CoreWeave, Inc. Class A Common Stock
CRWV · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $1,364,676 | $1,212,788 | $981,632 | $747,430 |
| % Growth | 12.5% | 23.5% | 31.3% | – |
| Cost of Goods Sold | $368,824 | $312,667 | $262,394 | $182,158 |
| Gross Profit | $995,852 | $900,121 | $719,238 | $565,272 |
| % Margin | 73% | 74.2% | 73.3% | 75.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $151,878 | $174,200 | $174,757 | $47,576 |
| SG&A Expenses | $196,523 | $210,999 | $185,306 | $53,189 |
| Sales & Mktg Exp. | $44,645 | $36,799 | $10,549 | $5,613 |
| Other Operating Expenses | $747,479 | $669,913 | $561,402 | $399,409 |
| Operating Expenses | $944,002 | $880,912 | $746,708 | $452,598 |
| Operating Income | $51,850 | $19,209 | -$27,470 | $112,674 |
| % Margin | 3.8% | 1.6% | -2.8% | 15.1% |
| Other Income/Exp. Net | -$288,654 | -$261,943 | -$241,135 | -$142,008 |
| Pre-Tax Income | -$236,804 | -$242,734 | -$268,605 | -$29,334 |
| Tax Expense | -$126,680 | $47,775 | $46,036 | $22,038 |
| Net Income | -$110,124 | -$290,509 | -$314,641 | -$51,372 |
| % 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 | 497,886 | 486,591 | 404,407 | 404,407 |
| Weighted Avg Shares Out Dil | 497,886 | 486,591 | 404,407 | 404,407 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $310,555 | $266,966 | $263,835 | $149,027 |
| Depreciation & Amortization | $630,479 | $559,481 | $443,497 | $365,419 |
| EBITDA | $704,230 | $583,713 | $438,727 | $485,112 |
| % Margin | 51.6% | 48.1% | 44.7% | 64.9% |