CoreWeave Ratios and Metrics

Market cap in millions MXN. Fiscal year is January - December.

Millions MXN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 5, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Market Capitalization	693,910	642,435	-	-	-
Enterprise Value	1,166,883	946,109	-	-	-
Last Close Price	1312.00	1272.50	-	-	-
PS Ratio	7.51	6.96	-	-	-
PB Ratio	11.56	10.70	-	-	-
P/TBV Ratio	19.28	17.85	-	-	-
P/OCF Ratio	12.60	11.67	-	-	-
EV/Sales Ratio	12.82	10.24	-	-	-
EV/EBITDA Ratio	18.72	21.56	-	-	-
Debt / Equity Ratio	8.94	8.94	8.12	-15.16	-
Debt / EBITDA Ratio	8.49	8.49	6.94	13.70	-
Net Debt / Equity Ratio	8.00	8.00	7.08	-13.50	-
Net Debt / EBITDA Ratio	10.94	10.94	7.80	20.00	-
Net Debt / FCF Ratio	-3.68	-3.68	-1.55	-1.60	-
Asset Turnover	0.15	0.15	0.17	-	-
Quick Ratio	0.39	0.39	0.36	0.40	-
Current Ratio	0.46	0.46	0.39	0.50	-
Return on Equity (ROE)	-50.27%	-50.27%	-146.76%	-	-
Return on Assets (ROA)	-0.03%	-0.03%	1.78%	-	-
Return on Capital Employed (ROCE)	-0.10%	-0.10%	2.50%	-0.40%	-
Earnings Yield	-3.10%	-3.27%	-	-	-
FCF Yield	-18.81%	-20.32%	-	-	-
Buyback Yield / Dilution	-100.00%	-100.00%	-13.54%	-6.29%	-

Source: S&P Capital IQ. Standard template. Financial Sources.