Core Scientific Announces Third Quarter 2026 Results

November 5, 2026 7:01 AM EST

MIAMI--(BUSINESS WIRE)-- Core Scientific, Inc. (NASDAQ: CORZ), a leader in digital infrastructure for high-density colocation services (“HDC”), today announced financial results for the third quarter ended September 30, 2026.

“Our execution at scale is translating into results, with a significant sequential increase in GAAP colocation revenue,” said Adam Sullivan, Chief Executive Officer of Core Scientific. “We are nearing full delivery under our first colocation agreement while construction under our second is underway across five campuses. With revenue growing and substantial contracted capacity still to deliver, we have built a strong foundation for our next phase of growth.”

Recent Business Developments

  • Colocation revenue increased nearly 60% sequentially to $215.4 million in the third quarter of 2026, driven by continued delivery of billing megawatts.
  • Billing for 485 MW of capacity as of September 30, 2026, representing over $700 million in average annualized colocation GAAP revenue.
  • Net income increased to $1.2 billion, benefiting from a non-cash gain in the change in fair value of warrants. Adjusted EBITDA more than tripled sequentially to $133.6 million, with margins expanding to 57%, up from 25%.

Financial Summary and Operating Metrics (in millions, except billing megawatts)

Metric

Q3 2026

Q2 2026

Q3 2025

Billing MW

485

395

N/A

Colocation Revenue

$215.4

$136.7

$15.0

Total Revenue

$232.9

$164.2

$81.1

Gross Profit

$123.3

$70.0

$3.9

Net income (loss)(1)

$1,178.1

$(1,155.3)

$(144.0)

Adjusted EBITDA

$133.6

$41.1

$6.5

Capital Expenditures (“CapEx”)(2)

$985.1

$797.5

$244.5

Liquidity and DSRA(3)

$1,744.2

$2,601.1

$694.8

(1)

Net income (loss) for the quarters ended September 30, 2026 and June 30, 2026 were primarily driven by the change in fair value of warrants, reflecting changes in the Company’s stock price during the periods.

(2)

CapEx includes purchases of property, plant and equipment and acquisitions of land and development rights.

(3)

Liquidity and DSRA is comprised of cash and cash equivalents, digital assets, revolver availability, and all restricted cash including the debt service reserve accounts. Restricted cash as of September 30, 2026 and June 30, 2026 included funds held in escrow in connection with certain utility and development costs. As of June 30, 2026, restricted cash also included funds held in escrow for the now closed Polaris DS LLC acquisition. There was no restricted cash as of September 30, 2025.

Conference Call and Earnings Presentation

In conjunction with this release, Core Scientific, Inc. will host a conference call today, Thursday, November 5, 2026, at 8:30 am Eastern Time that will be webcast live. Adam Sullivan, Chief Executive Officer, Jim Nygaard, Chief Financial Officer, and Jon Charbonneau, Senior Vice President, Investor Relations will host the call.

Investors with Internet access may listen to the live audio webcast via the Investor Relations page of the Core Scientific, Inc. website, http://investors.corescientific.com or by using the following link https://event.choruscall.com/mediaframe/webcast.html?webcastid=9RapppQ4

A supplementary investor presentation for the third quarter 2026 may be accessed at https://investors.corescientific.com/news-events/presentations

Audio Replay

An audio replay of the event will be archived on the Investor Relations section of the Company's website at http://investors.corescientific.com.

About Core Scientific

Core Scientific is a leader in designing, building and operating large scale, purpose-built data centers for high-density colocation (“HDC”) services. Core Scientific operates facilities for high-density colocation services serving artificial intelligence-related (“AI”) workloads and is a premier provider of digital infrastructure and services to its third-party customers. The majority of the Company's revenue is derived from high-density colocation services, with the remainder derived from earning digital assets for the Company's own account and from digital asset mining hosting services. The Company is in the process of repurposing its remaining mining facilities to support its high-density colocation services business as circumstances allow. Core Scientific’s facilities are located in Alabama (1), Georgia (2), Kentucky (1), North Carolina (1), North Dakota (1), Oklahoma (1) and Texas (4). To learn more, visit www.corescientific.com.

Special Note Regarding Forward-Looking Statements

This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended, (the “Exchange Act”). Forward-looking statements may include words such as “aim,” “estimate,” “plan,” “project,” “forecast,” “goal,” “intend,” “will,” “expect,” “anticipate,” “believe,” “seek,” “target” or other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding projections, estimates and forecasts of revenue, contracted revenue and other financial and performance metrics, projections of market opportunity and expectations, the Company’s ability to scale and grow its business, successfully finance and complete construction of its data centers, source sufficient electrical energy, necessary long lead infrastructure components, supplies and equipment, the expected growth of the Company, the Company’s ability to source and retain talent, and our ability to source and acquire suitable additional land and power. These statements are provided for illustrative purposes only and are based on various assumptions, whether or not identified in this press release, and on the current expectations of the Company’s management. These forward-looking statements are not intended to serve, and must not be relied on by any investor, as a guarantee, an assurance, a prediction or a definitive statement of fact or probability. Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. Many actual events and circumstances are beyond the control of the Company.

These forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and assumptions, known or unknown, that could cause actual results to vary materially from those indicated or anticipated. These risks, assumptions and uncertainties include those described in Part I. Item 1A. — “Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2025 and in the Company’s Quarterly Reports on Form 10-Q. If one or more of these risks or uncertainties materializes, or if underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements.

There may be additional risks that the Company could not presently know or that the Company currently believes are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. In addition, forward-looking statements reflect the Company’s expectations, plans or forecasts of future events and views as of the date of this press release and should not be relied upon as representing the Company’s assessments as of any date subsequent to the date of this press release. The Company anticipates that subsequent events and developments will cause the Company’s assessments to change. However, while the Company may elect to update these forward-looking statements at some point in the future, the Company specifically disclaims any obligation to do so. Accordingly, you should not place undue reliance on these forward-looking statements, which speak only as of the date they are made.

 

Core Scientific, Inc.

Condensed Consolidated Balance Sheets

(Unaudited, in thousands, except par value)

 

 

September 30,
2026

 

June 30,
2026

 

December 31,
2025

Assets

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

$

803,941

 

 

$

1,769,735

 

 

$

311,378

 

Digital assets

 

2,690

 

 

 

49,675

 

 

 

222,000

 

Customer funding receivable

 

282,659

 

 

 

383,758

 

 

 

337,158

 

Restricted cash, current portion

 

201,745

 

 

 

165,745

 

 

 

—

 

Other current assets

 

131,115

 

 

 

74,731

 

 

 

25,001

 

Total Current Assets

 

1,422,150

 

 

 

2,443,644

 

 

 

895,537

 

Property, plant and equipment, net

 

2,630,353

 

 

 

1,774,142

 

 

 

1,293,299

 

Intangibles, net

 

737,531

 

 

 

228,625

 

 

 

1,076

 

Operating lease right-of-use assets

 

110,503

 

 

 

114,199

 

 

 

108,484

 

Deferred lease incentive, net of current portion

 

295,000

 

 

 

—

 

 

 

—

 

Restricted cash, net of current portion

 

635,858

 

 

 

615,911

 

 

 

—

 

Other noncurrent assets

 

104,319

 

 

 

80,972

 

 

 

49,248

 

Total Assets

$

5,935,714

 

 

$

5,257,493

 

 

$

2,347,644

 

Liabilities and Stockholders’ Deficit

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Accounts payable

$

120,876

 

 

$

112,374

 

 

$

126,106

 

Accrued expenses

 

779,520

 

 

 

509,189

 

 

 

511,957

 

Deferred revenue, current portion

 

309,065

 

 

 

287,201

 

 

 

127,561

 

Warrant liabilities, current portion

 

880,725

 

 

 

1,811,587

 

 

 

—

 

Other current liabilities

 

17,028

 

 

 

17,443

 

 

 

15,777

 

Total Current Liabilities

 

2,107,214

 

 

 

2,737,794

 

 

 

781,401

 

Long-term debt

 

4,302,175

 

 

 

4,297,967

 

 

 

1,060,325

 

Deferred revenue, net of current portion

 

264,506

 

 

 

367,242

 

 

 

428,290

 

Warrant liabilities, net of current portion

 

238,180

 

 

 

163,683

 

 

 

936,107

 

Other noncurrent liabilities

 

115,717

 

 

 

110,163

 

 

 

104,261

 

Total Liabilities

 

7,027,792

 

 

 

7,676,849

 

 

 

3,310,384

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Deficit:

 

 

 

 

 

Preferred stock; $0.00001 par value; 2,000,000 shares authorized; none issued and outstanding at September 30, 2026 and December 31, 2025

 

—

 

 

 

—

 

 

 

—

 

Common stock; $0.00001 par value; 10,000,000 shares authorized at September 30, 2026 and December 31, 2025; 321,972 and 314,231 shares issued and outstanding at September 30, 2026 and December 31, 2025, respectively

 

3

 

 

 

3

 

 

 

3

 

Additional paid-in capital

 

3,378,990

 

 

 

3,229,842

 

 

 

3,183,960

 

Accumulated deficit

 

(4,471,071

)

 

 

(5,649,201

)

 

 

(4,146,703

)

Total Stockholders’ Deficit

 

(1,092,078

)

 

 

(2,419,356

)

 

 

(962,740

)

Total Liabilities and Stockholders’ Deficit

$

5,935,714

 

 

$

5,257,493

 

 

$

2,347,644

 

 

Certain prior year amounts have been reclassified for consistency with the current year presentation.

 

Core Scientific, Inc.

Condensed Consolidated Statements of Operations

(Unaudited, in thousands, except per share amounts)

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,
2026

 

June 30,
2026

 

September 30,
2025

 

September 30,
2026

 

September 30,
2025

Revenue:

 

 

 

 

 

 

 

 

 

Colocation revenue

$

215,432

 

 

$

136,669

 

 

$

14,951

 

 

$

429,640

 

 

$

34,084

 

Digital asset self-mining revenue

 

12,263

 

 

 

21,535

 

 

 

57,438

 

 

 

63,903

 

 

 

187,041

 

Digital asset hosted mining revenue

 

5,171

 

 

 

5,997

 

 

 

8,714

 

 

 

18,768

 

 

 

18,131

 

Total revenue

 

232,866

 

 

 

164,201

 

 

 

81,103

 

 

 

512,311

 

 

 

239,256

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

Cost of colocation services

 

87,059

 

 

 

56,686

 

 

 

11,066

 

 

 

177,363

 

 

 

28,602

 

Cost of digital asset self-mining

 

19,755

 

 

 

33,700

 

 

 

59,438

 

 

 

100,644

 

 

 

180,197

 

Cost of digital asset hosted mining services

 

2,780

 

 

 

3,771

 

 

 

6,694

 

 

 

10,882

 

 

 

13,314

 

Total cost of revenue

 

109,594

 

 

 

94,157

 

 

 

77,198

 

 

 

288,889

 

 

 

222,113

 

Gross profit

 

123,272

 

 

 

70,044

 

 

 

3,905

 

 

 

223,422

 

 

 

17,143

 

Loss (gain) on fair value of digital assets

 

(19,264

)

 

 

9,368

 

 

 

(10,957

)

 

 

(3,338

)

 

 

(30,066

)

Loss on disposal of property, plant and equipment

 

5,342

 

 

 

1,273

 

 

 

300

 

 

 

20,253

 

 

 

4,472

 

Loss on remeasurement of assets held for sale, net

 

1,518

 

 

 

19,495

 

 

 

—

 

 

 

21,013

 

 

 

—

 

Impairment of property, plant and equipment

 

—

 

 

 

—

 

 

 

—

 

 

 

266,488

 

 

 

—

 

Loss on contract termination

 

—

 

 

 

41,948

 

 

 

—

 

 

 

41,948

 

 

 

—

 

Colocation organizational and site startup costs

 

12,932

 

 

 

27,039

 

 

 

16,174

 

 

 

48,636

 

 

 

39,496

 

Advisor fees

 

4,839

 

 

 

381

 

 

 

5,785

 

 

 

5,553

 

 

 

7,083

 

Selling, general and administrative

 

45,555

 

 

 

49,008

 

 

 

47,395

 

 

 

139,408

 

 

 

124,272

 

Operating income (loss)

 

72,350

 

 

 

(78,468

)

 

 

(54,792

)

 

 

(316,539

)

 

 

(128,114

)

Non-operating expenses (income), net:

 

 

 

 

 

 

 

 

 

Loss on debt extinguishment

 

—

 

 

 

5,435

 

 

 

—

 

 

 

5,435

 

 

 

1,377

 

Interest expense (income), net

 

35,047

 

 

 

23,833

 

 

 

(821

)

 

 

63,737

 

 

 

(4,193

)

Change in fair value of warrants and contingent value rights

 

(1,034,358

)

 

 

1,045,515

 

 

 

74,864

 

 

 

41,956

 

 

 

363,358

 

Loss on legal settlements

 

—

 

 

 

—

 

 

 

15,075

 

 

 

500

 

 

 

15,504

 

Other non-operating expenses (income), net

 

37

 

 

 

152

 

 

 

(8

)

 

 

200

 

 

 

(73

)

Total non-operating expenses (income), net

 

(999,274

)

 

 

1,074,935

 

 

 

89,110

 

 

 

111,828

 

 

 

375,973

 

Income (loss) before income tax expense (benefit)

 

1,071,624

 

 

 

(1,153,403

)

 

 

(143,902

)

 

 

(428,367

)

 

 

(504,087

)

Income tax expense (benefit)

 

(106,506

)

 

 

1,907

 

 

 

125

 

 

 

(103,999

)

 

 

488

 

Net income (loss)

$

1,178,130

 

 

$

(1,155,310

)

 

$

(144,027

)

 

$

(324,368

)

 

$

(504,575

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic

$

3.42

 

 

$

(3.32

)

 

$

(0.45

)

 

$

(0.93

)

 

$

(1.48

)

Net income (loss) per share, diluted

$

0.47

 

 

$

(3.32

)

 

$

(0.45

)

 

$

(0.93

)

 

$

(1.48

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding, basic

 

327,700

 

 

 

325,329

 

 

 

318,562

 

 

 

325,334

 

 

 

317,363

 

Weighted average shares outstanding, diluted

 

469,006

 

 

 

325,329

 

 

 

318,562

 

 

 

325,334

 

 

 

317,363

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information - stock based compensation:

 

 

 

 

 

 

 

 

 

Cost of revenue

$

685

 

 

$

1,283

 

 

$

1,251

 

 

$

2,821

 

 

$

3,574

 

Colocation organizational and site startup costs

 

6,584

 

 

 

4,302

 

 

 

7,241

 

 

 

15,110

 

 

 

14,831

 

Selling, general and administrative

 

17,916

 

 

 

12,655

 

 

 

21,454

 

 

 

43,255

 

 

 

51,896

 

Stock-based compensation expense, net of amounts capitalized

 

25,185

 

 

 

18,240

 

 

 

29,946

 

 

 

61,186

 

 

 

70,301

 

Capitalized stock-based compensation

 

57

 

 

 

519

 

 

 

227

 

 

 

1,202

 

 

 

623

 

Total stock-based compensation cost

$

25,242

 

 

$

18,759

 

 

$

30,173

 

 

$

62,388

 

 

$

70,924

 

 

Certain prior year amounts have been reclassified for consistency with the current year presentation.

 

Core Scientific, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited, in thousands)

 

 

Nine Months Ended September 30,

 

 

2026

 

 

 

2025

 

Cash flows from Operating Activities:

 

 

 

Net loss

$

(324,368

)

 

$

(504,575

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

50,133

 

 

 

54,816

 

Loss on disposal of property, plant and equipment

 

20,253

 

 

 

4,472

 

Loss on remeasurement of assets held for sale, net

 

21,013

 

 

 

—

 

Impairment of property, plant and equipment

 

266,488

 

 

 

—

 

Change in operating lease right-of-use assets

 

10,046

 

 

 

8,248

 

Stock-based compensation

 

61,186

 

 

 

70,301

 

Digital asset self-mining revenue

 

(63,903

)

 

 

(187,396

)

Proceeds from sales of digital assets generated by self-mining revenue(1)

 

286,765

 

 

 

—

 

Gain on fair value of digital assets

 

(3,338

)

 

 

(30,066

)

Change in fair value of warrants and contingent value rights

 

41,956

 

 

 

363,358

 

Loss on debt extinguishment

 

5,435

 

 

 

1,377

 

Deferred income taxes

 

(105,816

)

 

 

—

 

Accrued interest capitalized to construction in progress

 

(23,273

)

 

 

—

 

Changes in operating assets and liabilities:

 

 

 

Customer funding receivable

 

54,499

 

 

 

(335,643

)

Accounts payable

 

(82,177

)

 

 

105,615

 

Accrued expenses

 

167,124

 

 

 

244,977

 

Deferred revenue from colocation services

 

19,151

 

 

 

323,796

 

Other current assets

 

(50,979

)

 

 

11,500

 

Other operating assets and liabilities, net

 

(53,952

)

 

 

(10,040

)

Net cash provided by operating activities

 

296,243

 

 

 

120,740

 

Cash flows from Investing Activities:

 

 

 

Purchases of property, plant and equipment

 

(1,494,979

)

 

 

(449,752

)

Proceeds from sales of property, plant and equipment

 

6,094

 

 

 

1,929

 

Cash paid for asset acquisitions

 

(676,881

)

 

 

—

 

Other investing activities

 

(149

)

 

 

(15,160

)

Net cash used in investing activities

 

(2,165,915

)

 

 

(462,983

)

Cash flows from Financing Activities:

 

 

 

Debt extinguishment payments

 

(1,000,000

)

 

 

(26,862

)

Proceeds from the issuance of debt

 

4,275,250

 

 

 

—

 

Debt issuance costs

 

(50,907

)

 

 

—

 

Taxes paid related to net share settlement of equity awards

 

(35,152

)

 

 

(5,893

)

Principal payments on debt

 

—

 

 

 

(8,613

)

Proceeds from exercise of warrants

 

11,742

 

 

 

1,746

 

Other financing activities

 

(1,095

)

 

 

(1,672

)

Net cash provided by (used in) financing activities

 

3,199,838

 

 

 

(41,294

)

Net increase (decrease) in cash, cash equivalents and restricted cash

 

1,330,166

 

 

 

(383,537

)

Cash, cash equivalents and restricted cash—beginning of period

 

311,378

 

 

 

836,980

 

Cash, cash equivalents and restricted cash—end of period

$

1,641,544

 

 

$

453,443

 

 

 

 

 

Supplemental disclosures of other cash flow information:

 

 

 

Cash paid for interest, net of capitalized interest

$

19,313

 

 

$

15,285

 

Income tax payments

 

640

 

 

$

298

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of non-cash investing and financing activities:

 

 

 

Purchases of property, plant and equipment in accounts payable and accrued expenses

$

429,937

 

 

$

154,440

 

Reclass of property, plant and equipment to held for sale

$

51,262

 

 

$

—

 

Operating lease right-of-use assets obtained in exchange for lease obligations

$

13,440

 

 

$

2,154

 

Non-cash exercise of warrants

$

1,514

 

 

$

24,692

 

Liabilities assumed in acquisition

$

115,790

 

 

$

—

 

Issuance of warrants

$

296,423

 

 

$

—

 

Interest capitalized to construction in progress

$

25,828

 

 

$

—

 

 

 

 

 

Reconciliation of cash, cash equivalents and restricted cash within the Condensed Consolidated Balance Sheets to the amounts shown in the Condensed Consolidated Statements of Cash Flows above:

 

 

 

Cash and cash equivalents

$

803,941

 

 

$

453,443

 

Restricted cash, current portion

 

201,745

 

 

 

—

 

Restricted cash, net of current portion

 

635,858

 

 

 

—

 

Total cash, cash equivalents and restricted cash

$

1,641,544

 

 

$

453,443

 

(1)

Proceeds from digital assets received as noncash revenue consideration liquidated at management's discretion.

 

Certain prior year amounts have been reclassified for consistency with the current year presentation.

 

Core Scientific, Inc.

Segment Results

(Unaudited, in thousands, except percentages)

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,
2026

 

June 30,
2026

 

September 30,
2025

 

September 30,
2026

 

September 30,
2025

Colocation Segment

 

 

 

 

 

 

 

 

 

Colocation revenue:

 

 

 

 

 

 

 

 

 

License fees

$

157,265

 

 

$

98,812

 

 

$

9,848

 

 

$

315,272

 

 

$

22,853

 

Power fees passed through to customer

 

57,556

 

 

 

35,073

 

 

 

3,553

 

 

 

113,689

 

 

 

9,603

 

Maintenance and other

 

611

 

 

 

2,784

 

 

 

1,550

 

 

 

679

 

 

 

1,628

 

Total colocation revenue

 

215,432

 

 

 

136,669

 

 

 

14,951

 

 

 

429,640

 

 

 

34,084

 

Cost of colocation services:

 

 

 

 

 

 

 

 

 

Power fees passed through to customer

 

57,556

 

 

 

35,073

 

 

 

3,553

 

 

 

113,689

 

 

 

9,604

 

Depreciation expense

 

10,061

 

 

 

4,621

 

 

 

219

 

 

 

16,757

 

 

 

389

 

Employee compensation

 

6,419

 

 

 

4,801

 

 

 

2,209

 

 

 

14,206

 

 

 

4,651

 

Facility operations expense

 

10,371

 

 

 

10,381

 

 

 

4,383

 

 

 

27,507

 

 

 

12,570

 

Other segment items(1)

 

2,652

 

 

 

1,810

 

 

 

702

 

 

 

5,204

 

 

 

1,388

 

Total cost of colocation services

 

87,059

 

 

 

56,686

 

 

 

11,066

 

 

 

177,363

 

 

 

28,602

 

Colocation gross profit

$

128,373

 

 

$

79,983

 

 

$

3,885

 

 

$

252,277

 

 

$

5,482

 

Colocation gross margin

 

60

%

 

 

59

%

 

 

26

%

 

 

59

%

 

 

16

%

 

 

 

 

 

 

 

 

 

 

Digital Asset Self-Mining Segment

 

 

 

 

 

 

 

 

 

Digital asset self-mining revenue

$

12,263

 

 

 

21,535

 

 

$

57,438

 

 

$

63,903

 

 

$

187,041

 

Cost of digital asset self-mining:

 

 

 

 

 

 

 

 

 

Power fees

 

10,483

 

 

 

17,861

 

 

 

33,280

 

 

 

55,614

 

 

 

94,319

 

Depreciation expense

 

7,173

 

 

 

9,897

 

 

 

15,474

 

 

 

30,978

 

 

 

52,792

 

Employee compensation

 

1,255

 

 

 

4,052

 

 

 

7,803

 

 

 

8,834

 

 

 

23,411

 

Facility operations expense

 

636

 

 

 

1,286

 

 

 

2,089

 

 

 

3,895

 

 

 

7,458

 

Other segment items(1)

 

208

 

 

 

604

 

 

 

792

 

 

 

1,323

 

 

 

2,217

 

Total cost of digital asset self-mining

 

19,755

 

 

 

33,700

 

 

 

59,438

 

 

 

100,644

 

 

 

180,197

 

Digital Asset Self-Mining gross profit

$

(7,492

)

 

$

(12,165

)

 

$

(2,000

)

 

$

(36,741

)

 

$

6,844

 

Digital Asset Self-Mining gross margin

 

(61

)%

 

 

(56

)%

 

 

(3

)%

 

 

(57

)%

 

 

4

%

 

 

 

 

 

 

 

 

 

 

Digital Asset Hosted Mining Segment

 

 

 

 

 

 

 

 

 

Digital asset hosted mining revenue from customers

$

5,171

 

 

 

5,997

 

 

$

8,714

 

 

$

18,768

 

 

$

18,131

 

Cost of digital asset hosted mining services:

 

 

 

 

 

 

 

 

 

Power fees

 

1,987

 

 

 

2,356

 

 

 

4,793

 

 

 

7,646

 

 

 

9,367

 

Depreciation expense

 

401

 

 

 

626

 

 

 

376

 

 

 

1,332

 

 

 

856

 

Employee compensation

 

233

 

 

 

542

 

 

 

1,115

 

 

 

1,202

 

 

 

2,225

 

Facility operations expense

 

119

 

 

 

167

 

 

 

297

 

 

 

520

 

 

 

665

 

Other segment items(1)

 

40

 

 

 

80

 

 

 

113

 

 

 

182

 

 

 

201

 

Total cost of digital asset hosted mining services

 

2,780

 

 

 

3,771

 

 

 

6,694

 

 

 

10,882

 

 

 

13,314

 

Digital Asset Hosted Mining gross profit

$

2,391

 

 

$

2,226

 

 

$

2,020

 

 

$

7,886

 

 

$

4,817

 

Digital Asset Hosted Mining gross margin

 

46

%

 

 

37

%

 

 

23

%

 

 

42

%

 

 

27

%

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

Consolidated total revenue

$

232,866

 

 

$

164,201

 

 

$

81,103

 

 

$

512,311

 

 

$

239,256

 

Consolidated cost of revenue

$

109,594

 

 

$

94,157

 

 

$

77,198

 

 

$

288,889

 

 

$

222,113

 

Consolidated gross profit

$

123,272

 

 

$

70,044

 

 

$

3,905

 

 

$

223,422

 

 

$

17,143

 

Consolidated gross margin

 

53

%

 

 

43

%

 

 

5

%

 

 

44

%

 

 

7

%

(1)

Other segment items consist primarily of software and IT costs, travel, professional and contract services, and telecommunications costs.

Core Scientific, Inc.
Non-GAAP Financial Measures
(Unaudited)

Adjusted EBITDA is a non-GAAP financial measure defined as our net loss, adjusted to eliminate the effect of (i) interest expense (income), net; (ii) provision for income taxes; (iii) depreciation and amortization; (iv) stock-based compensation expense; (v) loss on disposal and impairment of property, plant and equipment; (vi) loss on remeasurement of assets held for sale; (vii) loss on contract termination; (viii) colocation organizational startup costs primarily related to the initial ramp up of new colocation sits and the conversion of existing facilities to colocation data center operations; (ix) loss on debt extinguishment; (x) change in fair value of warrant and contingent value rights; (xi) loss on legal settlements; (xii) post-emergence bankruptcy advisory costs incurred related to reorganization and (xiii) certain additional non-cash items that do not reflect the performance of our ongoing business operations. For additional information, including the reconciliation of net loss to Adjusted EBITDA, please refer to the table below. We believe Adjusted EBITDA is an important measure because it allows management, investors, and our Board of Directors to evaluate and compare our operating results, including our return on capital and operating efficiencies, from period-to-period by making the adjustments described above. In addition, it provides useful information to investors and others in understanding and evaluating our results of operations, as well as provides a useful measure for period-to-period comparisons of our business, as it removes the effect of net interest expense, taxes, certain non-cash items, variable charges and timing differences. Moreover, we have included Adjusted EBITDA in this earnings release because it is a key measurement used by our management internally to make operating decisions, including those related to operating expenses, evaluate performance, and perform strategic and financial planning.

The above items are excluded from our Adjusted EBITDA measure because these items are non-cash in nature or because the amount and timing of these items are not related to the current results of our core business operations which renders evaluation of our current performance, comparisons of performance between periods and comparisons of our current performance with our competitors less meaningful. However, you should be aware that when evaluating Adjusted EBITDA, we may incur future expenses similar to those excluded when calculating this measure. Our presentation of this measure should not be construed as an inference that its future results will be unaffected by unusual items. Further, this non-GAAP financial measure should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). We compensate for these limitations by relying primarily on GAAP results and using Adjusted EBITDA on a supplemental basis. Our computation of Adjusted EBITDA may not be comparable to other similarly titled measures computed by other companies because not all companies calculate this measure in the same fashion. You should review the reconciliation of net loss to Adjusted EBITDA below and not rely on any single financial measure to evaluate our business.

The following table reconciles the non-GAAP financial measure to the most directly comparable U.S. GAAP financial performance measure, which is net loss, for the periods presented (in thousands):

 

Three Months Ended

 

Nine Months Ended

 

September 30,
2026

 

June 30,
2026

 

September 30,
2025

 

September 30,
2026

 

September 30,
2025

Adjusted EBITDA

 

 

 

 

 

 

 

Net income (loss)

$

1,178,130

 

 

$

(1,155,310

)

 

$

(144,027

)

 

$

(324,368

)

 

$

(504,575

)

Adjustments:

 

 

 

 

 

 

 

 

 

Interest expense (income), net

 

35,047

 

 

 

23,833

 

 

 

(821

)

 

 

63,737

 

 

 

(4,193

)

Income tax expense (benefit)

 

(106,506

)

 

 

1,907

 

 

 

125

 

 

 

(103,999

)

 

 

488

 

Depreciation and amortization

 

17,987

 

 

 

15,498

 

 

 

16,329

 

 

 

50,133

 

 

 

54,816

 

Stock-based compensation expense

 

18,601

 

 

 

13,938

 

 

 

22,705

 

 

 

46,076

 

 

 

55,470

 

Loss on disposal of property, plant and equipment

 

5,342

 

 

 

1,273

 

 

 

300

 

 

 

20,253

 

 

 

4,472

 

Loss on remeasurement of assets held for sale, net

 

1,518

 

 

 

19,495

 

 

 

—

 

 

 

21,013

 

 

 

—

 

Impairment of property, plant and equipment

 

—

 

 

 

—

 

 

 

—

 

 

 

266,488

 

 

 

—

 

Colocation organizational and site startup costs(1)

 

12,932

 

 

 

27,039

 

 

 

16,174

 

 

 

48,636

 

 

 

39,496

 

Loss on contract termination

 

—

 

 

 

41,948

 

 

 

—

 

 

 

41,948

 

 

 

—

 

Loss on debt extinguishment

 

—

 

 

 

5,435

 

 

 

—

 

 

 

5,435

 

 

 

1,377

 

Change in fair value of warrants and contingent value rights

 

(1,034,358

)

 

 

1,045,515

 

 

 

74,864

 

 

 

41,956

 

 

 

363,358

 

Loss on legal settlements

 

—

 

 

 

—

 

 

 

15,075

 

 

 

500

 

 

 

15,504

 

Post-emergence bankruptcy advisory costs(2)

 

29

 

 

 

397

 

 

 

278

 

 

 

743

 

 

 

1,576

 

Merger transaction advisor fees(2)

 

4,809

 

 

 

(16

)

 

 

5,507

 

 

 

4,809

 

 

 

5,507

 

Other

 

37

 

 

 

151

 

 

 

(8

)

 

 

200

 

 

 

(73

)

Adjusted EBITDA

$

133,568

 

 

$

41,103

 

 

$

6,501

 

 

$

183,560

 

 

$

33,223

 

(1)

Included in Colocation organizational and site startup costs are costs associated to Stock-based compensation expense of $6.6 million, $4.3 million, and $7.2 million for the three months ended September 30, 2026, June 30, 2026, and September 30, 2025, respectively, and $15.1 million and $14.8 million for the nine months ended September 30, 2026 and 2025, respectively. For the nine months ended September 30, 2025, there was also $4.4 million in site conversion demolition costs.

(2)

Included in Advisor fees on the condensed consolidated statements of operations.

Term Library

Term (MW)

Definition

How management uses it

Gross Utility Power Capacity

Total electric utility power capacity agreements associated with our data center sites under our control as of period end, including capacity that is commissioned for future use.

Used for portfolio planning and utility power allocation discussions.

Total Leasable Customer Power Capacity

Our estimate of the total non-redundant customer IT load that our data center sites could support in the aggregate as of period end, regardless of whether such capacity has been contracted with customers or remains available for sale. This metric is representative of the amount of power available for customer use in servicing their workloads.

Used to assess total customer usable IT load available for leasing, evaluate leased versus unleased capacity, and plan conversion/development sequencing and sales capacity.

Leased Customer Power Capacity

Power capacity that is committed to customers under executed customer contracts, regardless of whether service has commenced as of period end.

Used to monitor signed customer commitments and contracted backlog and to plan future deployment/commissioning requirements.

Unleased Customer Power Capacity

The portion of Total Leasable Customer Power Capacity not committed under customer contracts as of period end. This metric is calculated as Total Leasable Customer Power Capacity minus Leased Customer Power Capacity.

Used to monitor remaining uncommitted customer IT load and to prioritize incremental contracting and conversion/commissioning plans.

Billable Customer Power Capacity

Portion of Leased Customer Power Capacity for which service has commenced, and we are actively billing as of period end.

Used to monitor in-service customer power that is billing and to track deployment/commissioning pace and near-term revenue ramp.

Please follow us on:

https://www.linkedin.com/company/corescientific/
https://twitter.com/core_scientific
https://www.youtube.com/@Core_Scientific

Investors:
[email protected]

Media:
[email protected]

Source: Core Scientific, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Business Wire, Press Releases

Related Entities

Twitter, Bankruptcy, Earnings, Definitive Agreement