CoreWeave Inc. Class A Common Stock logo

CoreWeave Inc. Class A Common Stock

CRWV | NASDAQ
Chart Builder DCF Calculator
$54.97
-$5.77 (-9.50%)
At close: Oct 30, 2026, 3:59 PM ET
$56.84
+$1.88 (+3.41%)
Pre-market: Nov 2, 2026, 7:43 AM ET
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Dec 31, 2022
Net Income
-1.17B -863.45M -593.75M -30.87M
Depreciation & Amortization
2.45B 863.41M 103.21M 11.7M
Stock-Based Compensation
630M 31.49M 15.15M 1.49M
Other Working Capital
3.13B 1.45B 1.86B 9.8M
Other Non-Cash Items
562M 927.05M 571.52M 11.97M
Deferred Income Tax
-53M 112.79M 35.82M -1.28M
Change in Working Capital
632M 1.68B 1.7B 7.91M
Operating Cash Flow
3.06B 2.75B 1.83B 910K
Capital Expenditures
-10.31B -8.7B -2.94B -72.4M
Cash Acquisitions
-108M n/a n/a n/a
Purchase of Investments
-47M -50M -33M n/a
Sales Maturities Of Investments
43M 187.69M 5.69M 7M
Other Investing Acitivies
150M -93.67M -177.27M -13.78M
Investing Cash Flow
-10.27B -8.66B -3.15B -79.18M
Debt Repayment
8.09B 6.43B 1.41B 86.95M
Common Stock Repurchased
n/a -1.47M -32.05M n/a
Dividend Paid
-29M -57.75M n/a n/a
Other Financial Acitivies
-264M -24.6M -29.48M -5.49M
Financial Cash Flow
9.31B 7.46B 1.79B 81.45M
Net Cash Flow
2.55B 1.56B 472.69M 3.18M
Free Cash Flow
-7.25B -5.95B -1.11B -71.49M
Adj. Free Cash Flow
-7.88B -5.98B -1.13B -72.98M
Maintenance CapEx
n/a n/a n/a -11.7M
Growth CapEx
-10.31B -8.7B -2.94B -60.71M
Owner Earnings
3.06B 2.75B 1.83B -10.79M

© 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.