vs
CoreWeave, Inc.（CRWV）与SILGAN HOLDINGS INC（SLGN）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SILGAN HOLDINGS INC的1.1倍（$1.6B vs $1.5B），SILGAN HOLDINGS INC净利率更高（1.2% vs -28.7%，领先30.0%），SILGAN HOLDINGS INC自由现金流更多（$1.2B 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。
西尔根控股是一家总部位于美国康涅狄格州的消费品包装制造企业，1987年由原大陆制罐公司的两名高管菲尔·西尔弗与格雷格·霍里根共同创立，公司名称正是取自两位创始人的名字组合，目前在全球包装供应链中占据重要市场地位，为众多快消品牌提供各类包装解决方案。
CRWV vs SLGN — 直观对比
营收规模更大
CRWV
是对方的1.1倍
$1.5B
净利率更高
SLGN
高出30.0%
-28.7%
自由现金流更多
SLGN
多$3.7B
$-2.5B
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.5B |
| 净利润 | $-451.7M | $18.2M |
| 毛利率 | 67.6% | 17.2% |
| 营业利润率 | -5.7% | 3.6% |
| 净利率 | -28.7% | 1.2% |
| 营收同比 | — | 4.1% |
| 净利润同比 | — | -59.6% |
| 每股收益（稀释后） | $-0.50 | $0.18 |
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CRWVSLGN
| Q4 25 | $1.6B | $1.5B | ||
| Q3 25 | $1.4B | $2.0B | ||
| Q2 25 | $1.2B | $1.5B | ||
| Q1 25 | $981.6M | $1.5B | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | $583.9M | $1.7B | ||
| Q2 24 | $395.4M | $1.4B | ||
| Q1 24 | — | $1.3B |
净利润CRWVSLGN
| Q4 25 | $-451.7M | $18.2M | ||
| Q3 25 | $-110.1M | $113.3M | ||
| Q2 25 | $-290.5M | $88.9M | ||
| Q1 25 | $-314.6M | $68.0M | ||
| Q4 24 | — | $45.1M | ||
| Q3 24 | $-359.8M | $100.1M | ||
| Q2 24 | $-323.0M | $76.1M | ||
| Q1 24 | — | $55.2M |
毛利率CRWVSLGN
| Q4 25 | 67.6% | 17.2% | ||
| Q3 25 | 73.0% | 16.3% | ||
| Q2 25 | 74.2% | 19.4% | ||
| Q1 25 | 73.3% | 18.4% | ||
| Q4 24 | — | 16.9% | ||
| Q3 24 | 75.5% | 16.8% | ||
| Q2 24 | 72.5% | 18.5% | ||
| Q1 24 | — | 17.0% |
营业利润率CRWVSLGN
| Q4 25 | -5.7% | 3.6% | ||
| Q3 25 | 3.8% | 7.4% | ||
| Q2 25 | 1.6% | 7.7% | ||
| Q1 25 | -2.8% | 6.0% | ||
| Q4 24 | — | 3.4% | ||
| Q3 24 | 20.1% | 7.2% | ||
| Q2 24 | 19.7% | 7.3% | ||
| Q1 24 | — | 5.5% |
净利率CRWVSLGN
| Q4 25 | -28.7% | 1.2% | ||
| Q3 25 | -8.1% | 5.6% | ||
| Q2 25 | -24.0% | 5.8% | ||
| Q1 25 | -32.1% | 4.6% | ||
| Q4 24 | — | 3.2% | ||
| Q3 24 | -61.6% | 5.7% | ||
| Q2 24 | -81.7% | 5.5% | ||
| Q1 24 | — | 4.2% |
每股收益（稀释后）CRWVSLGN
| Q4 25 | $-0.50 | $0.18 | ||
| Q3 25 | $-0.22 | $1.06 | ||
| Q2 25 | $-0.60 | $0.83 | ||
| Q1 25 | $-1.49 | $0.63 | ||
| Q4 24 | — | $0.42 | ||
| Q3 24 | $-1.82 | $0.93 | ||
| Q2 24 | $-1.62 | $0.71 | ||
| Q1 24 | — | $0.52 |
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 | $1.1B |
| 总债务越低越好 | $21.4B | — |
| 股东权益账面价值 | $3.3B | $2.3B |
| 总资产 | $49.3B | $9.4B |
| 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CRWVSLGN
| Q4 25 | $3.2B | $1.1B | ||
| Q3 25 | $1.9B | $389.2M | ||
| Q2 25 | $1.2B | $317.5M | ||
| Q1 25 | $1.3B | $353.0M | ||
| Q4 24 | — | $822.9M | ||
| Q3 24 | $1.4B | $368.5M | ||
| Q2 24 | $1.0B | $302.8M | ||
| Q1 24 | — | $308.6M |
总债务CRWVSLGN
| Q4 25 | $21.4B | — | ||
| Q3 25 | $14.0B | — | ||
| Q2 25 | $11.1B | — | ||
| Q1 25 | $8.7B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益CRWVSLGN
| Q4 25 | $3.3B | $2.3B | ||
| Q3 25 | $3.9B | $2.3B | ||
| Q2 25 | $2.7B | $2.2B | ||
| Q1 25 | $1.9B | $2.1B | ||
| Q4 24 | — | $2.0B | ||
| Q3 24 | $-344.0M | $2.1B | ||
| Q2 24 | $-1.0B | $1.9B | ||
| Q1 24 | — | $1.9B |
总资产CRWVSLGN
| Q4 25 | $49.3B | $9.4B | ||
| Q3 25 | $32.9B | $9.5B | ||
| Q2 25 | $26.2B | $9.4B | ||
| Q1 25 | $21.9B | $8.8B | ||
| Q4 24 | — | $8.6B | ||
| Q3 24 | — | $7.7B | ||
| Q2 24 | — | $7.7B | ||
| Q1 24 | — | $7.6B |
负债/权益比CRWVSLGN
| 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 | $1.3B |
| 自由现金流经营现金流 - 资本支出 | $-2.5B | $1.2B |
| 自由现金流率自由现金流/营收 | -159.1% | 83.2% |
| 资本支出强度资本支出/营收 | 258.3% | 4.9% |
| 现金转化率经营现金流/净利润 | — | 71.07× |
| 过去12个月自由现金流最近4个季度 | $-7.3B | $422.7M |
8季度趋势，按日历期对齐
经营现金流CRWVSLGN
| Q4 25 | $1.6B | $1.3B | ||
| Q3 25 | $1.7B | $340.9M | ||
| Q2 25 | $-251.3M | $-221.4M | ||
| Q1 25 | $61.2M | $-683.4M | ||
| Q4 24 | — | $935.8M | ||
| Q3 24 | — | $313.0M | ||
| Q2 24 | — | $20.9M | ||
| Q1 24 | — | $-547.8M |
自由现金流CRWVSLGN
| Q4 25 | $-2.5B | $1.2B | ||
| Q3 25 | $-699.8M | $260.8M | ||
| Q2 25 | $-2.7B | $-294.2M | ||
| Q1 25 | $-1.3B | $-766.3M | ||
| Q4 24 | — | $865.0M | ||
| Q3 24 | — | $252.4M | ||
| Q2 24 | — | $-35.3M | ||
| Q1 24 | — | $-623.1M |
自由现金流率CRWVSLGN
| Q4 25 | -159.1% | 83.2% | ||
| Q3 25 | -51.3% | 13.0% | ||
| Q2 25 | -223.0% | -19.1% | ||
| Q1 25 | -137.1% | -52.2% | ||
| Q4 24 | — | 61.3% | ||
| Q3 24 | — | 14.5% | ||
| Q2 24 | — | -2.6% | ||
| Q1 24 | — | -47.3% |
资本支出强度CRWVSLGN
| Q4 25 | 258.3% | 4.9% | ||
| Q3 25 | 175.1% | 4.0% | ||
| Q2 25 | 202.3% | 4.7% | ||
| Q1 25 | 143.4% | 5.7% | ||
| Q4 24 | — | 5.0% | ||
| Q3 24 | — | 3.5% | ||
| Q2 24 | — | 4.1% | ||
| Q1 24 | — | 5.7% |
现金转化率CRWVSLGN
| Q4 25 | — | 71.07× | ||
| Q3 25 | — | 3.01× | ||
| Q2 25 | — | -2.49× | ||
| Q1 25 | — | -10.06× | ||
| Q4 24 | — | 20.77× | ||
| Q3 24 | — | 3.13× | ||
| Q2 24 | — | 0.27× | ||
| Q1 24 | — | -9.93× |
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% |
SLGN
| Metal Containers | $675.6M | 46% |
| Dispensing And Specialty Closures | $643.6M | 44% |
| Custom Containers | $149.4M | 10% |
