gross profit bridgeinconsistent2019-12-31
Withheld: gross profit could not be reconciled with the rest of this filer’s statement.
Revenue
$1.58B
Fiscal year ended 2025-12-31Operating income
$965.48M
Fiscal year ended 2025-12-31Free cash flow
Unavailable
Fiscal year ended 2025-12-31Starwood Real Estate Income Trust, Inc. (SWDS) reported revenue of $1.58B and net income of -$691.62M for the fiscal year ended 2025-12-31. This page shows 8 annual periods of income statement, balance sheet and cash flow figures normalized from Starwood Real Estate Income Trust, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Real Estate Investment Trusts.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.58B | $1.69B | $1.75B | $1.58B | $642.90M | $298.42M | $94.31M | $0 |
| Cost of revenue | $676.64M | $714.99M | $748.52M | $650.59M | $248.65M | $113.18M | $41.97M | Unavailable |
| Gross profit | $904.29M | $972.79M | $1.01B | $928.75M | $394.25M | $185.24M | Unavailable | Unavailable |
| Operating income | $965.48M | $1.06B | $1.12B | $1.04B | $438.80M | $190.98M | $62.67M | Unavailable |
| Net income | -$691.62M | -$684.88M | -$649.70M | -$65.71M | -$302.25M | -$96.26M | -$20.83M | -$1.69M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 397.60M | shares 408.24M | shares 467.33M | shares 469.86M | shares 203.30M | shares 71.50M | Unavailable | Unavailable |
| Pretax income | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Income tax expense | -$3.20M | -$10.10M | -$5.00M | -$2.10M | $700.00K | $1.20M | $100.00K | $0 |
| Diluted EPS | $-1.74 | $-1.68 | $-1.39 | $-0.14 | $-1.49 | $-1.35 | Unavailable | Unavailable |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | $39.05M | $47.05M | $45.14M | $44.71M | $25.40M | $8.62M | $4.52M | $1.74M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $200.81M | $281.51M | $294.98M | $643.52M | $274.76M | $128.65M | $48.48M | $164.02M |
| Total assets | $18.92B | $20.99B | $23.11B | $26.76B | $19.97B | $5.33B | $2.39B | $164.96M |
| Current assets | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Total liabilities | $14.55B | $15.30B | $15.52B | $16.19B | $13.27B | $3.71B | $1.54B | $17.84M |
| Current liabilities | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Total equity incl. NCI | $3.97B | $5.26B | $7.14B | $10.15B | $6.67B | $1.61B | $849.25M | $147.12M |
| Temporary (mezzanine) equity | $399.10M | $434.88M | $459.86M | $427.10M | $30.50M | $10.41M | $10.41M | Unavailable |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | $95.56M | $106.54M | $127.57M | $110.90M | $103.05M | $23.69M | $6.74M | Unavailable |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $11.96B | $12.74B | $13.03B | $14.36B | $11.27B | $3.28B | $1.24B | Unavailable |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $345.61M | $429.19M | $556.57M | $594.91M | $233.13M | $112.84M | $51.10M | $45.00K |
| Capital expenditures | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Investing cash flow | $1.19B | $914.54M | $2.23B | -$6.49B | -$13.90B | -$2.94B | -$1.89B | $0 |
| Financing cash flow | -$1.64B | -$1.37B | -$3.19B | $5.91B | $14.32B | $2.94B | $1.86B | $164.68M |
| Net change in cash | -$97.67M | -$17.70M | -$415.97M | $16.05M | $647.14M | $104.45M | $24.04M | $164.72M |
| Stock-based compensation | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common dividends paid | $341.82M | $325.45M | $356.18M | $311.91M | $117.38M | $35.82M | $8.70M | Unavailable |
| Common share repurchases | $472.94M | $1.07B | $2.61B | $1.35B | $64.55M | $43.71M | $206.00K | Unavailable |
| Depreciation & amortization | $704.76M | $742.22M | $811.79M | $848.94M | $330.46M | $155.86M | $38.90M | Unavailable |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | 57.2% | 57.6% | 57.3% | 58.8% | 61.3% | 62.1% | Unavailable | Unavailable |
| Operating margin | 61.1% | 62.5% | 63.7% | 65.9% | 68.3% | 64.0% | Unavailable | Unavailable |
| FCF margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Current ratio | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Revenue YoY growth | -6.3% | -3.8% | 11.1% | 145.7% | 115.4% | 216.4% | Unavailable | Unavailable |
| Net margin | -43.7% | -40.6% | -37.0% | -4.2% | -47.0% | -32.3% | -22.1% | Unavailable |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt / equity | 3.01x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open SWDS in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-12View SEC filing
10-Q · Filed 2026-05-11View SEC filing
10-K · Filed 2026-03-20View SEC filing
10-Q · Filed 2025-11-12View SEC filing
10-Q · Filed 2025-08-13View SEC filing
10-Q · Filed 2025-05-09View SEC filing
Reconciliation checks needing review
2 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
balance equationreview2019-12-31
Difference 10409000 exceeds tolerance 2390322.000. Presentation or filing-vintage differences need review.