Starwood Real Estate Income Trust, Inc.
SWDS- Exchange
- OTC
- Industry
- Real Estate Investment Trusts
- SEC CIK
- 0001711929
No open-market purchases or sales by Starwood Real Estate Income Trust, Inc. insiders were filed in the last 90 days; no institution reported holding it in 13F filings for Q2 2026; no superinvestor holds it.
Other share classesSWDR
- Currency
- USD
- Source
- SEC XBRL data (10-K, 10-Q, 20-F, 40-F)
- Updated
- Nov 13, 2026, 1:21 AM ET
Income statement
Each column is one fiscal year, newest first.
| Line item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Period end | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 |
| Filing | 10-K | 10-K | 10-K | 10-K | 10-K |
| Reported | – | – | Feb 7, 2024 | – | – |
| Revenue | $1.58B | $1.69B | $1.75B | $1.58B | $642.9M |
| Cost of revenue | $676.6M | $715.0M | $748.5M | $650.6M | – |
| Selling, general and administrative | $39.1M | $47.0M | $45.1M | $44.7M | $25.4M |
| Operating income | $965.5M | $1.06B | $1.12B | $1.04B | – |
| Interest expense | $636.1M | $641.4M | $583.5M | $428.9M | $124.1M |
| Income tax | -$3.20M | -$10.1M | -$5.00M | $2.10M | $700.0K |
| Net income | -$691.6M | -$684.9M | -$649.7M | -$65.7M | -$302.3M |
| EPS, basic | $-1.74 | $-1.68 | $-1.39 | $-0.14 | – |
| EPS, diluted | $-1.74 | $-1.68 | $-1.39 | $-0.14 | – |
| Weighted shares, basic | 397.6M | 408.2M | 467.3M | 469.9M | – |
| Weighted shares, diluted | 397.6M | 408.2M | 467.3M | 469.9M | – |
| Margins and growth | |||||
| Operating margin | 61.1% | 62.5% | 63.7% | 65.9% | – |
| Net margin | -43.7% | -40.6% | -37.0% | -4.2% | -47.0% |
| Revenue growth, year over year | −6.3% | −3.8% | +11.1% | +145.7% | +115.4% |
Balance sheet
Each column is one fiscal year, newest first.
| Line item | FY2025! | FY2024! | FY2023! | FY2022! | FY2021 |
|---|---|---|---|---|---|
| Period end | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 |
| Filing | 10-K | 10-K | 10-K | 10-K | 10-K |
| Reported | – | – | Feb 7, 2024 | – | – |
| Cash and equivalents | $200.8M | $281.5M | $295.0M | $643.5M | $274.8M |
| Intangible assets | $138.8M | $161.9M | $220.0M | $283.7M | $369.1M |
| Total assets | $18.9B | $21.0B | $23.1B | $26.8B | $20.0B |
| Long-term debt | $12.0B | $12.7B | $13.0B | $14.4B | $11.3B |
| Total liabilities | $14.6B | $15.3B | $15.5B | $16.2B | $13.3B |
| Shareholders' equity | $3.97B | $5.26B | $7.14B | $10.1B | $6.67B |
Cash flow statement
Each column is one fiscal year, newest first. Free cash flow is operating cash flow minus capital expenditures.
| Line item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Period end | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 |
| Filing | 10-K | 10-K | 10-K | 10-K | 10-K |
| Reported | – | – | Feb 7, 2024 | – | – |
| Operating cash flow | $345.6M | $429.2M | $556.6M | $594.9M | $233.1M |
| Capital expenditures | $173.5M | $185.5M | $180.2M | $143.3M | $40.4M |
| Free cash flow | $172.1M | $243.7M | $376.4M | $451.6M | $192.7M |
| Depreciation and amortization | $704.8M | $742.2M | $811.8M | $848.9M | $330.5M |
| Dividends paid | $341.8M | $325.4M | $356.2M | $311.9M | $117.4M |
| Share buybacks | $472.9M | $1.07B | $2.61B | $1.35B | $64.5M |
| Investing cash flow | $1.19B | $914.5M | $2.23B | -$6.49B | -$13.9B |
| Financing cash flow | -$1.64B | -$1.37B | -$3.19B | $5.91B | $14.3B |
| Net change in cash | -$97.7M | -$17.7M | -$416.0M | $16.1M | $647.1M |
Shares outstanding
Common shares outstanding as stated on the cover of each 10-K and 10-Q. The date is the cover date, not the period end; a rising count means dilution.
Notes and known gaps
How these numbers are put together, and what they can't tell you.
- Numbers come from the XBRL data in each period's original 10-K, 10-Q, 20-F or 40-F, or its amendment. They are shown as filed: later filings don't restate earlier periods here.
- Reported is the filing date of the first 8-K with Item 2.02 (results of operations) after the period ended, no later than the 10-Q or 10-K and within 120 days. Companies that release results only in the 10-Q, and foreign companies, which use Form 6-K, have none.
- A column marked ! failed an accounting identity (gross profit = revenue − cost of revenue, or assets = liabilities + equity, within 1%). Its numbers are shown as filed.
Known gaps
- Foreign companies that file Form 20-F or 40-F have annual statements only: their quarterly results are furnished on Form 6-K, which has no XBRL data.
- EPS and share counts are as reported at the time, not adjusted for later stock splits.
- For ADRs, EPS is per ordinary share, not per ADS (one TSMC ADS is five ordinary shares).
- For banks, revenue may be interest income only, depending on how the bank tags its filings; cost of revenue and gross profit are usually blank.
- Companies with several share classes, such as Berkshire Hathaway, may have no EPS and no cover share count.
- Depreciation and amortization is missing for some companies that report it under their own XBRL tags.