Coreweave, Inc. DR Shs Thailand Depositary Receipts Repr 1 Sh

2.08

THB

0.00

(0.00%)

-0.13EPS

Nov 16Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-7.57	-3.48
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	23.42	69.87	74.26	71.68
EBITDA Margin (%)	-70.66	38.86	61.98	46.93
Operating Margin (%)	-144.54	-6.11	16.92	-0.9
Incremental Operating Margin (%)	- -	4.17	20.05	- -
Pretax Margin (%)	-221.2	-243.67	-38.85	-23.68
Profit Margin (%)	-196.18	-259.39	-45.07	-22.74
Net Income to Common Margin (%)	-196.18	-259.39	-48.93	-23.31
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	1.71	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	2,000	10,620	29,822
ST Debt	- -	215	2,739	7,173
LT Debt	- -	1,785	7,881	22,649
Total Debt/EBITDA	- -	22.47	8.95	12.38
Net Debt/EBITDA	- -	14.68	5.53	7.58
Total Debt/EBIT	- -	-142.84	32.78	-648.3
Net Debt/EBIT	- -	-93.29	20.26	-396.65
EBITDA to Interest Expense	-1.18	3.18	3.29	1.96
EBITDA-CapEx/Interest Expense	-8.85	-101.93	-20.82	-6.43
EBIT to Interest Expense	-2.42	-0.5	0.9	-0.04
Interest Expense	9	28	361	1,229
Common Equity/Total Assets	- -	-11.99	-2.32	6.76
Long-Term Debt/Equity (%)	- -	- -	- -	679.13
Long-Term Debt/Capital (%)	- -	127.18	77.22	68.31
Long-Term Debt/Total Assets (%)	- -	35.86	44.19	45.94
Total Debt/Equity (%)	- -	-335.19	-2,565.22	894.21
Total Debt/Capital (%)	- -	142.52	104.06	89.94
Total Debt/Total Assets (%)	- -	40.18	59.55	60.49
Net Debt to Equity	- -	-218.93	-1,585.75	547.11
Net Debt/Capital (%)	- -	110.13	74.22	60.76
EBITDA	-11	89	1,187	2,408
EBITDA-CapEx	-84	-2,854	-7,515	-7,901
Operating Income (Loss)	-23	-14	324	-46

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.22	0.27	0.19
Current Ratio	- -	0.5	0.39	0.46
Quick Ratio	- -	0.4	0.36	0.39
CFO/Avg Current Liab	- -	- -	0.92	0.29
Common Equity/Total Assets	- -	-11.99	-2.32	6.76
Long-Term Debt/Equity (%)	- -	- -	- -	679.13
Long-Term Debt/Capital (%)	- -	127.18	77.22	68.31
Long-Term Debt/Total Assets (%)	- -	35.86	44.19	45.94
Total Debt/Equity (%)	- -	-335.19	-2,565.22	894.21
Total Debt/Capital (%)	- -	142.52	104.06	89.94
Total Debt/Total Assets (%)	- -	40.18	59.55	60.49
CFO/Total Liabilities	- -	32.89	15.07	6.65
CFO/CapEx	0.01	0.62	0.32	0.3
Altman's Z-Score	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	6.58	2.86
Days Sales Outstanding	- -	- -	55.5	127.55
Inventory Turnover	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -
Inventories	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	217	1,361	3,127
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	- -	2,000	10,620	29,822
Enterprise Value	- -	- -	- -	- -
Total Capital	- -	1,403	10,206	33,157
Total Debt/Capital (%)	- -	142.52	104.06	89.94
Total Debt / EV	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -
TTM Sales	16	229	1,915	5,131
TTM EBITDA	-11	89	1,187	2,408
TTM Operating Income	-23	-14	324	-46
TTM Cash Flow to Firm	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Profitability (USD)

Profitability Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-7.57	-3.48
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -
Gross Margin (%)	23.42	69.87	74.26	71.68
EBITDA Margin (%)	-70.66	38.86	61.98	46.93
Operating Margin (%)	-144.54	-6.11	16.92	-0.9
Incremental Operating Margin (%)	- -	4.17	20.05	- -
Pretax Margin (%)	-221.2	-243.67	-38.85	-23.68
Profit Margin (%)	-196.18	-259.39	-45.07	-22.74
Net Income to Common Margin (%)	-196.18	-259.39	-48.93	-23.31
Effective Tax Rate (%)	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	1.71	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	2,000	10,620	29,822
ST Debt	- -	215	2,739	7,173
LT Debt	- -	1,785	7,881	22,649
Total Debt/EBITDA	- -	22.47	8.95	12.38
Net Debt/EBITDA	- -	14.68	5.53	7.58
Total Debt/EBIT	- -	-142.84	32.78	-648.3
Net Debt/EBIT	- -	-93.29	20.26	-396.65
EBITDA to Interest Expense	-1.18	3.18	3.29	1.96
EBITDA-CapEx/Interest Expense	-8.85	-101.93	-20.82	-6.43
EBIT to Interest Expense	-2.42	-0.5	0.9	-0.04
Interest Expense	9	28	361	1,229
Common Equity/Total Assets	- -	-11.99	-2.32	6.76
Long-Term Debt/Equity (%)	- -	- -	- -	679.13
Long-Term Debt/Capital (%)	- -	127.18	77.22	68.31
Long-Term Debt/Total Assets (%)	- -	35.86	44.19	45.94
Total Debt/Equity (%)	- -	-335.19	-2,565.22	894.21
Total Debt/Capital (%)	- -	142.52	104.06	89.94
Total Debt/Total Assets (%)	- -	40.18	59.55	60.49
Net Debt to Equity	- -	-218.93	-1,585.75	547.11
Net Debt/Capital (%)	- -	110.13	74.22	60.76
EBITDA	-11	89	1,187	2,408
EBITDA-CapEx	-84	-2,854	-7,515	-7,901
Operating Income (Loss)	-23	-14	324	-46

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.22	0.27	0.19
Current Ratio	- -	0.5	0.39	0.46
Quick Ratio	- -	0.4	0.36	0.39
CFO/Avg Current Liab	- -	- -	0.92	0.29
Common Equity/Total Assets	- -	-11.99	-2.32	6.76
Long-Term Debt/Equity (%)	- -	- -	- -	679.13
Long-Term Debt/Capital (%)	- -	127.18	77.22	68.31
Long-Term Debt/Total Assets (%)	- -	35.86	44.19	45.94
Total Debt/Equity (%)	- -	-335.19	-2,565.22	894.21
Total Debt/Capital (%)	- -	142.52	104.06	89.94
Total Debt/Total Assets (%)	- -	40.18	59.55	60.49
CFO/Total Liabilities	- -	32.89	15.07	6.65
CFO/CapEx	0.01	0.62	0.32	0.3
Altman's Z-Score	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	6.58	2.86
Days Sales Outstanding	- -	- -	55.5	127.55
Inventory Turnover	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -
Inventories	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	217	1,361	3,127
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	- -	2,000	10,620	29,822
Enterprise Value	- -	- -	- -	- -
Total Capital	- -	1,403	10,206	33,157
Total Debt/Capital (%)	- -	142.52	104.06	89.94
Total Debt / EV	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -
TTM Sales	16	229	1,915	5,131
TTM EBITDA	-11	89	1,187	2,408
TTM Operating Income	-23	-14	324	-46
TTM Cash Flow to Firm	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Shares Outstanding	346	444,923	444,923	481,652
Diluted Weighted Avg Shares	387,045	387,045	444,923	417,026
Basic Weighted Avg Shares	387,045	387,045	444,923	417,026
Revenue per Share	- -	- -	- -	0.01
EBITDA per Share	- -	- -	- -	0.01
Operating Income per Share	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	- -	- -	0.01	0.01
Free Cash Flow per Basic Share	- -	- -	-0.01	-0.02
Cash & Equivalents per Share	- -	- -	- -	0.01
Book Value per Share	- -	- -	- -	0.01
Tangible Book Value per Share	- -	- -	- -	- -

Coreweave, Inc. DR Shs Thailand Depositary Receipts Repr 1 Sh

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)