Core Scientific, Inc. Tranche 2 Warrants

CORZZ

CORZZCore Scientific, Inc. Tranche 2 Warrants US flag

NASDAQ Global Select

23.90

USD

+1.53

- -

7.58BMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-6.3	3.55	-132.22	-32.44	-131.43	-15.1
Return on Capital (%)	- -	- -	20.11	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	10.89	- -	- -	- -	- -
Gross Margin (%)	17.69	15.57	43.87	1.31	24.57	23.71	11.88
EBITDA Margin (%)	-10.71	-4.64	36.73	-2.89	22.25	21.13	-45.25
Operating Margin (%)	-20.99	-20.23	30.61	-38.2	3.05	-2.39	-70.39
Incremental Operating Margin (%)	- -	- -	36.94	- -	-188.47	- -	- -
Pretax Margin (%)	-20.03	-20.24	11.58	-337.87	-48.93	-281.4	-90.29
Profit Margin (%)	-20.03	-20.24	8.69	-335.2	-49.06	-281.57	-90.47
Net Income to Common Margin (%)	-20.03	-20.24	8.69	-335.2	-49.06	-281.57	-90.47
Effective Tax Rate (%)	- -	- -	24.99	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	7	40	819	38	866	1,183	1,163
ST Debt	2	18	104	37	144	12	12
LT Debt	5	22	714	1	721	1,172	1,150
Total Debt/EBITDA	-1.18	-14.38	4.09	-2.04	7.74	10.97	-8.05
Net Debt/EBITDA	0.61	-9.71	3.05	-1.1	6.78	2.35	-5.19
Total Debt/EBIT	-0.6	-3.3	4.91	-0.15	56.39	-96.78	-5.18
Net Debt/EBIT	0.31	-2.23	3.66	-0.08	49.39	-20.78	-3.34
EBITDA to Interest Expense	-27.13	-0.63	4.51	-0.19	1.3	2.91	- -
EBITDA-CapEx/Interest Expense	-186.79	-0.98	4.51	-6.4	1.1	0.34	- -
EBIT to Interest Expense	-53.16	-2.75	3.76	-2.53	0.18	-0.33	- -
Interest Expense	- -	4	44	97	86	37	- -
Common Equity/Total Assets	-38.6	-33.13	-1.12	-269.13	-339.85	-261.4	-176.63
Long-Term Debt/Equity (%)	4.96	24.8	53.26	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-20.67	220.78	90.26	-0.03	-46.4	-43.81	-38.54
Long-Term Debt/Total Assets (%)	3.26	9.81	29.29	0.09	101.29	79.4	48.99
Total Debt/Equity (%)	7.05	45.15	61.05	-9.22	-145	-125.49	-120.75
Total Debt/Capital (%)	-29.37	402.01	103.46	-1.77	-55.67	-44.25	-38.96
Total Debt/Total Assets (%)	4.63	17.86	33.57	4.67	121.54	80.18	49.52
Net Debt to Equity	-3.68	30.5	45.51	-4.97	-126.99	-26.94	-77.79
Net Debt/Capital (%)	12.17	2,013.99	90.62	-0.95	-47.23	-7.24	-22.73
EBITDA	-6	-3	200	-18	112	108	-144
EBITDA-CapEx	-44	-4	200	-620	95	13	-884
Operating Income (Loss)	-12	-12	167	-245	15	-12	-225

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.34	0.12	0.37	0.09	0.1	6.21	0.4
Current Ratio	0.57	1.02	2.36	0.46	0.2	6.72	1.15
Quick Ratio	0.36	0.14	0.37	0.1	0.11	6.27	0.83
CFO/Avg Current Liab	- -	-0.53	-0.29	0.81	0.19	0.14	0.61
Common Equity/Total Assets	-38.6	-33.13	-1.12	-269.13	-339.85	-261.4	-176.63
Long-Term Debt/Equity (%)	4.96	24.8	53.26	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-20.67	220.78	90.26	-0.03	-46.4	-43.81	-38.54
Long-Term Debt/Total Assets (%)	3.26	9.81	29.29	0.09	101.29	79.4	48.99
Total Debt/Equity (%)	7.05	45.15	61.05	-9.22	-145	-125.49	-120.75
Total Debt/Capital (%)	-29.37	402.01	103.46	-1.77	-55.67	-44.25	-38.96
Total Debt/Total Assets (%)	4.63	17.86	33.57	4.67	121.54	80.18	49.52
CFO/Total Liabilities	-1.49	-17.43	-5.17	16.86	4.97	1.77	8.41
CFO/CapEx	-0.02	-15.16	- -	0.34	3.83	0.45	0.38
Altman's Z-Score	-0.8	-0.52	1.15	-4.13	-4.66	-2.72	-2.59

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	134.49	440.16	660.46	798.73	120.97	1.85
Days Sales Outstanding	- -	2.71	0.83	0.55	0.46	3.02	197.13
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	9.65	41.65	19.37	3.64	4.48	3.87
Accounts Payable Turnover Days	- -	37.84	8.76	18.85	100.36	81.51	94.37
Cash Conversion Cycle	- -	-35.13	-7.93	-18.29	-99.91	-78.5	102.76
Inventory to Cash Days	- -	2.71	0.83	0.55	0.46	3.02	197.13
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	7	9	118	16	50	836	311
+ Preferred Equity and Hybrid Capital	30	44	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	7	40	819	38	866	1,183	1,163
Enterprise Value	30	76	701	22	815	347	851
Total Capital	-26	10	791	-2,136	-1,555	-2,675	-2,984
Total Debt/Capital (%)	-29.37	402.01	103.46	-1.77	-55.67	-44.25	-38.96
Total Debt / EV	0.25	0.53	1.17	1.73	1.06	3.41	1.37
EV/Sales	0.51	1.26	1.29	0.03	1.62	0.68	2.67
EV/EBITDA	- -	- -	3.5	- -	7.29	3.22	- -
EV/EBIT	- -	- -	4.21	- -	53.11	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	0.07	5.38	4.34	3.06
EV/Free Cash Flow to Firm	0.82	- -	- -	0.02	4.84	1.98	0.84
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	30	76	701	22	815	347	851
EV per Share	- -	- -	- -	- -	- -	- -	- -
TTM Sales	60	60	544	640	502	511	319
TTM EBITDA	-6	-3	200	-18	112	108	-144
TTM Operating Income	-12	-12	167	-245	15	-12	-225
TTM Cash Flow to Firm	-1	-19	-23	301	152	80	278
TTM Free Cash Flow to Firm	37	-18	-23	903	169	175	1,017

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	4.21	- -	53.11	- -	- -
Enterprise Value	30	76	701	22	815	347	851
Low Price	- -	- -	- -	- -	- -	- -	6.3
EV/Sales	0.51	1.26	1.29	0.03	1.62	0.68	2.67
EV/EBITDA	- -	- -	3.5	- -	7.29	3.22	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	0.51	1.26	1.29	0.03	1.62	0.68	2.67
EV/Sales High	0.51	1.26	1.29	0.03	1.62	0.68	2.67
EV/Sales Low	0.51	1.26	1.29	0.03	1.62	0.68	2.67
EV/EBITDA Average	-4.76	-27.17	3.5	-1.18	7.29	3.22	-5.9
EV/EBITDA High	-4.76	-27.17	3.5	-1.18	7.29	3.22	-5.9
EV/EBITDA Low	-4.76	-27.17	3.5	-1.18	7.29	3.22	-5.9
EV/EBIT Average	-2.43	-6.24	4.21	-0.09	53.11	-28.4	-3.79
EV/EBIT High	-2.43	-6.24	4.21	-0.09	53.11	-28.4	-3.79
EV/EBIT Low	-2.43	-6.24	4.21	-0.09	53.11	-28.4	-3.79
Last Price	- -	- -	- -	- -	- -	14.02	14.54
High Price	- -	- -	- -	- -	- -	18.56	23.34
Enterprise Value Average	30	76	701	22	815	347	851
Enterprise Value High	30	76	701	22	815	347	851
Enterprise Value Low	30	76	701	22	815	347	851

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-6.3	3.55	-132.22	-32.44	-131.43	-15.1
Return on Capital (%)	- -	- -	20.11	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	10.89	- -	- -	- -	- -
Gross Margin (%)	17.69	15.57	43.87	1.31	24.57	23.71	11.88
EBITDA Margin (%)	-10.71	-4.64	36.73	-2.89	22.25	21.13	-45.25
Operating Margin (%)	-20.99	-20.23	30.61	-38.2	3.05	-2.39	-70.39
Incremental Operating Margin (%)	- -	- -	36.94	- -	-188.47	- -	- -
Pretax Margin (%)	-20.03	-20.24	11.58	-337.87	-48.93	-281.4	-90.29
Profit Margin (%)	-20.03	-20.24	8.69	-335.2	-49.06	-281.57	-90.47
Net Income to Common Margin (%)	-20.03	-20.24	8.69	-335.2	-49.06	-281.57	-90.47
Effective Tax Rate (%)	- -	- -	24.99	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	7	40	819	38	866	1,183	1,163
ST Debt	2	18	104	37	144	12	12
LT Debt	5	22	714	1	721	1,172	1,150
Total Debt/EBITDA	-1.18	-14.38	4.09	-2.04	7.74	10.97	-8.05
Net Debt/EBITDA	0.61	-9.71	3.05	-1.1	6.78	2.35	-5.19
Total Debt/EBIT	-0.6	-3.3	4.91	-0.15	56.39	-96.78	-5.18
Net Debt/EBIT	0.31	-2.23	3.66	-0.08	49.39	-20.78	-3.34
EBITDA to Interest Expense	-27.13	-0.63	4.51	-0.19	1.3	2.91	- -
EBITDA-CapEx/Interest Expense	-186.79	-0.98	4.51	-6.4	1.1	0.34	- -
EBIT to Interest Expense	-53.16	-2.75	3.76	-2.53	0.18	-0.33	- -
Interest Expense	- -	4	44	97	86	37	- -
Common Equity/Total Assets	-38.6	-33.13	-1.12	-269.13	-339.85	-261.4	-176.63
Long-Term Debt/Equity (%)	4.96	24.8	53.26	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-20.67	220.78	90.26	-0.03	-46.4	-43.81	-38.54
Long-Term Debt/Total Assets (%)	3.26	9.81	29.29	0.09	101.29	79.4	48.99
Total Debt/Equity (%)	7.05	45.15	61.05	-9.22	-145	-125.49	-120.75
Total Debt/Capital (%)	-29.37	402.01	103.46	-1.77	-55.67	-44.25	-38.96
Total Debt/Total Assets (%)	4.63	17.86	33.57	4.67	121.54	80.18	49.52
Net Debt to Equity	-3.68	30.5	45.51	-4.97	-126.99	-26.94	-77.79
Net Debt/Capital (%)	12.17	2,013.99	90.62	-0.95	-47.23	-7.24	-22.73
EBITDA	-6	-3	200	-18	112	108	-144
EBITDA-CapEx	-44	-4	200	-620	95	13	-884
Operating Income (Loss)	-12	-12	167	-245	15	-12	-225

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.34	0.12	0.37	0.09	0.1	6.21	0.4
Current Ratio	0.57	1.02	2.36	0.46	0.2	6.72	1.15
Quick Ratio	0.36	0.14	0.37	0.1	0.11	6.27	0.83
CFO/Avg Current Liab	- -	-0.53	-0.29	0.81	0.19	0.14	0.61
Common Equity/Total Assets	-38.6	-33.13	-1.12	-269.13	-339.85	-261.4	-176.63
Long-Term Debt/Equity (%)	4.96	24.8	53.26	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-20.67	220.78	90.26	-0.03	-46.4	-43.81	-38.54
Long-Term Debt/Total Assets (%)	3.26	9.81	29.29	0.09	101.29	79.4	48.99
Total Debt/Equity (%)	7.05	45.15	61.05	-9.22	-145	-125.49	-120.75
Total Debt/Capital (%)	-29.37	402.01	103.46	-1.77	-55.67	-44.25	-38.96
Total Debt/Total Assets (%)	4.63	17.86	33.57	4.67	121.54	80.18	49.52
CFO/Total Liabilities	-1.49	-17.43	-5.17	16.86	4.97	1.77	8.41
CFO/CapEx	-0.02	-15.16	- -	0.34	3.83	0.45	0.38
Altman's Z-Score	-0.8	-0.52	1.15	-4.13	-4.66	-2.72	-2.59

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	134.49	440.16	660.46	798.73	120.97	1.85
Days Sales Outstanding	- -	2.71	0.83	0.55	0.46	3.02	197.13
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	9.65	41.65	19.37	3.64	4.48	3.87
Accounts Payable Turnover Days	- -	37.84	8.76	18.85	100.36	81.51	94.37
Cash Conversion Cycle	- -	-35.13	-7.93	-18.29	-99.91	-78.5	102.76
Inventory to Cash Days	- -	2.71	0.83	0.55	0.46	3.02	197.13
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	7	9	118	16	50	836	311
+ Preferred Equity and Hybrid Capital	30	44	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	7	40	819	38	866	1,183	1,163
Enterprise Value	30	76	701	22	815	347	851
Total Capital	-26	10	791	-2,136	-1,555	-2,675	-2,984
Total Debt/Capital (%)	-29.37	402.01	103.46	-1.77	-55.67	-44.25	-38.96
Total Debt / EV	0.25	0.53	1.17	1.73	1.06	3.41	1.37
EV/Sales	0.51	1.26	1.29	0.03	1.62	0.68	2.67
EV/EBITDA	- -	- -	3.5	- -	7.29	3.22	- -
EV/EBIT	- -	- -	4.21	- -	53.11	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	0.07	5.38	4.34	3.06
EV/Free Cash Flow to Firm	0.82	- -	- -	0.02	4.84	1.98	0.84
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	30	76	701	22	815	347	851
EV per Share	- -	- -	- -	- -	- -	- -	- -
TTM Sales	60	60	544	640	502	511	319
TTM EBITDA	-6	-3	200	-18	112	108	-144
TTM Operating Income	-12	-12	167	-245	15	-12	-225
TTM Cash Flow to Firm	-1	-19	-23	301	152	80	278
TTM Free Cash Flow to Firm	37	-18	-23	903	169	175	1,017

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	4.21	- -	53.11	- -	- -
Enterprise Value	30	76	701	22	815	347	851
Low Price	- -	- -	- -	- -	- -	- -	6.3
EV/Sales	0.51	1.26	1.29	0.03	1.62	0.68	2.67
EV/EBITDA	- -	- -	3.5	- -	7.29	3.22	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	0.51	1.26	1.29	0.03	1.62	0.68	2.67
EV/Sales High	0.51	1.26	1.29	0.03	1.62	0.68	2.67
EV/Sales Low	0.51	1.26	1.29	0.03	1.62	0.68	2.67
EV/EBITDA Average	-4.76	-27.17	3.5	-1.18	7.29	3.22	-5.9
EV/EBITDA High	-4.76	-27.17	3.5	-1.18	7.29	3.22	-5.9
EV/EBITDA Low	-4.76	-27.17	3.5	-1.18	7.29	3.22	-5.9
EV/EBIT Average	-2.43	-6.24	4.21	-0.09	53.11	-28.4	-3.79
EV/EBIT High	-2.43	-6.24	4.21	-0.09	53.11	-28.4	-3.79
EV/EBIT Low	-2.43	-6.24	4.21	-0.09	53.11	-28.4	-3.79
Last Price	- -	- -	- -	- -	- -	14.02	14.54
High Price	- -	- -	- -	- -	- -	18.56	23.34
Enterprise Value Average	30	76	701	22	815	347	851
Enterprise Value High	30	76	701	22	815	347	851
Enterprise Value Low	30	76	701	22	815	347	851

Shares Outstanding	317	317	317	375	185	293	314
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -

Core Scientific, Inc. Tranche 2 Warrants

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)