CoreWeave, Inc. (CRWV)
NASDAQ: CRWV · Real-Time Price · USD
94.44
-11.56 (-10.91%)
Aug 18, 2026, 1:24 PM EDT - Market open
CoreWeave Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| 7,590 | 5,131 | 1,915 | 229 | 15.83 | |
Revenue Growth | 115.32% | 167.94% | 736.25% | 1346.62% | - |
Cost of Revenue | 2,473 | 1,453 | 493 | 69 | 12.12 |
Gross Profit | 5,117 | 3,678 | 1,422 | 160 | 3.71 |
Selling, General & Admin | 841 | 766 | 137 | 43 | 8.48 |
Research & Development | 4,478 | 2,929 | 961 | 131 | 18.11 |
Operating Expenses | 5,319 | 3,695 | 1,098 | 174 | 26.59 |
Operating Income | -202 | -17 | 324 | -14 | -22.88 |
Interest Expense | -1,874 | -1,229 | -361 | -28 | -9.44 |
Interest & Investment Income | 48 | 28 | 15 | - | - |
Currency Exchange Gain (Loss) | -159 | -60 | - | - | - |
Other Non Operating Income (Expenses) | 290 | 90 | -710 | -516 | -2.69 |
EBT Excluding Unusual Items | -1,897 | -1,188 | -732 | -558 | -35.02 |
Merger & Restructuring Charges | -29 | -29 | - | - | - |
Gain (Loss) on Sale of Investments | 21 | 21 | - | - | - |
Other Unusual Items | -19 | -19 | -12 | - | - |
Pretax Income | -1,924 | -1,215 | -744 | -558 | -35.02 |
Income Tax Expense | 4 | -48 | 119 | 36 | -4.15 |
Earnings From Continuing Operations | -1,928 | -1,167 | -863 | -594 | -30.87 |
Earnings From Discontinued Operations | - | - | - | - | -0.19 |
Net Income | -1,928 | -1,167 | -863 | -594 | -31.06 |
Preferred Dividends & Other Adjustments | - | 29 | 74 | - | - |
Net Income to Common | -1,928 | -1,196 | -937 | -594 | -31.06 |
Net Income Growth | - | - | - | - | - |
Shares Outstanding (Basic) | 521 | 435 | 218 | 192 | 181 |
Shares Outstanding (Diluted) | 521 | 436 | 218 | 192 | 181 |
Shares Change | 75.59% | 100.00% | 13.54% | 6.29% | - |
EPS (Basic) | -3.70 | -2.75 | -4.30 | -3.09 | -0.17 |
EPS (Diluted) | -3.70 | -2.81 | -4.30 | -3.09 | -0.17 |
EPS Growth | - | - | - | - | - |
Free Cash Flow | -13,655 | -7,251 | -5,953 | -1,110 | -71.49 |
Free Cash Flow Per Share | -26.21 | -16.63 | -27.31 | -5.78 | -0.40 |
Gross Margin | 67.42% | 71.68% | 74.26% | 69.87% | 23.42% |
Operating Margin | -2.66% | -0.33% | 16.92% | -6.11% | -144.54% |
Profit Margin | -25.40% | -23.31% | -48.93% | -259.39% | -196.18% |
Free Cash Flow Margin | -179.91% | -141.32% | -310.86% | -484.72% | -451.64% |
EBITDA | 3,789 | 2,437 | 1,187 | 89 | -11.19 |
EBITDA Margin | 49.92% | 47.50% | 61.98% | 38.87% | -70.66% |
D&A For EBITDA | 3,991 | 2,454 | 863 | 103 | 11.7 |
EBIT | -202 | -17 | 324 | -14 | -22.88 |
EBIT Margin | -2.66% | -0.33% | 16.92% | -6.11% | -144.54% |
Advertising Expenses | - | 27 | - | - | - |