CoreWeave's Backlog Nearly Quadrupled to $104bn. Its Interest Bill Grew Faster Than Sales
Hypothesis Opus 5 · Research Opus 5 · Writing Opus 5 · Prompt v1.5
CoreWeave doubled revenue and nearly quadrupled its contracted backlog in the June quarter, and its shares are still down 16.7% over three months and 52% below last June's high. The market now pays $9.37 for each dollar of the company's trailing gross profit, against $16.40 in early May — the multiple halved while the profit itself nearly doubled.
The bear case is not imaginary. Depreciation on rented graphics processors ran to 54% of revenue last quarter, pushing operating margin below zero, and interest expense rose to $640m from $267m — growing faster than the 112% revenue line. IREN, the Australian bitcoin miner turning its Texas power into AI capacity, is the opposite story: its shares fell and its price per dollar of gross profit went up, because reported revenue has shrunk three quarters running while the contracts ramp.
| Ticker | Company | Segment | Trend · 13mo | 30D | 1Y |
|---|---|---|---|---|---|
| The subject · what this brief is about | |||||
CRWV | CoreWeave | Cloud GPU Computing | 🔴 Cont. Bear | +30.5% | −6.5% |
IREN | IREN | Digital Assets & Blockchain | ⚠️ Emerging Bear | +23.4% | +95.4% |
| Compared against · context, not the story | |||||
NBIS | Nebius | Cloud Infrastructure & AI | 🟢 Cont. Bull | +30.2% | +220.3% |
HUT | Hut 8 | Bitcoin Mining | 🟢 Cont. Bull | −20.1% | +246.0% |
MSFT | Microsoft | Cloud Infrastructure & Platforms | 🔴 Cont. Bear | +22.9% | −4.3% |
NVDA | NVIDIA | AI & Data Center GPUs | 🟢 Cont. Bull | +9.0% | +20.6% |
META | Meta Platforms | Social Media & Messaging | 🔴 Cont. Bear | −7.3% | −27.0% |
12-month price & trend
| Ticker | Mkt cap | P/E | P/E fwd | P/S | P/S fwd | P/GP | P/GP fwd | EV/EBITDA | FCF yld |
|---|---|---|---|---|---|---|---|---|---|
CRWV | $47.9B | n/m | — | 6.3x | 3.7x | 9.4x | 5.5x | 36.5x | -28.5% |
IREN | $14.9B | — | — | 19.7x | 5.3x | 36.8x | 9.9x | 35.0x | -12.1% |
NBIS | $45.6B | 56.0x | — | 51.9x | 13.5x | 108.3x | 28.2x | 32.8x | -5.4% |
| Ticker | Mkt cap | P/E | P/E fwd | P/S | P/S fwd | P/GP | P/GP fwd | EV/EBITDA | FCF yld |
|---|---|---|---|---|---|---|---|---|---|
HUT | $9.1B | n/m | — | 31.3x | 31.3x | 124.0x | 124.0x | 208.9x | -8.1% |
MSFT | $3.7T | 27.5x | 25.2x | 11.1x | 9.4x | 16.3x | 13.9x | 18.2x | 1.8% |
NVDA | $5.5T | 34.3x | 25.0x | 21.5x | 13.9x | 29.0x | 18.7x | 28.3x | 2.2% |
| Ticker | Mkt cap | P/E | P/E fwd | P/S | P/S fwd | P/GP | P/GP fwd | EV/EBITDA | FCF yld |
|---|---|---|---|---|---|---|---|---|---|
META | $1.5T | 21.9x | 18.4x | 6.6x | 5.9x | 8.1x | 7.2x | 14.9x | 2.7% |
Consensus projections
| Ticker | FY2026E | FY2027E | FY2028E | |
|---|---|---|---|---|
CRWV | Revenue | +152.1% | +105.4% | +58.6% |
| EPS | +199.3% | −54.1% | −134.7% | |
IREN | Revenue | +37.4% | +301.2% | +92.6% |
| EPS | −1033.9% | −34.3% | −417.1% | |
NBIS | Revenue | +512.2% | +244.5% | +86.2% |
| EPS | +126.3% | +35.2% | −23.8% | |
HUT | Revenue | +20.7% | +91.5% | +149.7% |
| EPS | −1611.3% | −24.0% | −112.5% | |
MSFT | Revenue | +18.0% | +18.2% | +19.6% |
| EPS | +26.7% | +15.4% | +18.5% | |
NVDA | Revenue | +65.1% | +84.2% | +43.2% |
| EPS | +59.0% | +91.7% | +42.0% | |
META | Revenue | +27.3% | +19.9% | +17.9% |
| EPS | +39.6% | +7.2% | +15.8% |
Forward fiscal years only. Blank means no analyst coverage for that year.
A backlog that quadrupled, and a share price that didn't
CoreWeave rents Nvidia graphics processing units (GPUs) by the hour and under multi-year contract to artificial-intelligence labs and large enterprises. It was incorporated in 2017 as a crypto-mining venture called Atlantic Crypto. In the June quarter it reported revenue of $2.575bn, more than double a year earlier, and disclosed a revenue backlog of $104.2bn, up 246% — a figure that excludes over $25bn of further commitments signed in the opening weeks of the third quarter. Live power reached 1.5 gigawatts after 500 megawatts were energised in three months, against 4.2GW contracted. Full-year revenue guidance went up to $12.4-13.2bn.
The shares are down 16.7% over three months and sit 52% below their June 2025 record.
That has done something specific to the price. In early May the market paid $16.40 for every dollar of CoreWeave's trailing gross profit. It now pays $9.37, and 5.51 times the gross profit expected on forward estimates. The multiple has halved while gross profit itself nearly doubled — the clearest divergence in the group between what the business reported and what the equity was marked at.
The bear case is properly funded
What the multiple is discounting sits below the gross-profit line. Gross margin before depreciation has compressed for four consecutive quarters, to 65.9% from 74.2% a year ago. Depreciation and amortisation of $1.393bn equalled 54% of revenue, which is most of the reported gross profit. Operating margin on generally accepted accounting principles was minus 1.9%, and the net loss widened to $626m.
The second charge is the financing. Interest expense reached $640m from $267m a year earlier, and management guided the September quarter to $860-940m. That is growth of well over 100% against revenue growth of 112% — the two lines are racing. Against roughly $30bn of debt, CoreWeave's senior notes carry coupons of 9.00% to 9.75%, and a recent $2.6bn delayed-draw loan priced at the Secured Overnight Financing Rate plus 550 basis points, a full point wider than May's facility, even after a landmark $8.5bn investment-grade-rated GPU-backed facility cut the blended cost. Capital expenditure guidance of $35-39bn is roughly three times this year's revenue. Every incremental megawatt is funded at a spread over a long bond, and on 18 August the 30-year Treasury yield topped 5.33%, a 19-year high. CoreWeave fell 12.7% that day.
Against that, pricing is firming. The company raised list prices roughly 25% across product lines in July, says second-quarter contracts carry contribution margins five to ten points above recent ones, and extended a 2020-vintage A100 fleet contract to 2029 — evidence the chips outlive their depreciation schedule. Customer concentration is easing but extreme: the top two customers were 65% of revenue, where Microsoft alone was about 67% in 2025. Caterpillar, Leidos and the trading firms IMC and Flow Traders were added as customers.
IREN is the counter-case, and it is not self-funded
IREN owns its power, buildings and hardware across Australia, Canada and Texas, and was a bitcoin miner called Iris Energy until late 2024. Its most recent reported quarter, to March, had revenue of $144.8m — flat year over year, and the third straight quarterly decline from $240.3m — with an operating loss of $93.3m as mining rigs came out to make room for GPUs. AI cloud was $33.6m of that. The company signed $2.8bn of new AI contracts on 20 July and lifted its exit-2026 annualised run-rate target above $4bn; in mid-August Microsoft accepted the first 50MW building at Childress, Texas, one of four under a five-year deal worth about $9.7bn.
So the shares fell 26.3% over three months while the price paid per dollar of trailing gross profit rose, from 27.57x in early May to 36.84x, because the gross profit shrank. And the leverage-free framing does not survive contact with the filings: IREN closed a $3.0bn convertible at a 1.00% coupon in May and says it has secured $9.3bn in eight months from prepayments, converts and GPU financing. That is cheaper debt than CoreWeave's, not an absence of it. Nvidia is both customer and financier, having signed a $3.4bn contract alongside a $2.1bn milestone-linked investment.
The controls disagree with each other
Nebius, the Amsterdam AI cloud spun out of Yandex, moved almost tick-for-tick with CoreWeave through August, including a 29.8% session on 12 August — the same day CoreWeave rose 19.1% on its results. Its March-quarter gross margin collapsed to 20.9% from 69.9% as GPU depreciation landed, the identical mechanism. Hut 8 broke ranks entirely, down 26.4% over the same 30 sessions; it leases 949MW of contracted capacity funded with $7.5bn of non-recourse, fully amortising project notes, and its quarterly revenue is still only $74.9m. The bounce was not one trade.
The August advance was a trough-to-peak artefact — CoreWeave bottomed at $60.82 on 29 July, ran 75% to $106.70 on 17 August, then gave back 17.7% in four sessions. Measured end to end, it is up 6.3% in a month and IREN 1.5%.
The setup
Where it stands — CoreWeave's backlog and power both grew sharply while its multiple on gross profit halved; IREN's re-rating still rests on unfiled numbers. Would confirm — CoreWeave's third-quarter adjusted operating margin moving toward the guided low teens with interest expense inside the $860-940m range. Would invalidate — Pre-depreciation gross margin falling below 65% again, or fourth-quarter active power missing the 1.85GW target. Watch next — IREN reports full fiscal-2026 results on 27 August, its first quarter containing the Microsoft ramp. Valuation — CoreWeave: 9.37x trailing gross profit, 5.51x forward, against 16.40x in early May. IREN: 36.84x trailing, 9.91x forward.
































































































