CoreWeave Reports Strong Third Quarter 2025 Results
Record Third Quarter Revenue and Revenue Backlog Highlight Unprecedented Demand for AI
“We delivered an exceptional third quarter, setting new records for revenue and almost doubling our revenue backlog to more than
Third Quarter 2025 Financial Highlights
(In thousands, except percentages and per share amounts) |
Three Months Ended September 30, |
||||||
|
|
2025 |
|
|
|
2024 |
|
Revenue |
$ |
1,364,676 |
|
|
$ |
583,941 |
|
Operating expenses |
|
1,312,826 |
|
|
|
466,825 |
|
$ |
51,850 |
|
|
$ |
117,116 |
|
|
Operating income margin |
|
4 |
% |
|
|
20 |
% |
Interest expense, net |
$ |
(310,555 |
) |
|
$ |
(104,375 |
) |
Net loss |
$ |
(110,124 |
) |
|
$ |
(359,807 |
) |
Net loss margin |
|
(8 |
)% |
|
|
(62 |
)% |
Basic net loss per share |
$ |
(0.22 |
) |
|
$ |
(1.82 |
) |
Diluted net loss per share |
$ |
(0.22 |
) |
|
$ |
(1.82 |
) |
Non-GAAP Financial Measures
(In thousands, except percentages) |
Three Months Ended September 30, |
||||||
|
|
2025 |
|
|
|
2024 |
|
Adjusted EBITDA |
$ |
838,124 |
|
|
$ |
378,757 |
|
Adjusted EBITDA margin |
|
61 |
% |
|
|
65 |
% |
Adjusted operating income |
$ |
217,154 |
|
|
$ |
124,733 |
|
Adjusted operating income margin |
|
16 |
% |
|
|
21 |
% |
Adjusted net income (loss) |
$ |
(40,970 |
) |
|
$ |
67 |
|
Adjusted net income (loss) margin |
|
(3 |
)% |
|
|
0 |
% |
(See “Non-GAAP Financial Measures” and the reconciliation of GAAP to non-GAAP results table in this press release for additional information.)
Additional Third Quarter 2025 Financial Highlights
Revenue backlog1 was
____________________ |
1 Revenue backlog includes remaining performance obligations, plus other amounts we estimate will be recognized as revenue in future periods under committed customer contracts, in each case, subject to the satisfaction of delivery and availability of service requirements. |
Third Quarter 2025 Highlights
-
Customer wins across AI labs, Hyperscalers and Enterprises
-
Entered into an up to approximately
$14.2 billion -
Expanded the OpenAI partnership with an up to approximately
$6.5 billion $22.4 billion - Expanded relationship with a leading hyperscaler, marking their sixth contract to date
- Partner of choice for leading AI pioneers and enterprises including: Inference.net, Mizuho Bank, NASA JPL, and Poolside
-
Entered into an up to approximately
-
Continued rapid scaling of Purpose-Built AI Infrastructure
- Added approximately 120 MW of active power in the quarter, bringing the total to approximately 590 MW
- Expanded total contracted power to approximately 2.9 GW while further diversifying our portfolio of providers
-
Key Technology Leadership Milestones
- First to deploy NVIDIA GB300 NVL72 systems, powering frontier AI companies at scale
- First to make NVIDIA RTX PRO 6000 Blackwell Server Edition instances generally available
- Acquired OpenPipe, a leading platform for training AI agents with reinforcement learning
-
Strengthening Financial Position
-
Raised
$1.75 billion 9.0% Senior Unsecured Notes due 2031 to drive the next generation of cloud computing for the future of AI -
Closed the DDTL 3.0 Facility, a
$2.6 billion 4% , driving substantial progress in reducing our cost of capital -
Amended the DDTL 2.0 Facility (DDTL 2.1) by increasing the remaining drawable capacity by
$0.4 billion $3.0 billion 4.25% , significantly below the original cost of the facility -
Satisfied the share price performance obligations to automatically terminate the Series C Preferred Stock Put Right, increasing Stockholders' Equity by
$1.2 billion
-
Raised
-
Other Noteworthy Updates
-
Agreed to a
$6.3 billion - Introduced CoreWeave Ventures, a new initiative to back founders and companies building the platforms and technologies that will shape the AI ecosystem and the next frontier of computing
-
Announced intent to commit up to
$6 billion Lancaster, Pennsylvania , with an initial 100 MW of capacity and expansion potential to 300 MW -
Announced an incremental
£1.5 billion commitment in theUK , bringing the total investment to£2.5 billion , to accelerate AI innovation and growth through sustainable computing
-
Agreed to a
Business Outlook
CoreWeave will provide forward-looking guidance in connection with this quarterly earnings announcement on its earnings conference call and webcast.
Webcast and Conference Call Information
CoreWeave will host an audio webcast to discuss the results for the third quarter of 2025, provide a business update, and forward-looking guidance at 2:00 pm PT / 5:00 pm ET today. The live webcast of CoreWeave’s earnings conference call can be accessed at the CoreWeave Investor Relations website at investors.coreweave.com, along with the earnings press release and earnings presentation.
Following the call, a replay will be available at the same website. A transcript of the conference call will be posted to the investors.coreweave.com website.
Disclosure Information
CoreWeave uses its investor relations page (investors.coreweave.com), its X account (@CoreWeave), and its LinkedIn page (linkedin.com/company/coreweave/) to disclose material non-public information and for complying with its disclosure obligations under Regulation FD. Accordingly, investors should monitor these websites, in addition to following CoreWeave's press releases, Securities and Exchange Commission (SEC) filings, public conference calls and public webcasts.
About CoreWeave
CoreWeave is The Essential Cloud for AI™. Built for pioneers by pioneers, CoreWeave delivers a platform of technology, tools, and teams that enables innovators to move at the pace of innovation, building and scaling AI with confidence. Trusted by leading AI labs, startups, and global enterprises, CoreWeave serves as a force multiplier by combining superior infrastructure performance with deep technical expertise to accelerate breakthroughs. Established in 2017, CoreWeave completed its public listing on Nasdaq (CRWV) in March 2025. Learn more at www.coreweave.com.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of applicable securities laws. Such statements are based on our current expectations, forecasts and assumptions and involve risks and uncertainties. These statements include, but are not limited to, statements related to our business; our strategy; our capital structure; our future growth; market trends; demand for our platform; other estimated amounts included in our revenue backlog figure; our plans to scale our platform and accelerate AI innovation; and strategic opportunities. In some cases, you can identify forward-looking statements by terms such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “will,” “would,” “should,” “could,” “can,” “predict,” “potential,” “target,” “explore,” “continue,” “outlook,” “guidance,” or the negative of these terms, where applicable, and similar expressions intended to identify forward-looking statements.
Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include but are not limited to our ability to execute our business strategies and manage our growth, our ability to maintain and grow our customer base, continued demand for AI infrastructure, any disruption in our strategic relationships or disruptions with our third-party providers, including our suppliers and data center partners, our ability to develop and maintain our corporate infrastructure and internal controls, our financial performance, capital requirements and ability to raise additional capital and the impact of global political and macroeconomic conditions, including the effects of global geopolitical conflicts, inflation, tariffs, interest rates, any instability in the global banking sector and foreign currency exchange rates. More information about factors that could affect our operating results is included under the captions "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our most recent filings with the SEC, including in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2025, copies of which may be obtained by visiting our Investor Relations website at https://investors.coreweave.com or the SEC's website at www.sec.gov. Forward-looking statements speak only as of the date the statements are made and are based on information available to us at the time those statements are made and/or management’s good faith belief as of that time with respect to future events. Additionally, the forward-looking statements in this press release do not include the potential impact of any acquisitions that may be announced and/or completed after the date hereof. We assume no obligation to update forward-looking statements to reflect events or circumstances after the date they were made, except as required by law. Our results for the fiscal quarter ended September 30, 2025 are not necessarily indicative of our operating results for any future periods.
Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in
A reconciliation is provided below for each historical non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP. CoreWeave encourages investors to review the related
COREWEAVE, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) |
||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
$ |
1,364,676 |
|
|
$ |
583,941 |
|
|
$ |
3,559,096 |
|
|
$ |
1,167,996 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Cost of revenue |
|
|
368,824 |
|
|
|
143,134 |
|
|
|
943,885 |
|
|
|
311,192 |
|
Technology and infrastructure |
|
|
747,479 |
|
|
|
285,509 |
|
|
|
1,978,794 |
|
|
|
561,276 |
|
Sales and marketing |
|
|
44,645 |
|
|
|
4,554 |
|
|
|
91,993 |
|
|
|
12,776 |
|
General and administrative |
|
|
151,878 |
|
|
|
33,628 |
|
|
|
500,835 |
|
|
|
71,068 |
|
Total operating expenses |
|
|
1,312,826 |
|
|
|
466,825 |
|
|
|
3,515,507 |
|
|
|
956,312 |
|
Operating income |
|
|
51,850 |
|
|
|
117,116 |
|
|
|
43,589 |
|
|
|
211,684 |
|
Gain (loss) on fair value adjustments |
|
|
— |
|
|
|
(341,133 |
) |
|
|
26,837 |
|
|
|
(748,864 |
) |
Interest expense, net |
|
|
(310,555 |
) |
|
|
(104,375 |
) |
|
|
(841,356 |
) |
|
|
(211,797 |
) |
Other income, net |
|
|
21,901 |
|
|
|
10,244 |
|
|
|
22,787 |
|
|
|
34,110 |
|
Loss before income taxes |
|
|
(236,804 |
) |
|
|
(318,148 |
) |
|
|
(748,143 |
) |
|
|
(714,867 |
) |
Provision for (benefit from) income taxes |
|
|
(126,680 |
) |
|
|
41,659 |
|
|
|
(32,869 |
) |
|
|
97,209 |
|
Net loss |
|
$ |
(110,124 |
) |
|
$ |
(359,807 |
) |
|
$ |
(715,274 |
) |
|
$ |
(812,076 |
) |
Net loss attributable to common stockholders, basic |
|
$ |
(110,124 |
) |
|
$ |
(389,167 |
) |
|
$ |
(743,996 |
) |
|
$ |
(857,032 |
) |
Net loss attributable to common stockholders, diluted |
|
$ |
(110,124 |
) |
|
$ |
(389,167 |
) |
|
$ |
(770,841 |
) |
|
$ |
(857,032 |
) |
Net loss per share attributable to common stockholders, basic |
|
$ |
(0.22 |
) |
|
$ |
(1.82 |
) |
|
$ |
(1.81 |
) |
|
$ |
(4.06 |
) |
Net loss per share attributable to common stockholders, diluted |
|
$ |
(0.22 |
) |
|
$ |
(1.82 |
) |
|
$ |
(1.87 |
) |
|
$ |
(4.06 |
) |
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic |
|
|
497,886 |
|
|
|
213,806 |
|
|
|
410,954 |
|
|
|
210,889 |
|
Weighted-average shares used in computing net loss per share attributable to common stockholders, diluted |
|
|
497,886 |
|
|
|
213,806 |
|
|
|
412,178 |
|
|
|
210,889 |
|
COREWEAVE, INC. CONSOLIDATED BALANCE SHEETS (in thousands) |
|||||||
|
September 30,
|
|
December 31,
|
||||
Assets |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
1,894,399 |
|
|
$ |
1,361,083 |
|
Restricted cash and cash equivalents, current |
|
596,777 |
|
|
|
37,394 |
|
Marketable securities |
|
47,449 |
|
|
|
— |
|
Accounts receivable, net |
|
1,659,229 |
|
|
|
416,526 |
|
Prepaid expenses and other current assets |
|
533,429 |
|
|
|
101,246 |
|
Total current assets |
|
4,731,283 |
|
|
|
1,916,249 |
|
Restricted cash and cash equivalents, non-current |
|
477,515 |
|
|
|
637,356 |
|
Restricted marketable securities, non-current |
|
— |
|
|
|
29,308 |
|
Property and equipment, net |
|
20,659,181 |
|
|
|
11,914,774 |
|
Operating lease right-of-use assets |
|
4,677,057 |
|
|
|
2,589,547 |
|
Intangible assets, net |
|
200,001 |
|
|
|
4,909 |
|
Goodwill |
|
829,979 |
|
|
|
19,544 |
|
Other non-current assets |
|
1,335,482 |
|
|
|
720,912 |
|
Total assets |
$ |
32,910,498 |
|
|
$ |
17,832,599 |
|
Liabilities, Redeemable Convertible Preferred Stock, and Stockholders' Equity (Deficit) |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable |
$ |
1,156,978 |
|
|
$ |
868,259 |
|
Accrued liabilities |
|
3,172,274 |
|
|
|
355,821 |
|
Debt, current |
|
3,712,177 |
|
|
|
2,468,425 |
|
Deferred revenue, current |
|
1,107,580 |
|
|
|
768,927 |
|
Operating lease liabilities, current |
|
345,472 |
|
|
|
213,104 |
|
Finance lease liabilities, current |
|
48,990 |
|
|
|
57,801 |
|
Other current liabilities |
|
171,401 |
|
|
|
230,244 |
|
Total current liabilities |
|
9,714,872 |
|
|
|
4,962,581 |
|
Debt, non-current |
|
10,322,757 |
|
|
|
5,457,915 |
|
Derivative and warrant liabilities |
|
1,710 |
|
|
|
200,089 |
|
Deferred revenue, non-current |
|
4,228,222 |
|
|
|
3,294,977 |
|
Operating lease liabilities, non-current |
|
4,378,869 |
|
|
|
2,388,912 |
|
Finance lease liabilities, non-current |
|
12 |
|
|
|
34,120 |
|
Deferred tax liabilities, non-current |
|
117,633 |
|
|
|
149,232 |
|
Other non-current liabilities |
|
268,409 |
|
|
|
36,260 |
|
Total liabilities |
|
29,032,484 |
|
|
|
16,524,086 |
|
Commitments and contingencies |
|
|
|
||||
Redeemable convertible preferred stock and redeemable common stock |
|
|
|
||||
Redeemable convertible preferred stock |
|
— |
|
|
|
1,722,111 |
|
Stockholders' equity (deficit) |
|
|
|
||||
Preferred stock |
|
— |
|
|
|
— |
|
Class A common stock |
|
2 |
|
|
|
1 |
|
Class B common stock |
|
0 |
|
|
|
0 |
|
Class C common stock |
|
— |
|
|
|
— |
|
Treasury stock |
|
(33,524 |
) |
|
|
(33,524 |
) |
Additional paid-in capital |
|
6,104,329 |
|
|
|
1,096,160 |
|
Accumulated other comprehensive loss |
|
(1,284 |
) |
|
|
— |
|
Accumulated deficit |
|
(2,191,509 |
) |
|
|
(1,476,235 |
) |
Total stockholders' equity (deficit) |
|
3,878,014 |
|
|
|
(413,598 |
) |
Total liabilities, redeemable convertible preferred stock, and stockholders' equity (deficit) |
$ |
32,910,498 |
|
|
$ |
17,832,599 |
|
COREWEAVE, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
||||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
||||||||
Net loss |
|
$ |
(110,124 |
) |
|
$ |
(359,807 |
) |
|
$ |
(715,274 |
) |
|
$ |
(812,076 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
|
630,479 |
|
|
|
254,024 |
|
|
|
1,633,457 |
|
|
|
497,994 |
|
Non-cash lease expense |
|
|
89,723 |
|
|
|
37,455 |
|
|
|
233,836 |
|
|
|
79,470 |
|
Amortization of debt discounts and issuance costs and accretion of redemption premiums |
|
|
21,049 |
|
|
|
7,397 |
|
|
|
87,776 |
|
|
|
23,002 |
|
Loss (gain) on fair value adjustments |
|
|
— |
|
|
|
341,133 |
|
|
|
(26,837 |
) |
|
|
748,864 |
|
Stock-based compensation |
|
|
144,431 |
|
|
|
7,617 |
|
|
|
473,409 |
|
|
|
23,466 |
|
Debt extinguishment loss |
|
|
14,486 |
|
|
|
11,708 |
|
|
|
14,486 |
|
|
|
11,708 |
|
Deferred income taxes |
|
|
(128,025 |
) |
|
|
37,045 |
|
|
|
(37,141 |
) |
|
|
80,252 |
|
Other non-cash reconciling items |
|
|
9,256 |
|
|
|
4,923 |
|
|
|
49,388 |
|
|
|
1,075 |
|
Changes in operating assets and liabilities, net of effect of business acquisition: |
|
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
|
252,189 |
|
|
|
(151,599 |
) |
|
|
(1,252,507 |
) |
|
|
(332,347 |
) |
Prepaid expenses and other current assets |
|
|
(50,586 |
) |
|
|
(56,174 |
) |
|
|
(171,034 |
) |
|
|
(54,538 |
) |
Accounts payable and accrued expenses |
|
|
622,384 |
|
|
|
(361,501 |
) |
|
|
333,211 |
|
|
|
336,347 |
|
Deferred revenue |
|
|
659,272 |
|
|
|
892,523 |
|
|
|
1,402,164 |
|
|
|
2,417,010 |
|
Lease liabilities |
|
|
(70,610 |
) |
|
|
(24,411 |
) |
|
|
(181,061 |
) |
|
|
(45,119 |
) |
Other non-current assets |
|
|
(394,790 |
) |
|
|
(1,787 |
) |
|
|
(344,822 |
) |
|
|
(415,348 |
) |
Other liabilities |
|
|
— |
|
|
|
2,676 |
|
|
|
— |
|
|
|
2,676 |
|
Net cash provided by operating activities |
|
|
1,689,134 |
|
|
|
641,222 |
|
|
|
1,499,051 |
|
|
|
2,562,436 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
||||||||
Purchase of property and equipment, including capitalized internal-use software1 |
|
|
(3,278,786 |
) |
|
|
(1,215,155 |
) |
|
|
(6,249,239 |
) |
|
|
(5,204,251 |
) |
Sale of available-for-sale marketable securities |
|
|
— |
|
|
|
430 |
|
|
|
— |
|
|
|
1,270 |
|
Maturities of marketable securities |
|
|
— |
|
|
|
46,816 |
|
|
|
29,308 |
|
|
|
94,638 |
|
Purchase of marketable securities |
|
|
(47,246 |
) |
|
|
— |
|
|
|
(47,246 |
) |
|
|
(34,053 |
) |
Purchase of strategic investments |
|
|
— |
|
|
|
(4,745 |
) |
|
|
— |
|
|
|
(50,000 |
) |
Sale of warrants received as lease incentive |
|
|
— |
|
|
|
— |
|
|
|
100,645 |
|
|
|
— |
|
Business combinations, net of cash acquired |
|
|
(10,212 |
) |
|
|
— |
|
|
|
(55,918 |
) |
|
|
— |
|
Issuance of notes receivable |
|
|
— |
|
|
|
— |
|
|
|
(73,000 |
) |
|
|
— |
|
Other investing activities |
|
|
(23,740 |
) |
|
|
— |
|
|
|
(49,849 |
) |
|
|
(1,433 |
) |
Net cash used in investing activities |
|
|
(3,359,984 |
) |
|
|
(1,172,654 |
) |
|
|
(6,345,299 |
) |
|
|
(5,193,829 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
||||||||
Proceeds from issuance of debt1 |
|
|
4,019,861 |
|
|
|
1,507,580 |
|
|
|
7,562,686 |
|
|
|
3,329,121 |
|
Repayments of debt |
|
|
(1,403,983 |
) |
|
|
(289,711 |
) |
|
|
(2,978,850 |
) |
|
|
(364,127 |
) |
Payment of debt issuance costs |
|
|
(9,550 |
) |
|
|
— |
|
|
|
(46,086 |
) |
|
|
(3,479 |
) |
Issuance of redeemable convertible preferred stock, net of issuance costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,172,476 |
|
Redeemable convertible preferred stock cash dividends paid |
|
|
— |
|
|
|
(29,331 |
) |
|
|
(28,693 |
) |
|
|
(29,331 |
) |
Proceeds from exercise of stock options |
|
|
12,981 |
|
|
|
685 |
|
|
|
17,519 |
|
|
|
1,327 |
|
Proceeds from initial public offering, net of underwriting discounts and commissions |
|
|
— |
|
|
|
— |
|
|
|
1,422,619 |
|
|
|
— |
|
Issuance of common stock in connection with over-allotment exercise, net of underwriting discounts and commissions |
|
|
— |
|
|
|
— |
|
|
|
67,669 |
|
|
|
— |
|
Payment of tax withholdings on settlement of RSUs |
|
|
(11,485 |
) |
|
|
— |
|
|
|
(144,043 |
) |
|
|
— |
|
Deferred offering costs paid |
|
|
(1,006 |
) |
|
|
— |
|
|
|
(28,769 |
) |
|
|
— |
|
Common stock repurchased |
|
|
— |
|
|
|
(1,470 |
) |
|
|
— |
|
|
|
(1,470 |
) |
Other financing activities |
|
|
(20,860 |
) |
|
|
25,831 |
|
|
|
(64,946 |
) |
|
|
(31,149 |
) |
Net cash provided by financing activities |
|
$ |
2,585,958 |
|
|
$ |
1,213,584 |
|
|
$ |
5,779,106 |
|
|
$ |
4,073,368 |
|
Net increase in cash, cash equivalents, and restricted cash |
|
$ |
915,108 |
|
|
$ |
682,152 |
|
|
$ |
932,858 |
|
|
$ |
1,441,975 |
|
Cash, cash equivalents, and restricted cash—beginning of period |
|
|
2,053,583 |
|
|
|
1,239,898 |
|
|
|
2,035,833 |
|
|
|
480,075 |
|
Cash, cash equivalents, and restricted cash—end of period |
|
$ |
2,968,691 |
|
|
$ |
1,922,050 |
|
|
$ |
2,968,691 |
|
|
$ |
1,922,050 |
|
(1) Purchases of property and equipment, including capitalized internal-use software, and proceeds from the issuance of debt for the nine months ended September 30, 2025 reflect reductions of |
|
Reconciliation of GAAP to Non-GAAP Results Reconciliation of Net Loss to Adjusted EBITDA (in thousands, except percentages) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(110,124 |
) |
|
$ |
(359,807 |
) |
|
$ |
(715,274 |
) |
|
$ |
(812,076 |
) |
Depreciation and amortization |
|
630,479 |
|
|
|
254,024 |
|
|
|
1,633,457 |
|
|
|
497,994 |
|
Interest expense, net |
|
310,555 |
|
|
|
104,375 |
|
|
|
841,356 |
|
|
|
211,797 |
|
Stock-based compensation |
|
144,431 |
|
|
|
7,617 |
|
|
|
473,409 |
|
|
|
23,466 |
|
Acquisition related costs(1) |
|
11,364 |
|
|
|
— |
|
|
|
46,968 |
|
|
|
— |
|
(Gain) loss on fair value adjustments(2) |
|
— |
|
|
|
341,133 |
|
|
|
(26,837 |
) |
|
|
748,864 |
|
Other income, net |
|
(21,901 |
) |
|
|
(10,244 |
) |
|
|
(22,787 |
) |
|
|
(34,110 |
) |
Provision for (benefit from) income taxes |
|
(126,680 |
) |
|
|
41,659 |
|
|
|
(32,869 |
) |
|
|
97,209 |
|
Adjusted EBITDA |
$ |
838,124 |
|
|
$ |
378,757 |
|
|
$ |
2,197,423 |
|
|
$ |
733,144 |
|
Revenue |
$ |
1,364,676 |
|
|
$ |
583,941 |
|
|
$ |
3,559,096 |
|
|
$ |
1,167,996 |
|
Net loss margin |
|
(8 |
)% |
|
|
(62 |
)% |
|
|
(20 |
)% |
|
|
(70 |
)% |
Adjusted EBITDA margin |
|
61 |
% |
|
|
65 |
% |
|
|
62 |
% |
|
|
63 |
% |
(1) Acquisition related costs include direct transaction costs, such as due diligence, advisory, and professional services fees, and certain compensation and integration related expenses. We exclude acquisition related costs, as we believe these transaction-specific expenses are inconsistent in amount and frequency, and do not correlate to the operation of our business. |
|
(2) Represents adjustments related to recording our derivative liabilities at fair value at the end of each reporting period for our 2021 Convertible Senior Secured Notes, warrant liabilities related to our 2022 Senior Secured Notes, and the fair value remeasurement of the option liability in connection with our Series B financing. Refer to Note 3. Fair Value Measurements to our consolidated financial statements included in our Quarterly Report on Form 10-Q filed or to be filed with the SEC for the quarter ended September 30, 2025 for additional information. |
|
Reconciliation of Operating Income to Adjusted Operating Income (in thousands, except percentages) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
||||||||
Operating income |
$ |
51,850 |
|
|
$ |
117,116 |
|
|
$ |
43,589 |
|
|
$ |
211,684 |
|
Stock-based compensation |
|
144,431 |
|
|
|
7,617 |
|
|
|
473,409 |
|
|
|
23,466 |
|
Acquisition related costs(1) |
|
11,364 |
|
|
|
— |
|
|
|
46,968 |
|
|
|
— |
|
Amortization of acquired intangibles(2) |
|
9,509 |
|
|
|
— |
|
|
|
15,609 |
|
|
|
— |
|
Adjusted operating income |
$ |
217,154 |
|
|
$ |
124,733 |
|
|
$ |
579,575 |
|
|
$ |
235,150 |
|
Revenue |
$ |
1,364,676 |
|
|
$ |
583,941 |
|
|
$ |
3,559,096 |
|
|
$ |
1,167,996 |
|
Operating income margin |
|
4 |
% |
|
|
20 |
% |
|
|
1 |
% |
|
|
18 |
% |
Adjusted operating income margin |
|
16 |
% |
|
|
21 |
% |
|
|
16 |
% |
|
|
20 |
% |
(1) Acquisition related costs include direct transaction costs, such as due diligence, advisory, and professional services fees, and certain compensation and integration related expenses. We exclude acquisition related costs, as we believe these transaction-specific expenses are inconsistent in amount and frequency, and do not correlate to the operation of our business. |
|
(2) In the second quarter of 2025, we began including an adjustment for the amortization of acquired intangibles in our calculation of adjusted operating income (loss). Prior period non-GAAP calculations for acquired intangible amortization are not being adjusted as these amounts were insignificant. |
|
Reconciliation of Net Loss to Adjusted Net (Loss) Income (in thousands, except percentages) |
|||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(110,124 |
) |
|
$ |
(359,807 |
) |
|
$ |
(715,274 |
) |
|
$ |
(812,076 |
) |
Stock-based compensation |
|
144,431 |
|
|
|
7,617 |
|
|
|
473,409 |
|
|
|
23,466 |
|
Loss on extinguishment of debt(1) |
|
14,486 |
|
|
|
11,124 |
|
|
|
24,791 |
|
|
|
11,124 |
|
Acquisition related costs(2) |
|
11,364 |
|
|
|
— |
|
|
|
46,968 |
|
|
|
— |
|
Amortization of acquired intangibles(3) |
|
9,509 |
|
|
|
— |
|
|
|
15,609 |
|
|
|
— |
|
(Gain) loss on fair value adjustments(4) |
|
— |
|
|
|
341,133 |
|
|
|
(26,837 |
) |
|
|
748,864 |
|
Other adjustments(5) |
|
(12,094 |
) |
|
|
— |
|
|
|
(22,784 |
) |
|
|
— |
|
Income tax, inclusive of the tax effect of the above adjustments(6) |
|
(98,542 |
) |
|
|
— |
|
|
|
(117,215 |
) |
|
|
— |
|
Adjusted net (loss) income |
$ |
(40,970 |
) |
|
$ |
67 |
|
|
$ |
(321,333 |
) |
|
$ |
(28,622 |
) |
Revenue |
$ |
1,364,676 |
|
|
$ |
583,941 |
|
|
$ |
3,559,096 |
|
|
$ |
1,167,996 |
|
Net loss margin |
|
(8 |
)% |
|
|
(62 |
)% |
|
|
(20 |
)% |
|
|
(70 |
)% |
Adjusted net (loss) income margin |
|
(3 |
)% |
|
|
0 |
% |
|
|
(9 |
)% |
|
|
(2 |
)% |
(1) Primarily relates to losses recognized upon the early extinguishment of certain OEM financing arrangements, as well as accelerated amortization of debt discount and debt issuance costs related to our 2024 Term Loan, which was repaid in connection with the IPO. |
|
(2) Acquisition related costs include direct transaction costs, such as due diligence, advisory, and professional services fees, and certain compensation and integration related expenses. We exclude acquisition related costs, as we believe these transaction-specific expenses are inconsistent in amount and frequency, and do not correlate to the operation of our business. |
|
(3) In the second quarter of 2025, we began including an adjustment for the amortization of acquired intangibles in our calculation of adjusted net loss. Prior period non-GAAP calculations for acquired intangible amortization are not being adjusted as these amounts were insignificant. |
|
(4) Represents adjustments related to recording our derivative liabilities at fair value at the end of each reporting period for our 2021 Convertible Senior Secured Notes, warrant liabilities related to our 2022 Senior Secured Notes, and the fair value remeasurement of the option liability in connection with our Series B financing. Refer to Note 3. Fair Value Measurements to our consolidated financial statements included in our Quarterly Report on Form 10-Q filed or to be filed with the SEC for the quarter ended September 30, 2025 for additional information. |
|
(5) Primarily relates to a net unrealized gain on our strategic investments. |
|
(6) In the second quarter of 2025, we began including an adjustment for the income tax effect related to our non-GAAP adjustments. Prior period non-GAAP calculations for the income tax effects on our non-GAAP adjustments are not being adjusted as these amounts were not material. Additionally, the third quarter of 2025 includes an adjustment for amounts related to the impact of the passage of the One Big Beautiful Bill Act on the first and second quarters of 2025, that were recorded in third quarter of 2025. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20251110221705/en/
Investor Relations contact:
Investor-Relations@coreweave.com / https://investors.coreweave.com/
Media contact:
Press@coreweave.com / https://www.coreweave.com/about-us
Source: CoreWeave, Inc.
