vs
CoreWeave, Inc.（CRWV）与TKO Group Holdings（TKO）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TKO Group Holdings的1.5倍（$1.6B vs $1.0B），TKO Group Holdings净利率更高（-0.2% vs -28.7%，领先28.5%）
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。
TKO Group Holdings是美国体育及体育娱乐上市企业，成立于2023年9月12日，由奋进集团（Endeavor）子公司、终极格斗冠军赛（UFC）母公司Zuffa与职业摔跤品牌世界摔角娱乐（WWE）合并组建，主营综合格斗、职业摔跤赛事运营及相关娱乐内容业务。
CRWV vs TKO — 直观对比
营收规模更大
CRWV
是对方的1.5倍
$1.0B
净利率更高
TKO
高出28.5%
-28.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.0B |
| 净利润 | $-451.7M | $-2.4M |
| 毛利率 | 67.6% | — |
| 营业利润率 | -5.7% | 5.5% |
| 净利率 | -28.7% | -0.2% |
| 营收同比 | — | 61.6% |
| 净利润同比 | — | -107.7% |
| 每股收益（稀释后） | $-0.50 | $-0.07 |
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CRWVTKO
| Q4 25 | $1.6B | $1.0B | ||
| Q3 25 | $1.4B | $1.1B | ||
| Q2 25 | $1.2B | $1.3B | ||
| Q1 25 | $981.6M | $1.3B | ||
| Q4 24 | — | $642.2M | ||
| Q3 24 | $583.9M | $681.3M | ||
| Q2 24 | $395.4M | $851.2M | ||
| Q1 24 | — | $629.7M |
净利润CRWVTKO
| Q4 25 | $-451.7M | $-2.4M | ||
| Q3 25 | $-110.1M | $41.0M | ||
| Q2 25 | $-290.5M | $98.4M | ||
| Q1 25 | $-314.6M | $58.4M | ||
| Q4 24 | — | $31.0M | ||
| Q3 24 | $-359.8M | $23.1M | ||
| Q2 24 | $-323.0M | $59.1M | ||
| Q1 24 | — | $-103.8M |
毛利率CRWVTKO
| 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CRWVTKO
| Q4 25 | -5.7% | 5.5% | ||
| Q3 25 | 3.8% | 15.4% | ||
| Q2 25 | 1.6% | 28.1% | ||
| Q1 25 | -2.8% | 18.7% | ||
| Q4 24 | — | 15.9% | ||
| Q3 24 | 20.1% | 20.0% | ||
| Q2 24 | 19.7% | 30.0% | ||
| Q1 24 | — | -33.4% |
净利率CRWVTKO
| Q4 25 | -28.7% | -0.2% | ||
| Q3 25 | -8.1% | 3.7% | ||
| Q2 25 | -24.0% | 7.5% | ||
| Q1 25 | -32.1% | 4.6% | ||
| Q4 24 | — | 4.8% | ||
| Q3 24 | -61.6% | 3.4% | ||
| Q2 24 | -81.7% | 6.9% | ||
| Q1 24 | — | -16.5% |
每股收益（稀释后）CRWVTKO
| Q4 25 | $-0.50 | $-0.07 | ||
| Q3 25 | $-0.22 | $0.47 | ||
| Q2 25 | $-0.60 | $1.17 | ||
| Q1 25 | $-1.49 | $0.69 | ||
| Q4 24 | — | $0.28 | ||
| Q3 24 | $-1.82 | $0.28 | ||
| Q2 24 | $-1.62 | $0.72 | ||
| Q1 24 | — | $-1.26 |
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 | $831.1M |
| 总债务越低越好 | $21.4B | $3.8B |
| 股东权益账面价值 | $3.3B | $3.7B |
| 总资产 | $49.3B | $15.5B |
| 负债/权益比越低杠杆越低 | 6.41× | 1.01× |
8季度趋势，按日历期对齐
现金及短期投资CRWVTKO
| Q4 25 | $3.2B | $831.1M | ||
| Q3 25 | $1.9B | $861.4M | ||
| Q2 25 | $1.2B | $535.1M | ||
| Q1 25 | $1.3B | $470.9M | ||
| Q4 24 | — | $525.6M | ||
| Q3 24 | $1.4B | $457.4M | ||
| Q2 24 | $1.0B | $277.5M | ||
| Q1 24 | — | $245.8M |
总债务CRWVTKO
| Q4 25 | $21.4B | $3.8B | ||
| Q3 25 | $14.0B | $3.7B | ||
| Q2 25 | $11.1B | $2.7B | ||
| Q1 25 | $8.7B | $2.8B | ||
| Q4 24 | — | $2.8B | ||
| Q3 24 | — | $2.7B | ||
| Q2 24 | — | $2.7B | ||
| Q1 24 | — | $2.7B |
股东权益CRWVTKO
| Q4 25 | $3.3B | $3.7B | ||
| Q3 25 | $3.9B | $3.8B | ||
| Q2 25 | $2.7B | $4.3B | ||
| Q1 25 | $1.9B | $4.2B | ||
| Q4 24 | — | $4.1B | ||
| Q3 24 | $-344.0M | $4.0B | ||
| Q2 24 | $-1.0B | $4.0B | ||
| Q1 24 | — | $4.0B |
总资产CRWVTKO
| Q4 25 | $49.3B | $15.5B | ||
| Q3 25 | $32.9B | $15.5B | ||
| Q2 25 | $26.2B | $15.3B | ||
| Q1 25 | $21.9B | $15.0B | ||
| Q4 24 | — | $12.7B | ||
| Q3 24 | — | $12.8B | ||
| Q2 24 | — | $12.7B | ||
| Q1 24 | — | $12.7B |
负债/权益比CRWVTKO
| Q4 25 | 6.41× | 1.01× | ||
| Q3 25 | 3.62× | 0.98× | ||
| Q2 25 | 4.16× | 0.64× | ||
| Q1 25 | 4.57× | 0.66× | ||
| Q4 24 | — | 0.67× | ||
| Q3 24 | — | 0.67× | ||
| Q2 24 | — | 0.68× | ||
| Q1 24 | — | 0.68× |
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 | $309.9M |
| 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CRWVTKO
| Q4 25 | $1.6B | $309.9M | ||
| Q3 25 | $1.7B | $416.8M | ||
| Q2 25 | $-251.3M | $396.2M | ||
| Q1 25 | $61.2M | $162.8M | ||
| Q4 24 | — | $56.8M | ||
| Q3 24 | — | $236.5M | ||
| Q2 24 | — | $230.7M | ||
| Q1 24 | — | $59.3M |
自由现金流CRWVTKO
| Q4 25 | $-2.5B | — | ||
| Q3 25 | $-699.8M | — | ||
| Q2 25 | $-2.7B | — | ||
| Q1 25 | $-1.3B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率CRWVTKO
| Q4 25 | -159.1% | — | ||
| Q3 25 | -51.3% | — | ||
| Q2 25 | -223.0% | — | ||
| Q1 25 | -137.1% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度CRWVTKO
| Q4 25 | 258.3% | — | ||
| Q3 25 | 175.1% | — | ||
| Q2 25 | 202.3% | — | ||
| Q1 25 | 143.4% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率CRWVTKO
| Q4 25 | — | — | ||
| Q3 25 | — | 10.16× | ||
| Q2 25 | — | 4.03× | ||
| Q1 25 | — | 2.79× | ||
| Q4 24 | — | 1.83× | ||
| Q3 24 | — | 10.22× | ||
| Q2 24 | — | 3.90× | ||
| 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% |
TKO
| World Wrestling Entertainment Segment | $359.6M | 35% |
| IMG Segment | $247.6M | 24% |
| Media Rights Production And Content | $222.6M | 21% |
| Partnerships And Marketing | $93.3M | 9% |
| Live Events And Hospitality | $72.2M | 7% |
| Other | $29.4M | 3% |
| Consumer Products Licensing And Other | $13.2M | 1% |
