Starwood Real Estate Income Trust, Inc. (SWDR)

Name: Starwood Real Estate Income Trust, Inc. (SWDR) annual fundamentals
Creator: TickerFacts
License: https://creativecommons.org/publicdomain/zero/1.0/

Also trades as SWDS. Every security a company lists rests on one set of financial statements, so these figures cover the whole company.

Build a valuation ↗↓ Download CSV

CIK 0001711929 · OTC · Real Estate Investment Trusts

Sector Finance & Real Estate
Incorporated MD
Fiscal year ends Dec 31

For the year ended 2025-12-31, Starwood Real Estate Income Trust, Inc. reported revenue of $1.58B. Revenue fell 6.3% from the prior annual period. Over the twelve months to 2026-06-30, revenue was $1.58B.

Key ratios (year ended 2025-12-31)

57.2%

Gross margin (computed)

61.1%

Operating margin

-43.7%

Net margin

-17.8%

Return on year-end equity

-6.3%

Revenue growth (YoY)

Computed by TickerFacts from revenue minus cost of revenue. This may differ from the issuer's reported gross profit or margin; check the revenue and cost definitions.

Beyond the statements

Follow the company.

Explore new filings, reported insider transactions and company relationships.

Open company research ↗

Latest selected filing: Form 4 (ownership change) · 2026-09-04

Annual financials

Annual flows and balances are grouped by their actual period end. Select a figure to open its SEC filing. n/a means a matching observation is unavailable. Free cash flow is operating cash flow minus capital expenditures, and EBITDA is operating income plus depreciation and amortization, for the same period, computed by TickerFacts.

The first column covers the twelve months to 2026-06-30 from the latest quarterly report: flows are the last fiscal year plus this year to date minus the same months a year earlier, and balances are as of that date. Per-share figures are annual only.

Period ended	TTM to 2026-06-30	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31
Revenue	$1.58B	$1.58B	$1.69B	$1.75B	$1.58B	$642.90M	$298.42M	$94.31M	$0	n/a
Cost of Revenue	$663.92M	$676.63M	$714.99M	$748.52M	$650.59M	$248.65M	$113.18M	$41.97M	n/a	n/a
Gross Profit (computed)	$912.45M	$904.29M	$972.79M	$1.01B	$928.75M	$394.25M	$185.24M	$52.34M	n/a	n/a
Operating Income	$978.42M	$965.48M	$1.06B	$1.12B	$1.04B	$438.80M	$190.98M	$62.67M	n/a	n/a
Depreciation & Amortization	$713.25M	$704.76M	$742.22M	$811.79M	$848.94M	$330.45M	$155.86M	$38.90M	n/a	n/a
EBITDA	$1.69B	$1.67B	$1.80B	$1.93B	$1.89B	$769.25M	$346.85M	$101.57M	n/a	n/a
Net Income	-$577.63M	-$691.62M	-$684.88M	-$649.70M	-$65.71M	-$302.25M	-$96.26M	-$20.83M	-$1.69M	n/a
EPS (Diluted)	n/a	-$1.74	-$1.68	-$1.39	-$0.14	-$1.49	-$1.35	n/a	n/a	n/a
Total Assets	$18.60B	$18.92B	$20.99B	$23.11B	$26.76B	$19.97B	$5.33B	$2.39B	$164.96M	$200.0K
Total Liabilities	$14.80B	$14.55B	$15.30B	$15.52B	$16.19B	$13.27B	$3.71B	$1.54B	$17.84M	$36.0K
Long-Term Debt	$12.02B	$11.96B	$12.74B	$13.03B	$14.36B	$11.27B	$3.28B	$1.24B	n/a	n/a
Shareholders' Equity	$3.33B	$3.89B	$5.19B	$7.09B	$10.09B	$6.63B	$1.60B	$837.26M	$147.12M	$164.0K
Cash & Equivalents	$207.30M	$200.81M	$281.51M	$294.98M	$643.52M	$274.76M	$128.65M	$48.48M	$164.02M	$200.0K
Operating Cash Flow	$308.17M	$345.61M	$429.19M	$556.57M	$594.91M	$233.13M	$112.84M	$51.10M	$45.0K	n/a
Share Repurchases	$456.29M	$472.94M	$1.07B	$2.61B	$1.35B	$64.55M	$43.71M	$206.0K	n/a	n/a
Dividends Paid	$330.54M	$341.82M	$325.45M	$356.18M	$311.91M	$117.38M	$35.82M	$8.70M	n/a	n/a
Shares Outstanding	n/a	n/a	401.77M	430.81M	505.71M	344.80M	90.89M	45.34M	8.20M	10.0K
Dividends Per Share	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	$0.00	n/a
Weighted Average Diluted Shares	n/a	397.60M	408.24M	467.33M	469.86M	203.30M	71.50M	n/a	n/a	n/a
EPS (Basic)	n/a	-$1.74	-$1.68	-$1.39	-$0.14	-$1.49	-$1.35	n/a	n/a	n/a