CoreWeave Inc. Class A Common Stock logo

CoreWeave Inc. Class A Common Stock

CRWV | NASDAQ
Chart Builder DCF Calculator
$54.22
-$0.65 (-1.18%)
Nov 2, 2026, 10:41 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Net Income
-1.93B -1.59B -1.17B -766.65M -1.02B -1.05B -863.45M -982.65M -622.84M -299.82M -170.57M
Depreciation & Amortization
3.99B 3.16B 2.45B 2B 1.62B 1.23B 863.41M 551.32M 297.3M 132.84M 53.33M
Stock-Based Compensation
619.43M 599.44M 630.41M 481.43M 344.62M 207.27M 31.49M 31.56M 23.95M 16.29M 8.1M
Other Working Capital
2.23B 960.3M 3.13B 247.6M 917.14M 432.77M 2.14B 2.69B 1.88B 1.98B 85.62M
Other Non-Cash Items
1.8B 2.79B 561.6M 421.58M 689.68M 907.73M 927.05M 1.02B 620.65M 278.91M 159.15M
Deferred Income Tax
-4.03M -18.76M -53.14M -4.61M 160.46M 142.72M 112.79M 96.38M 59.33M 30.81M 16.13M
Change in Working Capital
2.44B 1.04B 632M -444.85M -1.16B -664.98M 1.68B 1.89B 1.59B 1.92B -22.5M
Operating Cash Flow
6.91B 5.98B 3.06B 1.69B 637.87M 771.3M 2.75B 2.61B 1.96B 2.08B 43.62M
Capital Expenditures
-20.57B -16.6B -10.31B -9.75B -8.57B -8.37B -8.7B -6.38B -5.17B -2.92B -1.18B
Cash Acquisitions
-62.21M -107.92M -107.92M -55.92M -45.71M n/a n/a n/a n/a n/a n/a
Purchase of Investments
-735.25M -47.25M -47.25M -47.25M n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
32M 26M 43.31M 121.09M 168.33M 217M 187.69M 95.91M 48.66M n/a n/a
Other Investing Acitivies
61.26M 179.8M 149.8M -80.39M -61.39M -169.36M -143.67M -159.88M -155.14M -103.7M -74.4M
Investing Cash Flow
-21.27B -16.55B -10.27B -9.81B -8.51B -8.32B -8.66B -6.45B -5.28B -3.03B -1.25B
Debt Repayment
16.8B 9.53B 8.09B 8.01B 7.51B 6.02B 6.43B 4.21B 2.99B 2.18B 1.25B
Common Stock Repurchased
n/a n/a n/a n/a -1.47M -1.47M -1.47M -33.52M -32.05M -32.05M -32.05M
Dividend Paid
-307K -2.9M -29M -57.11M -86.44M -83.85M -57.75M -29.33M n/a n/a n/a
Other Financial Acitivies
-3.43B -4.5B -4.53B -3.13B -1.65B -105.72M -81.45M -35.44M -61.27M -36.53M -4.29M
Financial Cash Flow
19.21B 11.37B 9.31B 9.17B 8.69B 8.4B 7.46B 5.29B 4.07B 2.13B 1.21B
Net Cash Flow
5.01B 958.71M 2.25B 769.56M 673.59M 710.35M 1.42B 1.45B 763.51M 1.19B 3.69M
Free Cash Flow
-13.65B -10.62B -7.25B -8.06B -7.94B -7.6B -5.95B -3.78B -3.2B -839.33M -1.14B
Adj. Free Cash Flow
-14.27B -11.22B -7.88B -8.54B -8.28B -7.8B -5.98B -3.81B -3.23B -855.62M -1.14B
Maintenance CapEx
-2.54B -1.15B n/a n/a -1.22B -3.46B -5.2B -6.38B n/a n/a n/a
Growth CapEx
-18.03B -15.45B -10.31B -9.75B -7.36B -4.91B -3.5B n/a n/a n/a n/a
Owner Earnings
4.37B 4.83B 3.06B 1.69B -577.28M -2.69B -2.46B -3.78B n/a n/a n/a

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.