CoreWeave, Inc. Class A Common Stock
CRWV · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $1,365 | $1,213 | $982 | $747 |
| % Growth | 12.5% | 23.5% | 31.3% | – |
| Cost of Goods Sold | $369 | $313 | $262 | $182 |
| Gross Profit | $996 | $900 | $719 | $565 |
| % Margin | 73% | 74.2% | 73.3% | 75.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $152 | $174 | $175 | $48 |
| SG&A Expenses | $197 | $211 | $185 | $53 |
| Sales & Mktg Exp. | $45 | $37 | $11 | $6 |
| Other Operating Expenses | $747 | $670 | $561 | $399 |
| Operating Expenses | $944 | $881 | $747 | $453 |
| Operating Income | $52 | $19 | -$27 | $113 |
| % Margin | 3.8% | 1.6% | -2.8% | 15.1% |
| Other Income/Exp. Net | -$289 | -$262 | -$241 | -$142 |
| Pre-Tax Income | -$237 | -$243 | -$269 | -$29 |
| Tax Expense | -$127 | $48 | $46 | $22 |
| Net Income | -$110 | -$291 | -$315 | -$51 |
| % Margin | -8.1% | -24% | -32.1% | -6.9% |
| EPS | -0.22 | -0.6 | -0.78 | -0.17 |
| % Growth | 63.3% | 23.1% | -358.8% | – |
| EPS Diluted | -0.22 | -0.6 | -0.78 | -0.17 |
| Weighted Avg Shares Out | 498 | 487 | 404 | 404 |
| Weighted Avg Shares Out Dil | 498 | 487 | 404 | 404 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $311 | $267 | $264 | $149 |
| Depreciation & Amortization | $630 | $559 | $443 | $365 |
| EBITDA | $704 | $584 | $439 | $485 |
| % Margin | 51.6% | 48.1% | 44.7% | 64.9% |