CoreWeave, Inc. (BMV:CRWV)
Mexico
· Delayed Price · Currency is MXN 1,290.00
-27.00 (-2.05%)
At close: Mar 6, 2026
CoreWeave Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| Revenue | 5,131 | 1,915 | 229 | 15.83 |
| Revenue Growth (YoY) | 167.94% | 736.25% | 1346.62% | - |
| Cost of Revenue | 1,453 | 493 | 69 | 12.12 |
| Gross Profit | 3,678 | 1,422 | 160 | 3.71 |
| Selling, General & Admin | 766 | 137 | 43 | 8.48 |
| Research & Development | 2,929 | 961 | 131 | 18.11 |
| Operating Expenses | 3,695 | 1,098 | 174 | 26.59 |
| Operating Income | -17 | 324 | -14 | -22.88 |
| Interest Expense | -1,229 | -361 | -28 | -9.44 |
| Interest & Investment Income | 28 | - | - | - |
| Currency Exchange Gain (Loss) | -59 | - | - | - |
| Other Non Operating Income (Expenses) | 86 | -725 | -516 | -2.69 |
| EBT Excluding Unusual Items | -1,191 | -762 | -558 | -35.02 |
| Merger & Restructuring Charges | -29 | - | - | - |
| Gain (Loss) on Sale of Investments | 24 | 30 | - | - |
| Other Unusual Items | -19 | -12 | - | - |
| Pretax Income | -1,215 | -744 | -558 | -35.02 |
| Income Tax Expense | -48 | 119 | 36 | -4.15 |
| Earnings From Continuing Operations | -1,167 | -863 | -594 | -30.87 |
| Earnings From Discontinued Operations | - | - | - | -0.19 |
| Net Income | -1,167 | -863 | -594 | -31.06 |
| Preferred Dividends & Other Adjustments | 29 | 74 | - | - |
| Net Income to Common | -1,196 | -937 | -594 | -31.06 |
| Shares Outstanding (Basic) | 435 | 218 | 192 | 181 |
| Shares Outstanding (Diluted) | 436 | 218 | 192 | 181 |
| Shares Change (YoY) | 100.00% | 13.54% | 6.29% | - |
| EPS (Basic) | -2.75 | -4.30 | -3.09 | -0.17 |
| EPS (Diluted) | -2.81 | -4.30 | -3.09 | -0.17 |
| Free Cash Flow | -7,251 | -5,953 | -1,110 | -71.49 |
| Free Cash Flow Per Share | -16.63 | -27.31 | -5.78 | -0.40 |
| Gross Margin | 71.68% | 74.26% | 69.87% | 23.42% |
| Operating Margin | -0.33% | 16.92% | -6.11% | -144.54% |
| Profit Margin | -23.31% | -48.93% | -259.39% | -196.18% |
| Free Cash Flow Margin | -141.32% | -310.86% | -484.72% | -451.64% |
| EBITDA | 2,437 | 1,187 | 89 | -11.19 |
| EBITDA Margin | 47.50% | 61.98% | 38.87% | -70.66% |
| D&A For EBITDA | 2,454 | 863 | 103 | 11.7 |
| EBIT | -17 | 324 | -14 | -22.88 |
| EBIT Margin | -0.33% | 16.92% | -6.11% | -144.54% |
| Advertising Expenses | 27 | - | - | - |
Source: S&P Capital IQ. Standard template. Financial Sources.