Starwood Real Estate Income Trust, Inc. (SWDR)
OTCMKTS · Delayed Price · Currency is USD
15.25
0.00 (0.00%)
Sep 18, 2026, 4:00 PM EDT
SWDR Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Rental Revenue | 1,545 | 1,550 | 1,649 | 1,696 | 1,521 | 604.57 |
Other Revenue | 18.85 | 17.74 | 25.06 | 46.78 | -31.47 | -166.51 |
| 1,563 | 1,567 | 1,674 | 1,743 | 1,489 | 438.07 | |
Revenue Growth (YoY | -3.65% | -6.39% | -3.92% | 17.02% | 239.95% | 55.40% |
Property Expenses | 747.09 | 764.25 | 820.35 | 901.93 | 817.69 | 310.89 |
Selling, General & Administrative | 40.25 | 39.05 | 47.05 | 45.14 | 44.71 | 25.4 |
Depreciation & Amortization | 713.25 | 704.77 | 742.22 | 811.79 | 848.94 | 330.46 |
Total Operating Expenses | 1,501 | 1,508 | 1,610 | 1,759 | 1,711 | 666.75 |
Operating Income | 62.8 | 59.34 | 64.74 | -16.17 | -222.16 | -228.68 |
Interest Expense | -866.61 | -818.27 | -861.15 | -876.77 | -894.58 | -129.34 |
Interest & Investment Income | 78.95 | 74.71 | 95.76 | 123.14 | 99.79 | 45.16 |
Currency Exchange Gain (Loss) | 122.38 | 27.81 | -27.07 | 40.91 | 7.68 | -9.64 |
Other Non-Operating Income | 10.76 | -84.15 | 76.9 | -42.55 | 945.76 | 17.36 |
EBT Excluding Unusual Items | -591.72 | -740.56 | -650.82 | -771.44 | -63.51 | -305.14 |
Gain (Loss) on Sale of Assets | -3.72 | 21.08 | 87.11 | 289.82 | - | - |
Asset Writedown | -5.12 | -5.12 | -150.39 | -188.8 | - | - |
Other Unusual Items | -9.38 | -5.25 | - | -0.09 | -0.31 | - |
Pretax Income | -609.94 | -729.85 | -714.11 | -670.52 | -63.83 | -305.14 |
Income Tax Expense | 3.1 | 3.2 | 10.1 | 5 | 2.1 | -0.7 |
Earnings From Continuing Operations | -613.04 | -733.05 | -724.21 | -675.52 | -65.93 | -304.44 |
Minority Interest in Earnings | 35.41 | 41.43 | 39.33 | 25.82 | 0.22 | 2.19 |
Net Income | -577.63 | -691.62 | -684.88 | -649.7 | -65.71 | -302.25 |
Net Income to Common | -577.63 | -691.62 | -684.88 | -649.7 | -65.71 | -302.25 |
Net Income Growth | - | - | - | - | - | - |
Basic Shares Outstanding | 392 | 398 | 408 | 467 | 470 | 203 |
Diluted Shares Outstanding | 392 | 398 | 408 | 467 | 470 | 203 |
Shares Change | -2.47% | -2.61% | -12.64% | -0.54% | 131.12% | 184.33% |
EPS (Basic) | -1.47 | -1.74 | -1.68 | -1.39 | -0.14 | -1.49 |
EPS (Diluted) | -1.48 | -1.74 | -1.68 | -1.39 | -0.14 | -1.49 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Dividend Per Share | 1.163 | 1.242 | 1.242 | 1.242 | 1.242 | 1.242 |
Dividend Growth | -6.40% | 0% | 0% | 0% | 0% | 0% |
Operating Margin | 4.02% | 3.79% | 3.87% | -0.93% | -14.92% | -52.20% |
Profit Margin | -36.95% | -44.13% | -40.90% | -37.28% | -4.41% | -69.00% |
EBITDA | 775.05 | 762.94 | 804.49 | 791.78 | 623.21 | 100.59 |
EBITDA Margin | 49.58% | 48.68% | 48.05% | 45.43% | 41.85% | 22.96% |
D&A For Ebitda | 712.25 | 703.6 | 739.76 | 807.95 | 845.37 | 329.27 |
EBIT | 62.8 | 59.34 | 64.74 | -16.17 | -222.16 | -228.68 |
EBIT Margin | 4.02% | 3.79% | 3.87% | -0.93% | -14.92% | -52.20% |
Funds From Operations (FFO) | 192.17 | 43.76 | 171.9 | 111.04 | 795.93 | 26.75 |
Adjusted Funds From Operations (AFFO) | - | 277.34 | 355.93 | 447 | 459.15 | 203.05 |
FFO Payout Ratio | 172.00% | 781.09% | 189.33% | 320.76% | 39.19% | 438.87% |
Revenue as Reported | 1,576 | 1,581 | 1,688 | 1,754 | 1,579 | 642.91 |