everymegawattPOWER LEDGER RESEARCH
COMPANY REPORT

Core Scientific, Inc.

NasdaqCORZ  ·  Power-First Operator  ·  Austin, Texas, USA
Power-first AI colocation (landlord)Ex-Bitcoin miner (post-Ch.11, relisted 2024)
$27.20
-0.3% today
June 28, 2026
1.6
TOTAL GW
0.35
OPERATIONAL GW
0.60
ANNOUNCED GW
$13.7B
MARKET CAP
$8.4B
VAL / GW

A bankrupt Bitcoin miner reborn as CoreWeave's landlord — 1.6 GW of grid-secured power, $10B+ of contracted AI revenue, and one tenant carrying the whole P&L.

01

Overview

Core Scientific (Nasdaq: CORZ), headquartered in Austin, Texas, is one of the largest operators of high-density digital infrastructure in North America. The company designs, builds, and operates data centers across roughly a dozen sites in Texas, Georgia, Oklahoma, North Carolina, and elsewhere, with two distinct legs: a legacy digital-asset business (self-mining and hosted Bitcoin mining) and a fast-growing high-performance computing (HPC) colocation business that houses GPU infrastructure for AI workloads. The company emerged from Chapter 11 bankruptcy in January 2024 and relisted on Nasdaq.

The core asset is power. Core Scientific controls gigawatts of already-interconnected, grid-secured electrical capacity at sites originally built to mine Bitcoin — capacity that is now being converted, building by building, into liquid-cooled AI data halls. As of Q1 FY2026 (reported May 6, 2026), approximately 350 MW of HPC capacity was energized, with 243 MW actively billing. The verified power position is 0.35 GW online, 0.68 GW contracted, and ~0.6 GW planned, for ~1.63 GW all-in owned/committed, plus a further ~1.5 GW under evaluation that is excluded from the headline total.

Critically, Core Scientific is the landlord, not the tenant. It owns its sites and power and leases capacity to AI operators under long-term take-or-pay structures — the colocation-lease relationship runs the opposite direction from a typical neocloud. Its anchor and, today, essentially only HPC customer is CoreWeave, which leases ~590 MW across five sites under a 12-year arrangement representing $10B+ of contracted revenue.

02

Market Thesis

The bull case is contracted, long-dated, and power-anchored. Core Scientific's edge is not GPUs — it is gigawatts of energized, grid-secured power at sites that already have substations, interconnects, and utility relationships. In a market where the binding constraint on AI is megawatts and time-to-power, converting an operating Bitcoin mine to AI colocation is dramatically faster than greenfield. The CoreWeave anchor — ~590 MW across Denton, Dalton, Muskogee, Marble, and Austin under a 12-year take-or-pay lease worth $10B+ — gives the company a decade of visible, credit-backed cash flow. Management is layering on optionality: stated ~1.5 GW gross expansions at both Muskogee (anchored by the $421M Polaris DS acquisition, 440 MW contracted with OG&E) and Pecos, plus a ~3.0 GW leasable development pipeline. The $3.3B project bond closed in Q1 funds the buildout without diluting equity.

The bear case is concentration and conversion economics. One tenant — CoreWeave — is ~100% of HPC colocation revenue and the great majority of forward revenue, and CoreWeave is itself a leveraged, customer-concentrated neocloud (Microsoft and a handful of hyperscalers). If CoreWeave stumbles, Core Scientific's take-or-pay is only as good as CoreWeave's balance sheet. The company still carries a shrinking, increasingly unprofitable self-mining business; Q1 posted a $347M net loss driven by $266M of impairments. The October 2025 collapse of CoreWeave's ~$9B all-stock buyout — rejected by Core Scientific shareholders — removed a backstop and left CORZ independent and reliant on executing its own conversions on time and on budget.

The honest read: this is a power-and-real-estate story wearing an AI multiple. The megawatts are real and largely de-risked through 2026; the planned pipeline beyond CoreWeave is thinner than the ~3 GW headline implies (significant slices are behind-the-meter concepts and load studies, excluded from our verified total). The stock works if management converts grid-secured power into signed, multi-tenant offtake. It re-rates down if CoreWeave remains the only name on the rent roll.

KEY DATA
Price$27.20
Market cap$13.7B
Total GW1.6 GW
Operational0.35 GW
Contracted0.68 GW
Announced0.60 GW
Val / GW$8.4B
EVERYMEGAWATT.COM · ILLUSTRATIVE — NOT INVESTMENT ADVICECORZ · 1 / 3
CORE SCIENTIFIC, INC. · POWER LEDGER RESEARCHJUNE 28, 2026
03

Approach

Owns grid-secured power and sites and leases to AI operators under take-or-pay; CoreWeave brings the GPUs. Sits firmly on the power/land side, not a neocloud — but more than a pure lessor, since it builds, energizes, and operates the data halls.

OWNS POWER · LANDSELLS COMPUTE · NEOCLOUD
04

Power Position

Operational · energized0.35 GW
Contracted · not operational0.68 GW
Announced · pipeline0.60 GW

Operational power is energized and earning today. Secured is grid-secured or under construction — not yet drawing load. Announced is pipeline — committed sites and stated intent. The gap between them is where the risk, and the re-rating, live.

05

Financials

LINE ITEM
VALUE
PERIOD
Total revenue$115.2MQ1-26
Colocation revenue$77.5MQ1-26
Digital-asset self-mining revenue$30.1MQ1-26
Adjusted EBITDA$4.4MQ1-26
Net loss (incl. $266M impairment)$(347.2)MQ1-26
Cash & equivalents$1.01BQ1-26
Total debt$2.06BQ1-26
Illustrative figures — auto-populated from latest SEC filings. Verify before relying.
EVERYMEGAWATT.COM · ILLUSTRATIVE — NOT INVESTMENT ADVICECORZ · 2 / 3
CORE SCIENTIFIC, INC. · POWER LEDGER RESEARCHJUNE 28, 2026
06

Sites & Contracts

SITE
LOCATION
CAPACITY
STATUS
Denton (Pioneer Park)
Denton, Texas
260 MW
SECURED
Dalton
Dalton, Georgia
175 MW
SECURED
Muskogee (incl. Polaris DS)
Muskogee, Oklahoma
510 MW
SECURED
Marble
Marble, North Carolina
65 MW
OPERATIONAL
Austin
Austin, Texas
20 MW
OPERATIONAL
Pecos campus
Pecos, Texas
1.5 GW
ANNOUNCED
CONTRACTS & OFFTAKE
COUNTERPARTY
BASIS
TERM
POWER
VALUE
ARR
CoreWeave
12-year take-or-pay HPC colocation lease across 5 sites (Denton 260 MW, Dalton 175, Muskogee 70, Marble 65, Austin 20)
12 years
590 MW
$10B+ contracted revenue
~$350M annualized on 243 MW billing (Q1-26)
Oklahoma Gas & Electric (via Polaris DS LLC)
440 MW gross grid power contracted at Muskogee; acquired via $421M purchase of Polaris DS
Acquisition closing Q3 2026
440 MW
$421M acquisition price
Project bond investors
$3.3B senior secured notes, 7.75% due 2031, funding HPC buildout
Due 2031
$3.3B
TOTAL
1030 MW
$13.7B
$350M
07

Risk

Single-tenant concentration: CoreWeave is ~100% of HPC colocation revenue and most forward revenue.
CoreWeave credit risk — its own leverage and customer concentration backstop the take-or-pay.
No new HPC customer signed since emerging from bankruptcy in 2024.
Heavy leverage: $2.06B debt plus $3.3B project bond against early-stage EBITDA.
Conversion execution — energizing planned GW on time and on budget is unproven at scale.
Legacy self-mining shrinking and unprofitable; Q1 carried $266M of impairments.

Recent News

SEC · PRESS · NEWS
Jun 24 2026MarketBeat
BTIG initiates/maintains Buy on CORZ with a $38 target
Sell-side enthusiasm builds in June as BTIG ($38) and Loop Capital ($40) set Street-high targets on the CoreWeave-anchored colocation pivot.
Jun 22 2026The Globe and Mail / TipRanks
Analysts stay bullish on CORZ; Bernstein, BTIG ($33), Lucid ($40) rate Buy
Sell-side firms reiterated or initiated bullish ratings on Core Scientific, citing its ~1.2 GW of newly approved power capacity and Bitcoin-to-HPC conversion thesis.
May 07 2026The Energy Mag
Core Scientific reveals $232.5M Telios Quinlan deal for 430 MW Hunt County, TX site
Core Scientific acquired Telios Quinlan One LLC for $232.5 million, adding roughly 260 acres and a 430 MW power agreement to expand its Hunt County, Texas AI data center campus.
May 06 2026The Block
Core Scientific to buy bitcoin miner Polaris for $421M to scale Muskogee to 1.5 GW
Core Scientific agreed to acquire Polaris DS for about $421 million (plus up to $40 million contingent) to add 440 MW of contracted OG&E power and grow its Muskogee, Oklahoma campus toward 1.5 GW gross.
May 06 2026Core Scientific (press release)
Core Scientific reports Q1 2026 revenue of $115M, net loss on $266M impairment
Q1 2026 revenue rose to $115.2 million on growing CoreWeave colocation billing, but a $266.5 million impairment and warrant/CVR revaluation drove a $347.2 million net loss; liquidity stood at $1.04 billion.
May 06 2026Core Scientific IR
Muskogee expansion to ~1.5 GW gross; $421M Polaris DS acquisition (440 MW via OG&E)
Company unveiled plans to scale its Oklahoma campus to ~1.5 GW gross power, anchored by acquiring Polaris DS and its OG&E-contracted capacity.
Apr 27 2026SEC Form 8-K (Exhibit 99.1)
Core Scientific to expand Pecos, TX campus to ~1.5 GW gross (1.0 GW leasable)
An 8-K detailed a plan to convert and scale the Pecos campus to about 1.5 GW gross power for AI infrastructure, with 300 MW repurposed from bitcoin mining and initial leasable capacity expected in early 2027.
Apr 27 2026Core Scientific IR
Pecos, Texas campus expansion to ~1.5 GW gross power
Plans to convert 300 MW of operating Bitcoin mining plus 300 MW of newly contracted utility power into AI capacity, with first delivery early 2027.
Apr 22 2026SEC Form 8-K (Exhibit 99.1)
Core Scientific prices $3.3B of 7.750% senior secured notes due 2031
Subsidiary Core Scientific Finance I LLC priced $3.3 billion of 7.750% senior secured notes due 2031 at 99.250%, funding a debt-service reserve and repayment of delayed-draw term loans, closing May 6, 2026.
Mar 03 2026Core Scientific (press release)
Core Scientific posts Q4 FY2025 results; unveils ~430 MW Hunt County, TX expansion
Alongside fourth-quarter 2025 results, Core Scientific announced an agreement to expand into Hunt County, Texas, expected to support roughly 430 MW of gross power with an approved ERCOT interconnection ramp schedule.
Oct 30 2025DataCenterDynamics
Core Scientific shareholders reject CoreWeave merger; ~$9B deal terminated
After ~80% turnout voted overwhelmingly against the all-stock deal (203.5M against vs 20.8M for), Core Scientific terminated its merger agreement with CoreWeave, with top holder Two Seas Capital having led opposition.
Oct 29 2025Yahoo Finance / CoreWeave
CoreWeave reaffirms strategic rationale of Core Scientific acquisition before vote
Days before the shareholder vote, CoreWeave publicly defended the proposed acquisition and its financial benefits to Core Scientific stockholders amid mounting investor opposition.
DISCLAIMER

This report is produced by Every Megawatt for informational purposes only and does not constitute investment advice, a recommendation, or an offer to buy or sell any security. Figures are illustrative and auto-generated from public filings; they may be incomplete or inaccurate and should be independently verified. Every Megawatt makes no warranty as to accuracy and accepts no liability for any use of this material.

EVERYMEGAWATT.COM · ILLUSTRATIVE — NOT INVESTMENT ADVICECORZ · 3 / 3