CoreWeave, Inc. operates a cloud platform that provides scaling, support, and acceleration for GenAI. The company builds the infrastructure that supports compute workloads for enterprises. Its products include GPU compute, CPU compute, storage services, networking services, managed services, and virtual and bare metal servers. Additionally, its platform offers a fleet lifecycle controller, node lifecycle controller, tensorizer, and observability. The company's services also include VFX and rendering, AI model training, AI interference, and mission control. CoreWeave, Inc. was formerly known as Atlantic Crypto Corporation and changed its name to CoreWeave, Inc. in December 2019. CoreWeave, Inc. was incorporated in 2017 and is based in Livingston, New Jersey.

CoreWeave, Inc.

Revenue

Revenue %Chg

Revenue Common Size

Cost of Revenue

Cost of Revenue %Chg

Cost of Revenue Common Size

Technology and Infrastructure

Technology and Infrastructure %Chg

Technology and Infrastructure Common Size

Sales and Marketing

Sales and Marketing %Chg

Sales and Marketing Common Size

General and Administrative

General and Administrative %Chg

General and Administrative Common Size

Total Operating Expenses

Total Operating Expenses %Chg

Total Operating Expenses Common Size

Operating Income

Operating Income %Chg

Operating Income Common Size

Gain on Fair Value Adjustments

Gain on Fair Value Adjustments %Chg

Gain on Fair Value Adjustments Common Size

Interest Expense, Net

Interest Expense, Net %Chg

Interest Expense, Net Common Size

Other Income, Net

Other Income, Net %Chg

Other Income, Net Common Size

Loss Before Income Taxes

Loss Before Income Taxes %Chg

Loss Before Income Taxes Common Size

Provision for Income Taxes

Provision for Income Taxes %Chg

Provision for Income Taxes Common Size

Net Loss from Continuing Operations

Net Loss from Continuing Operations %Chg

Net Loss from Continuing Operations Common Size

Net Loss from Discontinued Operations, Net of Tax

Net Loss from Discontinued Operations, Net of Tax %Chg

Net Loss from Discontinued Operations, Net of Tax Common Size

Net Loss

Net Loss %Chg

Net Loss Common Size

Net Loss Attributable to Common Stockholders, Basic

Net Loss Attributable to Common Stockholders, Basic %Chg

Net Loss Attributable to Common Stockholders, Basic Common Size

Net Loss from Continuing Operations per Share Attributable to Common Stockholders, Basic and Diluted

Net Loss from Continuing Operations per Share Attributable to Common Stockholders, Basic and Diluted %Chg

Net Loss from Continuing Operations per Share Attributable to Common Stockholders, Basic and Diluted Common Size

Net Loss from Discontinued Operations per Share Attributable to Common Stockholders, Basic and Diluted

Net Loss from Discontinued Operations per Share Attributable to Common Stockholders, Basic and Diluted %Chg

Net Loss from Discontinued Operations per Share Attributable to Common Stockholders, Basic and Diluted Common Size

Net Loss Attributable to Common Stockholders, Diluted

Net Loss Attributable to Common Stockholders, Diluted %Chg

Net Loss Attributable to Common Stockholders, Diluted Common Size

Net Loss per Share Attributable to Common Stockholders, Basic

Net Loss per Share Attributable to Common Stockholders, Basic %Chg

Net Loss per Share Attributable to Common Stockholders, Basic Common Size

Net Loss per Share Attributable to Common Stockholders, Diluted

Net Loss per Share Attributable to Common Stockholders, Diluted %Chg

Net Loss per Share Attributable to Common Stockholders, Diluted Common Size

Weighted-Average Shares Used in Computing Net Loss per Share Attributable to Common Stockholders, Basic

Weighted-Average Shares Used in Computing Net Loss per Share Attributable to Common Stockholders, Basic %Chg

Weighted-Average Shares Used in Computing Net Loss per Share Attributable to Common Stockholders, Basic Common Size

Weighted-Average Shares Used in Computing Net Loss per Share Attributable to Common Stockholders, Diluted

Weighted-Average Shares Used in Computing Net Loss per Share Attributable to Common Stockholders, Diluted %Chg

Weighted-Average Shares Used in Computing Net Loss per Share Attributable to Common Stockholders, Diluted Common Size

Total Revenues

Total Revenues %Chg

Total Revenues Common Size

Cost of Sales

Cost of Sales %Chg

Cost of Sales Common Size

Gross Profit

Gross Profit %Chg

Gross Profit Common Size

Gross Profit Margin

Gross Profit Margin %Chg

Gross Profit Margin Common Size

Selling, General & Administrative Expenses

Selling, General & Administrative Expenses %Chg

Selling, General & Administrative Expenses Common Size

Other Operating Expenses

Other Operating Expenses %Chg

Other Operating Expenses Common Size

Operating Profit

Operating Profit %Chg

Operating Profit Common Size

Operating Margin

Operating Margin %Chg

Operating Margin Common Size

Interest Expense

Interest Expense %Chg

Interest Expense Common Size

Non-Operating Income

Non-Operating Income %Chg

Non-Operating Income Common Size

Total Non-Operating Income

Total Non-Operating Income %Chg

Total Non-Operating Income Common Size

Income Before Provision for Income Taxes

Income Before Provision for Income Taxes %Chg

Income Before Provision for Income Taxes Common Size

Consolidated Net Income

Consolidated Net Income %Chg

Consolidated Net Income Common Size

Net Income Attributable to Discontinued Operations

Net Income Attributable to Discontinued Operations %Chg

Net Income Attributable to Discontinued Operations Common Size

Net Income Attributable to Common Shareholders

Net Income Attributable to Common Shareholders %Chg

Net Income Attributable to Common Shareholders Common Size

Basic EPS

Basic EPS %Chg

Basic EPS Common Size

Diluted EPS

Diluted EPS %Chg

Diluted EPS Common Size

Basic Weighted Average Shares Outstanding

EBIT

EBITDA

CapEx

Net Interest Income

Assets

Adjusted EBITDA

Adjusted Net Income

Net Revenue

Net Income

Average Assets

Adjusted EBIT

Adjusted Revenue

Adjusted EBT

Adjusted Funds From Operations

Income Statement	Sep '25	Jun '25	Mar '25	Dec '24	Dec '23	Dec '22
Total Revenues	4,306.5	3,525.8	2,708.4	1,915.4	228.9	15.8
Total Revenues %Chg	1,781%	22,172.8%	—	—	—	—
Revenue
Cost of Sales	1,126	900.4	696.5	493.4	68.8	12.1
Cost of Revenue
Gross Profit	3,180.5	2,625.4	2,011.9	1,422.1	160.2	3.7
Gross Profit Margin	73.9%	74.5%	74.3%	74.2%	70%	23.4%
Selling, General & Administrative Expenses	646	487.7	302.6	137	42.8	8.5
Sales and Marketing
General and Administrative
Other Operating Expenses	2,378.2	1,916.2	1,429.2	960.7	131.9	18.1
Technology and Infrastructure
Operating Profit	156.3	221.5	280	324.4	-14.5	-22.9
Operating Income
Operating Margin	3.6%	6.3%	10.3%	16.9%	-6.3%	-144.5%
Interest Expense	-990.4	-784.2	-584	-360.8	-28.4	-9.4
Interest Expense, Net
Non-Operating Income	56.6	-296.1	-595	-707.7	-515.2	-2.7
Gain on Fair Value Adjustments
Other Income, Net
Total Non-Operating Income	-933.7	-1,080.4	-1,179	-1,068.6	-543.6	-12.1
Income Before Provision for Income Taxes	-777.5	-858.8	-899	-744.2	-558	-35
Loss Before Income Taxes
Provision for Income Taxes	-10.8	157.5	149.9	119.2	35.7	-4.2
Provision for Income Taxes
Consolidated Net Income	-766.6	-1,016.3	-1,048.8	-863.4	-593.7	-30.9
Net Loss from Continuing Operations
Net Income Attributable to Discontinued Operations	—	—	—	—	—	-0.2
Net Loss from Discontinued Operations, Net of Tax
Net Income Attributable to Common Shareholders	-1,591.4	-2,120.1	-2,200.7	-1,801.2	-1,187.5	-62.1
Net Loss
Net Loss Attributable to Common Stockholders, Basic
Basic EPS	-2.5	-4.1	-5.1	-4.3	-3.1	-0.2
Diluted EPS	-2.5	-4.1	-5.2	-4.3	-3.1	-0.2
Basic Weighted Average Shares Outstanding	367.2	296.2	226.9	217.9	192.2	180.6
Total Shares Outstanding	497.6	458.2	465.4	232.9	0.2	0.2
Diluted Weighted Average Shares Outstanding	368.1	297.1	227.9	217.9	192.2	180.6
EBITDA	2,510.4	2,153.3	1,745	1,343.9	125.7	-7.4
Effective Tax Rate	1.4%	-18.3%	-16.7%	-16%	-6.4%	11.9%