Exhibit 99.1

UNITED STATES BANKRUPTCY COURT

SOUTHERN DISTRICT OF TEXAS

HOUSTON

 

In Re. Core Scientific, Inc.    §       Case No. 22-90341                                                                 
              §                           
 

 

   §       Lead Case No. 22-90341                                                        
                      Debtor(s)    §      
           ☒ Jointly Administered

 

Monthly Operating Report        Chapter 11
Reporting Period Ended: 01/31/2023                                                   Petition Date: 12/21/2022                                                      
Months Pending: 1                          Industry Classification:    3    3    4    1

 

Reporting Method:    Accrual Basis     LOGO    Cash Basis     LOGO
Debtor’s Full-Time Employees (current):       235                
Debtor’s Full-Time Employees (as of date of order for relief):    236                

Supporting Documentation (check all that are attached):

(For jointly administered debtors, any required schedules must be provided on a non-consolidated basis for each debtor)

 

Statement of cash receipts and disbursements

Balance sheet containing the summary and detail of the assets, liabilities and equity (net worth) or deficit

Statement of operations (profit or loss statement)

Accounts receivable aging

Postpetition liabilities aging

Statement of capital assets

Schedule of payments to professionals

Schedule of payments to insiders

All bank statements and bank reconciliations for the reporting period

Description of the assets sold or transferred and the terms of the sale or transfer

 

/s/ Alfredo R. Pérez

    

Alfredo R. Pérez

Signature of Responsible Party                       Printed Name of Responsible Party

02/28/2023

    
Date     

700 Louisiana Street, Suite 1700, Houston, Texas 77002

     Address

STATEMENT: This Periodic Report is associated with an open bankruptcy case; therefore, Paperwork Reduction Act exemption 5 C.F.R. § 1320.4(a)(2) applies.

 

UST Form 11-MOR (12/01/2021)   1


Debtor’s Name Core Scientific, Inc.    Case No. 22-90341

 

Part 1: Cash Receipts and Disbursements

   Current Month      Cumulative  

a.

  

Cash balance beginning of month

   $ 35,722,213     
     

 

 

    

b.

  

Total receipts (net of transfers between accounts)

   $ 45      $ 35,547,215  
     

 

 

    

 

 

 

c.

  

Total disbursements (net of transfers between accounts)

   $ 2,519,071      $ 2,519,071  
     

 

 

    

 

 

 

d.

  

Cash balance end of month (a+b-c)

   $ 33,203,187     
     

 

 

    

e.

  

Disbursements made by third party for the benefit of the estate

   $ 0      $ 0  
     

 

 

    

 

 

 

f.

  

Total disbursements for quarterly fee calculation (c+e)

   $ 2,519,071      $ 2,519,071  
     

 

 

    

 

 

 

Part 2: Asset and Liability Status

(Not generally applicable to Individual Debtors. See Instructions.)

   Current Month         

a.

  

Accounts receivable (total net of allowance)

   $ 488,990,509     
     

 

 

    

b.

  

Accounts receivable over 90 days outstanding (net of allowance)

   $ 0     
     

 

 

    

c.

  

Inventory (Book LOGO Market LOGO Other LOGO (attach explanation))

   $ 0     
     

 

 

    

d

  

Total current assets

   $ 2,293,698,880     
     

 

 

    

e.

  

Total assets

   $ 2,296,257,669     
     

 

 

    

f.

  

Postpetition payables (excluding taxes)

   $ 0     
     

 

 

    

g.

  

Postpetition payables past due (excluding taxes)

   $ 0     
     

 

 

    

h.

  

Postpetition taxes payable

   $ 0     
     

 

 

    

i.

  

Postpetition taxes past due

   $ 0     
     

 

 

    

j.

  

Total postpetition debt (f+h)

   $ 0     
     

 

 

    

k.

  

Prepetition secured debt

   $ 684,395,370     
     

 

 

    

l.

  

Prepetition priority debt

   $ 0     
     

 

 

    

m.

  

Prepetition unsecured debt

   $ 0     
     

 

 

    

n.

  

Total liabilities (debt) (j+k+l+m)

   $ 684,395,370     
     

 

 

    

o.

  

Ending equity/net worth (e-n)

   $ 1,611,862,299     
     

 

 

    

Part 3: Assets Sold or Transferred

   Current Month      Cumulative  

a.

  

Total cash sales price for assets sold/transferred outside the ordinary course of business

   $ 0      $ 0  
     

 

 

    

 

 

 

b.

  

Total payments to third parties incident to assets being sold/transferred outside the ordinary course of business

   $ 0      $ 0  
     

 

 

    

 

 

 

c.

  

Net cash proceeds from assets sold/transferred outside the ordinary course of business (a-b)

   $ 0      $ 0  
     

 

 

    

 

 

 

Part 4: Income Statement (Statement of Operations)

(Not generally applicable to Individual Debtors. See Instructions.)

   Current Month      Cumulative  

a.

  

Gross income/sales (net of returns and allowances)

   $ 0     
     

 

 

    

b.

  

Cost of goods sold (inclusive of depreciation, if applicable)

   $ 0     
     

 

 

    

c.

  

Gross profit (a-b)

   $ 0     
     

 

 

    

d.

  

Selling expenses

   $ 0     
     

 

 

    

e.

  

General and administrative expenses

   $ 0     
     

 

 

    

f.

  

Other expenses

   $ 0     
     

 

 

    

g.

  

Depreciation and/or amortization (not included in 4b)

   $ 0     
     

 

 

    

h.

  

Interest

   $ 0     
     

 

 

    

i.

  

Taxes (local, state, and federal)

   $ 0     
     

 

 

    

j.

  

Reorganization items

   $ 0     
     

 

 

    

k.

  

Profit (loss)

   $ 0      $ 91,773  
     

 

 

    

 

 

 

 

UST Form 11-MOR (12/01/2021)   2       


Debtor’s Name Core Scientific, Inc.    Case No. 22-90341

 

Part 5: Professional Fees and Expenses
         

Approved
Current Month

 

Approved
Cumulative

 

Paid Current
Month

 

Paid

    Cumulative    

a.

  Debtor’s professional fees & expenses (bankruptcy)   Aggregate Total   $15,109   $15,109   $15,109   $15,109
  Itemized Breakdown by Firm                
      Firm Name   Role                
  i   Stretto, Inc   Other   $15,109   $15,109   $15,109   $15,109
  ii                        
  iii                        
  iv                        
  v                        
  vi                        
  vii                        
  viii                        
  ix                        
  x                        
  xi                        
  xii                        
  xiii                        
  xiv                        
  xv                        
  xvi                        
  xvii                        
  xviii                        
  xix                        
  xx                        
  xxi                        
  xxii                        
  xxiii                        
  xxiv                        
  xxv                        
  xxvi                        
  xxvii                        
  xxviii                        
  xxix                        
  xxx                        
  xxxi                        
  xxxii                        
  xxxiii                        
  xxxiv                        
  xxxv                        
  xxxvi                        

 

UST Form 11-MOR (12/01/2021)   3       


Debtor’s Name Core Scientific, Inc.    Case No. 22-90341

 

  

                                                
  xxxvii                                           
  xxxviii                        
  xxxix                        
  xl                        
  xli                        
  xlii                        
  xliii                        
  xliv                        
  xlv                        
  xlvi                        
  xlvii                        
  xlviii                        
  xlix                        
  l                        
  li                        
  lii                        
  liii                        
  liv                        
  lv                        
  lvi                        
  lvii                        
  lviii                        
  lix                        
  lx                        
  lxi                        
  lxii                        
  lxiii                        
  lxiv                        
  lxv                        
  lxvi                        
  lxvii                        
  lxviii                        
  lxix                        
  lxx                        
  lxxi                        
  lxxii                        
  lxxiii                        
  lxxiv                        
  lxxv                        
  lxxvi                        
  lxxvii                        
  lxxviii                        

 

UST Form 11-MOR (12/01/2021)   4       


Debtor’s Name Core Scientific, Inc.    Case No. 22-90341

 

    lxxix                                              
  lxxx                        
  lxxxi                        
  lxxxii                        
  lxxxiii                        
  lxxxiv                        
  lxxxv                        
  lxxxvi                        
  lxxxvii                        
  lxxxviii                        
  lxxxix                        
  xc                        
  xci                        
  xcii                        
  xciii                        
  xciv                        
  xcv                        
  xcvi                        
  xcvii                        
  xcviii                        
  xcix                        
  c                        
  ci                        
             
         

Approved
Current Month

 

Approved
Cumulative

 

Paid Current
Month

 

Paid
Cumulative

b.   Debtor’s professional fees & expenses (nonbankruptcy) Aggregate Total                
  Itemized Breakdown by Firm                
      Firm Name   Role                
  i                        
  ii                        
  iii                        
  iv                        
  v                        
  vi                        
  vii                        
  viii                        
  ix                        
  x                        
  xi                        
  xii                        
  xiii                        
  xiv                        

 

UST Form 11-MOR (12/01/2021)   5       


Debtor’s Name Core Scientific, Inc.    Case No. 22-90341

 

    xv                                              
  xvi                        
  xvii                        
  xviii                        
  xix                        
  xx                        
  xxi                        
  xxii                        
  xxiii                        
  xxiv                        
  xxv                        
  xxvi                        
  xxvii                        
  xxviii                        
  xxix                        
  xxx                        
  xxxi                        
  xxxii                        
  xxxiii                        
  xxxiv                        
  xxxv                        
  xxxvi                        
  xxxvii                        
  xxxviii                        
  xxxix                        
  xl                        
  xli                        
  xlii                        
  xliii                        
  xliv                        
  xlv                        
  xlvi                        
  xlvii                        
  xlviii                        
  xlix                        
  l                        
  li                        
  lii                        
  liii                        
  liv                        
  lv                        
  lvi                        

 

UST Form 11-MOR (12/01/2021)   6       


Debtor’s Name Core Scientific, Inc.    Case No. 22-90341

 

    lvii                                              
  lviii                        
  lix                        
  lx                        
  lxi                        
  lxii                        
  lxiii                        
  lxiv                        
  lxv                        
  lxvi                        
  lxvii                        
  lxviii                        
  lxix                        
  lxx                        
  lxxi                        
  lxxii                        
  lxxiii                        
  lxxiv                        
  lxxv                        
  lxxvi                        
  lxxvii                        
  lxxviii                        
  lxxix                        
  lxxx                        
  lxxxi                        
  lxxxii                        
  lxxxiii                        
  lxxxiv                        
  lxxxv                        
  lxxxvi                        
  lxxxvii                        
  lxxxviii                        
  lxxxix                        
  xc                        
  xci                        
  xcii                        
  xciii                        
  xciv                        
  xcv                        
  xcvi                        
  xcvii                        
  xcviii                        
  xcix                        
  c                        
c.   All professional fees and expenses (debtor & committees)   $15,109   $15,109   $15,109   $15,109

 

UST Form 11-MOR (12/01/2021)   7       


Debtor’s Name Core Scientific, Inc.    Case No. 22-90341

 

Part 6: Postpetition Taxes

   Current Month      Cumulative  

a.   Postpetition income taxes accrued (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

b.  Postpetition income taxes paid (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

c.   Postpetition employer payroll taxes accrued

   $ 0      $ 102,744  
  

 

 

    

 

 

 

d.  Postpetition employer payroll taxes paid

   $ 0      $ 0  
  

 

 

    

 

 

 

e.   Postpetition property taxes paid

   $ 0      $ 0  
  

 

 

    

 

 

 

f.   Postpetition other taxes accrued (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

g.  Postpetition other taxes paid (local, state, and federal)

   $ 0      $ 0  
  

 

 

    

 

 

 

Part 7: Questionnaire - During this reporting period:

 

a.   Were any payments made on prepetition debt? (if yes, see Instructions)

     Yes  LOGO        No  LOGO        

b.  Were any payments made outside the ordinary course of business without court approval? (if yes, see Instructions)

     Yes  LOGO        No  LOGO        

c.   Were any payments made to or on behalf of insiders?

     Yes  LOGO        No  LOGO        

d.  Are you current on postpetition tax return filings?

     Yes  LOGO        No  LOGO        

e.   Are you current on postpetition estimated tax payments?

     Yes  LOGO        No  LOGO        

f.   Were all trust fund taxes remitted on a current basis?

     Yes  LOGO        No  LOGO        

g.  Was there any postpetition borrowing, other than trade credit? (if yes, see Instructions)

     Yes  LOGO        No  LOGO        

h.  Were all payments made to or on behalf of professionals approved by the court?

     Yes  LOGO        No  LOGO        N/A  LOGO     

i.   Do you have: Worker’s compensation insurance?

     Yes  LOGO        No  LOGO        

If yes, are your premiums current?

     Yes  LOGO        No  LOGO        N/A  LOGO        (if no, see Instructions)  

Casualty/property insurance?

     Yes  LOGO        No  LOGO        

If yes, are your premiums current?

     Yes  LOGO        No  LOGO        N/A  LOGO        (if no, see Instructions)  

General liability insurance?

     Yes  LOGO        No  LOGO        

If yes, are your premiums current?

     Yes  LOGO        No  LOGO        N/A  LOGO        (if no, see Instructions)  

j.   Has a plan of reorganization been filed with the court?

     Yes  LOGO        No  LOGO        

k.  Has a disclosure statement been filed with the court?

     Yes  LOGO        No  LOGO        

l.   Are you current with quarterly U.S. Trustee fees as set forth under 28 U.S.C. § 1930?

     Yes  LOGO        No  LOGO        

 

UST Form 11-MOR (12/01/2021)   8       


Debtor’s Name Core Scientific, Inc.    Case No. 22-90341

 

Part 8: Individual Chapter 11 Debtors (Only)

                    

a.   Gross income (receipts) from salary and wages

   $                         0                                  
  

 

 

       

b.  Gross income (receipts) from self-employment

   $ 0        
  

 

 

       

c.   Gross income from all other sources

   $ 0        
  

 

 

       

d.  Total income in the reporting period (a+b+c)

   $ 0        
  

 

 

       

e.   Payroll deductions

   $ 0        
  

 

 

       

f.   Self-employment related expenses

   $ 0        
  

 

 

       

g.  Living expenses

   $ 0        
  

 

 

       

h.  All other expenses

   $ 0        
  

 

 

       

i.   Total expenses in the reporting period (e+f+g+h)

   $ 0        
  

 

 

       

j.   Difference between total income and total expenses (d-i)

   $ 0        
  

 

 

       

k.  List the total amount of all postpetition debts that are past due

   $ 0        
  

 

 

       

l.   Are you required to pay any Domestic Support Obligations as defined by 11 U.S.C § 101(14A)?

     Yes  LOGO        No  LOGO        

m.   If yes, have you made all Domestic Support Obligation payments?

     Yes  LOGO        No  LOGO        N/A  LOGO     

Privacy Act Statement

28 U.S.C. § 589b authorizes the collection of this information, and provision of this information is mandatory under 11 U.S.C.

§§ 704, 1106, and 1107. The United States Trustee will use this information to calculate statutory fee assessments under 28 U.S.C. § 1930(a)(6). The United States Trustee will also use this information to evaluate a chapter 11 debtor’s progress through the bankruptcy system, including the likelihood of a plan of reorganization being confirmed and whether the case is being prosecuted in good faith. This information may be disclosed to a bankruptcy trustee or examiner when the information is needed to perform the trustee’s or examiner’s duties or to the appropriate federal, state, local, regulatory, tribal, or foreign law enforcement agency when the information indicates a violation or potential violation of law. Other disclosures may be made for routine purposes. For a discussion of the types of routine disclosures that may be made, you may consult the Executive Office for United States Trustee’s systems of records notice, UST-001, “Bankruptcy Case Files and Associated Records.” See 71 Fed. Reg. 59,818 et seq. (Oct. 11, 2006). A copy of the notice may be obtained at the following link: http:// www.justice.gov/ust/eo/rules_regulations/index.htm. Failure to provide this information could result in the dismissal or conversion of your bankruptcy case or other action by the United States Trustee. 11 U.S.C. § 1112(b)(4)(F).

I declare under penalty of perjury that the foregoing Monthly Operating Report and its supporting documentation are true and correct and that I have been authorized to sign this report on behalf of the estate.

 

/s/ Michael Bros

     

Michael Bros

Signature of Responsible Party       Printed Name of Responsible Party

SVP, Capital Markets and Acquisitions

     

02/28/2023

Title       Date

 

UST Form 11-MOR (12/01/2021)   9       


Debtor’s Name Core Scientific, Inc.    Case No. 22-90341                

 

LOGO

 

UST Form 11-MOR (12/01/2021)   10       


Debtor’s Name Core Scientific, Inc.    Case No. 22-90341                

 

LOGO

 

UST Form 11-MOR (12/01/2021)   11       


Debtor’s Name Core Scientific, Inc.    Case No. 22-90341                

 

LOGO

 

UST Form 11-MOR (12/01/2021)   12       


IN THE UNITED STATES BANKRUPTCY COURT

FOR THE SOUTHERN DISTRICT OF TEXAS

HOUSTON DIVISION

 

In re:    §    Chapter 11
   §   
CORE SCIENTIFIC, INC., et al.,    §    Case No. 22-90341 (DRJ)
   §   

Debtors.1

   §    (Jointly Administered)

MONTHLY OPERATING REPORT NOTES FOR JANUARY 2023

On December 21, 2022 (the “Petition Date”), Core Scientific, Inc. and its debtor affiliates, as debtors and debtors in possession in the above-captioned chapter 11 cases (collectively, the “Debtors” or the “Company”), each commenced a voluntary case under chapter 11 of title 11 of the United States Code (the “Bankruptcy Code”) in the United States Bankruptcy Court for the Southern District of Texas (the “Bankruptcy Court”). The Debtors are authorized to operate their businesses and manage their properties as debtors in possession pursuant to sections 1107(a) and 1108 of the Bankruptcy Code. The Debtors’ chapter 11 cases are being jointly administered for procedural purposes only pursuant to Rule 1015(b) of the Federal Rules of Bankruptcy Procedure (the “Bankruptcy Rules”) and Rule 1015-1 of the Bankruptcy Local Rules for the United States Bankruptcy Court for the Southern District of Texas (the “Local Rules”). On January 9, 2023, the United States Trustee for Region 7 (the “U.S. Trustee”) appointed an official committee of unsecured creditors (the “Creditors’ Committee”) in these chapter 11 cases pursuant to section 1102 of the Bankruptcy Code. No trustee or examiner has been appointed in these chapter 11 cases.

The following notes and statements of limitations and disclaimers should be referred to, and referenced in connection with, any review of this Monthly Operating Report (the “MOR”).

 

  1.

Introduction. This MOR is unaudited and does not purport to represent financial statements prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), and it is not intended to fully reconcile to the consolidated financial statements prepared by the Debtors. Information contained in this MOR has been derived from the Debtors’ books and records, but does not reflect in all circumstances presentation for GAAP or SEC reporting purposes. Therefore, to comply with their obligations to provide MORs during these chapter 11 cases, the Debtors have prepared this MOR using the best information presently available to them, which has been collected, maintained, and prepared in accordance with their historical accounting practices. Accordingly, this MOR is true and accurate to the best of the Debtors’ knowledge, information, and belief, based on

 

1 

The Debtors in these chapter 11 cases, along with the last four digits of each Debtor’s federal tax identification number, are as follows: Core Scientific Mining LLC (6971); Core Scientific, Inc. (3837); Core Scientific Acquired Mining LLC (6073); Core Scientific Operating Company (5526); Radar Relay, Inc. (0496); Core Scientific Specialty Mining (Oklahoma) LLC (4327); American Property Acquisition, LLC (0825); Starboard Capital LLC (6677); RADAR LLC (5106); American Property Acquisitions I, LLC (9717); and American Property Acquisitions, VII, LLC (3198). The Debtors’ corporate headquarters and service address is 210 Barton Springs Road, Suite 300, Austin, Texas 78704.

 

Page 1


  currently-available data. The results of operations and financial position contained herein are not necessarily indicative of results that may be expected for any period other than the period beginning on January 1, 2023 and ending January 31, 2023, or for the full year, and may not necessarily reflect the Debtors’ future consolidated results of operations and financial position.

 

  2.

Reservation of Rights. This MOR is limited in scope, covers the period beginning on January 1, 2023 and ending January 31, 2023, and has been prepared solely for the purpose of complying with the monthly reporting requirements of the Debtors’ chapter 11 cases. The unaudited financial information for this report has been derived from the Debtors’ books and records. The information presented herein has not been subject to all procedures that typically would be applied to financial information in accordance with U.S. GAAP. Upon the application of such procedures, the Debtors believe that the financial information could be subject to material change. The information furnished in this MOR includes normal recurring adjustments but does not include all of the adjustments that typically would be made for interim financial information presented in accordance with GAAP.

Given the complexity of the Debtors’ business, inadvertent errors or omission may occur. Accordingly, the Debtors hereby reserve all of their rights to dispute the nature, validity, status, enforceability, or executory natures of any claim amount, agreement, representation, or other statement set forth in this MOR. Further, the Debtors reserve the right to amend or supplement this MOR, if necessary, but shall be under no obligation to do so.

 

  3.

Basis of Presentation. Although the Debtors generally prepare their financial statements on a consolidated basis, the MOR has been prepared on an entity-by-entity basis (excluding most intercompany eliminations) for Debtors Core Scientific, Inc., Core Scientific Acquired Mining LLC, Core Scientific Operating Company, Core Scientific Mining LLC, Radar Relay, Inc., Core Scientific Specialty Mining (Oklahoma) LLC, American Property Acquisition, LLC, Starboard Capital LLC, RADAR LLC, American Property Acquisitions I, LLC, and American Property Acquisitions VII, LLC. The financial information contained herein is unaudited, limited in scope, covers a limited time period, and has been prepared solely for the purpose of complying with the monthly reporting requirements for chapter 11 debtors issued by the UST.

The amounts reported in this MOR are as-of January 31, 2023, the end of the Debtors’ reporting period. This MOR covers the period beginning January 1, 2023 and ending January 31, 2023.

 

  4.

Accounting Principles. The Debtors maintain their financial records according to GAAP, however the MOR does not purport to represent financial statements prepared in accordance with GAAP, nor are they intended to be fully reconciled with the financial statements of the Debtors.

The Debtors generally prepare financial statements on a consolidated basis. To the extent that there are negative asset balances for an individual Debtor, such as accounts receivable and current assets, they may be due to some intercompany elimination transactions or adjustments in each specific Debtor’s books and records.

 

Page 2


  5.

Currency. Unless otherwise indicated, all amounts in the MOR are reflected in U.S. dollars.

 

  6.

Consolidated Entity Accounts Payable and Disbursement Systems. Cash is received and disbursed by the Debtors as described in the Emergency Motion of Debtors for Entry of Interim and Final Orders (I) Authorizing Debtors to (A) Continue their Existing Cash Management System, (B) Maintain Existing Business Forms and Intercompany Arrangements, (C) Continue Intercompany Transactions, and (D) Continue Utilizing Employee Credit Cards; and (II) Granting Related Relief (Docket No. 12) (the “Cash Management Motion”) and the Debtors’ receipt and disbursement of cash is consistent with the Debtors’ historical cash management practices. Due to the consolidated cash management reporting system, certain cash payments may be paid out of a legal entity that is different than the legal entity at which the expenses were incurred. Also, certain cash receipts may be received in a different legal entity than the legal entity at which the accounts receivable is recorded. Disbursements attributed to each entity represent the entity on behalf of which payments were made, on a proportional allocated basis, from the consolidated cash management system.

 

  7.

Supporting Documentation. At the direction of the U.S. Trustee, the following schedules are attached to the MORs: (i) Statement of Cash Receipts and Disbursements; (ii) Balance Sheet; and (iii) Income Statement (profit or loss statement).

Statement of Cash Receipts and Disbursements. Based on guidance received from the Office of the United States Trustee in connection with the completion of UST Form 11-MOR Part 1, Cash Receipts and Disbursements, reported cash receipts and disbursements should exclude intercompany and debtor-to-debtor transactions. As a result, for those debtors with net intercompany cash outflows or inflows during the reporting period, the ending cash balances reported on Form 11-MOR Part 1 may not match the ending cash balances per the Debtors’ bank statements or the Debtors’ books and records. For additional information on ending cash balances per the Debtors’ books and records, see the attached cash balances per MOR-1: Schedule of Cash Receipts and Disbursements.

Balance Sheet. Liabilities Subject to Compromise (“LSTC”): LSTC represent the Debtors’ estimate of prepetition claims to be resolved in connection with the chapter 11 cases. As a result of the chapter 11 filings, the payment of prepetition liabilities are subject to compromise or other treatment under a plan of reorganization. The determination of how such liabilities will ultimately be settled or treated cannot be made until the Court approves a chapter 11 plan of reorganization. Accordingly, the ultimate amount of such liabilities is not determinable at this time. Prepetition liabilities that are subject to compromise under ASC 852 are preliminary and may be subject to, among other things, future adjustments depending on Court actions, further developments with respect to disputed claims, determinations of the secured status of certain claims, the values of any collateral securing such claims, rejection of executory contracts, continued reconciliation or other events.

As noted, although the Debtors generally prepare financial statements on a consolidated basis, these MORs are prepared on an entity-by-entity basis. The

 

Page 3


Debtors maintain separate balance sheets in their books and records for the following entities: Core Scientific Acquired Mining LLC, Core Scientific, Inc., Core Scientific Operating Company, and Radar Relay, Inc. The Debtors, however, do not maintain separate balance sheets for the remaining Debtor entities. Consequently, the balance sheets included in the MOR for these Debtors reflect no balances.

Values in the balance sheet(s) attached hereto represent rounded numbers. Accordingly, subtotals may not agree to the summation of the rounded numbers presented.

Income Statement. As noted, although the Debtors generally prepare financial statements on a consolidated basis, these MORs are prepared on an entity-by-entity basis. The Debtors maintain separate income statements in their books and records for the following entities: Core Scientific Acquired Mining LLC, Core Scientific, Inc., Core Scientific Operating Company, and Radar Relay, Inc. The Debtors, however, do not maintain separate income statements for the remaining Debtor entities. Consequently, the income statements included in the MOR for these Debtors reflect no income.

 

  8.

Part 1, Cash Receipts and Disbursements. Cumulative quarter-to-date for Q1 2023 receipts and disbursements are reported in the Cumulative figures in the MOR. Cumulative case to date total disbursements through January 31, 2023 are $31,473,426.

 

  9.

Part 7 Questionnaire. Pursuant to certain orders of the Bankruptcy Court entered in the Debtors’ chapter 11 cases (the “First Day Orders”), the Debtors were authorized (but not directed) to pay, among other things, certain prepetition claims of their employees, taxing authorities, insurers, critical vendors, and certain other prepetition creditors. Amounts paid pursuant to the First Day Orders are monitored as to limits provided in the applicable orders of the Bankruptcy Court governing payment of such prepetition obligations, and this report is available to the U.S. Trustee as required.

 

Page 4


MOR-1: SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS

 

Description

  Core
Scientific,
Inc.
    Core
Scientific
Acquired
Mining
LLC
    Core
Scientific
Operating
Company
    Radar
Relay,
Inc.
    Core
Scientific
Mining
LLC
    Core
Scientific
Specialty
Mining
(Oklahoma)
LLC
    American
Property
Acquisition,
LLC
    Starboard
Capital
LLC
    RADAR
LLC
    American
Property
Acquisitions
I, LLC
    American
Property
Acquisitions
VII, LLC
    Total  

Receipts

                       

Receipts

    —         —         6,628,142       —         —         —         —         —         —         —         —       $ 6,628,142  

DIP Proceeds

    —         —         —         —         —         —         —         —         —         —         —         —    

Crypto Currencies Sales Proceeds

    —         2,728,618       28,811,819       —         —         —         —         —         —         —         —         31,540,436  

Other Receipts

    45       —         19,397       —         —         —         —         —         —         —         —         19,441  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Receipts

    45       2,728,618       35,459,357       —         —         —         —         —         —         —         —         38,188,020  

Disbursements

                       

Suppliers or vendors

    2,514,771       1,161,897       12,268,612       —         —         —         —         —         —         —         —       $ 15,945,280  

Taxes / Governmental

    —         512,638       5,413,007       —         —         —         —         —         —         —         —         5,925,645  

Services

    —         14,402       152,072       —         —         —         —         —         —         —         —         166,474  

Financial / Bank Fees

    4,300       2,970       3,746       —         —         —         —         —         —         —         —         11,016  

Employee Expense

    —         269,369       2,844,296       —         —         —         —         —         —         —         —         3,113,664  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Disbursements

    2,519,071       1,961,274       20,681,734       —         —         —         —         —         —         —         —         25,162,079  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Cash Flow (excl. Internal Transfers)

    (2,519,026     767,343       14,777,624       —         —         —         —         —         —         —         —         13,025,941  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash Balance Beginning of Month

    35,722,213       462,630       16,107,473       —         —         —         —         —         —         —         —         52,292,316  

Net Cash Flow

    (2,519,026     767,343       14,777,624       —         —         —         —         —         —         —         —         13,025,941  

Disbursement Allocation

    —         1,961,274       (1,961,274     —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash Balance End of Month

  $ 33,203,187     $ 3,191,248     $ 28,923,822     $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ 65,318,257  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


MOR-2: End of Jan 2023 Balance Sheet

 

(US $)   Core
Scientific,
Inc.
    Core
Scientific
Acquired
Mining LLC
    Core
Scientific
Operating
Company
    Radar
Relay Inc
    Core
Scientific
Mining
LLC
    Core
Scientific
Specialty
Mining
(Oklahoma)
LLC
    American
Property
Acquisition,
LLC
    Starboard
Capital
LLC
    RADAR
LLC
    American
Property
Acquisitions
I, LLC
    American
Property
Acquisitions
VII, LLC
 

ASSETS

                     

Cash and Equivalents

    —         1,223,749       62,513,910       —         —         —         —         —         —         —         —    

Restricted Cash

    —         —         805,024       —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Cash

    —         1,223,749       63,318,933       —         —         —         —         —         —         —         —    

Accounts receivable, net of allowance

    —         —         464,216       —         —         —         —         —         —         —         —    

Accounts receivable from related parties

    488,990,509       140,152,775       (486,675,668     1,189,298       —         —         —         —         —         —         —    

Deposits for equipment

    —         —         25,827,664       —         —         —         —         —         —         —         —    

Digital currency assets

    —         —         —         —         —         —         —         —         —         —         —    

Prepaid expenses and other

    —         22,748,095       42,689,787       —         —         —         —         —         —         —         —    

Total other current assets

    1,804,708,371       (1,128,933,066     (674,248,053     —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Current Assets

    2,293,698,880       (964,808,448     (1,028,623,120     1,189,298       —         —         —         —         —         —         —    

Property, plant and equipment

    —         67,098,040       1,127,366,853       —         —         —         —         —         —         —         —    

Operating lease-right-of-use assets

    —         —         20,264,625       —         —         —         —         —         —         —         —    

Goodwill

    —         232,587,379       (167,058,249     (65,529,130     —         —         —         —         —         —         —    

Intangible assets, net

    —         —         1,674,297       —         —         —         —         —         —         —         —    

Other noncurrent assets

    2,558,789       (0     8,594,483       —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

    2,296,257,669       (665,123,029     (37,781,110     (64,339,833     —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES, PREFERRED STOCK & EQUITY

            —         —         —         —         —         —         —    

Accounts Payable

    —         143,591,406       —         —         —         —         —         —         —         —         —    

Accrued expenses and other

    199,366       17,449,784       88,144,952       (12,734     —         —         —         —         —         —         —    

Deferred revenue

    —         —         112,557,414       —         —         —         —         —         —         —         —    

Derivative warrant liabilities

    335,063       —         —         —         —         —         —         —         —         —         —    

Operating lease liabilities, current portion

    —         —         42,227       —         —         —         —         —         —         —         —    

Financing lease liabilities, current portion

    —         —         (0     —         —         —         —         —         —         —         —    

Long-term debt, current portion

    —         —         695,410       —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    534,429       161,041,190       201,440,003       (12,734     —         —         —         —         —         —         —    

Operating lease liabilities, net of current portion

    —         —         14,156,228       —         —         —         —         —         —         —         —    

Financing lease liabilities, net of current portion

    —         —         —         —         —         —         —         —         —         —         —    

Long-term debt, net of current portion

    8,356,293       —         (8,356,293     —         —         —         —         —         —         —         —    

Other noncurrent liabilities

    —         18,084,856       9,528,844       (2,587,769     —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

    8,890,722       179,126,046       216,768,782       (2,600,503     —         —         —         —         —         —         —    

Pre-Petition Subject to Compromise

    684,395,370       —         386,211,576       —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Pre-Petition Subject to Compromise

    684,395,370       —         386,211,576       —         —         —         —         —         —         —         —    

Post-Petition Short Term Liabilities

    —         13,802       122,570,115       12,682       —         —         —         —         —         —         —    

Post-Petition Long Term Liabilities

    —         —         —         —         —         —         —         —         —         —         —    

Preferred stock

    —         —         —         —         —         —         —         —         —         —         —    

Common stock

    37,478       —         —         —         —         —         —         —         —         —         —    

Additional paid-in capital

    1,783,051,000       (15,979,141     2,887,621       —         —         —         —         —         —         —         —    

Accumulated deficit

    (252,729,333     (828,330,719     (766,219,205     (61,752,012     —         —         —         —         —         —         —    

Other Comprehensive Income

    72,612,431       —         —         —         —         —         —         —         —         —         —    

Cumulative Translation Adjustment

    —         46,983       —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

    1,602,971,576       (844,262,878     (763,331,584     (61,752,012     —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities, Preferred Stock & Equity

    2,296,257,669       (665,123,029     (37,781,110     (64,339,833     —         —         —         —         —         —         —    


MOR-3: 1/1/2023 - 1/31/2023 Profit & Loss

 

(US $)   Core
Scientific,
Inc.
    Core
Scientific
Acquired
Mining LLC
    Core
Scientific
Operating
Company
   

Radar
Relay

Inc

   

Core
Scientific

Mining
LLC

   

Core

Scientific

Specialty

Mining

(Oklahoma)
LLC

   

American

Property

Acquisition,

LLC

    Starboard
Capital
LLC
   

RADAR

LLC

   

American

Property

Acquisitions I,

LLC

   

American

Property

Acquisitions

VII, LLC

 

Total Revenue

                     

Hosting revenue from customers

    —         —         6,314,128.30       —         —         —         —         —         —         —         —    

Hosting revenue from related parties

    —         —         1,308,852.63       —         —         —         —         —         —         —         —    

Equipment sales to customers

    —         —         —         —         —         —         —         —         —         —         —    

Equipment sales to related parties

    —         —         —         —         —         —         —         —         —         —         —    

Digital asset mining income

    —         2,661,793.73       28,276,892.87       —         —         —         —         —         —         —         —    

Network services and defi revenue

    —         —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenue

    —         2,661,793.73       35,899,873.80       —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue

    —         (3,349,178.15     (59,840,949.72     —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit

    —         (687,384.42     (23,941,075.92     —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gain (loss) on legal settlements

    —         —         —         —         —         —         —         —         —         —         —    

Gain (loss) from sales of digital currency assets

    —         11,455.01       138,931.37       —         —         —         —         —         —         —         —    

Impairments of digital currency assets

    —         —         —         —         —         —         —         —         —         —         —    

Impairment of goodwill and other intangibles

    —         —         —         —         —         —         —         —         —         —         —    

Impairment of property, plant and equipment

    —         —         —         —         —         —         —         —         —         —         —    

Losses on exchange or disposal of property, plant and equipment

    —         —         —         —         —         —         —         —         —         —         —    

Operating expenses:

    —               —         —         —         —         —         —         —    

Research and development

    —         —         (659,379.93     (10,931.82     —         —         —         —         —         —         —    

Sales and marketing

    —         —         (338,532.41     —         —         —         —         —         —         —         —    

General and administrative

    —         (8,357.78     (4,762,536.85     (50.00     —         —         —         —         —         —         —    

Advisor Fees

    —         —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    —         (8,357.78     (5,760,449.19     (10,981.82     —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income (Loss)

    —         (684,287.19     (29,562,593.74     (10,981.82     —         —         —         —         —         —         —    

Non-operating income (expense), net:

    —               —         —         —         —         —         —         —    

Loss on debt extinguishment

    —         —         —         —         —         —         —         —         —         —         —    

Interest expense, net

    —         —         13,482.06       —         —         —         —         —         —         —         —    

Other non-operating expenses, net

    —         —         —         —         —         —         —         —         —         —         —    

Reorganization items

    —         —         (7,646,333.49     —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-operating income (expense), net:

    —         —         (7,632,851.43     —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

    —         (684,287.19     (37,195,445.17     (10,981.82     —         —         —         —         —         —         —    

Income tax expense

    —         —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss)

    —         (684,287.19     (37,195,445.17     (10,981.82     —         —         —         —         —         —         —