NYSE:STWD · New York Stock Exchange
+$0.14 today
Vol 3.02M · Avg 3.02M
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:STWD · Revenue to Net Income
Key Ratios
Analysis
$2.0B of revenue converted into $351.2M of net income for the selected period. Gross margin is 79.3% and net margin is 17.8%, showing how much revenue survives after costs and taxes. EPS is $1.05, 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 | $1.9B -7.9% | $2.0B -0.5% | $2.1B +32.1% | $1.6B +30.7% | $1.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $366.5M +30.1% | $281.6M -3.0% | $290.4M -4.1% | $302.9M -32.5% | $448.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.5B -14.0% | $1.8B -0.1% | $1.8B +40.9% | $1.3B +69.1% | $739.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 80.5% -5.7pp | 86.2% +0.4pp | 85.8% +5.4pp | 80.5% +18.3pp | 62.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 | $0 | $0 | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $80.9M -30.1% | $115.7M -66.7% | $347.3M +84.7% | $188.0M +423.2% | -$58.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $82.1M +90.4% | $43.1M -15.6% | $51.1M +0.3% | $51.0M -39.6% | $84.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.8B +2.3% | $1.8B -5.6% | $1.9B +3.2% | $1.8B +79.1% | $1.0B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 97.8% +9.7pp | 88.1% -4.7pp | 92.8% -26.0pp | 118.8% +32.1pp | 86.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.4B -12.8% | $1.6B +16.2% | $1.4B +33.1% | $1.1B +33.2% | $797.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 76.2% -4.3pp | 80.5% +11.6pp | 68.9% +0.5pp | 68.4% +1.3pp | 67.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $34.5M -98.0% | $1.8B -6.2% | $1.9B +46.5% | $1.3B +51.8% | $845.5M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.3B -5.3% | $1.3B -6.1% | $1.4B +80.2% | $797.1M +79.1% | $445.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$953.0M +23.0% | -$1.2B -24.2% | -$996.8M -1441.7% | -$64.7M +78.2% | -$296.4M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $479.8M +18.2% | $406.0M -2.7% | $417.5M -58.1% | $997.5M +99.1% | $501.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 25.5% +5.6pp | 19.9% -0.5pp | 20.3% -43.9pp | 64.2% +22.1pp | 42.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $36.7M +44.4% | $25.4M +3829.0% | -$682.0K +98.9% | -$61.5M -809.7% | $8.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $411.5M +14.3% | $359.9M +6.1% | $339.2M -61.1% | $871.5M +94.6% | $447.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | 21.9% +4.3pp | 17.6% +1.1pp | 16.5% -39.6pp | 56.1% +18.4pp | 37.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +8.0% | $1 +5.6% | $1 -65.4% | $3 +100.6% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +8.9% | $1 +4.7% | $1 -65.4% | $3 +103.3% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $336.9M +5.3% | $319.9M +3.3% | $309.8M +9.7% | $282.5M -1.2% | $285.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $337.1M +5.2% | $320.6M +3.2% | $310.5M +9.9% | $282.5M -4.8% | $296.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Digital Realty Trust, Inc.
NYSE:DLR
$60.90B
CareTrust REIT, Inc.
NYSE:CTRE
$9.87B
First Industrial Realty Trust, Inc.
NYSE:FR
$8.27B
Vornado Realty Trust
NYSE:VNO
$7.63B
STAG Industrial, Inc.
NYSE:STAG
$7.49B
Terreno Realty Corporation
NYSE:TRNO
$7.16B
Essential Properties Realty Trust, Inc.
NYSE:EPRT
$6.74B
Rithm Capital Corp.
NYSE:RITM
$5.08B
Arbor Realty Trust
NYSE:ABR
$1.01B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does STWD generate?
Starwood Property Trust, Inc. (STWD) reported $1.88B of revenue in fiscal 2025.
Is STWD profitable?
Starwood Property Trust, Inc. (STWD) reported $411.54M of net income, with a net margin of 21.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.