CORZ · Core Scientific, Inc./tx
$21.77
-1.04 (-4.56%)
At close · Aug 5
Market Cap
$7.00B
Shares
321.34M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$319.02M
-37.5%
FY2025
Net Income
-$288.62M
+79.9%
FY2025
Gross Margin
11.88%
-11.8pp
FY2025
Operating Margin
-76.98%
-49.2pp
FY2025
Diluted EPS
-$0.88
+81.9%
FY2025
Operating Cash Flow
$278.25M
+548.7%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| $440.31M | $319.02M | $510.67M | $502.4M | $640.31M | $544.48M | $60.32M | |
| $252.38M | $65.42M | $24.38M | $0 | $0 | — | — | |
| $315.5M | $281.12M | $389.6M | $378.94M | $631.91M | $305.62M | $50.93M | |
| $124.81M | $37.9M | $121.07M | $123.46M | $8.4M | $238.86M | $9.39M | |
| — | 11.88% | 23.71% | 24.57% | 1.31% | 43.87% | 15.57% | |
| — | — | $11.83M | $7.18M | $26.96M | $7.67M | $5.27M | |
| — | — | $9.97M | $7.02M | $12.73M | $4.06M | $1.77M | |
| — | — | $110.45M | $93.91M | $213.28M | $60.49M | $14.55M | |
| $175.89M | $159.22M | $113.69M | $108.11M | — | — | — | |
| — | — | — | — | $1.2M | $1.6M | — | |
| — | $68.91M | $113.21M | $96M | $225.26M | $33.36M | $9.4M | |
| — | — | — | — | $1M | — | — | |
| — | — | — | — | $252.97M | $72.22M | $21.6M | |
| -$561.16M | -$245.59M | -$142.07M | $8.96M | -$2.11B | $131.49M | -$6.33M | |
| — | -76.98% | -27.82% | 1.78% | -329.46% | 24.15% | -10.49% | |
| — | -$176.68M | -$28.86M | $104.96M | -$1.88B | $164.86M | $3.08M | |
| — | — | — | — | — | $34.54K | — | |
| -$866.68M | -$42.44M | -$1.29B | -$254.77M | -$53.86M | -$68.42M | -$5.88M | |
| -$1.43B | -$288.03M | -$1.44B | -$245.8M | -$2.16B | $63.08M | -$12.21M | |
| $2.73M | $583K | $859K | $683K | -$17.09M | $15.76M | $0 | |
| -$1.43B | -$288.62M | -$1.44B | -$246.49M | -$2.15B | $47.31M | -$12.21M | |
| — | -90.47% | -281.57% | -49.06% | -335.2% | 8.69% | -20.24% | |
| -$2.14B | -$280.74M | -$1.25B | -$246.49M | -$2.15B | $47.31M | -$22.68M | |
| — | — | -$1.44B | -$246.49M | -$2.14B | $36.35M | -$12.21M | |
| USD/shares | — | -$0.88 | -$4.87 | -$0.65 | -$6.30 | $0.23 | -$0.14 |
| USD/shares | — | -$0.88 | -$4.87 | -$0.65 | -$6.30 | $0.20 | -$0.14 |
| shares | — | 318.07M | 255.83M | 379.86M | 340.65M | 207.26M | 157.6M |
| shares | — | 318.07M | 255.83M | 379.86M | 340.65M | 233.31M | 157.6M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2022–FY2024: $31.65M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 2.85×
EV/EBIT
—
Peer median 19.83×
P/E (TTM)
—
Peer median 34.68×
Peer medians compare against the 65 similar-size Software - Infrastructure companies (of 139 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Digital Asset Self Mining Segment | $229,207,000 | $408,740,000 | — | — | — | — |
| Colocation Segment | $65,424,000 | $24,378,000 | — | — | — | — |
| Digital Asset Hosted Mining Segment | $24,388,000 | $77,554,000 | — | — | — | — |
| Equipment Sales and Hosting Segment | — | — | $112,067,000 | $242,517,000 | $327,558,000 | $54,193,000 |
| High Performance Compute Hosting Segment | — | $24,378,000 | — | — | — | — |
| Mining Segment | — | — | $390,333,000 | $397,796,000 | $216,925,000 | $6,127,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Digital Asset Self Mining Service | $229,207,000 | $408,740,000 | $390,333,000 | — | — | — |
| Colocation Service | $65,424,000 | $24,378,000 | $0 | — | — | — |
| Digital Asset Hosted Mining Service | $24,388,000 | $77,554,000 | $112,067,000 | — | — | — |
| Equipment Sales Customers | — | — | — | $11,391,000 | $138,376,000 | $11,193,000 |
| Equipment Sales Related Parties | — | — | — | $71,438,000 | $109,859,000 | $1,402,000 |
| High Performance Compute Hosting Service | — | $24,378,000 | $0 | — | — | — |
| Hosting Service Customers | — | — | — | $130,234,000 | $62,350,000 | $34,615,000 |
| Hosting Service Related Parties | — | — | — | $29,454,000 | $16,973,000 | $6,983,000 |
Key facts
CIK
1839341
CUSIP
21874A106
13F (30d)
121 filings
121 filers
Visit website
Investor relations