Revenue
$397.95M
Fiscal year ended 2026-06-30Operating income
$252.16M
Fiscal year ended 2026-06-30Free cash flow
Unavailable
Fiscal year ended 2026-06-30Starwood Real Estate Income Trust, Inc. (SWDS) reported revenue of $397.95M and net income of -$144.24M for the fiscal year ended 2026-06-30. This page shows 10 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 | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $397.95M | $392.28M | $392.18M | $393.95M | $394.54M | $400.26M | $417.09M | $424.85M | $421.80M | $424.05M |
| Cost of revenue | $165.15M | $160.12M | $166.28M | $172.37M | $166.88M | $171.10M | $171.24M | $183.57M | $180.52M | $179.66M |
| Gross profit | $232.81M | $232.16M | $225.90M | $221.58M | $227.66M | $229.16M | $245.85M | $241.28M | $241.28M | $244.39M |
| Operating income | $252.16M | $249.38M | $242.50M | $234.39M | $241.62M | $246.97M | $264.15M | $258.10M | $251.95M | $280.92M |
| Net income | -$144.24M | -$112.85M | -$152.03M | -$168.51M | -$193.90M | -$177.18M | -$140.86M | -$316.96M | -$145.72M | -$81.35M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 387.21M | shares 389.63M | Unavailable | shares 396.75M | shares 399.56M | shares 401.00M | Unavailable | shares 403.62M | shares 406.48M | shares 420.78M |
| Pretax income | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Income tax expense | -$300.00K | -$700.00K | -$2.60M | -$1.70M | -$700.00K | -$400.00K | -$18.30M | $1.90M | $1.80M | $4.40M |
| Diluted EPS | $-0.37 | $-0.29 | Unavailable | $-0.42 | $-0.49 | $-0.44 | Unavailable | $-0.79 | $-0.36 | $-0.19 |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | $9.63M | $10.24M | $10.08M | $10.29M | $9.03M | $9.65M | $11.48M | $9.68M | $13.40M | $12.49M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $207.30M | $211.14M | $200.81M | $243.84M | $240.17M | $270.37M | $281.51M | $262.88M | $293.84M | $316.14M |
| Total assets | $18.60B | $18.74B | $18.92B | $19.17B | $19.37B | $19.62B | $20.99B | $21.68B | $21.97B | $22.69B |
| Current assets | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Total liabilities | $14.80B | $14.68B | $14.55B | $14.45B | $14.28B | $14.23B | $15.30B | $15.66B | $15.46B | $15.68B |
| Current liabilities | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Total equity incl. NCI | $3.42B | $3.67B | $3.97B | $4.31B | $4.67B | $4.97B | $5.26B | $5.59B | $6.06B | $6.55B |
| Temporary (mezzanine) equity | $390.12M | $392.72M | $399.10M | $408.26M | $418.93M | $423.45M | $434.88M | $438.91M | $450.49M | $462.28M |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | $93.19M | $94.14M | $95.56M | $90.64M | $93.22M | $97.26M | $106.54M | $102.51M | $101.30M | $144.51M |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $12.02B | $11.97B | $11.96B | $11.98B | $11.97B | $11.92B | $12.74B | $12.98B | $12.96B | $12.98B |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $106.04M | $54.21M | $49.33M | $98.59M | $112.45M | $85.25M | $76.56M | $146.13M | $88.26M | $118.25M |
| Capital expenditures | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Investing cash flow | -$27.78M | -$2.08M | -$18.92M | -$6.96M | $97.25M | $1.12B | $296.61M | -$38.39M | $495.02M | $161.29M |
| Financing cash flow | -$61.10M | -$46.72M | -$90.34M | -$79.80M | -$256.90M | -$1.21B | -$355.76M | -$108.56M | -$624.10M | -$276.62M |
| Net change in cash | $16.33M | $6.78M | -$48.25M | $8.07M | -$40.10M | -$17.40M | $20.97M | -$8.01M | -$37.89M | $7.23M |
| Stock-based compensation | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common dividends paid | $71.72M | $86.82M | $86.09M | $85.90M | $85.14M | $84.69M | $84.33M | $83.02M | $78.14M | $79.96M |
| Common share repurchases | $65.17M | $120.31M | $132.79M | $138.02M | $114.80M | $87.33M | $100.72M | $104.12M | $346.49M | $514.52M |
| Depreciation & amortization | $177.35M | $177.65M | $179.99M | $178.27M | $173.65M | $172.85M | $184.80M | $185.14M | $185.89M | $186.40M |
Derived
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | 58.5% | 59.2% | 57.6% | 56.2% | 57.7% | 57.3% | 58.9% | 56.8% | 57.2% | 57.6% |
| Operating margin | 63.4% | 63.6% | 61.8% | 59.5% | 61.2% | 61.7% | 63.3% | 60.8% | 59.7% | 66.2% |
| FCF margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Current ratio | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Revenue YoY growth | 0.9% | -2.0% | -6.0% | -7.3% | -6.5% | -5.6% | -1.4% | -1.9% | -6.6% | -5.0% |
| Net margin | -36.2% | -28.8% | -38.8% | -42.8% | -49.1% | -44.3% | -33.8% | -74.6% | -34.5% | -19.2% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt / equity | 3.52x | Unavailable | 3.01x | 2.78x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | 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
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.