CORZZ
CORZZ
Core Scientific, Inc. Tranche 2 WarrantsIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $79.76M ▼ | $7.88M ▼ | $214.15M ▲ | 268.48% ▲ | $0.6 ▲ | $221.01M ▲ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $311.38M ▼ | $2.35B ▲ | $3.31B ▼ | $-962.74M ▲ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $214.15M ▲ | $153.07M ▲ | $-273.32M ▼ | $-21.81M ▼ | $-142.06M ▼ | $-121.74M ▲ |
| 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 |
Q1 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Core Scientific, Inc. Tranche 2 Warrants's financial evolution and strategic trajectory over the past five years.
Key strengths include a sizable revenue base, strong positive operating cash flow, and a substantial physical infrastructure footprint tailored to high‑density computing. The company has leveraged its mining heritage into capabilities that are attractive to AI and HPC clients, evidenced by long‑term hosting contracts. Operational expertise, proprietary management software, and experience securing large blocks of power create a differentiated position in a specialized segment of the digital infrastructure market.
The main risks are financial and execution‑related. Profitability is deeply negative, with a cost structure that is not currently sustainable. The balance sheet shows negative equity and high debt, leaving limited room for error. Heavy capital spending is driving material cash burn, increasing reliance on external financing. On the business side, customer concentration, intense competition from much larger players, sensitivity to power prices and regulation, and the challenges of pivoting from bitcoin‑centric economics to stable AI hosting all add uncertainty.
The outlook hinges on whether Core Scientific can successfully complete its strategic transition. If AI and HPC hosting capacity ramps as planned, contracts diversify, and new investments yield higher‑margin, more predictable revenue, the current infrastructure build‑out could eventually support a more stable and profitable model. If, however, demand falls short, competition compresses margins, or financing becomes constrained, the combination of heavy debt, negative equity, and persistent free‑cash‑flow deficits could remain a significant overhang. The company stands at a high‑potential but high‑risk inflection point.
About Core Scientific, Inc. Tranche 2 Warrants
https://corescientific.comCore Scientific, Inc. provides digital asset mining services in North America. It operates through two segments, Mining and Hosting. The company offers blockchain infrastructure, software solutions, and services; and operates data center mining facilities.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $79.76M ▼ | $7.88M ▼ | $214.15M ▲ | 268.48% ▲ | $0.6 ▲ | $221.01M ▲ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $311.38M ▼ | $2.35B ▲ | $3.31B ▼ | $-962.74M ▲ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $214.15M ▲ | $153.07M ▲ | $-273.32M ▼ | $-21.81M ▼ | $-142.06M ▼ | $-121.74M ▲ |
| 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 |
Q1 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Core Scientific, Inc. Tranche 2 Warrants's financial evolution and strategic trajectory over the past five years.
Key strengths include a sizable revenue base, strong positive operating cash flow, and a substantial physical infrastructure footprint tailored to high‑density computing. The company has leveraged its mining heritage into capabilities that are attractive to AI and HPC clients, evidenced by long‑term hosting contracts. Operational expertise, proprietary management software, and experience securing large blocks of power create a differentiated position in a specialized segment of the digital infrastructure market.
The main risks are financial and execution‑related. Profitability is deeply negative, with a cost structure that is not currently sustainable. The balance sheet shows negative equity and high debt, leaving limited room for error. Heavy capital spending is driving material cash burn, increasing reliance on external financing. On the business side, customer concentration, intense competition from much larger players, sensitivity to power prices and regulation, and the challenges of pivoting from bitcoin‑centric economics to stable AI hosting all add uncertainty.
The outlook hinges on whether Core Scientific can successfully complete its strategic transition. If AI and HPC hosting capacity ramps as planned, contracts diversify, and new investments yield higher‑margin, more predictable revenue, the current infrastructure build‑out could eventually support a more stable and profitable model. If, however, demand falls short, competition compresses margins, or financing becomes constrained, the combination of heavy debt, negative equity, and persistent free‑cash‑flow deficits could remain a significant overhang. The company stands at a high‑potential but high‑risk inflection point.

CEO
Adam Sullivan
Compensation Summary
(Year 2025)
Upcoming Earnings
Ratings Snapshot
Rating : C
Price Target
Institutional Ownership
TORONTO DOMINION BANK
Shares:1.49M
Value:$29.39M
GOLDMAN SACHS GROUP INC
Shares:821.15K
Value:$16.23M
FLOW TRADERS U.S. LLC
Shares:324.68K
Value:$6.42M
Summary
Showing Top 3 of 37

