everymegawattPOWER LEDGER RESEARCH
COMPANY REPORT

CoreWeave, Inc.

NASDAQCRWV  ·  GPU Cloud  ·  Livingston, New Jersey, USA
Neocloud — asset-light GPU cloud (leases its power)Ex-crypto miner turned cloud-native (founded 2017 as Atlas Mining)
$96.58
-2.2% today
June 28, 2026
0.0
TOTAL GW
0.00
OPERATIONAL GW
0.00
ANNOUNCED GW
$51.4B
MARKET CAP
VAL / GW

The marquee asset-light neocloud: ~$2.1B of quarterly revenue and a ~$99B backlog built on borrowed electrons — CoreWeave owns essentially zero gigawatts and leases ~3.5 GW of power it does not control.

01

Overview

CoreWeave, Inc. (NASDAQ: CRWV) is a specialized AI hyperscaler — a 'neocloud' — that buys NVIDIA GPUs at enormous scale, racks them in data centers, and rents that compute to AI labs and enterprises as a managed cloud service. Founded in 2017 as Atlas Mining, an Ethereum-mining operation, the company pivoted to GPU cloud in 2019 and rode the generative-AI boom to one of the fastest revenue ramps in infrastructure history, IPO-ing in March 2025. Revenue scaled from roughly $1.9B in 2024 to ~$5.1B in 2025, and Q1 2026 revenue more than doubled again to $2.08B.

The defining structural fact is that CoreWeave is asset-light on power. Unlike vertically integrated peers (Nebius) or ex-Bitcoin miners that own their substations and land (IREN, Cipher), CoreWeave does not own its electrons. It leases powered, built-out data-center capacity — from third-party landlords like Core Scientific, Galaxy/Helios, Chase/Lancium, Switch and others — and brings the GPUs. Its disclosed power footprint is on the order of ~3.5 GW of contracted/leased capacity across dozens of sites, but verified owned power is effectively zero: nothing online, contracted, or announced as owned. Sourcing is classified as Leased.

The economic model is therefore a spread business at massive scale: borrow against GPUs and signed customer contracts, lease the power and shells, buy chips, and capture the gap between contracted compute revenue and the stacked cost of debt, depreciation, and lease payments. That makes CoreWeave the purest expression of the neocloud trade — closest to compute, furthest from power — and the single most contract-rich, capital-intensive name in the AI-infrastructure complex, with a ~$99.4B revenue backlog (RPO) against ~$24.9B of debt as of Q1 2026.

02

Market Thesis

The bull case is that CoreWeave is the default merchant supplier of frontier AI compute, and being asset-light on power is a feature, not a bug. By leasing capacity rather than building it, CoreWeave avoids multi-year grid-interconnection queues and concrete-pouring timelines, and instead spends its capital on the scarce, revenue-generating asset — GPUs — turning them on faster than anyone. The result is a ~$99.4B backlog (RPO) anchored by the highest-credit counterparties in technology: Microsoft (~67% of FY2025 revenue), OpenAI (up to ~$22.4B through May 2031), Meta (up to ~$14.2B through 2031), and a multi-year Anthropic agreement signed in April 2026. Adjusted EBITDA of $1.16B at a 56% margin shows the core unit economics work; bulls argue that as contracts ramp and the GPU fleet seasons, operating leverage and a maturing debt stack convert that backlog into durable cash flow.

The bear case starts with the same asset-light structure: CoreWeave rents its power and owns none of it. Every megawatt it sells sits on someone else's land, behind someone else's interconnect, under a long-dated lease — so it captures the thinnest slice of the value chain (the GPU spread) while bearing the fattest cost (the GPUs themselves, financed with ~$24.9B of debt). It has no power arbitrage, no land bank, no merchant-generation optionality, and limited control over its most important input: electricity cost and availability. The Core Scientific episode crystallized the vulnerability — CoreWeave tried to buy its largest landlord in a ~$9B all-stock deal to internalize ~1.3 GW and erase ~$10B of future lease overhead, but Core Scientific's shareholders rejected the merger in October 2025, leaving CoreWeave a 12-year tenant rather than an owner.

The other half of the bear case is financial fragility under that structure. Despite positive EBITDA, CoreWeave posted a $740M net loss in Q1 2026, with ~$536M of quarterly net interest expense and $7.7B of single-quarter capex funded almost entirely by debt secured against GPUs and individual customer contracts. Revenue is dangerously concentrated (Microsoft ~67%), counterparty credit (OpenAI's ability to pay through 2031) is unproven, and the model is circular: NVIDIA is supplier, investor, and customer. At a ~$52-55B market cap on a leased power base with ~0 owned GW, the equity is priced for flawless conversion of contracted compute into paid, profitable revenue — with none of the hard-asset floor that owning the power would provide.

KEY DATA
Price$96.58
Market cap$51.4B
Total GW0.0 GW
Operational0.00 GW
Contracted0.00 GW
Announced0.00 GW
Val / GW
EVERYMEGAWATT.COM · ILLUSTRATIVE — NOT INVESTMENT ADVICECRWV · 1 / 3
COREWEAVE, INC. · POWER LEDGER RESEARCHJUNE 28, 2026
03

Approach

The purest neocloud in the complex: CoreWeave owns the GPUs and sells compute as a service, but owns ~0 GW of power — it leases ~3.5 GW of built-out capacity from third-party landlords. Maximal exposure to compute, minimal control over electrons, which is why it sits at the far compute end of the spectrum.

OWNS POWER · LANDSELLS COMPUTE · NEOCLOUD
04

Power Position

Operational · energized0.00 GW
Contracted · not operational0.00 GW
Announced · pipeline0.00 GW

Operational power is energized and earning today. Secured is grid-secured or under construction — not yet drawing load. Announced is pipeline — committed sites and stated intent. The gap between them is where the risk, and the re-rating, live.

05

Financials

LINE ITEM
VALUE
PERIOD
Revenue$2.08BQ1-26
Revenue growth YoY+111.6%Q1-26
Revenue backlog (RPO)$99.4BMar-26
Adjusted EBITDA$1.16B (56% margin)Q1-26
Net loss$(740)MQ1-26
Total debt$24.86BMar-26
Cash & equivalents$2.24BMar-26
Illustrative figures — auto-populated from latest SEC filings. Verify before relying.
EVERYMEGAWATT.COM · ILLUSTRATIVE — NOT INVESTMENT ADVICECRWV · 2 / 3
COREWEAVE, INC. · POWER LEDGER RESEARCHJUNE 28, 2026
06

Sites & Contracts

SITE
LOCATION
CAPACITY
STATUS
Core Scientific colocation (multi-site, e.g. Denton TX)
Texas / multi-state, USA
500 MW
OPERATIONAL
Applied Digital - Ellendale (Polaris Forge)
Ellendale, North Dakota, USA
400 MW
SECURED
Kenilworth self-build (former Merck/NEST site, minority-JV + tenant)
Kenilworth, New Jersey, USA
250 MW
ANNOUNCED
CONTRACTS & OFFTAKE
COUNTERPARTY
BASIS
TERM
POWER
VALUE
ARR
Microsoft
Largest customer — multi-year AI compute capacity; ~67% of FY2025 revenue
Multi-year
~67% of FY25 revenue
OpenAI
Master services agreement (Mar/May/Sep 2025 expansions); dedicated capacity, contract-collateralized debt
Through May 2031
Up to ~$22.4B
Meta
AI infrastructure capacity commitment (signed Sep 2025)
Through Dec 2031
Up to ~$14.2B
Anthropic
Multi-year agreement for Claude training/inference; compute coming online later 2026
Multi-year (signed Apr 2026)
Undisclosed
Core Scientific (landlord — CoreWeave pays)
12-year data-center hosting LEASES (~1.3 GW across sites); ~$9B all-stock acquisition to internalize this power was REJECTED by CORZ shareholders Oct 30, 2025 — CoreWeave reverts to long-term tenant
12 years
>$10B lease cost (outflow)
TOTAL
$46.6B
07

Risk

Asset-light on power: owns ~0 GW and leases ~3.5 GW from third-party landlords — no control over electricity cost, interconnect, or lease renewal, and no hard-asset floor.
Extreme leverage: ~$24.9B total debt funding $7.7B/quarter of capex, much of it secured against GPUs and individual customer contracts; net interest expense ~$536M/quarter.
Customer concentration: ~67% of FY2025 revenue from Microsoft; backlog leans on a handful of AI labs whose own capex cycles could turn.
Counterparty credit: large multi-year commitments (OpenAI ~$22.4B through 2031) depend on customers' ability and willingness to pay; OpenAI is not yet profitable.
GPU obsolescence and depreciation: the core asset depreciates fast; deepening net losses ($740M in Q1-26) despite positive EBITDA.
Circular/related-party financing: NVIDIA is supplier, equity investor, and customer simultaneously; failed Core Scientific deal showed limits on internalizing its leased power.

Recent News

SEC · PRESS · NEWS
Jun 25 2026Rosenblatt Securities
Rosenblatt sets Street-high $250 target, Buy
Rosenblatt issued a $250 price target on CRWV, the highest on the Street, implying large upside on AI-cloud demand and backlog visibility.
Jun 24 2026CoreWeave
CoreWeave partners with Conapto to expand AI cloud capacity in Sweden
CoreWeave signed a colocation deal with Sweden's Conapto to add 100%-renewable, heat-recovery AI cloud capacity for European workloads.
Jun 24 2026PoliticsPA
CoreWeave announces $6B AI data center project for Lancaster, PA
CoreWeave plans to commit over $6 billion to an initial 100MW Lancaster, Pennsylvania data center scalable to 300MW, creating roughly 600 build-phase jobs.
Jun 08 2026SEC 8-K
CoreWeave to offer $3.5B dollar- and euro-denominated senior notes due 2032
An 8-K disclosed CoreWeave's intent to raise about $3.5 billion in senior notes due 2032 to fund continued AI-infrastructure expansion and refinancing.
Jun 01 2026Bloomberg
CoreWeave-tied data center seeks junk-bond sale to fund Chicago site
A Prime Data Centers affiliate (Elk Grove) sought roughly $850M in high-yield notes, later upsized to $900M, to build a Chicago hyperscale site fully leased to CoreWeave for 15 years (~$2.2B revenue).
May 19 202624/7 Wall St.
CoreWeave has raised $20B in capital this year; should investors worry?
Analysts flagged the scale and pace of CoreWeave's 2026 debt and equity raises, citing thin margins, heavy leverage and large insider selling.
May 07 2026CNBC
CoreWeave Q1 revenue jumps 112% to $2.08B but Q2 guidance light
Q1 2026 revenue rose 111.6% to $2.08B, beating estimates, with a $99.4B backlog and ~3.5GW contracted power, though soft Q2 guidance pressured shares.
May 07 2026SEC / CoreWeave 8-K
Q1 2026 results: revenue $2.08B (+112% YoY), RPO backlog $99.4B
Adjusted EBITDA $1.16B (56% margin) but net loss widened to $740M; total debt ~$24.9B and Q1 capex $7.7B. Strongest bookings quarter in company history.
Apr 16 2026SEC 8-K
CoreWeave completes $1.75B 9.750% senior notes due 2031 offering
An 8-K reported CoreWeave's private placement of $1.75 billion of 9.750% senior notes due 2031 for general corporate purposes and debt repayment.
Apr 15 2026CoreWeave
Anthropic signs multi-year agreement with CoreWeave
Anthropic agreed to a multi-year deal for Claude development and deployment, with compute coming online later in 2026 — further diversifying CoreWeave's customer base beyond Microsoft.
Apr 10 2026CNBC
CoreWeave stock pops 11% on deal to power Anthropic's Claude
CoreWeave signed a multibillion-dollar multi-year agreement giving Anthropic Nvidia GPU capacity for Claude training and inference, with compute coming online later in 2026.
Apr 09 2026CNBC
Meta commits additional $21B to CoreWeave as AI costs rise
Meta expanded its CoreWeave agreement by about $21 billion through December 2032, lifting its total AI-cloud commitment to roughly $35 billion.
DISCLAIMER

This report is produced by Every Megawatt for informational purposes only and does not constitute investment advice, a recommendation, or an offer to buy or sell any security. Figures are illustrative and auto-generated from public filings; they may be incomplete or inaccurate and should be independently verified. Every Megawatt makes no warranty as to accuracy and accepts no liability for any use of this material.

EVERYMEGAWATT.COM · ILLUSTRATIVE — NOT INVESTMENT ADVICECRWV · 3 / 3