Source: CoreWeave, Inc.'s 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 04, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2023
FY2024
FY2025
Revenue
$229.00M
$1.92B
$5.13B
Cost of revenue
$69.00M
$493.00M
$1.45B
Gross profit
$160.00M
$1.42B
$3.68B
Research & development
$21.00M
$56.00M
$352.00M
Operating income
-$14.00M
$324.00M
-$46.00M
Interest expense
$27.00M
$349.00M
$1.15B
Pre-tax income
-$558.00M
-$744.00M
-$1.22B
Income tax
$36.00M
$119.00M
-$48.00M
Net income
-$594.00M
-$863.00M
-$1.17B
EBITDA
$89.00M
$1.19B
$2.41B
EPS (basic)
$-3.09
$-4.30
$-2.75
EPS (diluted)
$-3.09
$-4.30
$-2.81
Diluted shares
192.00M
218.00M
436.00M
Gross margin
69.9%
74.3%
71.7%
Operating margin
-6.1%
16.9%
-0.9%
Net margin
-259.4%
-45.1%
-22.7%
Balance sheet
fiscal years · USD
Fiscal year
FY2023
FY2024
FY2025
Cash & equivalents
$217.00M
$1.36B
$3.13B
Short-term investments
—
$0
$34.00M
Receivables
—
$417.00M
$3.17B
Total current assets
—
$1.92B
$7.49B
Goodwill
$0
$20.00M
$1.10B
Total assets
—
$17.83B
$49.30B
Total current liabilities
—
$4.96B
$16.44B
Short-term debt
—
$2.47B
$6.71B
Long-term debt
—
$5.46B
$14.66B
Total debt
—
$7.93B
$21.37B
Total liabilities
—
$16.52B
$45.97B
Shareholders' equity
-$597.00M
-$414.00M
$3.33B
Cash flow
fiscal years · USD
Fiscal year
FY2023
FY2024
FY2025
Operating cash flow
$1.83B
$2.75B
$3.06B
Capital expenditures
$2.94B
$8.70B
$10.31B
Free cash flow
-$1.11B
-$5.95B
-$7.25B
Investing cash flow
-$3.15B
-$8.66B
-$10.27B
Financing cash flow
$1.79B
$7.46B
$9.31B
Stock-based compensation
$15.00M
$31.00M
$630.00M
Depreciation & amortization
$103.00M
$863.00M
$2.45B
Income statement
quarters · USD
Quarter ended
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Revenue
$188.68M
$395.37M
$583.94M
$747.00M
$982.00M
$1.21B
$1.36B
$1.57B
$2.08B
$2.58B
Cost of revenue
$59.22M
$108.84M
$143.13M
$181.81M
$262.00M
$313.00M
$368.82M
$509.12M
$716.00M
$879.00M
Gross profit
$129.46M
$286.53M
$440.81M
$565.20M
$720.00M
$899.00M
$995.85M
$1.06B
$1.36B
$1.70B
Research & development
$9.00M
$12.00M
$14.00M
$21.00M
$70.00M
$80.00M
$93.00M
$109.00M
$104.00M
$117.00M
Operating income
$16.85M
$77.72M
$117.12M
$112.32M
-$27.00M
$19.00M
$51.85M
-$89.59M
-$144.00M
-$49.00M
Interest expense
$40.50M
$67.10M
$102.33M
$139.07M
$257.00M
$256.00M
$283.42M
$351.05M
$427.00M
$558.00M
Pre-tax income
-$113.85M
-$282.87M
-$318.15M
-$29.13M
-$269.00M
-$242.00M
-$236.80M
-$466.86M
-$656.00M
-$564.00M
Income tax
$15.40M
$40.15M
$41.66M
$21.79M
$46.00M
$48.00M
-$126.68M
-$15.13M
$84.00M
$62.00M
Net income
-$129.25M
-$323.02M
-$359.81M
-$50.92M
-$315.00M
-$290.00M
-$110.12M
-$451.73M
-$740.00M
-$626.00M
EBITDA
$96.36M
$242.18M
$371.14M
$477.32M
$416.00M
$579.00M
$682.31M
$730.95M
$1.00B
$1.34B
EPS (basic)
$-0.62
$-1.62
$-1.82
$-0.24
$-1.40
$-0.60
$-0.22
$-0.94
$-1.40
$-1.14
EPS (diluted)
$-0.62
$-1.62
$-1.82
$-0.24
$-1.49
$-0.60
$-0.22
$-0.94
$-1.40
$-1.14
Diluted shares
209.23M
209.63M
213.81M
7.11M
249.00M
487.00M
497.89M
23.82M
527.00M
551.00M
Gross margin
68.6%
72.5%
75.5%
75.7%
73.3%
74.2%
73.0%
67.6%
65.5%
65.9%
Operating margin
8.9%
19.7%
20.1%
15.0%
-2.7%
1.6%
3.8%
-5.7%
-6.9%
-1.9%
Net margin
-68.5%
-81.7%
-61.6%
-6.8%
-32.1%
-23.9%
-8.1%
-28.7%
-35.6%
-24.3%
Balance sheet
quarters · USD
Quarter ended
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Cash & equivalents
$1.31B
$1.03B
$1.36B
$1.36B
$1.28B
$1.15B
$1.89B
$3.13B
$2.24B
$5.52B
Short-term investments
—
—
—
$0
—
—
$47.45M
$34.00M
$22.00M
$15.00M
Receivables
—
—
—
$417.00M
$1.06B
$1.93B
$1.66B
$3.17B
$2.12B
$2.54B
Total current assets
—
—
—
$1.92B
$3.10B
$3.95B
$4.73B
$7.49B
$5.61B
$9.52B
Goodwill
—
—
—
$20.00M
$19.54M
$812.97M
$829.98M
$1.10B
$1.10B
$1.10B
Total assets
—
—
—
$17.83B
$21.86B
$26.24B
$32.91B
$49.30B
$55.57B
$77.07B
Total current liabilities
—
—
—
$4.96B
$7.13B
$7.56B
$9.71B
$16.44B
$17.82B
$20.92B
Short-term debt
—
—
—
$2.47B
$3.78B
$3.63B
$3.71B
$6.71B
$7.55B
—
Long-term debt
—
—
—
$5.46B
$4.94B
$7.42B
$10.32B
$14.66B
$17.31B
—
Total debt
—
—
—
$7.93B
$8.71B
$11.05B
$14.03B
$21.37B
$24.86B
—
Total liabilities
—
—
—
$16.52B
$18.79B
$22.42B
$29.03B
$45.97B
$50.81B
$72.05B
Shareholders' equity
-$715.55M
-$1.04B
-$344.03M
-$414.00M
$1.91B
$2.66B
$3.88B
$3.33B
$4.76B
$5.02B
Cash flow
quarters · USD
Quarter ended
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Operating cash flow
$2.04B
-$117.82M
$641.22M
$186.56M
$61.00M
-$251.00M
$1.69B
$1.56B
$2.98B
$679.00M
Capital expenditures
$1.74B
$2.25B
$1.22B
$3.50B
$1.41B
$2.45B
$2.39B
$4.06B
$7.70B
$6.42B
Free cash flow
$297.10M
-$2.36B
-$573.93M
-$3.31B
-$1.35B
-$2.70B
-$700.19M
-$2.50B
-$4.71B
-$5.74B
Investing cash flow
-$1.77B
-$2.25B
-$1.17B
-$3.46B
-$1.43B
-$2.44B
-$2.47B
-$3.93B
-$7.71B
-$7.17B
Financing cash flow
$919.50M
$1.94B
$1.21B
$3.39B
$1.85B
$2.23B
$1.70B
$3.53B
$3.91B
$10.07B
Stock-based compensation
$8.19M
$7.66M
$7.62M
$7.53M
$184.00M
$145.00M
$144.41M
$156.59M
$153.00M
$165.00M
Depreciation & amortization
$79.51M
$164.46M
$254.02M
$365.01M
$443.00M
$560.00M
$630.46M
$820.54M
$1.15B
$1.39B
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.