CoreWeave, Inc. (CRWV) Financial Statements

Executive TeamFinancials

CoreWeave financial statements at a glance

CoreWeave reported revenue of $5.13 billion for fiscal year 2025 (ended December 31, 2025), up 167.9% from fiscal year 2024. Net income was -$1.20 billion, a net margin of 23.3% loss, and diluted earnings per share were -$2.81.

At the end of fiscal year 2025 it had total assets of $49.30 billion, total liabilities of $45.97 billion and shareholders' equity of $3.34 billion, with cash and short-term investments of $3.16 billion and total debt of $29.82 billion.

Its operations brought in $3.06 billion of cash; capital spending was $10.31 billion, leaving free cash flow of -$7.25 billion.

The tables below show the income statement, balance sheet and cash flow statement; the key figures of the last 4 fiscal years are at the bottom of the page.

Figures from company filings, in USD; latest fiscal year ended December 31, 2025.

CRWV logo

CoreWeave, Inc.

CRWVUnited States
Technology
USD (Local)

Income Statement

Annual • USD

Total Revenue
5.13B
Prev Year: 1.92B
YoY: +167.9%
Operating Revenue
5.13B
Prev Year: 1.92B
YoY: +167.9%
Total Unusual Items Excluding Goodwill
27.00M
Prev Year: -755.93M
YoY: +103.6%
Total Unusual Items
27.00M
Prev Year: -755.93M
YoY: +103.6%
Normalized EBITDA
2.44B
Prev Year: 1.24B
YoY: +97.5%
Tax Rate for Calcs
0.04
Prev Year: 0.21
YoY: -81.0%
Tax Effect of Unusual Items
1.08M
Prev Year: -158.75M
YoY: +100.7%
Average Dilution Earnings
-27.00M
Preferred Stock Dividends
29.00M
Prev Year: 74.32M
YoY: -61.0%
Net Income from Discontinued Operations
-
Prev Year: 0
Other Operating Expenses
2.93B
Prev Year: 960.68M
YoY: +204.9%
Cost of Revenue
1.45B
Prev Year: 493.35M
YoY: +194.5%
Gross Profit
3.68B
Prev Year: 1.42B
YoY: +158.6%
Operating Expense
3.72B
Prev Year: 1.10B
YoY: +239.2%
Selling General and Administrative
795.00M
Prev Year: 137.03M
YoY: +480.2%
General and Administrative Expense
651.00M
Prev Year: 118.64M
YoY: +448.7%
Other General and Administrative
651.00M
Prev Year: 118.64M
YoY: +448.7%
Selling and Marketing Expense
144.00M
Prev Year: 18.39M
YoY: +683.1%
Operating Income
-46.00M
Prev Year: 324.36M
YoY: -114.2%
Net Non Operating Interest Income Expense
-1.23B
Prev Year: -360.82M
YoY: -240.6%
Non-operating Interest Expense
1.23B
Prev Year: 360.82M
YoY: +240.6%
Other Income Expense
60.00M
Prev Year: -707.74M
YoY: +108.5%
Gain on Sale of Securities
27.00M
Prev Year: -755.93M
YoY: +103.6%
Other Non-operating Income (expense)
33.00M
Prev Year: 48.19M
YoY: -31.5%
Pre-tax Income
-1.22B
Prev Year: -744.20M
YoY: -63.3%
Provision for Income Taxes
-48.00M
Prev Year: 119.25M
YoY: -140.3%
Net Income Common Stockholders
-1.20B
Prev Year: -937.76M
YoY: -27.5%
Net Income
-1.17B
Prev Year: -863.45M
YoY: -35.2%
Net Income Including Non-Controlling Interests
-1.17B
Prev Year: -863.45M
YoY: -35.2%
Net Income from Continuing Operations
-1.17B
Prev Year: -863.45M
YoY: -35.2%
Diluted NI Available to Com Stockholders
-1.22B
Prev Year: -937.76M
YoY: -30.4%
Basic EPS
-2.75
Prev Year: -2.33
YoY: -18.0%
Diluted EPS
-2.81
Prev Year: -2.33
YoY: -20.6%
Weighted Average Shares (basic)
435.00M
Prev Year: 403.73M
YoY: +7.7%
Weighted Average Shares (diluted)
436.00M
Prev Year: 403.73M
YoY: +8.0%
Total Operating Income as Reported
-46.00M
Prev Year: 324.36M
YoY: -114.2%
Total Expenses
5.18B
Prev Year: 1.59B
YoY: +225.4%
Net Income from Continuing and Discontinued Operation
-1.17B
Prev Year: -863.45M
YoY: -35.2%
Normalized Income
-1.19B
Prev Year: -266.26M
YoY: -348.0%
Interest Expense
1.23B
Prev Year: 360.82M
YoY: +240.6%
Net Interest Income
-1.23B
Prev Year: -360.82M
YoY: -240.6%
EBIT
14.00M
Prev Year: -383.38M
YoY: +103.7%
EBITDA
2.47B
Prev Year: 480.04M
YoY: +414.1%
Reconciled Cost of Revenue
1.45B
Prev Year: 493.35M
YoY: +194.5%
Reconciled Depreciation
2.45B
Prev Year: 863.41M
YoY: +184.2%
Net Income from Continuing Operation Net Minority Interest
-1.17B
Prev Year: -863.45M
YoY: -35.2%
Values in USD

CoreWeave key figures by fiscal year

FY2025FY2024FY2023FY2022
Revenue$5.1B$1.9B$228.9M$15.8M
Gross profit$3.7B$1.4B$160.2M$3.7M
Operating income-$46.0M$324.4M-$14.5M-$22.9M
Net income-$1.2B-$937.8M-$593.7M-$31.1M
Diluted EPS-$2.81-$2.33-$1.47-$0.08
Total assets$49.3B$17.8B$5.0B–
Total liabilities$46.0B$18.2B$5.6B–
Shareholders' equity$3.3B-$413.6M-$596.6M–
Cash and short-term investments$3.2B$1.4B$219.5M–
Total debt$29.8B$10.6B$2.0B–
Operating cash flow$3.1B$2.7B$1.8B$910,000
Capital spending$10.3B$8.7B$2.9B$72.4M
Free cash flow-$7.3B-$6.0B-$1.1B-$71.5M

In USD. Fiscal years as reported by the company; statements on this page go back to fiscal year 2022.

Questions and answers

What was CoreWeave's revenue in fiscal year 2025?

$5.13 billion, up 167.9% from $1.92 billion in fiscal year 2024.

How much profit does CoreWeave make?

CoreWeave reported net income of -$1.20 billion for fiscal year 2025 (23.3% of revenue); operating income was -$46.00 million.

How much cash and debt does CoreWeave have?

At the end of fiscal year 2025: cash and short-term investments of $3.16 billion and total debt of $29.82 billion.

What is CoreWeave's free cash flow?

-$7.25 billion in fiscal year 2025 (operating cash flow of $3.06 billion minus capital spending of $10.31 billion).

Disclaimer: This analysis is for informational and educational purposes only and does not constitute financial, investment, tax, or legal advice. Data may be incomplete, delayed, or contain inaccuracies. Consult with a qualified financial advisor before making any investment decisions.
LinkedInLinkedInXXYouTubeYouTube