Search/
Company exports
CSV downloadsPro company pages include CSV downloads for statements, ratios, chart data, and transcript indexes.
DC Infra·CORZ
Core Scientific, Inc.
NASDAQ · US
Digital infrastructure company providing high-density colocation and HPC hosting capacity for AI workloads.
AI relevance
AI compute hosting provider with large CoreWeave HPC contracts and a failed acquisition that leaves CORZ separately public.
Price
$27.38
Change
-1.78 (-6.12%)
Market cap
$8.7B
52w range
$12–$30
Exchange
NASDAQ
Country
US
Jason's Chips
Subscribe or sign in with your Substack email for charts, exports, estimates, transcripts, filings, earnings, and news.
Price chart
CORZ market performance
Daily close for Core Scientific, Inc.
- Latest close
- $27.41
- Range move
- +$15.20 (+124.5%)
- Range high
- $29.16
- Range low
- $12.21
- Latest volume
- 6.2M
- Source
- FMP EOD
Downloads
CSVExports
Download statements, ratios, chart data, and transcript indexes.
Income statement
7 annual rowsRevenue, gross profit, R&D, operating income, EBITDA, net income, and EPS.
Balance sheet
7 annual rowsCash, receivables, inventory, PP&E, assets, debt, liabilities, and equity.
Cash flow
7 annual rowsOperating cash flow, capital expenditures, and free cash flow.
Key metrics
7 annual rowsEnterprise value, valuation multiples, returns, yields, and cash conversion.
Ratios
7 annual rowsMargins, liquidity ratios, valuation ratios, leverage, and per-share metrics.
Chart data
606 rowsFive years of daily close and volume data powering the company chart.
Transcript list
11 rowsAvailable earnings-call transcript dates by fiscal year and quarter.
StreetBuy
Analyst expectations
Rating consensus22 ratings
Strong buy
0
Buy
19
Hold
3
Sell
0
Strong sell
0
Annual estimates
| Period | Revenue avg | Revenue range | EPS avg | EPS range | EBITDA avg | EBIT avg | Net income avg | SG&A avg | Analysts |
|---|---|---|---|---|---|---|---|---|---|
| 2026-12-31 | $648.3M | $574.9M - $697.5M | $-1.06 | $-2.91 - $0.79 | -$326.6M | -$392.0M | -$324.7M | $192.0M | 12 rev / 6 EPS |
| 2027-12-31 | $1.11B | $999.9M - $1.21B | $0.44 | $-0.33 - $1.56 | -$557.1M | -$668.8M | $156.6M | $327.5M | 11 rev / 7 EPS |
| 2028-12-31 | $1.59B | $1.15B - $1.91B | $1.13 | $-0.06 - $3.71 | -$799.9M | -$960.2M | $351.0M | $470.2M | 6 rev / 4 EPS |
| 2029-12-31 | $2.36B | $1.71B - $2.84B | $0.52 | $0.34 - $0.66 | -$1.19B | -$1.43B | $166.3M | $698.4M | 5 rev / 2 EPS |
| 2030-12-31 | $3.89B | $2.82B - $4.69B | $1.48 | $0.95 - $1.87 | -$1.96B | -$2.35B | $470.7M | $1.15B | 3 rev / 2 EPS |
Quarterly estimates
| Period | Revenue avg | Revenue range | EPS avg | EPS range | EBITDA avg | EBIT avg | Net income avg | SG&A avg | Analysts |
|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | $144.9M | $142.7M - $146.2M | $-0.06 | $-0.08 - $-0.03 | -$73.0M | -$87.6M | -$19.7M | $42.9M | 9 rev / 1 EPS |
| 2026-09-30 | $182.8M | $167.1M - $196.7M | $-0.03 | $-0.04 - $-0.01 | -$92.1M | -$110.5M | -$9.2M | $54.1M | 9 rev / 1 EPS |
| 2026-12-31 | $213.2M | $135.4M - $263.2M | $0.02 | $0.01 - $0.03 | -$107.4M | -$128.9M | $7.2M | $63.1M | 8 rev / 1 EPS |
| 2027-03-31 | $237.7M | $151.0M - $293.5M | $0.07 | $0.03 - $0.09 | -$119.8M | -$143.8M | $21.1M | $70.4M | 4 rev / 1 EPS |
| 2027-06-30 | $263.4M | $167.3M - $325.1M | $0.07 | $0.04 - $0.10 | -$132.7M | -$159.2M | $23.6M | $78.0M | 4 rev / 1 EPS |
| 2027-09-30 | $283.1M | $179.8M - $349.5M | $0.13 | $0.07 - $0.17 | -$142.6M | -$171.2M | $41.4M | $83.8M | 5 rev / 1 EPS |
| 2027-12-31 | $304.7M | $193.5M - $376.1M | $0.17 | $0.09 - $0.22 | -$153.5M | -$184.2M | $53.7M | $90.2M | 4 rev / 1 EPS |
| 2028-03-31 | $339.5M | $215.6M - $419.1M | $0.34 | $0.18 - $0.44 | -$171.0M | -$205.3M | $109.0M | $100.5M | 3 rev / 1 EPS |
Price target history
| Window | Targets | Average target |
|---|---|---|
| Last month | 2 | $36.00 |
| Last quarter | 7 | $32.86 |
| Last year | 19 | $28.03 |
| All time | 31 | $22.69 |
Sources: StreetInsider, TheFly
Latest grade actions
| Date | Firm | Action | Previous | New |
|---|---|---|---|---|
| 2026-05-27 | B. Riley Securities | Maintain | Buy | Buy |
| 2026-05-14 | Jefferies | Maintain | Buy | Buy |
| 2026-05-13 | BTIG | Maintain | Buy | Buy |
| 2026-05-07 | Macquarie | Maintain | Outperform | Outperform |
| 2026-05-07 | Needham | Maintain | Buy | Buy |
| 2026-04-09 | Cantor Fitzgerald | Maintain | Overweight | Overweight |
| 2026-03-04 | Macquarie | Maintain | Outperform | Outperform |
| 2026-03-04 | Canaccord Genuity | Maintain | Buy | Buy |
Historical rating snapshots
| Date | Strong buy | Buy | Hold | Sell | Strong sell |
|---|---|---|---|---|---|
| 2026-06-01 | 3 | 13 | 2 | 0 | 0 |
| 2026-05-01 | 3 | 13 | 1 | 0 | 0 |
| 2026-04-01 | 3 | 14 | 1 | 0 | 0 |
| 2026-03-01 | 3 | 14 | 2 | 0 | 0 |
| 2026-02-01 | 2 | 14 | 2 | 0 | 0 |
| 2026-01-01 | 2 | 14 | 3 | 0 | 0 |
| 2025-12-01 | 2 | 13 | 5 | 0 | 0 |
| 2025-11-01 | 2 | 13 | 7 | 0 | 0 |
FinancialsFY 2025
Financials
Income statement annual
| Period | Revenue | Gross profit | Gross margin | R&D | Operating income | EBITDA | Net income | EPS |
|---|---|---|---|---|---|---|---|---|
| FY 2025 | $319.0M | $37.9M | 11.9% | $0 | -$224.6M | -$207.9M | -$288.6M | $-0.88 |
| FY 2024 | $510.7M | $121.1M | 23.7% | $11.8M | -$19.2M | -$1.16B | -$1.32B | $-5.14 |
| FY 2023 | $502.4M | $123.5M | 24.6% | $7.2M | $9.0M | -$63.1M | -$246.5M | $-0.65 |
| FY 2022 | $640.3M | $8.4M | 1.3% | $27.0M | -$2.11B | -$1.84B | -$2.15B | $-6.30 |
| FY 2021 | $544.5M | $238.9M | 43.9% | $7.7M | $166.6M | $140.8M | $47.3M | $0.23 |
| FY 2020 | $60.3M | $9.4M | 15.6% | $5.3M | -$6.3M | $1.6M | -$12.2M | $-0.06 |
| FY 2019 | $59.5M | $10.5M | 17.7% | $5.5M | -$11.7M | -$5.6M | -$11.9M | $-0.28 |
Cash flow annual
| Period | Operating cash flow | Capex | Free cash flow |
|---|---|---|---|
| FY 2025 | $278.3M | $729.0M | -$450.8M |
| FY 2024 | $42.9M | $95.0M | -$52.1M |
| FY 2023 | $65.1M | $16.2M | $49.0M |
| FY 2022 | $205.2M | $601.7M | -$396.5M |
| FY 2021 | -$56.7M | $59.3M | -$116.0M |
| FY 2020 | -$23.8M | $1.6M | -$25.3M |
| FY 2019 | -$832,000 | $37.4M | -$38.2M |
Balance sheet annual
| Period | Cash + ST inv. | Receivables | Inventory | PP&E | Assets | Debt | Net debt | Liabilities | Equity |
|---|---|---|---|---|---|---|---|---|---|
| FY 2025 | $311.4M | $337.2M | $0 | $1.40B | $2.35B | $1.06B | $748.9M | $3.31B | -$962.7M |
| FY 2024 | $836.2M | $1.0M | $0 | $670.8M | $1.60B | $1.20B | $363.6M | $2.42B | -$820.2M |
| FY 2023 | $50.4M | $7.2M | $0 | $593.3M | $712.2M | $865.5M | $815.1M | $1.31B | -$596.9M |
| FY 2022 | $15.9M | $3.5M | $0 | $711.6M | $807.7M | $37.7M | $21.8M | $1.22B | -$409.3M |
| FY 2021 | $117.9M | $1.7M | $0 | $599.8M | $2.44B | $818.8M | $700.9M | $1.10B | $1.34B |
| FY 2020 | $8.7M | $1.1M | $0 | $85.2M | $225.6M | $40.3M | $31.6M | $91.9M | $133.7M |
| FY 2019 | $6.7M | $287,000 | $0 | $81.3M | $162.0M | $7.5M | $837,000 | $26.2M | $135.9M |
Annual ratios and key metrics
| Period | Gross margin | Op margin | Net margin | Current | Quick | ROE | ROIC | EV / sales | EV / EBITDA | FCF yield | R&D / rev. | Cash cycle |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FY 2025 | 11.9% | -70.4% | -90.5% | 1.1x | 1.1x | 30.0% | -14.3% | 16.9x | -25.9x | -9.7% | 0.0% | 222d |
| FY 2024 | 23.7% | -3.8% | -257.5% | 6.7x | 6.7x | 160.3% | -1.3% | 7.8x | -3.4x | -1.4% | 2.3% | -17d |
| FY 2023 | 24.6% | 1.8% | -49.1% | 0.2x | 0.2x | 41.3% | 2.4% | 4.2x | -33.6x | 3.7% | 1.4% | -144d |
| FY 2022 | 1.3% | -329.5% | -335.2% | 0.5x | 0.5x | 524.3% | -318.1% | 1.9x | -0.6x | -33.8% | 4.2% | -29d |
| FY 2021 | 43.9% | 30.6% | 8.7% | 2.4x | 2.4x | 3.5% | 5.6% | 2.6x | 10.0x | -16.3% | 1.4% | -13d |
| FY 2020 | 15.6% | -10.5% | -20.2% | 1.0x | 1.0x | -9.1% | -3.6% | 22.2x | 819.6x | -1.9% | 8.7% | -15d |
| FY 2019 | 17.7% | -19.6% | -20.0% | 0.6x | 0.6x | -8.8% | -8.1% | 22.0x | -234.8x | -2.9% | 9.2% | -54d |
Annual growth
| Period | Revenue | Gross profit | R&D | Op income | Net income | EPS | FCF | Capex | Cash + ST inv. | Inventory | Assets | Debt |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FY 2025 | -37.5% | -68.7% | -100.0% | -1069.8% | +78.1% | +82.9% | -765.7% | -667.7% | -62.8% | 0.0% | +46.8% | -11.6% |
| FY 2024 | +1.6% | -1.9% | +64.7% | -314.2% | -433.5% | -690.8% | -206.4% | -487.6% | +1558.8% | 0.0% | +124.5% | +38.6% |
| FY 2023 | -21.5% | +1369.8% | -73.4% | +100.4% | +88.5% | +89.7% | +112.3% | +97.3% | +217.4% | 0.0% | -11.8% | +2194.0% |
| FY 2022 | +17.6% | -96.5% | +251.3% | -1365.9% | -4636.5% | -2839.1% | -241.8% | -915.0% | -86.5% | 0.0% | -66.9% | -95.4% |
| FY 2021 | +802.7% | +2443.2% | +45.6% | +2733.8% | +487.6% | +485.3% | -357.9% | -3680.3% | +1259.4% | 0.0% | +981.2% | +1932.3% |
| FY 2020 | +1.3% | -10.8% | -3.8% | +45.9% | -2.4% | +78.7% | +33.8% | +95.8% | +30.3% | 0.0% | +39.2% | +437.6% |
| FY 2019 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
SegmentsFY 2024
Revenue Mix
Latest product mixFY 2024 · $0
Equipment Sales$0 · --
Latest geography mix
Not available.
Product revenue annual
| Period | Total | Digital Asset Mining Service | Hosting Service | Hosting Service, Customers | Equipment Sales, Related Parties | Equipment Sales | Hosting Service, Related Parties | Equipment Sales, Customers |
|---|---|---|---|---|---|---|---|---|
| FY 2024 | $0 | -- | -- | -- | -- | $0 | -- | -- |
| FY 2023 | $477.6M | $390.3M | $87.2M | -- | -- | -- | -- | -- |
| FY 2022 | $877.1M | $397.8M | $169.7M | $130.2M | $71.4M | $67.1M | $29.5M | $11.4M |
Geography revenue annual
No segment history on file.
Transcripts11 on file
Transcripts
Events
Events
Next earnings
2026-08-14EPS est $-0.02
Latest news
- These 3 Bitcoin Miner Stocks Are Riding the AI Data Center Boom
MarketBeat · 2026-06-22
- Texas grid flags risks as data centers, crypto sites fail voltage tests
Reuters · 2026-06-05