Starwood Real Estate Income Trust, Inc. (SWDR)
OTCMKTS
· Delayed Price · Currency is USD
15.25
+15.12 (11,630.77%)
At close: Feb 6, 2026
SWDR Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2017 |
| Rental Revenue | 1,550 | 1,649 | 1,696 | 1,521 | 604.57 | Upgrade
|
| Other Revenue | 17.74 | 25.06 | 46.78 | -31.47 | -166.51 | Upgrade
|
| Total Revenue | 1,567 | 1,674 | 1,743 | 1,489 | 438.07 | Upgrade
|
| Revenue Growth (YoY | -6.39% | -3.92% | 17.02% | 239.95% | 55.40% | Upgrade
|
| Property Expenses | 764.25 | 820.35 | 901.93 | 817.69 | 310.89 | Upgrade
|
| Selling, General & Administrative | 39.05 | 47.05 | 45.14 | 44.71 | 25.4 | Upgrade
|
| Depreciation & Amortization | 704.77 | 742.22 | 811.79 | 848.94 | 330.46 | Upgrade
|
| Total Operating Expenses | 1,508 | 1,610 | 1,759 | 1,711 | 666.75 | Upgrade
|
| Operating Income | 59.34 | 64.74 | -16.17 | -222.16 | -228.68 | Upgrade
|
| Interest Expense | -818.27 | -861.15 | -876.77 | -894.58 | -129.34 | Upgrade
|
| Interest & Investment Income | 74.71 | 95.76 | 123.14 | 99.79 | 45.16 | Upgrade
|
| Currency Exchange Gain (Loss) | 27.81 | -27.07 | 40.91 | 7.68 | -9.64 | Upgrade
|
| Other Non-Operating Income | -84.15 | 76.9 | -42.55 | 945.76 | 17.36 | Upgrade
|
| EBT Excluding Unusual Items | -740.56 | -650.82 | -771.44 | -63.51 | -305.14 | Upgrade
|
| Gain (Loss) on Sale of Assets | 21.08 | 87.11 | 289.82 | - | - | Upgrade
|
| Asset Writedown | -5.12 | -150.39 | -188.8 | - | - | Upgrade
|
| Other Unusual Items | -5.25 | - | -0.09 | -0.31 | - | Upgrade
|
| Pretax Income | -729.85 | -714.11 | -670.52 | -63.83 | -305.14 | Upgrade
|
| Income Tax Expense | 3.2 | 10.1 | 5 | 2.1 | -0.7 | Upgrade
|
| Earnings From Continuing Operations | -733.05 | -724.21 | -675.52 | -65.93 | -304.44 | Upgrade
|
| Minority Interest in Earnings | 41.43 | 39.33 | 25.82 | 0.22 | 2.19 | Upgrade
|
| Net Income | -691.62 | -684.88 | -649.7 | -65.71 | -302.25 | Upgrade
|
| Net Income to Common | -691.62 | -684.88 | -649.7 | -65.71 | -302.25 | Upgrade
|
| Basic Shares Outstanding | 398 | 408 | 467 | 470 | 203 | Upgrade
|
| Diluted Shares Outstanding | 398 | 408 | 467 | 470 | 203 | Upgrade
|
| Shares Change (YoY) | -2.61% | -12.64% | -0.54% | 131.12% | 184.33% | Upgrade
|
| EPS (Basic) | -1.74 | -1.68 | -1.39 | -0.14 | -1.49 | Upgrade
|
| EPS (Diluted) | -1.74 | -1.68 | -1.39 | -0.14 | -1.49 | Upgrade
|
| Dividend Per Share | 1.242 | 1.242 | 1.242 | 1.242 | 1.242 | Upgrade
|
| Operating Margin | 3.79% | 3.87% | -0.93% | -14.92% | -52.20% | Upgrade
|
| Profit Margin | -44.13% | -40.90% | -37.28% | -4.41% | -69.00% | Upgrade
|
| EBITDA | 762.94 | 804.49 | 791.78 | 623.21 | 100.59 | Upgrade
|
| EBITDA Margin | 48.68% | 48.05% | 45.43% | 41.85% | 22.96% | Upgrade
|
| D&A For Ebitda | 703.6 | 739.76 | 807.95 | 845.37 | 329.27 | Upgrade
|
| EBIT | 59.34 | 64.74 | -16.17 | -222.16 | -228.68 | Upgrade
|
| EBIT Margin | 3.79% | 3.87% | -0.93% | -14.92% | -52.20% | Upgrade
|
| Funds From Operations (FFO) | 43.76 | 171.9 | 111.04 | 795.93 | 26.75 | Upgrade
|
| Adjusted Funds From Operations (AFFO) | 277.34 | 355.93 | 447 | 459.15 | 203.05 | Upgrade
|
| FFO Payout Ratio | 781.09% | 189.33% | 320.76% | 39.19% | 438.87% | Upgrade
|
| Revenue as Reported | 1,581 | 1,688 | 1,754 | 1,579 | 642.91 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.