Core Scientific Inc
NASDAQ:CORZ
Income Statement
Earnings Waterfall
Core Scientific Inc
Revenue
|
640.3m
USD
|
Cost of Revenue
|
-631.9m
USD
|
Gross Profit
|
8.4m
USD
|
Operating Expenses
|
-253m
USD
|
Operating Income
|
-244.6m
USD
|
Other Expenses
|
-1.9B
USD
|
Net Income
|
-2.1B
USD
|
Income Statement
Core Scientific Inc
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
60
N/A
|
544
+803%
|
640
+18%
|
|
Gross Profit | ||||
Cost of Revenue |
(51)
|
(306)
|
(632)
|
|
Gross Profit |
9
N/A
|
239
+2 443%
|
8
-96%
|
|
Operating Income | ||||
Operating Expenses |
(22)
|
(72)
|
(253)
|
|
Selling, General & Administrative |
(15)
|
(63)
|
(225)
|
|
Research & Development |
(5)
|
(8)
|
(27)
|
|
Depreciation & Amortization |
(1)
|
(2)
|
(1)
|
|
Operating Income |
(12)
N/A
|
167
N/A
|
(245)
N/A
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(4)
|
(44)
|
(59)
|
|
Non-Reccuring Items |
5
|
(43)
|
(1 668)
|
|
Total Other Income |
(0)
|
(16)
|
(192)
|
|
Pre-Tax Income |
(12)
N/A
|
63
N/A
|
(2 163)
N/A
|
|
Net Income | ||||
Tax Provision |
0
|
(16)
|
17
|
|
Income from Continuing Operations |
(12)
|
47
|
(2 146)
|
|
Net Income (Common) |
(23)
N/A
|
47
N/A
|
(2 146)
N/A
|
|
EPS (Diluted) |
-0.07
N/A
|
0.15
N/A
|
-6.3
N/A
|