CORZW
CORZW
Core Scientific, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $81.1M ▲ | $69.22M ▲ | $-146.66M ▲ | -180.83% ▲ | $-0.46 ▼ | $-127.46M ▼ |
| Q2-2025 | $78.63M ▼ | $31.31M ▼ | $-936.8M ▼ | -1.19K% ▼ | $-0.04 ▼ | $-634K ▲ |
| Q1-2025 | $79.53M ▼ | $50.81M ▲ | $580.69M ▲ | 730.2% ▲ | $1.44 ▲ | $-20.18M ▲ |
| Q4-2024 | $94.92M ▼ | $44.55M ▲ | $-265.54M ▲ | -279.74% ▲ | $-0.6 ▲ | $-234.88M ▲ |
| Q3-2024 | $95.35M | $41.06M | $-455.26M | -477.44% | $-1.56 | $-418.31M |
What's going well?
Revenue is holding steady and the net loss is much smaller than last quarter, thanks to a big non-operating gain. There is no interest expense, so debt isn't a problem right now.
What's concerning?
Core business losses are growing, costs are rising much faster than sales, and margins are getting squeezed. The improvement in net loss is due to a one-time gain, not better business performance.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $453.44M ▼ | $2.3B ▲ | $3.42B ▲ | $-1.13B ▼ |
| Q2-2025 | $581.35M ▼ | $1.98B ▲ | $3.04B ▲ | $-1.06B ▼ |
| Q1-2025 | $697.94M ▼ | $1.63B ▲ | $1.81B ▼ | $-181.51M ▲ |
| Q4-2024 | $836.2M ▲ | $1.6B ▲ | $2.42B ▲ | $-820.18M ▼ |
| Q3-2024 | $253.02M | $921.85M | $1.65B | $-729.39M |
What's financially strong about this company?
The company has a solid base of physical assets and no risky goodwill or intangibles. Debt is all long-term, so there is no immediate repayment crunch.
What are the financial risks or weaknesses?
Shareholder equity is deeply negative and cash is shrinking fast. The company has a long history of losses, and debt is high compared to assets.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-146.66M ▲ | $131.78M ▲ | $-254.36M ▼ | $-5.32M ▲ | $-127.9M ▼ | $-122.84M ▼ |
| Q2-2025 | $-936.8M ▼ | $34M ▲ | $-119.61M ▼ | $-31.77M ▼ | $-117.38M ▲ | $-87.28M ▲ |
| Q1-2025 | $580.69M ▲ | $-40.6M ▼ | $-93.46M ▼ | $-4.2M ▼ | $-138.25M ▼ | $-129.02M ▼ |
| Q4-2024 | $-184.79M ▲ | $13.8M ▲ | $-28.8M ▲ | $598.17M ▲ | $583.18M ▲ | $-14.95M ▲ |
| Q3-2024 | $-455.26M | $5.71M | $-31.24M | $182.22M | $156.7M | $-25.34M |
What's strong about this company's cash flow?
The company turned a big net loss into positive operating cash flow of $132 million, showing the core business can generate cash. Debt is being paid down, and there's still a solid cash cushion.
What are the cash flow concerns?
Free cash flow is negative and getting worse, with $123 million burned this quarter due to heavy capital spending. If this continues, the cash balance could run low within a year.
Revenue by Products
| Product | Q1-2023 | Q3-2023 | Q4-2023 | Q1-2024 |
|---|---|---|---|---|
Digital Asset Mining Service | $0 ▲ | $80.00M ▲ | $310.00M ▲ | $150.00M ▼ |
Hosting Service | $20.00M ▲ | $20.00M ▲ | $40.00M ▲ | $20.00M ▼ |
Equipment Sales | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Equipment Sales Customers | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Equipment Sales Related Parties | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Hosting Service Customers | $20.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Hosting Service Related Parties | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q1 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Core Scientific, Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include a sizable and established infrastructure footprint, access to low-cost power, and a dual business model of mining and hosting that can serve both crypto and, increasingly, AI and HPC customers. The company has demonstrated it can raise substantial capital and build large-scale facilities, and it has improved short-term liquidity with a much stronger cash position. Its strategic pivot toward AI and HPC leverages existing competencies and aligns with powerful secular trends in computing demand.
Major risks center on financial fragility and business volatility. Profitability has deteriorated sharply, with deep and recurring losses, negative equity, and high leverage. Free cash flow is frequently negative, forcing ongoing reliance on debt and equity markets. The core markets—crypto mining and high-density computing—are capital intensive, cyclical, and highly competitive, with exposure to asset price swings, energy costs, regulatory changes, and rapid hardware obsolescence. Execution risk around the AI and HPC pivot, and around any large strategic transactions, is also significant.
The outlook is best described as high potential but high risk. If Core Scientific can successfully transition more of its capacity toward AI and HPC, maintain efficient mining operations, and better control overhead and capital spending, its large asset base could support more stable and attractive economics over time. However, until the company shows a sustained track record of positive earnings and free cash flow, the financial trajectory remains uncertain. Future performance will largely depend on disciplined execution, favorable market conditions in both digital assets and AI infrastructure, and careful management of its leveraged balance sheet.
About Core Scientific, Inc.
https://www.corescientific.comCore Scientific, Inc. provides blockchain and artificial intelligence (AI) infrastructure services in the United States. It designs, owns, and operates carbon neutral infrastructure facilities for blockchain and AI computing; mines digital assets; and provides hosting solutions for digital asset mining, blockchain applications, and AI.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $81.1M ▲ | $69.22M ▲ | $-146.66M ▲ | -180.83% ▲ | $-0.46 ▼ | $-127.46M ▼ |
| Q2-2025 | $78.63M ▼ | $31.31M ▼ | $-936.8M ▼ | -1.19K% ▼ | $-0.04 ▼ | $-634K ▲ |
| Q1-2025 | $79.53M ▼ | $50.81M ▲ | $580.69M ▲ | 730.2% ▲ | $1.44 ▲ | $-20.18M ▲ |
| Q4-2024 | $94.92M ▼ | $44.55M ▲ | $-265.54M ▲ | -279.74% ▲ | $-0.6 ▲ | $-234.88M ▲ |
| Q3-2024 | $95.35M | $41.06M | $-455.26M | -477.44% | $-1.56 | $-418.31M |
What's going well?
Revenue is holding steady and the net loss is much smaller than last quarter, thanks to a big non-operating gain. There is no interest expense, so debt isn't a problem right now.
What's concerning?
Core business losses are growing, costs are rising much faster than sales, and margins are getting squeezed. The improvement in net loss is due to a one-time gain, not better business performance.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $453.44M ▼ | $2.3B ▲ | $3.42B ▲ | $-1.13B ▼ |
| Q2-2025 | $581.35M ▼ | $1.98B ▲ | $3.04B ▲ | $-1.06B ▼ |
| Q1-2025 | $697.94M ▼ | $1.63B ▲ | $1.81B ▼ | $-181.51M ▲ |
| Q4-2024 | $836.2M ▲ | $1.6B ▲ | $2.42B ▲ | $-820.18M ▼ |
| Q3-2024 | $253.02M | $921.85M | $1.65B | $-729.39M |
What's financially strong about this company?
The company has a solid base of physical assets and no risky goodwill or intangibles. Debt is all long-term, so there is no immediate repayment crunch.
What are the financial risks or weaknesses?
Shareholder equity is deeply negative and cash is shrinking fast. The company has a long history of losses, and debt is high compared to assets.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-146.66M ▲ | $131.78M ▲ | $-254.36M ▼ | $-5.32M ▲ | $-127.9M ▼ | $-122.84M ▼ |
| Q2-2025 | $-936.8M ▼ | $34M ▲ | $-119.61M ▼ | $-31.77M ▼ | $-117.38M ▲ | $-87.28M ▲ |
| Q1-2025 | $580.69M ▲ | $-40.6M ▼ | $-93.46M ▼ | $-4.2M ▼ | $-138.25M ▼ | $-129.02M ▼ |
| Q4-2024 | $-184.79M ▲ | $13.8M ▲ | $-28.8M ▲ | $598.17M ▲ | $583.18M ▲ | $-14.95M ▲ |
| Q3-2024 | $-455.26M | $5.71M | $-31.24M | $182.22M | $156.7M | $-25.34M |
What's strong about this company's cash flow?
The company turned a big net loss into positive operating cash flow of $132 million, showing the core business can generate cash. Debt is being paid down, and there's still a solid cash cushion.
What are the cash flow concerns?
Free cash flow is negative and getting worse, with $123 million burned this quarter due to heavy capital spending. If this continues, the cash balance could run low within a year.
Revenue by Products
| Product | Q1-2023 | Q3-2023 | Q4-2023 | Q1-2024 |
|---|---|---|---|---|
Digital Asset Mining Service | $0 ▲ | $80.00M ▲ | $310.00M ▲ | $150.00M ▼ |
Hosting Service | $20.00M ▲ | $20.00M ▲ | $40.00M ▲ | $20.00M ▼ |
Equipment Sales | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Equipment Sales Customers | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Equipment Sales Related Parties | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Hosting Service Customers | $20.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Hosting Service Related Parties | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q1 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Core Scientific, Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include a sizable and established infrastructure footprint, access to low-cost power, and a dual business model of mining and hosting that can serve both crypto and, increasingly, AI and HPC customers. The company has demonstrated it can raise substantial capital and build large-scale facilities, and it has improved short-term liquidity with a much stronger cash position. Its strategic pivot toward AI and HPC leverages existing competencies and aligns with powerful secular trends in computing demand.
Major risks center on financial fragility and business volatility. Profitability has deteriorated sharply, with deep and recurring losses, negative equity, and high leverage. Free cash flow is frequently negative, forcing ongoing reliance on debt and equity markets. The core markets—crypto mining and high-density computing—are capital intensive, cyclical, and highly competitive, with exposure to asset price swings, energy costs, regulatory changes, and rapid hardware obsolescence. Execution risk around the AI and HPC pivot, and around any large strategic transactions, is also significant.
The outlook is best described as high potential but high risk. If Core Scientific can successfully transition more of its capacity toward AI and HPC, maintain efficient mining operations, and better control overhead and capital spending, its large asset base could support more stable and attractive economics over time. However, until the company shows a sustained track record of positive earnings and free cash flow, the financial trajectory remains uncertain. Future performance will largely depend on disciplined execution, favorable market conditions in both digital assets and AI infrastructure, and careful management of its leveraged balance sheet.

CEO
Adam Sullivan
Compensation Summary
(Year )
Ratings Snapshot
Rating : C
Price Target
Institutional Ownership
POINT72 ASSET MANAGEMENT, L.P.
Shares:8.68M
Value:$91.78M
LMR PARTNERS LLP
Shares:6.99M
Value:$73.86M
ARISTEIA CAPITAL LLC
Shares:5.3M
Value:$56.03M
Summary
Showing Top 3 of 77

