Total debt surged to $4.3B and equity deteriorated to -$2.4B by 2026Q2, with retained earnings at -$5.6B and a current ratio of 0.89, indicating a highly leveraged and liquidity-constrained capital structure.
Core Scientific, Inc. (CORZ) balance sheet — 7-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 |
|---|
| Total Current Assets | 1.42B | 895.54M | 903.96M | 97.02M | 85.1M | 756.56M | 70.92M | 11.05M |
| Cash & Short-Term Investments | 803.94M | 311.38M | 836.2M | 50.41M | 15.88M | 117.87M | 8.67M | 6.66M |
| Cash Only | 803.94M | 311.38M | 836.2M | 50.41M | 15.88M | 117.87M | 8.67M | 6.66M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 282.66M | 337.16M | 1.02M | 7.16M | 3.54M | 1.68M | 1.11M | 287K |
| Days Sales Outstanding | 144.18 | 385.75 | 0.73 | 5.2 | 2.02 | 1.13 | 6.7 | 1.76 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - |
| Other Current Assets | 300.62M | 247M | 66.74M | 24.59M | 37.38M | 250.35M | 59.93M | 1.41M |
| Total Non-Current Assets | 4.51B | 1.45B | 694.85M | 615.14M | 722.58M | 1.68B | 154.66M | 150.96M |
| Property, Plant & Equipment | 2.74B | 1.4B | 670.81M | 593.27M | 711.56M | 599.76M | 85.24M | 81.3M |
| Fixed Asset Turnover | 0.32x | 0.23x | 0.76x | 0.85x | 0.90x | 0.91x | 0.71x | 0.73x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 1.06B | 58.24M | 58.24M |
| Intangible Assets | 737.53M | 0 | 0 | 2.25M | 1.7M | 8.2M | 6.67M | 3.98M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 1.03B | 50.32M | 24.04M | 19.62M | 9.32M | 18.59M | 4.5M | 7.45M |
| Total Assets | 5.94B | 2.35B | 1.6B | 712.16M | 807.69M | 2.44B | 225.58M | 162.01M |
| Asset Turnover | 0.14x | 0.14x | 0.32x | 0.71x | 0.79x | 0.22x | 0.27x | 0.37x |
| Asset Growth % | 460.01% | 46.84% | 124.5% | -11.83% | -66.88% | 981.17% | 39.23% | - |
| Total Current Liabilities | 2.11B | 781.4M | 134.56M | 488.42M | 186.79M | 320.29M | 69.65M | 19.47M |
| Accounts Payable | 120.88M | 126.11M | 19.27M | 154.75M | 53.64M | 11.62M | 3.06M | 7.5M |
| Days Payables Outstanding | 151.5 | 163.73 | 18.05 | 149.06 | 30.98 | 13.87 | 21.91 | 55.89 |
| Short-Term Debt | 0 | 0 | 16.29M | 124.36M | 36.24M | 76M | 16.02M | 648K |
| Deferred Revenue (Current) | 943.38M | 127.56M | 18.13M | 9.83M | 78.19M | 141.93M | 0 | 0 |
| Other Current Liabilities | 885.33M | 527.73M | 4.56M | 6.78M | 1.64M | 4.39M | 47.49M | 8.69M |
| Current Ratio | 0.67x | 1.15x | 6.72x | 0.20x | 0.46x | 2.36x | 1.02x | 0.57x |
| Quick Ratio | 0.67x | 1.15x | 6.72x | 0.20x | 0.46x | 2.36x | 1.02x | 0.57x |
| Cash Conversion Cycle | -7.33 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 4.92B | 2.53B | 2.28B | 820.67M | 1.03B | 777.37M | 22.23M | 6.69M |
| Long-Term Debt | 4.3B | 1.06B | 1.07B | 684.08M | 0 | 652.21M | 19.86M | 2.09M |
| Capital Lease Obligations | 92.2M | 0 | 97.85M | 37.26M | 720K | 62.15M | 2.26M | 3.18M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 261.69M | 1.47B | 1.11B | 99.33M | 1.03B | 63.01M | 103K | 1.41M |
| Total Liabilities | 7.03B | 3.31B | 2.42B | 1.31B | 1.22B | 1.1B | 91.88M | 26.16M |
| Total Debt | 4.41B | 1.06B | 1.2B | 865.54M | 37.73M | 818.81M | 40.29M | 7.49M |
| Net Debt | 3.6B | 748.95M | 363.57M | 815.14M | 21.85M | 700.93M | 31.62M | 837K |
| Debt / Equity | -4.04x | - | - | - | - | 0.61x | 0.30x | 0.06x |
| Debt / EBITDA | 90.61x | - | 11.89x | 8.21x | - | 4.09x | 13.10x | - |
| Net Debt / EBITDA | 74.08x | - | 3.60x | 7.73x | - | 3.50x | 10.28x | - |
| Interest Coverage | -2.31x | - | -34.45x | -1.85x | -21.34x | 2.42x | -1.75x | -49.73x |
| Total Equity | -1.09B | -962.74M | -820.18M | -596.94M | -409.35M | 1.34B | 133.7M | 135.85M |
| Equity Growth % | -760.8% | -17.38% | -37.4% | -45.83% | -130.52% | 903.15% | -1.59% | - |
| Book Value per Share | -2.33 | -3.03 | -3.21 | -1.57 | -1.20 | 5.75 | 0.35 | 0.36 |
| Total Shareholders' Equity | -1.09B | -962.74M | -820.18M | -596.94M | -409.35M | 1.34B | 133.7M | 135.85M |
| Common Stock | 3K | 3K | 3K | 36K | 36K | 27K | 1K | 1K |
| Retained Earnings | -4.47B | -4.15B | -3.74B | -2.42B | -2.17B | -27.43M | -74.74M | -62.54M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | -10.97M | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying CORZ stock.
As of 2025, Core Scientific, Inc. (CORZ) had total assets of $2.35B including $895.5M in current assets.
Core Scientific, Inc. (CORZ) carries total debt of $1.06B, offset by $311.4M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Core Scientific, Inc. (CORZ) has total shareholders' equity (book value) of $-962.7M ($-3.03 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Core Scientific, Inc. (CORZ) reported a current ratio of 1.15x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Bitcoin price and network difficulty volatility
Metrics are mathematically derived from official filings.
Balance Sheet Expansion Amid Deepening Deficits
Total assets surged from $814.0M in 2024Q1 to $5.3B in 2026Q2, while equity deteriorated from -$318.5M to -$2.4B, per reported financials, indicating aggressive growth financed by debt.
The balance sheet is expanding rapidly, but the equity deficit is widening at an even faster pace, suggesting that asset growth is being funded primarily through liabilities. This trend implies that the company's financial risk profile is deteriorating despite top-line growth, and investors should monitor whether this expansion translates into sustainable profitability.
Leverage Soars as Debt Fuels Expansion
Total debt climbed from $655.7M in 2024Q1 to $4.3B in 2026Q2, with debt-to-equity not calculable due to negative equity, as per balance sheet data, indicating heavy reliance on borrowed capital.
The debt load has increased more than sixfold over the period, while equity remains deeply negative, making the company technically insolvent on a book value basis. This leverage appears strategic, aimed at funding infrastructure growth, but it exposes the company to significant refinancing risk and interest rate sensitivity, especially given the volatile cash flows from Bitcoin mining.
Asset Mix Shifts Toward Heavy Infrastructure
PP&E grew from $653.7M in 2024Q1 to $1.9B in 2026Q2, while goodwill appeared at $228.6M in 2026Q2, according to reported figures, indicating a pivot to asset-heavy operations and potential acquisition-related intangibles.
The substantial increase in property, plant, and equipment reflects a deliberate strategy to expand mining capacity, but it also raises the fixed-cost base and depreciation burden. The sudden appearance of goodwill in 2026Q2 suggests an acquisition, which may carry impairment risk if the acquired assets underperform, particularly in a volatile crypto market.
Equity Deficit Deepens on Cumulative Losses
Retained earnings fell from -$2.2B in 2024Q1 to -$5.6B in 2026Q2, driving equity to -$2.4B, as per financial statements, indicating persistent losses that erode shareholder value.
The widening deficit in retained earnings highlights the company's inability to generate sustainable profits, with cumulative losses exceeding $3.4B over the period. This negative equity position may constrain future financing options and signals that the company is reliant on external capital to fund operations, which could lead to dilution or further debt accumulation.
Liquidity Buffer Strengthens but Remains Thin
Cash increased from $98.1M in 2024Q1 to $1.8B in 2026Q2, but the current ratio fell to 0.89, according to balance sheet data, indicating a liquidity cushion that may be offset by short-term obligations.
While the cash position has improved significantly, the current ratio dropping below 1.0 suggests that current liabilities now exceed current assets, which could strain liquidity if cash flows deteriorate. The company appears to be holding cash as a buffer against operational volatility, but the negative working capital position warrants close monitoring.
Negative Equity Masks Underlying Asset Value
Despite negative equity of -$2.4B, total assets of $5.3B include $1.9B in PP&E and $1.8B in cash, per reported figures, suggesting that book value may understate the company's operational capacity.
The headline equity deficit is alarming, but it may be distorted by accumulated losses and non-cash charges, while the company holds substantial tangible assets and cash. However, the reliance on debt and the volatility of Bitcoin prices could quickly erode this asset base, and investors should assess whether the market value of mining infrastructure justifies the current leverage.