Core Scientific Inc
NASDAQ:CORZ
Balance Sheet
Balance Sheet Decomposition
Core Scientific Inc
Core Scientific Inc
Balance Sheet
Core Scientific Inc
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
9
|
118
|
16
|
50
|
836
|
|
| Cash Equivalents |
9
|
118
|
16
|
50
|
836
|
|
| Total Receivables |
1
|
2
|
0
|
1
|
1
|
|
| Accounts Receivables |
1
|
2
|
0
|
1
|
1
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
61
|
637
|
69
|
46
|
67
|
|
| Total Current Assets |
71
|
757
|
85
|
97
|
904
|
|
| PP&E Net |
85
|
597
|
712
|
593
|
671
|
|
| PP&E Gross |
85
|
597
|
712
|
593
|
671
|
|
| Accumulated Depreciation |
13
|
44
|
268
|
294
|
386
|
|
| Intangible Assets |
7
|
8
|
2
|
2
|
0
|
|
| Goodwill |
58
|
1 056
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
4
|
21
|
9
|
20
|
24
|
|
| Other Assets |
58
|
1 056
|
0
|
0
|
0
|
|
| Total Assets |
226
N/A
|
2 439
+981%
|
808
-67%
|
712
-12%
|
1 599
+125%
|
|
| Liabilities | ||||||
| Accounts Payable |
3
|
12
|
54
|
155
|
19
|
|
| Accrued Liabilities |
3
|
63
|
17
|
173
|
62
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
18
|
104
|
36
|
144
|
18
|
|
| Other Current Liabilities |
46
|
141
|
80
|
17
|
36
|
|
| Total Current Liabilities |
70
|
320
|
187
|
488
|
135
|
|
| Long-Term Debt |
22
|
714
|
0
|
720
|
1 074
|
|
| Other Liabilities |
0
|
19
|
1 030
|
101
|
1 210
|
|
| Total Liabilities |
92
N/A
|
1 053
+1 046%
|
1 217
+16%
|
1 309
+8%
|
2 419
+85%
|
|
| Equity | ||||||
| Common Stock |
44
|
44
|
0
|
0
|
0
|
|
| Retained Earnings |
75
|
38
|
2 174
|
2 420
|
3 735
|
|
| Additional Paid In Capital |
164
|
1 380
|
1 764
|
1 823
|
2 915
|
|
| Total Equity |
134
N/A
|
1 386
+936%
|
409
N/A
|
597
-46%
|
820
-37%
|
|
| Total Liabilities & Equity |
226
N/A
|
2 439
+981%
|
808
-67%
|
712
-12%
|
1 599
+125%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
317
|
317
|
375
|
387
|
293
|
|