CoreWeave Income Statement (2024-2026) | CRWV

Income Statement Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025 Mar2026
Revenue & cost
Revenue (Quarter) 188.68M395.37M583.94M747.00M982.00M1,212.79M1,364.68M1,571.90M2,078.00M
Cost of Revenue (Quarter) 4.05M4.17M4.55M-293.19M262.00M36.80M44.65M1,361.01M69.00M
Gross Profit (Quarter) 184.63M391.20M579.39M1,040.20M720.00M1,175.99M1,320.03M210.90M2,009.00M
Operating items
Selling, General & Administrative (Quarter) 15.69M21.75M33.63M47.93M175.00M174.20M151.88M150.16M164.00M
Other Operating Expenses (Quarter) 156.15M295.90M433.20M586.76M834.00M1,019.38M1,160.95M1,511.33M2,058.00M
Operating Expenses (Quarter) 171.84M317.65M466.82M634.69M1,009.00M1,193.58M1,312.83M1,661.49M2,222.00M
Operating Income (Quarter) 16.85M77.72M117.12M112.32M-27.00M19.21M51.85M-89.59M-144.00M
EBIT (Quarter) 16.85M77.72M117.12M112.32M-27.00M19.21M51.85M-89.59M-144.00M
Non-operating items
Interest & Investment Income (Quarter) -40.66M-66.77M-104.38M-149.20M-264.00M-266.97M-310.56M-387.64M-536.00M
Other Non Operating Income (Quarter) 7.46M16.41M-341.13M-790.11M-5.00M5.02M21.90M0.16M24.00M
Non Operating Income (Quarter) 7.46M16.41M10.24M14.89M-5.00M5.02M21.90M10.21M24.00M
Net income details
EBT (Quarter) -113.85M-282.87M-318.15M-29.13M-269.00M-242.73M-236.80M-466.86M-656.00M
Tax Provisions (Quarter) 15.40M40.15M41.66M21.79M46.00M47.77M-126.68M-15.13M84.00M
Profit After Tax (Quarter) -129.25M-323.02M-359.81M-50.92M-315.00M-290.51M-110.12M-451.73M-740.00M
Income from Continuing Operations (Quarter) -129.25M-323.02M-359.81M-50.92M-315.00M-290.51M-110.12M-451.73M-740.00M
Consolidated Net Income (Quarter) -129.25M-323.02M-359.81M-50.92M-315.00M-290.51M-110.12M-451.73M-740.00M
Income towards Parent Company (Quarter) -129.25M-323.02M-359.81M-50.92M-315.00M-290.51M-110.12M-451.73M-740.00M
Net Income towards Common Stockholders (Quarter) -129.25M-338.62M-389.17M-79.97M-370.00M-290.51M-110.12M-452.00M-740.00M
Additional items
EPS (Basic) (Quarter) -0.62-1.62-1.82-0.24-1.40-0.60-0.22-0.94-1.40
EPS (Weighted Average and Diluted) (Quarter) -0.62-1.62-1.82-0.24-1.49-0.60-0.22-0.94-1.40
Shares Outstanding (Weighted Average) (Quarter) 209.23M209.63M213.81M218.00M246.00M366.76M410.95M435.00M527.00M
Shares Outstanding (Diluted Average) (Quarter) 209.23M209.63M210.89M218.00M249.00M486.59M497.89M436.00M527.00M
EBITDA (Quarter) 16.85M77.72M117.12M112.32M-315.00M19.21M51.85M-89.59M-735.00M
Tax Rate (Quarter) -13.53%-14.19%-13.09%-74.80%-17.10%-19.68%53.50%3.24%-12.80%