{
  "docId": "019dd923-622c-750b-8b98-4c28389e5dec",
  "docSlug": "e9969ec8b548",
  "documentTitle": "CoreWeave, Inc. (CRWV)",
  "authorId": "53_Kerrisdale_Capital",
  "authorName": "Kerrisdale Capital",
  "documentKindSlug": "research-note",
  "documentKindLabel": "Research note",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2025-09-01 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.77272725,
  "pageNumber": 27,
  "pageCount": 30,
  "prevPage": 26,
  "nextPage": 28,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 84,
  "notes": "Contains two financial tables showing cash flow, EBITDA, and IRR projections over a 6-year period.",
  "elementsJson": [
    "data_table"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b98-4c28389e5dec/27",
  "deckHref": "/decks/019dd923-622c-750b-8b98-4c28389e5dec",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b98-4c28389e5dec.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-4c28389e5dec#slide-27",
  "components": [
    {
      "bbox": null,
      "kind": "metric",
      "text": "IRR: 0%",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-5375-7572-b868-6547cbcdb2a1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "quote",
      "text": "Source: Kerrisdale analysis based on “Illustrative Cash Flow Impact of New Contract” disclosure provided to sell-side analysts on June 9, 2025.",
      "attrs": null,
      "subkind": null,
      "toolName": "Authority citation",
      "toolSlug": "authority-citation",
      "confidence": null,
      "componentId": "019dd953-5375-7572-b868-605944f1267c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.764,
        "x": 0.118,
        "y": 0.877
      },
      "kind": "source-note",
      "text": "Source: Kerrisdale analysis of “Illustrative Cash Flow Impact of New Contract” with assumptions as detailed on p. 22 of this report.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "018555ff-5580-423f-85fd-cae9d3962897",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.764,
        "x": 0.118,
        "y": 0.483
      },
      "kind": "source-note",
      "text": "Source: Kerrisdale analysis based on “Illustrative Cash Flow Impact of New Contract” disclosure provided to sell-side analysts on June 9, 2025.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b058b1e2-6397-44c5-befa-be354c19519d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.375,
        "w": 0.764,
        "x": 0.118,
        "y": 0.533
      },
      "kind": "table",
      "text": "Cash Flow Impact of New Contract - Kerrisdale Assumptions",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4947ee86-46b5-453a-94d7-f87efaadaf46",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.375,
        "w": 0.764,
        "x": 0.118,
        "y": 0.139
      },
      "kind": "table",
      "text": "CoreWeave Provided Illustrative Cash Flow Impact of New Contract",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c66b8ddf-a269-47c7-b0d1-97e20acb2402",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.65,
        "x": 0.118,
        "y": 0.094
      },
      "kind": "title",
      "text": "Appendix III – Illustrative New Contract Disclosures",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "67cb0180-86ac-44af-9493-9ddf54e24a9e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Data Story Arc",
      "slug": "data-story-arc",
      "agent": "Storyteller",
      "layer": "slide",
      "matchId": "2bed5e51-6f49-4934-a9a1-983dccccd8de",
      "evidence": "Table/data: CoreWeave Provided Illustrative Cash Flow Impact of New Contract",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}