vs
CoreWeave, Inc.（CRWV）与REPUBLIC AIRWAYS HOLDINGS INC.（RJET）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REPUBLIC AIRWAYS HOLDINGS INC.的1.5倍（$1.6B vs $1.1B）
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。
共和航空控股是一家总部位于美国印第安纳州印第安纳波利斯的航空控股企业，旗下拥有梅萨航空与共和航空两家支线航空公司。两家公司合计运营的巴航工业E170与E175客机规模为全球第一，公司多数股权由与其签订合作协议的美国航空、达美航空、联合航空这几家干线航司持有。
CRWV vs RJET — 直观对比
营收规模更大
CRWV
是对方的1.5倍
$1.1B
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.1B |
| 净利润 | $-451.7M | — |
| 毛利率 | 67.6% | — |
| 营业利润率 | -5.7% | 22.0% |
| 净利率 | -28.7% | — |
| 营收同比 | — | — |
| 净利润同比 | — | — |
| 每股收益（稀释后） | $-0.50 | $3.13 |
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CRWVRJET
| Q4 25 | $1.6B | $1.1B | ||
| Q3 25 | $1.4B | $90.7M | ||
| Q2 25 | $1.2B | $92.8M | ||
| Q1 25 | $981.6M | $94.7M | ||
| Q4 24 | — | $808.3M | ||
| Q3 24 | $583.9M | — | ||
| Q2 24 | $395.4M | $110.8M | ||
| Q1 24 | — | $131.6M |
净利润CRWVRJET
| Q4 25 | $-451.7M | — | ||
| Q3 25 | $-110.1M | $-14.1M | ||
| Q2 25 | $-290.5M | $20.9M | ||
| Q1 25 | $-314.6M | $-58.6M | ||
| Q4 24 | — | $97.8M | ||
| Q3 24 | $-359.8M | — | ||
| Q2 24 | $-323.0M | $-19.9M | ||
| Q1 24 | — | $11.7M |
毛利率CRWVRJET
| Q4 25 | 67.6% | — | ||
| Q3 25 | 73.0% | — | ||
| Q2 25 | 74.2% | — | ||
| Q1 25 | 73.3% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 75.5% | — | ||
| Q2 24 | 72.5% | — | ||
| Q1 24 | — | — |
营业利润率CRWVRJET
| Q4 25 | -5.7% | 22.0% | ||
| Q3 25 | 3.8% | -10.1% | ||
| Q2 25 | 1.6% | -0.2% | ||
| Q1 25 | -2.8% | -60.4% | ||
| Q4 24 | — | 18.7% | ||
| Q3 24 | 20.1% | — | ||
| Q2 24 | 19.7% | -8.1% | ||
| Q1 24 | — | 8.8% |
净利率CRWVRJET
| Q4 25 | -28.7% | — | ||
| Q3 25 | -8.1% | -15.6% | ||
| Q2 25 | -24.0% | 22.5% | ||
| Q1 25 | -32.1% | -61.9% | ||
| Q4 24 | — | 12.1% | ||
| Q3 24 | -61.6% | — | ||
| Q2 24 | -81.7% | -18.0% | ||
| Q1 24 | — | 8.9% |
每股收益（稀释后）CRWVRJET
| Q4 25 | $-0.50 | $3.13 | ||
| Q3 25 | $-0.22 | $-0.34 | ||
| Q2 25 | $-0.60 | $0.50 | ||
| Q1 25 | $-1.49 | $-1.42 | ||
| Q4 24 | — | $2.42 | ||
| Q3 24 | $-1.82 | — | ||
| Q2 24 | $-1.62 | $-0.48 | ||
| Q1 24 | — | $0.28 |
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 | $296.5M |
| 总债务越低越好 | $21.4B | $882.9M |
| 股东权益账面价值 | $3.3B | $1.3B |
| 总资产 | $49.3B | $3.3B |
| 负债/权益比越低杠杆越低 | 6.41× | 0.66× |
8季度趋势，按日历期对齐
现金及短期投资CRWVRJET
| Q4 25 | $3.2B | $296.5M | ||
| Q3 25 | $1.9B | $38.7M | ||
| Q2 25 | $1.2B | $42.5M | ||
| Q1 25 | $1.3B | $54.1M | ||
| Q4 24 | — | $302.0M | ||
| Q3 24 | $1.4B | — | ||
| Q2 24 | $1.0B | $16.3M | ||
| Q1 24 | — | $18.5M |
总债务CRWVRJET
| Q4 25 | $21.4B | $882.9M | ||
| Q3 25 | $14.0B | $27.0M | ||
| Q2 25 | $11.1B | $28.2M | ||
| Q1 25 | $8.7B | $31.7M | ||
| Q4 24 | — | $752.2M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | $287.7M | ||
| Q1 24 | — | $299.0M |
股东权益CRWVRJET
| Q4 25 | $3.3B | $1.3B | ||
| Q3 25 | $3.9B | $-52.6M | ||
| Q2 25 | $2.7B | $-38.7M | ||
| Q1 25 | $1.9B | $-59.8M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | $-344.0M | — | ||
| Q2 24 | $-1.0B | $134.9M | ||
| Q1 24 | — | $154.7M |
总资产CRWVRJET
| Q4 25 | $49.3B | $3.3B | ||
| Q3 25 | $32.9B | $158.9M | ||
| Q2 25 | $26.2B | $178.6M | ||
| Q1 25 | $21.9B | $215.0M | ||
| Q4 24 | — | $2.8B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | $664.4M | ||
| Q1 24 | — | $706.3M |
负债/权益比CRWVRJET
| Q4 25 | 6.41× | 0.66× | ||
| Q3 25 | 3.62× | — | ||
| Q2 25 | 4.16× | — | ||
| Q1 25 | 4.57× | — | ||
| Q4 24 | — | 0.68× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 2.13× | ||
| Q1 24 | — | 1.93× |
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 | — |
| 自由现金流经营现金流 - 资本支出 | $-2.5B | — |
| 自由现金流率自由现金流/营收 | -159.1% | — |
| 资本支出强度资本支出/营收 | 258.3% | — |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $-7.3B | — |
8季度趋势，按日历期对齐
经营现金流CRWVRJET
| Q4 25 | $1.6B | — | ||
| Q3 25 | $1.7B | — | ||
| Q2 25 | $-251.3M | $-9.4M | ||
| Q1 25 | $61.2M | — | ||
| Q4 24 | — | $184.0M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | $11.2M | ||
| Q1 24 | — | — |
自由现金流CRWVRJET
| Q4 25 | $-2.5B | — | ||
| Q3 25 | $-699.8M | — | ||
| Q2 25 | $-2.7B | $-10.5M | ||
| Q1 25 | $-1.3B | — | ||
| Q4 24 | — | $-42.7M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | $7.5M | ||
| Q1 24 | — | — |
自由现金流率CRWVRJET
| Q4 25 | -159.1% | — | ||
| Q3 25 | -51.3% | — | ||
| Q2 25 | -223.0% | -11.3% | ||
| Q1 25 | -137.1% | — | ||
| Q4 24 | — | -5.3% | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 6.8% | ||
| Q1 24 | — | — |
资本支出强度CRWVRJET
| Q4 25 | 258.3% | — | ||
| Q3 25 | 175.1% | — | ||
| Q2 25 | 202.3% | 1.2% | ||
| Q1 25 | 143.4% | — | ||
| Q4 24 | — | 28.0% | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 3.4% | ||
| Q1 24 | — | — |
现金转化率CRWVRJET
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | -0.45× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.88× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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% |
RJET
| United Airlines | $517.5M | 48% |
| Delta Air Lines | $409.7M | 38% |
| Other | $49.9M | 5% |
| Republic Airways Holdings Inc. | $42.2M | 4% |
| Other Airlines | $25.7M | 2% |
| LIFT Academy | $23.2M | 2% |
