Data is not available at this time.
CoreWeave operates in the high-performance cloud computing sector, specializing in GPU-accelerated infrastructure tailored for AI, machine learning, and large-scale computational workloads. The company differentiates itself by offering scalable, low-latency solutions that cater to enterprises requiring intensive data processing capabilities. Unlike traditional cloud providers, CoreWeave focuses on niche verticals such as generative AI and scientific computing, positioning itself as a preferred partner for clients demanding specialized hardware and optimized performance. Its revenue model hinges on subscription-based and usage-based pricing, ensuring recurring income while accommodating fluctuating demand. The firm competes in a rapidly evolving market dominated by hyperscalers but has carved out a defensible niche by prioritizing flexibility, customization, and technical expertise. CoreWeave’s partnerships with leading GPU manufacturers and AI startups further solidify its role as an enabler of next-generation computing applications.
CoreWeave reported revenue of $1.92 billion for FY 2024, reflecting strong demand for its specialized cloud services. However, net income stood at -$863 million, with diluted EPS of -$2.14, indicating significant upfront investments in infrastructure and R&D. Operating cash flow was positive at $2.75 billion, suggesting robust cash generation from core operations, though capital expenditures of -$8.70 billion highlight aggressive expansion efforts.
The company’s negative earnings underscore its growth-focused strategy, prioritizing market share over near-term profitability. High capital expenditures relative to operating cash flow indicate heavy reinvestment in data centers and GPU clusters, which could enhance long-term capacity. CoreWeave’s ability to monetize its infrastructure through high-margin workloads will be critical to improving capital efficiency in coming years.
CoreWeave holds $1.36 billion in cash and equivalents, providing liquidity to support operations. Total debt of $10.62 billion suggests leveraged growth, which may pressure financial flexibility if interest rates remain elevated. The balance sheet reflects a high-growth, high-risk profile typical of capital-intensive tech firms scaling rapidly in competitive markets.
Revenue growth appears robust, driven by secular tailwinds in AI adoption. No dividends were paid, consistent with the company’s focus on reinvesting cash flows into expansion. Future growth will likely hinge on maintaining technological leadership and securing large-scale client contracts in AI and HPC verticals.
The market likely prices CoreWeave as a growth story, with valuation multiples reflecting expectations of future profitability post-investment phase. Negative earnings and high capex suggest investors are betting on the company’s ability to dominate niche cloud segments, though execution risks remain.
CoreWeave’s differentiation in GPU-optimized cloud infrastructure positions it well for AI-driven demand. Strategic partnerships and a focus on high-performance workloads could sustain competitive advantages. However, profitability challenges and debt levels warrant monitoring. The outlook depends on balancing growth with operational leverage and navigating competition from hyperscalers.
Company filings (CIK: 0001769628), inferred financials for FY 2024
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |