NYSE:SHO · New York Stock Exchange
+$0.24 today
Vol 1.88M · Avg 1.86M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:SHO · Revenue to Net Income
Key Ratios
Analysis
$985.8M of revenue converted into $37.9M of net income for the selected period. Gross margin is 4.5% and net margin is 3.7%, showing how much revenue survives after costs and taxes. EPS is $0.14, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $960.1M +6.0% | $905.8M -8.2% | $986.5M +8.2% | $912.1M +79.1% | $509.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $914.5M +88.9% | $484.1M -5.0% | $509.5M +9.7% | $464.4M +53.6% | $302.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $45.6M -89.2% | $421.7M -11.6% | $477.0M +6.5% | $447.7M +116.4% | $206.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 4.7% -41.8pp | 46.6% -1.8pp | 48.3% -0.7pp | 49.1% +8.5pp | 40.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $54.3M +4.0% | $52.2M +0.4% | $52.0M +10.6% | $47.0M +50.8% | $31.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$29.3M -108.5% | $343.1M -4.2% | $358.3M +2.9% | $348.3M +19.2% | $292.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $134.5M +8.0% | $124.5M -2.0% | $127.1M +0.5% | $126.4M -1.8% | $128.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $212.3M -0.9% | $214.3M -44.7% | $387.3M +55.4% | $249.2M +28.8% | $193.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 22.1% -1.5pp | 23.7% -15.6pp | 39.3% +11.9pp | 27.3% -10.7pp | 38.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $74.8M -4.8% | $78.6M -33.8% | $118.7M +19.4% | $99.3M +216.3% | -$85.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 7.8% -0.9pp | 8.7% -3.4pp | 12.0% +1.1pp | 10.9% +27.7pp | -16.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $11.0M -20.1% | $13.7M +75.1% | $7.8M +49.5% | $5.2M +54.0% | $3.4M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $49.2M +3.3% | $47.6M -2.8% | $49.0M +53.0% | $32.0M +0.9% | $31.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$50.1M -37.4% | -$36.4M -139.3% | $92.6M +1226.8% | -$8.2M -106.9% | $118.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $24.8M -41.2% | $42.2M -80.0% | $211.3M +131.8% | $91.1M +175.3% | $33.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 2.6% -2.1pp | 4.7% -16.8pp | 21.4% +11.4pp | 10.0% +3.5pp | 6.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $216.0K +119.6% | -$1.1M -124.1% | $4.6M +1170.8% | $359.0K +229.4% | $109.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $24.6M -43.2% | $43.3M -79.1% | $206.7M +136.8% | $87.3M +154.5% | $34.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.6% -2.2pp | 4.8% -16.2pp | 21.0% +11.4pp | 9.6% +2.8pp | 6.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 -69.7% | $0 -84.9% | $1 +173.5% | $0 +112.5% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 -69.8% | $0 -84.9% | $1 +173.5% | $0 +112.5% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $193.6M -4.0% | $201.7M -1.9% | $205.6M -3.3% | $212.6M -1.7% | $216.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $194.3M -4.1% | $202.6M -1.6% | $205.9M -3.2% | $212.7M -1.7% | $216.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Park Hotels & Resorts Inc.
NYSE:PK
$2.90B
DiamondRock Hospitality Company
NASDAQ:DRH
$2.47B
Pebblebrook Hotel Trust
NYSE:PEB
$2.13B
ARMOUR Residential REIT, Inc.
NYSE:ARR
$2.12B
Dynex Capital, Inc.
NYSE:DX
$1.97B
Global Net Lease, Inc.
NYSE:GNL
$1.95B
Xenia Hotels & Resorts, Inc.
NYSE:XHR
$1.88B
Summit Hotel Properties, Inc.
NYSE:INN
$735.80M
Franklin BSP Realty Trust, Inc.
NYSE:FBRT
$621.09M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SHO generate?
Sunstone Hotel Investors, Inc. (SHO) reported $960.13M of revenue in fiscal 2025.
Is SHO profitable?
Sunstone Hotel Investors, Inc. (SHO) reported $24.57M of net income, with a net margin of 2.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.