Record Second Quarter Revenue Underscores Robust Demand and Strong Execution

CoreWeave, Inc. (NASDAQ:CRWV), the AI Hyperscaler™, today reported financial results for the second quarter ended June 30, 2025.

"Our strong second quarter performance demonstrates continued momentum across every dimension of our business," said Michael Intrator, Co-Founder, Chairman of the Board and Chief Executive Officer, CoreWeave. "We are scaling rapidly as we look to meet the unprecedented demand for AI. Our purpose-built AI cloud platform continues to set new benchmarks for performance and scalability including becoming the first company to offer the complete Blackwell GPU portfolio at scale, making CoreWeave the platform of choice for the world's most advanced AI workloads and AI pioneers."

Second Quarter 2025 Financial Highlights

(In thousands, except percentages and per share amounts)	Three Months Ended June 30,
	2025			2024
Revenue	$	1,212,788		$	395,371
Operating expenses		1,193,579			317,650
Operating income	$	19,209		$	77,721
Operating income margin		2	%		20	%
Interest expense, net	$	(266,966	)	$	(66,766	)
Net loss	$	(290,509	)	$	(323,021	)
Net loss margin		(24	)%		(82	)%
Basic net loss per share	$	(0.60	)	$	(1.62	)
Diluted net loss per share	$	(0.60	)	$	(1.62	)

Non-GAAP Measures

(In thousands, except percentages)	Three Months Ended June 30,
	2025			2024
Adjusted EBITDA	$	753,169		$	249,841
Adjusted EBITDA margin		62	%		63	%
Adjusted operating income	$	199,788		$	85,381
Adjusted operating income margin		16	%		22	%
Adjusted net loss	$	(130,806	)	$	(5,130	)
Adjusted net loss margin		(11	)%		(1	)%

(See "Non-GAAP Financial Measures" and the reconciliation of GAAP to non-GAAP results table in this press release for additional information.)

Additional Second Quarter 2025 Financial Highlights

Revenue backlog was $30.1 billion as of June 30, 2025.¹

________________________________

¹ Revenue backlog includes remaining performance obligations, plus, subject to the satisfaction of delivery and availability of service requirements, other amounts we estimate will be recognized as revenue in future periods under committed customer contracts.

Second Quarter 2025 Highlights

Key customer wins across AI labs, hyperscalers and enterprises including
- $4 billion expansion deal with OpenAI, in addition to previously announced $11.9 billion deal
- New hyperscaler customer - signed and expanded in the quarter
- AI labs and enterprises including: BT Group, Cohere, Hippocratic AI, Hologen, LG CNS, Mistral, Moonvalley, Novel and Woven by Toyota
- Official AI Cloud Computing Partner of the Aston Martin Aramco Formula One^® Team
Continued rapid scaling of our purpose-built AI Infrastructure. We ended the quarter with approximately 470 MW of active power and we increased total contracted power approximately 600 MW to 2.2 GW
Continued to drive our technology leadership position across our platform, enabling leading AI companies to unleash AI's potential
- First to bring NVIDIA GB200 NVL72 systems online for customers at scale, with AI frontier companies like Cohere, IBM and Mistral AI and we announced general availability of B200 based instances
- Delivered the largest-ever MLPerf Training v5.0 submission utilizing NVIDIA Blackwell GB200 instances. The breakthrough submission was 34X larger than other submissions and 4.5x more performant than the best GB200 submission from any other enterprise
Completed acquisition of Weights & Biases and launched new products to extend our cloud platform capabilities
- Mission Control Integration: groundbreaking cluster health management system, now available through W&B Models. Providing real-time insights and remediation tips for CoreWeave AI clusters
- W&B Inference, powered by the CoreWeave Cloud Platform: gives AI developers a simple way to access and explore leading open-source AI models through the W&B platform
- W&B Weave Online Evaluations: provides real-time insights into how their AI agents are performing in production
- Held our largest ever developer event, Weights & Biases by CoreWeave Fully Connected
Developing, as part of a joint venture, a new data center campus in Kenilworth, NJ, with capacity of up to 250MW. This marks CoreWeave's first greenfield purpose-built AI data center project, with the initial phase expected to be delivered in 2026
Successfully raised $2 billion in 9.25% Senior Unsecured Notes due 2030, upsized by $500 million due to strong demand, to drive the next generation of cloud computing for the future of AI

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 second 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, the AI Hyperscaler™, delivers a cloud platform of cutting-edge software powering the next wave of AI. The company's technology provides enterprises and leading AI labs with cloud solutions for accelerated computing. Since 2017, CoreWeave has operated a growing footprint of data centers across the US and Europe. CoreWeave was ranked as one of the TIME100 most influential companies and featured on Forbes Cloud 100 ranking in 2024. 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 market opportunity and future growth; market trends; demand for our platform; the expected timing of the completion of our new data center campus in Kenilworth, NJ; other estimated of other amounts included in our revenue backlog figure; our plans to scale our platform; 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 June 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.

Non-GAAP Financial Measures

To supplement our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States ("GAAP"), we use adjusted EBITDA and adjusted EBITDA margin, adjusted operating income (loss) and adjusted operating income (loss) margin, adjusted net income (loss) and adjusted net income (loss) margin, collectively, to help us evaluate our business. We use such non-GAAP financial measures to make strategic decisions, establish business plans and forecasts, identify trends affecting our business, and evaluate operating performance. We believe that these non-GAAP financial measures, when taken collectively, may be helpful to investors because they allow for greater transparency into what measures we use in operating our business and measuring our performance and enable comparison of financial trends and results between periods where items may vary independent of business performance. These non-GAAP financial measures are presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly titled non-GAAP measures used by other companies. Forward-looking non-GAAP financial measures are presented on a non-GAAP basis without reconciliation due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations. Accordingly, a reconciliation of these forward-looking non-GAAP financial measures are not available without unreasonable effort.

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 U.S. GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures, and not to rely on any single financial measure to evaluate CoreWeave's business.

COREWEAVE, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data)

	Three Months Ended June 30,							Six Months Ended June 30,
			2025			2024			2025			2024

Revenue		$	1,212,788		$	395,371		$	2,194,420		$	584,055
Operating expenses:
Cost of revenue			312,667			108,838			575,061			168,058
Technology and infrastructure			669,913			182,886			1,231,315			275,767
Sales and marketing			36,799			4,172			47,348			8,222
General and administrative			174,200			21,754			348,957			37,440
Total operating expenses			1,193,579			317,650			2,202,681			489,487
Operating income (loss)			19,209			77,721			(8,261	)		94,568
Gain (loss) on fair value adjustments			—			(310,231	)		26,837			(407,731	)
Interest expense, net			(266,966	)		(66,766	)		(530,801	)		(107,422	)
Other income (expense), net			5,023			16,406			886			23,866
Loss before provision for (benefit from) income taxes			(242,734	)		(282,870	)		(511,339	)		(396,719	)
Provision for (benefit from) income taxes			47,775			40,151			93,811			55,550
Net loss		$	(290,509	)	$	(323,021	)	$	(605,150	)	$	(452,269	)
Net loss attributable to common stockholders, basic		$	(290,509	)	$	(338,617	)	$	(633,872	)	$	(467,865	)
Net loss attributable to common stockholders, diluted		$	(290,509	)	$	(338,617	)	$	(660,717	)	$	(467,865	)
Net loss per share attributable to common stockholders, basic		$	(0.60	)	$	(1.62	)	$	(1.73	)	$	(2.23	)
Net loss per share attributable to common stockholders, diluted		$	(0.60	)	$	(1.62	)	$	(1.79	)	$	(2.23	)
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic			486,591			209,626			366,765			209,560
Weighted-average shares used in computing net loss per share attributable to common stockholders, diluted			486,591			209,626			368,607			209,560

COREWEAVE, INC. CONSOLIDATED BALANCE SHEETS (in thousands, except per share data)

	June 30, 2025			December 31, 2024
Assets
Current assets
Cash and cash equivalents	$	1,152,883		$	1,361,083
Restricted cash and cash equivalents, current		560,173			37,394
Accounts receivable, net		1,933,698			416,526
Prepaid expenses and other current assets		299,229			101,246
Total current assets		3,945,983			1,916,249
Restricted cash and cash equivalents, non-current		340,527			637,356
Restricted marketable securities, non-current		—			29,308
Property and equipment, net		16,631,510			11,914,774
Operating lease right-of-use assets		3,380,201			2,589,547
Intangible assets, net		205,895			4,909
Goodwill		812,970			19,544
Other non-current assets		924,277			720,912
Total assets	$	26,241,363		$	17,832,599
Liabilities, Redeemable Convertible Preferred Stock, Redeemable Common Stock, and Stockholders' Equity (Deficit)
Current liabilities
Accounts payable	$	1,226,579		$	868,259
Accrued liabilities		1,411,237			355,821
Debt, current		3,627,664			2,468,425
Deferred revenue, current		951,346			768,927
Operating lease liabilities, current		279,080			213,104
Finance lease liabilities, current		60,396			57,801
Other current liabilities		53			230,244
Total current liabilities		7,556,355			4,962,581
Debt, non-current		7,423,837			5,457,915
Derivative and warrant liabilities		698			200,089
Deferred revenue, non-current		3,896,173			3,294,977
Operating lease liabilities, non-current		3,168,392			2,388,912
Finance lease liabilities, non-current		3,112			34,120
Deferred tax liabilities, non-current		245,659			149,232
Other non-current liabilities		126,331			36,260
Total liabilities		22,420,557			16,524,086
Commitments and contingencies
Redeemable convertible preferred stock and redeemable common stock
Redeemable convertible preferred stock		—			1,722,111
Redeemable Class A common stock		1,163,159			—
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		4,772,825			1,096,160
Accumulated other comprehensive income (loss)		(271	)		—
Accumulated deficit		(2,081,385	)		(1,476,235	)
Total stockholders' equity (deficit)		2,657,647			(413,598	)
Total liabilities, redeemable convertible preferred stock, redeemable common stock, and stockholders' equity (deficit)	$	26,241,363		$	17,832,599

COREWEAVE, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands)

	Three Months Ended June 30,						Six Months Ended June 30,
		2025			2024			2025			2024
Cash flows from operating activities:
Net loss	$	(290,509	)	$	(323,021	)	$	(605,150	)	$	(452,269	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities
Depreciation and amortization		559,481			164,460			1,002,978			243,970
Non-cash lease expense		77,244			26,925			144,113			42,015
Amortization of debt discounts and issuance costs and accretion of redemption premiums		29,036			7,547			66,727			15,605
Loss (gain) on fair value adjustments		—			310,231			(26,837	)		407,731
Stock-based compensation		145,005			7,660			328,978			15,849
Deferred income taxes		46,267			28,521			90,884			43,207
Other non-cash reconciling items		17,409			(2,962	)		40,132			(3,848	)
Changes in operating assets and liabilities, net of effect of business acquisition:
Accounts receivable		(865,946	)		(235,076	)		(1,504,696	)		(180,748	)
Prepaid expenses and other current assets		(110,519	)		(21,592	)		(120,448	)		1,636
Accounts payable and accrued expenses		(351,500	)		182,553			(289,173	)		697,848
Deferred revenue		758,796			84,916			742,892			1,524,487
Lease liabilities		(59,342	)		(14,889	)		(110,451	)		(20,708	)
Other non-current assets		(206,673	)		(333,097	)		49,968			(413,561	)
Net cash provided by (used in) operating activities		(251,251	)		(117,824	)		(190,083	)		1,921,214
Cash flows from investing activities:
Purchase of property and equipment, including capitalized internal-use software		(2,452,992	)		(2,247,161	)		(3,860,351	)		(3,989,096	)
Sale of available-for-sale marketable securities		—			840			—			840
Maturities of marketable securities		—			47,822			29,308			47,822
Purchase of restricted marketable securities		—			—			—			(29,308	)
Purchase of strategic investments		—			(50,000	)		—			(50,000	)
Sale of warrants received as lease incentive		100,645			—			100,645			—
Business combination, net of cash acquired		(45,706	)		—			(45,706	)		—
Issuance of notes receivable		(18,000	)		—			(73,000	)		—
Other investing activities		(26,109	)		(1,433	)		(26,109	)		(1,433	)
Net cash provided by (used in) investing activities		(2,442,162	)		(2,249,932	)		(3,875,213	)		(4,021,175	)
Cash flows from financing activities:
Proceeds from issuance of debt		3,647,767			889,894			4,432,723			1,821,541
Repayments of debt		(1,303,763	)		(69,460	)		(1,574,867	)		(74,416	)
Payment of debt issuance costs		(36,536	)		(3,479	)		(36,536	)		(3,479	)
Issuance of redeemable convertible preferred stock, net of issuance costs		—			1,147,476			—			1,172,476
Redeemable convertible preferred stock cash dividends paid		(2,592	)		—			(28,693	)		—
Proceeds from exercise of stock options		1,744			597			4,538			642
Proceeds from initial public offering, net of underwriting discounts and commissions		—			—			1,422,619			—
Issuance of common stock, net of underwriting discounts and commissions		67,669			—			67,669			—
Payment of tax withholdings on settlement of RSUs and RSAs		(116,873	)		—			(132,558	)		—
Deferred offering costs paid		(10,893	)		—			(27,763	)		—
Other financing activities		(17,343	)		(24,739	)		(44,086	)		(56,980	)
Net cash provided by (used in) financing activities	$	2,229,180		$	1,940,289		$	4,083,046		$	2,859,784
Net increase in cash, cash equivalents, and restricted cash	$	(464,233	)	$	(427,467	)	$	17,750		$	759,823
Cash, cash equivalents, and restricted cash—beginning of period		2,517,816			1,667,365			2,035,833			480,075
Cash, cash equivalents, and restricted cash—end of period	$	2,053,583		$	1,239,898		$	2,053,583		$	1,239,898

Reconciliation of GAAP to Non-GAAP Results Reconciliation of Net Loss to Adjusted EBITDA (in thousands, except percentages)

	Three Months Ended June 30,						Six Months Ended June 30,
	2025			2024			2025			2024

Net loss	$	(290,509	)	$	(323,021	)	$	(605,150	)	$	(452,269	)
Depreciation and amortization		559,481			164,460			1,002,978			243,970
Interest expense, net		266,966			66,766			530,801			107,422
Stock-based compensation		145,005			7,660			328,978			15,849
Provision for (benefit from) income taxes		47,775			40,151			93,811			55,550
Acquisition related costs⁽¹⁾		29,474			—			35,604			—
Other expense (income), net		(5,023	)		(16,406	)		(886	)		(23,866	)
(Gain) loss on fair value adjustments⁽²⁾		—			310,231			(26,837	)		407,731
Adjusted EBITDA	$	753,169		$	249,841		$	1,359,299		$	354,387
Revenue	$	1,212,788		$	395,371		$	2,194,420		$	584,055
Net loss margin		(24	)%		(82	)%		(28	)%		(77	)%
Adjusted EBITDA margin		62	%		63	%		62	%		61	%

(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 June 30, 2025 for additional information.

Reconciliation of Operating Income to Adjusted Operating Income (in thousands, except percentages)

	Three Months Ended June 30,						Six Months Ended June 30,
	2025			2024			2025			2024

Operating income (loss)	$	19,209		$	77,721		$	(8,261	)	$	94,568
Stock-based compensation		145,005			7,660			328,978			15,849
Acquisition related costs⁽¹⁾		29,474			—			35,604			—
Amortization of acquired intangibles⁽²⁾		6,100			—			6,100			—
Adjusted operating income	$	199,788		$	85,381		$	362,421		$	110,417
Revenue	$	1,212,788		$	395,371		$	2,194,420		$	584,055
Operating income (loss) margin		2	%		20	%		0	%		16	%
Adjusted operating income margin		16	%		22	%		17	%		19	%

(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 (in thousands, except percentages)

	Three Months Ended June 30,						Six Months Ended June 30,
	2025			2024			2025			2024

Net loss	$	(290,509	)	$	(323,021	)	$	(605,150	)	$	(452,269	)
Stock-based compensation		145,005			7,660			328,978			15,849
Acquisition related costs⁽¹⁾		29,474			—			35,604			—
Amortization of acquired intangibles⁽²⁾		6,100			—			6,100			—
Loss on extinguishment of debt⁽³⁾		8,487			—			10,305			—
(Gain) loss on fair value adjustments⁽⁴⁾		—			310,231			(26,837	)		407,731
Other adjustments⁽⁵⁾		(10,690	)		—			(10,690	)		—
Income tax effect related to the above adjustments⁽⁶⁾		(18,673	)		—			(18,673	)		—
Adjusted net loss	$	(130,806	)	$	(5,130	)	$	(280,363	)	$	(28,689	)
Revenue	$	1,212,788		$	395,371		$	2,194,420		$	584,055
Net loss margin		(24	)%		(82	)%		(28	)%		(77	)%
Adjusted net loss margin		(11	)%		(1	)%		(13	)%		(5	)%

(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 net loss. Prior period non-GAAP calculations for acquired intangible amortization are not being adjusted as these amounts were insignificant.


(3) Primarily relates to accelerated amortization of debt discount and debt issuance costs related to our 2024 Term Loan, which was repaid in connection with the IPO.


(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 June 30, 2025 for additional information.


(5) Primarily relates to a gain on the sale of warrants received as a lease incentive.


(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.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250812279284/en/

Investor Relations contact:

Investor-Relations@coreweave.com / https://investors.coreweave.com/

Media contact:

Press@coreweave.com / https://www.coreweave.com/about-us

CoreWeave Reports Strong Second Quarter 2025 Results