Starwood Real Estate Income Trust reported revenue of $397.95M and net income of -$156.01M for the quarter ended Jun 2026, up 0.9% year over year. This income statement covers 34 quarters of results from Mar 2018 through Jun 2026, standardized by Business Quant from the company’s SEC filings.
| Income Statement | Mar2018 | Jun2018 | Sep2018 | Dec2018 | Mar2019 | Jun2019 | Sep2019 | Dec2019 | Mar2020 | Jun2020 | Sep2020 | Dec2020 | Mar2021 | Jun2021 | Sep2021 | Dec2021 | Mar2022 | Jun2022 | Sep2022 | Dec2022 | Mar2023 | Jun2023 | Sep2023 | Dec2023 | Mar2024 | Jun2024 | Sep2024 | Dec2024 | Mar2025 | Jun2025 | Sep2025 | Dec2025 | Mar2026 | Jun2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue & cost | ||||||||||||||||||||||||||||||||||
| Revenue | 162.44M | 249.15M | 330.64M | 379.21M | 430.77M | 438.73M | 446.44M | 451.64M | 433.05M | 423.18M | 424.05M | 421.80M | 424.85M | 417.09M | 400.26M | 394.54M | 393.95M | 392.18M | 392.28M | 397.95M | ||||||||||||||
| Cost of RevenueCost of Rev | 64.77M | 93.73M | 133.00M | 152.42M | 178.69M | 186.49M | 189.65M | 192.62M | 189.12M | 177.13M | 179.66M | 180.51M | 183.57M | 171.25M | 171.10M | 166.88M | 172.37M | 166.28M | 160.12M | 165.15M | ||||||||||||||
| Gross Profit | 97.67M | 155.42M | 197.65M | 226.79M | 252.08M | 252.24M | 256.79M | 259.02M | 243.93M | 246.05M | 244.39M | 241.28M | 241.28M | 245.85M | 229.16M | 227.66M | 221.58M | 225.90M | 232.16M | 232.81M | ||||||||||||||
| Operating items | ||||||||||||||||||||||||||||||||||
| Selling, General & AdministrativeSG&A | 6.59M | 10.19M | 8.42M | 13.01M | 11.55M | 11.73M | 10.57M | 11.87M | 10.10M | 12.61M | 12.49M | 13.40M | 9.68M | 11.48M | 9.65M | 9.03M | 10.29M | 10.08M | 10.24M | 9.63M | ||||||||||||||
| Other Operating ExpensesOther Opex | 244.43M | 344.41M | 479.04M | 452.58M | 479.69M | 357.68M | 512.11M | 546.28M | 433.70M | 410.43M | 398.05M | 392.92M | 394.18M | 527.81M | 366.72M | 362.71M | 377.44M | 367.27M | 358.19M | 362.57M | ||||||||||||||
| Operating ExpensesOpex | 251.01M | 354.61M | 487.45M | 465.58M | 491.24M | 369.41M | 522.68M | 558.15M | 443.80M | 423.04M | 410.54M | 406.31M | 403.87M | 539.28M | 376.38M | 371.74M | 387.73M | 377.36M | 368.43M | 372.20M | ||||||||||||||
| Operating IncomeOp. Inc | 116.49M | 162.51M | 201.40M | 260.10M | 326.42M | 252.81M | 285.55M | 303.25M | 286.00M | 242.51M | 280.92M | 251.95M | 258.10M | 264.15M | 246.97M | 241.62M | 234.39M | 242.50M | 249.38M | 252.16M | ||||||||||||||
| EBIT | 116.49M | 162.51M | 201.40M | 260.10M | 326.42M | 252.81M | 285.55M | 303.25M | 286.00M | 242.51M | 280.92M | 251.95M | 258.10M | 264.15M | 246.97M | 241.62M | 234.39M | 242.50M | 249.38M | 252.16M | ||||||||||||||
| Non-operating items | ||||||||||||||||||||||||||||||||||
| Non Operating Interest Expenses | 41.61M | 37.92M | 77.87M | 108.25M | 120.62M | 122.11M | 137.29M | 155.34M | 145.27M | 145.58M | 154.03M | -158.19M | -165.52M | 1,119.16M | 152.23M | 150.89M | 159.91M | 1,099.10M | 172.32M | -182.83M | ||||||||||||||
| Non Operating Investment IncomeNon-Op. Investment Inc. | -0.42M | 121.70M | 67.40M | 101.19M | 2.10M | 0.60M | -0.23M | 84.68M | 9.70M | 14.10M | -3.24M | 0.56M | -0.07M | -1.00M | ||||||||||||||||||||
| Interest & Investment IncomeInt & Inv Inc | ||||||||||||||||||||||||||||||||||
| Other Non Operating IncomeOther Non Op Inc. | 1.28M | 6.52M | 257.29M | 56.96M | 241.10M | -69.74M | -140.03M | 63.68M | -10.10M | -213.47M | 15.63M | -22.38M | -207.53M | 34.29M | -86.73M | -105.29M | -34.75M | -14.96M | 13.80M | -12.57M | ||||||||||||||
| Non Operating IncomeNon Op. Inc. | -21.52M | -24.30M | 183.18M | -17.98M | 194.82M | -191.60M | -249.00M | 74.25M | -45.93M | -261.50M | -99.79M | -169.32M | -356.46M | -26.41M | -211.46M | -228.13M | -185.09M | -176.10M | -143.72M | -178.78M | ||||||||||||||
| Net income details | ||||||||||||||||||||||||||||||||||
| EBT | 74.88M | 124.59M | 123.53M | 151.85M | 205.80M | 130.70M | 148.25M | 147.91M | 140.73M | 96.94M | 126.89M | 410.14M | 423.62M | -855.01M | 94.74M | 90.73M | 74.48M | -856.60M | 77.06M | 434.98M | ||||||||||||||
| Profit After TaxPAT | -110.09M | -129.77M | 26.36M | -133.21M | 134.35M | -122.28M | -325.23M | -32.25M | -76.31M | -248.68M | -95.90M | -158.59M | -335.48M | -148.60M | -187.57M | -205.33M | -178.87M | -161.28M | -128.57M | -156.01M | ||||||||||||||
| Equity Income | -0.45M | -0.17M | 0.93M | -0.21M | 11.05M | 0.41M | -3.09M | 2.54M | -0.24M | -10.84M | -3.97M | -1.71M | -4.69M | -3.07M | -1.83M | -4.53M | -4.28M | -2.88M | -2.93M | -2.88M | ||||||||||||||
| Income from Non-Controlling InterestsInc. Minority | -0.67M | 2.08M | 0.92M | -3.43M | 4.28M | -4.89M | 13.10M | -1.66M | -2.74M | -11.66M | -4.75M | -7.42M | -16.55M | -7.38M | -9.31M | 10.23M | -9.00M | -8.14M | -6.10M | 7.85M | ||||||||||||||
| Income from Continuing OperationsIncome (Continuing) | -109.43M | -129.24M | 25.78M | -100.93M | 130.06M | -118.70M | -312.13M | -30.59M | -53.94M | -249.70M | -81.53M | -146.43M | -318.93M | -141.22M | -178.26M | -195.10M | -169.87M | -153.13M | -113.77M | -145.17M | ||||||||||||||
| Consolidated Net IncomeConsol Net Inc. | -109.43M | -129.24M | 25.78M | -100.93M | 130.06M | -118.70M | -312.13M | -30.59M | -53.94M | -249.70M | -81.53M | -146.43M | -318.93M | -141.22M | -178.26M | -195.10M | -169.87M | -153.13M | -113.77M | -145.17M | ||||||||||||||
| Income towards Parent CompanyParent Net Inc | -109.43M | -129.24M | 25.78M | -100.93M | 130.06M | -118.70M | -312.13M | -30.59M | -53.94M | -249.70M | -81.53M | -146.43M | -318.93M | -141.22M | -178.26M | -195.10M | -169.87M | -153.13M | -113.77M | -145.17M | ||||||||||||||
| Net Income towards Common StockholdersNet Income | -109.43M | -129.24M | 25.78M | -100.93M | 130.06M | -118.70M | -312.13M | -30.59M | -53.94M | -249.70M | -81.53M | -146.43M | -318.93M | -141.22M | -178.26M | -195.10M | -169.87M | -153.13M | -113.77M | -145.17M | ||||||||||||||
| Additional items | ||||||||||||||||||||||||||||||||||
| EPS (Basic) | -0.47 | -0.64 | 0.07 | -0.22 | 0.26 | -0.25 | -0.63 | -0.06 | -0.12 | -0.53 | -0.19 | -0.36 | -0.79 | -0.35 | -0.44 | -0.49 | -0.43 | -0.39 | -0.29 | -0.37 | ||||||||||||||
| EPS (Diluted) | -0.47 | -0.64 | 0.07 | -0.22 | 0.26 | -0.25 | -0.63 | -0.06 | -0.12 | -0.53 | -0.19 | -0.36 | -0.79 | -0.35 | -0.44 | -0.49 | -0.43 | -0.39 | -0.29 | -0.37 | ||||||||||||||
| Shares Outstanding | 231.62M | 203.30M | 396.29M | 468.80M | 503.50M | 469.86M | 496.67M | 476.98M | 457.83M | 467.33M | 420.78M | 406.48M | 403.62M | 408.24M | 401.00M | 399.56M | 396.75M | 397.60M | 389.63M | 387.21M | ||||||||||||||
| Shares Outstanding (Diluted)Shares Outstanding (Dil.) | 231.62M | 203.30M | 396.29M | 468.80M | 503.50M | 469.86M | 496.67M | 476.98M | 457.83M | 467.33M | 420.78M | 406.48M | 403.62M | 408.24M | 401.00M | 399.56M | 396.75M | 397.60M | 389.63M | 387.21M | ||||||||||||||
| Shares Outstanding (Entity)Shares Outstanding (Entity.) | 259.30M | 344.80M | 423.87M | 487.09M | 510.40M | 505.71M | 489.29M | 469.19M | 449.79M | 430.81M | 414.57M | 404.58M | 403.19M | 401.77M | 400.91M | 399.11M | 395.56M | 392.02M | 388.87M | 388.03M | ||||||||||||||
| EBITDA | 116.49M | 162.51M | 201.40M | 260.10M | 326.42M | 252.81M | 285.55M | 303.25M | 286.00M | 242.51M | 280.92M | 251.95M | 258.10M | 264.15M | 246.97M | 241.62M | 234.39M | 242.50M | 249.38M | 252.16M | ||||||||||||||
| Interest ExpensesInt Expense | 41.61M | 37.92M | 77.87M | 108.25M | 120.62M | 122.11M | 137.29M | 155.34M | 145.27M | 145.58M | 154.03M | -158.19M | -165.52M | 1,119.16M | 152.23M | 150.89M | 159.91M | 1,099.10M | 172.32M | -182.83M |