Starwood Real Estate Income Trust, Inc. Income Statement
SWDR|8 years of annual SEC 10-K data (FY2018-FY2025)
Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 8 fiscal years. All figures from audited SEC 10-K filings.
Starwood Real Estate Income Trust, Inc. reported $1.6B in revenue and $692M in net loss for FY2025. Revenue has grown at a 60.0% compound annual rate over the past 6 years.
Based on SEC 10-K filings.
Key Data Points
- Altman Z-Score 0.13 (distress zone, below 1.8 threshold)
- High earnings quality (cash-backed earnings)
Data sourced from SEC EDGAR filings. Not investment advice.
| Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.6B | $1.7B | $1.8B | $1.6B | $642.9M | $298.4M | $94.3M | $0 |
| Cost of Revenue | $676.6M | $715.0M | $748.5M | $650.6M | $248.7M | $113.2M | $42.0M | - |
| SG&A Expense | $39.1M | $47.0M | $45.1M | $44.7M | $25.4M | $8.6M | $4.5M | $1.7M |
| Operating Income | $965.5M | $1.1B | $1.1B | $1.0B | $438.8M | $191.0M | $62.7M | - |
| Interest Expense | $636.1M | $641.4M | $583.5M | $428.9M | $134.1M | $80.8M | $25.3M | - |
| Income Tax | -$3.2M | -$10.1M | -$5.0M | -$2.1M | $700.0K | $1.2M | $100.0K | $0 |
| Net Income | -$691.6M | -$684.9M | -$649.7M | -$65.7M | -$302.3M | -$96.3M | -$20.8M | -$1.7M |
| EPS (Basic) | -$1.39 | -$0.14 | -$1.39 | -$1.35 | - | - | - | - |
| EPS (Diluted) | -$1.39 | -$0.14 | -$1.39 | -$1.35 | -$0.91 | -$6.59 | -$3.59 | -$3.59 |
| Shares Outstanding | 467.3M | 344.8M | 430.8M | 45.3M | 8.2M | 10.0K | 10.0K | 10.0K |
| Operating Margin | 61.1% | 62.5% | 63.7% | 65.9% | 68.3% | 64.0% | 66.5% | - |
| Profit Margin | -43.8% | -40.6% | -37.0% | -4.2% | -47.0% | -32.3% | -22.1% | - |