CoreWeave Inc
NASDAQ:CRWV
Income Statement
Earnings Waterfall
CoreWeave Inc
Revenue
|
1.9B
|
Cost of Revenue
|
-493.4m
|
Gross Profit
|
1.4B
|
Operating Expenses
|
-1.1B
|
Operating Income
|
324.4m
|
Other Expenses
|
-1.3B
|
Net Income
|
-937.8m
|
Income Statement
CoreWeave Inc
Dec-2022 | Dec-2023 | Dec-2024 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
16
N/A
|
229
+1 346%
|
1 915
+737%
|
|
Gross Profit | ||||
Cost of Revenue |
(12)
|
(69)
|
(493)
|
|
Gross Profit |
4
N/A
|
160
+4 219%
|
1 422
+788%
|
|
Operating Income | ||||
Operating Expenses |
(27)
|
(175)
|
(1 098)
|
|
Selling, General & Administrative |
(27)
|
(175)
|
(1 098)
|
|
Operating Income |
(23)
N/A
|
(14)
+37%
|
324
N/A
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(12)
|
(562)
|
(1 117)
|
|
Total Other Income |
0
|
19
|
48
|
|
Pre-Tax Income |
(35)
N/A
|
(558)
-1 494%
|
(744)
-33%
|
|
Net Income | ||||
Tax Provision |
4
|
(36)
|
(119)
|
|
Income from Continuing Operations |
(31)
|
(594)
|
(863)
|
|
Net Income (Common) |
(31)
N/A
|
(594)
-1 812%
|
(938)
-58%
|
|
EPS (Diluted) |
-0.07
N/A
|
-1.28
-1 729%
|
-2.02
-58%
|