CoreWeave Ratios and Metrics

Market cap in millions MXN. Fiscal year is January - December.

Millions MXN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Feb '26 Feb 26, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Market Capitalization	713,519	642,435	-	-	-
Enterprise Value	1,172,230	946,109	-	-	-
Last Close Price	1310.00	1272.50	-	-	-
PS Ratio	7.72	6.96	-	-	-
PB Ratio	11.88	10.70	-	-	-
P/TBV Ratio	19.83	17.85	-	-	-
P/OCF Ratio	12.96	11.67	-	-	-
EV/Sales Ratio	13.28	10.24	-	-	-
EV/EBITDA Ratio	20.32	21.82	-	-	-
Debt / Equity Ratio	8.94	8.94	8.12	-15.16	-
Debt / EBITDA Ratio	8.89	8.89	6.94	13.67	-
Net Debt / Equity Ratio	7.99	7.99	7.08	-13.50	-
Net Debt / EBITDA Ratio	11.07	11.07	7.80	20.06	-
Net Debt / FCF Ratio	-3.68	-3.68	-1.55	-1.60	-
Asset Turnover	0.15	0.15	0.17	-	-
Quick Ratio	0.39	0.39	0.36	0.40	-
Current Ratio	0.46	0.46	0.39	0.50	-
Return on Equity (ROE)	-50.26%	-50.26%	-146.77%	-	-
Return on Assets (ROA)	-0.09%	-0.09%	1.78%	-	-
Return on Capital Employed (ROCE)	-0.10%	-0.10%	2.50%	-0.40%	-
Earnings Yield	-3.02%	-3.27%	-	-	-
FCF Yield	-18.30%	-20.32%	-	-	-
Buyback Yield / Dilution	-100.13%	-100.13%	-13.37%	-6.38%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.