The Liberty SiriusXM Group
LSXMK · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $23,156 | $8,953 | $9,003 | $8,696 |
| % Growth | 158.6% | -0.6% | 3.5% | – |
| Cost of Goods Sold | $0 | $4,568 | $4,482 | $4,293 |
| Gross Profit | $23,156 | $4,385 | $4,521 | $4,403 |
| % Margin | 100% | 49% | 50.2% | 50.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $4,096 | $1,534 | $1,638 | $1,598 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $13,232 | $1,043 | $896 | $868 |
| Operating Expenses | $17,328 | $2,579 | $2,534 | $2,466 |
| Operating Income | $825 | $1,905 | $1,919 | $1,917 |
| % Margin | 3.6% | 21.3% | 21.3% | 22% |
| Other Income/Exp. Net | -$86 | -$637 | $50 | -$968 |
| Pre-Tax Income | $739 | $1,268 | $1,969 | $949 |
| Tax Expense | $392 | $237 | $467 | $74 |
| Net Income | $896 | $829 | $1,292 | $800 |
| % Margin | 3.9% | 9.3% | 14.4% | 9.2% |
| EPS | 1.8 | 2.42 | 3.94 | 2.39 |
| % Growth | -25.6% | -38.6% | 64.9% | – |
| EPS Diluted | 2.4 | 2.54 | 3.74 | 2.37 |
| Weighted Avg Shares Out | 497 | 343 | 328 | 335 |
| Weighted Avg Shares Out Dil | 374 | 327 | 345 | 337 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | -$326 | $538 | $511 | $495 |
| Depreciation & Amortization | $550 | $624 | $611 | $603 |
| EBITDA | $1,512 | $2,430 | $3,091 | $2,047 |
| % Margin | 6.5% | 27.1% | 34.3% | 23.5% |