel their subscriptions and we cannot predict how successful we will be at retaining customers; our ability to profitably attract and retain subscribers to our SiriusXM service is uncertain; our business depends in part upon the auto industry; failure of our satellites would significantly damage our business; and our SiriusXM service may experience harmful interference from wireless operations. **Risks Relating to our Pandora and Off-platform Business:** Our Pandora and Off-platform business generates a significant portion of its revenues from advertising, and reduced spending by advertisers could harm our business; emerging industry trends may adversely impact our ability to generate revenue from advertising; our failure to convince advertisers of the benefits of our Pandora ad-supported service could harm our business; if we are unable to maintain our advertising revenue, our results of operations will be adversely affected; changes to mobile operating systems and browsers may hinder our ability to sell advertising and market our services; and if we fail to accurately predict and play music, comedy or other content that our Pandora listeners enjoy, we may fail to retain existing and attract new listeners. **Risks Relating to Laws and Governmental Regulations:** Privacy and data security laws and regulations may hinder our ability to market our services, sell advertising and impose legal liabilities; consumer protection laws and our failure to comply with them could damage our business; failure to comply with FCC requirements could damage our business; we may face lawsuits, incur liability or suffer reputational harm as a result of content published or made available through our services; and Increasing interested and expectations regarding sustainable business practices by our various stakeholders and related reporting obligations may expose us to potential liabilities, increased costs, reputational harm, and other adverse effects. **Risks Associated with Data and Cybersecurity and the Protection of Consumer Information:** If we fail to protect the security of personal information about our customers, we could be subject to costly government enforcement actions and private litigation and our reputation could suffer; we use artificial intelligence in our business, and challenges with properly managing its use could result in reputational harm, competitive harm, and legal liability and adversely affect our results of operations; and interruption or failure of our information technology and communications systems could impair the delivery of our service and harm our business. **Risks Associated with Certain Intellectual Property Rights:** Rapid technological and industry changes and new entrants could adversely impact our services; the market for music rights is changing and is subject to significant uncertainties; our Pandora services depend upon maintaining complex licenses with copyright owners, and these licenses contain onerous terms; failure to protect our intellectual property or actions by third parties to enforce their intellectual property rights could substantially harm our business and operating results; and some of our services and technologies use "open source" software, which may restrict how we use or distribute our services or require that we release the source code subject to those licenses. **Risks Related to our Capital Structure:** While we currently pay a quarterly cash dividend to holders of our common stock, we may change our dividend policy at any time; our holding company structure could restrict access to funds of our subsidiaries that may be needed to pay third party obligations; we have significant indebtedness, and our subsidiaries' debt contains certain covenants that restrict their operations; and our ability to incur additional indebtedness to fund our operations could be limited, which could negatively impact our operations. **Risks Related to the Transactions:** We may have a significant indemnity obligation to Liberty Media, which is not limited in amount or subject to any cap, if the transactions associated with the Split-Off are treated as a taxable transaction; we may determine to forgo certain transactions that might otherwise be advantageous in order to avoid the risk of incurring significant tax-related liabilities; we have assumed and are responsible for all of the liabilities attributed to the Liberty SiriusXM Group as a result of the completion of the Transactions, and acquired the assets of SplitCo on an "as is, where is" basis; we may be harmed by securities class actions and derivative lawsuits in connection with the Transactions; it may be difficult for a third party to acquire us, even if doing so may be beneficial to our stockholders; we have directors associated or previously associated with Liberty Media, which may lead to conflicting interests; and our directors and officers are protected from liability for a broad range of actions. **Other Operational Risks:** If we are unable to attract and retain qualified personnel, our business could be harmed; our facilities could be damaged by natural catastrophes or terrorist activities; the unfavorable outcome of pending or future litigation could have an adverse impact on our operations and financial condition; we may be exposed to liabilities that other entertainment service providers would not customarily be subject to; and our business and prospects depend on the strength of our brands.

Additional factors that could cause our results to differ materially from those described in the forward-looking statements can be found in our Annual Report on Form 10-K for the year ended December 31, 2024, which is filed with the SEC and available at www.sec.gov, as updated by

------

our periodic filings with the SEC. The information set forth herein speaks only as of the date hereof, and we disclaim any intention or obligation to update any forward-looking statements as a result of developments occurring after the date of this communication.

**Source: SiriusXM**

**Contact for SiriusXM:**

**Investor contact:**

Investor.Relations@siriusxm.com

**Media contact:**

Maggie Mitchell

212.584.5100 Maggie.Mitchell@siriusxm.com

<br>