CoreWeave, Inc. (CRWV)
NASDAQ: CRWV · Real-Time Price · USD
135.05
-28.05 (-17.20%)
At close: Jun 5, 2025, 4:00 PM
140.12
+5.07 (3.75%)
Pre-market: Jun 6, 2025, 4:53 AM EDT

CoreWeave Income Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22
Revenue
2,7081,915228.9415.83
Revenue Growth (YoY)
17009.12%736.64%1346.26%-
Cost of Revenue
696.52493.3568.7812.12
Gross Profit
2,0121,422160.163.71
Selling, General & Admin
302.6137.0342.768.48
Research & Development
1,429960.69131.8618.11
Operating Expenses
1,7321,098174.6126.59
Operating Income
280.04324.36-14.45-22.88
Interest Expense
-584-360.82-28.4-9.44
Other Non Operating Income (Expenses)
-587-696.74-515.19-2.69
EBT Excluding Unusual Items
-887.96-733.2-558.05-35.02
Other Unusual Items
-11-11--
Pretax Income
-898.96-744.2-558.05-35.02
Income Tax Expense
149.88119.2535.7-4.15
Earnings From Continuing Operations
-1,049-863.45-593.75-30.87
Earnings From Discontinued Operations
----0.19
Net Income
-1,049-863.45-593.75-31.06
Preferred Dividends & Other Adjustments
103.0474.32--
Net Income to Common
-1,152-937.77-593.75-31.06
Shares Outstanding (Basic)
227218192181
Shares Outstanding (Diluted)
227218192181
Shares Change (YoY)
25.64%13.37%6.38%-
EPS (Basic)
-5.08-4.30-3.09-0.17
EPS (Diluted)
-5.19-4.30-3.09-0.17
Free Cash Flow
-7,596-5,953-1,110-71.49
Free Cash Flow Per Share
-33.47-27.32-5.78-0.40
Gross Margin
74.28%74.24%69.96%23.42%
Operating Margin
10.34%16.93%-6.31%-144.54%
Profit Margin
-42.53%-48.96%-259.34%-196.18%
Free Cash Flow Margin
-280.47%-310.79%-485.05%-451.64%
EBITDA
1,5071,18888.76-11.19
EBITDA Margin
55.66%62.01%38.77%-70.66%
D&A For EBITDA
1,227863.41103.2111.7
EBIT
280.04324.36-14.45-22.88
EBIT Margin
10.34%16.93%-6.31%-144.54%
Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q