Starwood Property Trust (STWD)
Originates and manages property and infrastructure debt alongside real estate and servicing businesses.
$14.77
vs last close−0.33 (−2.22%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 532 | 518 | 615 | 490 | 488 | 448 | 418 | 476 | 490 | 506 | 513 | 514 |
| Cost of revenue | 64 | 79 | 77 | 63 | 60 | 81 | 80 | 68 | 101 | 117 | 127 | 126 |
| Gross profit | 468 | 439 | 538 | 427 | 427 | 367 | 338 | 408 | 389 | 389 | 386 | 387 |
| 59 | 43 | 3 | 17 | 74 | 22 | −8 | 115 | −8 | −18 | 40 | 53 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57 | |
| General & administrative | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57 |
| Other expenses | 59 | 43 | 3 | 17 | 74 | 22 | −8 | 115 | −8 | −18 | 40 | −4 |
| Operating income | 409 | 395 | 536 | 410 | 353 | 345 | 345 | 293 | 397 | 407 | 346 | 334 |
| −369 | −292 | −375 | −316 | −270 | −277 | −226 | −158 | −304 | −276 | −293 | −313 | |
| Interest income | 477 | 479 | 482 | 444 | 436 | 403 | 12 | 396 | 7 | 5 | 379 | 403 |
| Interest expense | 368 | 369 | 356 | 344 | 338 | 310 | 292 | 316 | 335 | 334 | 329 | 345 |
| Other non-operating income | 1 | −77 | 19 | −28 | −68 | −34 | −67 | −159 | −31 | −58 | −36 | −31 |
| Income before tax | 40 | 103 | 161 | 94 | 83 | 69 | 120 | 135 | 93 | 131 | 53 | 21 |
| Income tax expense | −11 | 18 | 1 | 16 | 10 | −2 | 4 | 1 | 13 | 19 | −4 | 6 |
| Net income from continuing operations | 51 | 85 | 160 | 78 | 72 | 71 | 116 | 135 | 80 | 112 | 57 | 15 |
| Net income | 47 | 71 | 154 | 78 | 76 | 52 | 112 | 130 | 73 | 97 | 52 | 7 |
| EPS, basic | $0.15 | $0.22 | $0.49 | $0.24 | $0.23 | $0.14 | $0.33 | $0.38 | $0.22 | $0.29 | $0.15 | $0.01 |
| EPS, diluted | $0.15 | $0.22 | $0.48 | $0.24 | $0.23 | $0.14 | $0.33 | $0.38 | $0.22 | $0.30 | $0.15 | $0.01 |
| Weighted average shares, basic | 310 | 313 | 312 | 313 | 320 | 337 | 337 | 337 | 337 | 337 | 337 | 367 |
| Weighted average shares, diluted | 311 | 313 | 331 | 314 | 320 | 337 | 337 | 337 | 337 | 337 | 337 | 367 |
| EBITDA | 421 | 485 | 527 | 448 | 431 | 392 | 424 | 462 | 454 | 499 | 416 | 401 |
| Depreciation & amortization | 12 | 13 | 10 | 10 | 10 | 13 | 11 | 10 | 26 | 34 | 34 | 35 |
| EBIT | 408 | 472 | 517 | 438 | 420 | 379 | 412 | 451 | 428 | 465 | 382 | 366 |
