vs
CoreWeave, Inc.（CRWV）与梅特勒-托利多（MTD）财务数据对比。点击上方公司名可切换其他公司
CoreWeave, Inc.的季度营收约是梅特勒-托利多的1.4倍（$1.6B vs $1.1B），梅特勒-托利多净利率更高（25.3% vs -28.7%，领先54.0%），梅特勒-托利多自由现金流更多（$184.1M vs $-2.5B）
CoreWeave是总部位于美国新泽西州利文斯顿的人工智能云计算企业，专注为AI开发者及各行业企业客户提供云侧图形处理器（GPU）算力基础设施，同时自主研发芯片管理相关软件。
梅特勒-托利多是全球知名的精密仪器及服务跨国供应商，业务覆盖实验室、工业生产、产品检测、食品零售等应用场景，旗下产品广泛应用于生命科学、食品、化工等众多行业的科研、质量管控及生产制造环节。
CRWV vs MTD — 直观对比
营收规模更大
CRWV
是对方的1.4倍
$1.1B
净利率更高
MTD
高出54.0%
-28.7%
自由现金流更多
MTD
多$2.7B
$-2.5B
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.1B |
| 净利润 | $-451.7M | $285.8M |
| 毛利率 | 67.6% | 59.8% |
| 营业利润率 | -5.7% | 29.1% |
| 净利率 | -28.7% | 25.3% |
| 营收同比 | — | 8.1% |
| 净利润同比 | — | 13.3% |
| 每股收益（稀释后） | $-0.50 | $13.91 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收CRWVMTD
| Q4 25 | $1.6B | $1.1B | ||
| Q3 25 | $1.4B | $1.0B | ||
| Q2 25 | $1.2B | $983.2M | ||
| Q1 25 | $981.6M | $883.7M | ||
| Q4 24 | — | $1.0B | ||
| Q3 24 | $583.9M | $954.5M | ||
| Q2 24 | $395.4M | $946.8M | ||
| Q1 24 | — | $925.9M |
净利润CRWVMTD
| Q4 25 | $-451.7M | $285.8M | ||
| Q3 25 | $-110.1M | $217.5M | ||
| Q2 25 | $-290.5M | $202.3M | ||
| Q1 25 | $-314.6M | $163.6M | ||
| Q4 24 | — | $252.3M | ||
| Q3 24 | $-359.8M | $211.5M | ||
| Q2 24 | $-323.0M | $221.8M | ||
| Q1 24 | — | $177.5M |
毛利率CRWVMTD
| Q4 25 | 67.6% | 59.8% | ||
| Q3 25 | 73.0% | 59.2% | ||
| Q2 25 | 74.2% | 59.0% | ||
| Q1 25 | 73.3% | 59.5% | ||
| Q4 24 | — | 61.2% | ||
| Q3 24 | 75.5% | 60.0% | ||
| Q2 24 | 72.5% | 59.7% | ||
| Q1 24 | — | 59.2% |
营业利润率CRWVMTD
| Q4 25 | -5.7% | 29.1% | ||
| Q3 25 | 3.8% | 26.1% | ||
| Q2 25 | 1.6% | 25.3% | ||
| Q1 25 | -2.8% | 22.9% | ||
| Q4 24 | — | 30.1% | ||
| Q3 24 | 20.1% | 27.1% | ||
| Q2 24 | 19.7% | 25.7% | ||
| Q1 24 | — | 23.8% |
净利率CRWVMTD
| Q4 25 | -28.7% | 25.3% | ||
| Q3 25 | -8.1% | 21.1% | ||
| Q2 25 | -24.0% | 20.6% | ||
| Q1 25 | -32.1% | 18.5% | ||
| Q4 24 | — | 24.1% | ||
| Q3 24 | -61.6% | 22.2% | ||
| Q2 24 | -81.7% | 23.4% | ||
| Q1 24 | — | 19.2% |
每股收益（稀释后）CRWVMTD
| Q4 25 | $-0.50 | $13.91 | ||
| Q3 25 | $-0.22 | $10.57 | ||
| Q2 25 | $-0.60 | $9.76 | ||
| Q1 25 | $-1.49 | $7.81 | ||
| Q4 24 | — | $11.91 | ||
| Q3 24 | $-1.82 | $9.96 | ||
| Q2 24 | $-1.62 | $10.37 | ||
| Q1 24 | — | $8.24 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $3.2B | — |
| 总债务越低越好 | $21.4B | $2.1B |
| 股东权益账面价值 | $3.3B | $-23.6M |
| 总资产 | $49.3B | $3.7B |
| 负债/权益比越低杠杆越低 | 6.41× | — |
8季度趋势，按日历期对齐
现金及短期投资CRWVMTD
| Q4 25 | $3.2B | — | ||
| Q3 25 | $1.9B | $69.1M | ||
| Q2 25 | $1.2B | $61.8M | ||
| Q1 25 | $1.3B | — | ||
| Q4 24 | — | $59.4M | ||
| Q3 24 | $1.4B | $71.6M | ||
| Q2 24 | $1.0B | $70.8M | ||
| Q1 24 | — | — |
总债务CRWVMTD
| Q4 25 | $21.4B | $2.1B | ||
| Q3 25 | $14.0B | $2.1B | ||
| Q2 25 | $11.1B | $2.1B | ||
| Q1 25 | $8.7B | — | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $1.9B | ||
| Q2 24 | — | $1.7B | ||
| Q1 24 | — | — |
股东权益CRWVMTD
| Q4 25 | $3.3B | $-23.6M | ||
| Q3 25 | $3.9B | $-249.2M | ||
| Q2 25 | $2.7B | $-258.8M | ||
| Q1 25 | $1.9B | $-182.0M | ||
| Q4 24 | — | $-126.9M | ||
| Q3 24 | $-344.0M | $-154.4M | ||
| Q2 24 | $-1.0B | $-152.8M | ||
| Q1 24 | — | $-158.7M |
总资产CRWVMTD
| Q4 25 | $49.3B | $3.7B | ||
| Q3 25 | $32.9B | $3.5B | ||
| Q2 25 | $26.2B | $3.4B | ||
| Q1 25 | $21.9B | $3.2B | ||
| Q4 24 | — | $3.2B | ||
| Q3 24 | — | $3.3B | ||
| Q2 24 | — | $3.2B | ||
| Q1 24 | — | $3.3B |
负债/权益比CRWVMTD
| Q4 25 | 6.41× | — | ||
| Q3 25 | 3.62× | — | ||
| Q2 25 | 4.16× | — | ||
| Q1 25 | 4.57× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $1.6B | $225.6M |
| 自由现金流经营现金流 - 资本支出 | $-2.5B | $184.1M |
| 自由现金流率自由现金流/营收 | -159.1% | 16.3% |
| 资本支出强度资本支出/营收 | 258.3% | 3.7% |
| 现金转化率经营现金流/净利润 | — | 0.79× |
| 过去12个月自由现金流最近4个季度 | $-7.3B | $848.6M |
8季度趋势，按日历期对齐
经营现金流CRWVMTD
| Q4 25 | $1.6B | $225.6M | ||
| Q3 25 | $1.7B | $299.4M | ||
| Q2 25 | $-251.3M | $236.4M | ||
| Q1 25 | $61.2M | $194.4M | ||
| Q4 24 | — | $266.2M | ||
| Q3 24 | — | $254.7M | ||
| Q2 24 | — | $257.5M | ||
| Q1 24 | — | $190.0M |
自由现金流CRWVMTD
| Q4 25 | $-2.5B | $184.1M | ||
| Q3 25 | $-699.8M | $274.9M | ||
| Q2 25 | $-2.7B | $212.5M | ||
| Q1 25 | $-1.3B | $177.2M | ||
| Q4 24 | — | $224.9M | ||
| Q3 24 | — | $233.2M | ||
| Q2 24 | — | $233.7M | ||
| Q1 24 | — | $172.6M |
自由现金流率CRWVMTD
| Q4 25 | -159.1% | 16.3% | ||
| Q3 25 | -51.3% | 26.7% | ||
| Q2 25 | -223.0% | 21.6% | ||
| Q1 25 | -137.1% | 20.1% | ||
| Q4 24 | — | 21.5% | ||
| Q3 24 | — | 24.4% | ||
| Q2 24 | — | 24.7% | ||
| Q1 24 | — | 18.6% |
资本支出强度CRWVMTD
| Q4 25 | 258.3% | 3.7% | ||
| Q3 25 | 175.1% | 2.4% | ||
| Q2 25 | 202.3% | 2.4% | ||
| Q1 25 | 143.4% | 2.0% | ||
| Q4 24 | — | 3.9% | ||
| Q3 24 | — | 2.2% | ||
| Q2 24 | — | 2.5% | ||
| Q1 24 | — | 1.9% |
现金转化率CRWVMTD
| Q4 25 | — | 0.79× | ||
| Q3 25 | — | 1.38× | ||
| Q2 25 | — | 1.17× | ||
| Q1 25 | — | 1.19× | ||
| Q4 24 | — | 1.06× | ||
| Q3 24 | — | 1.20× | ||
| Q2 24 | — | 1.16× | ||
| Q1 24 | — | 1.07× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
CRWV
| US | $1.4B | 92% |
| Non Us | $129.3M | 8% |
MTD
| Products | $857.0M | 76% |
| Services | $272.8M | 24% |
