XML 14 R5.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Prairie Operating Co LLC [Member]
Noncontrolling Interest [Member]
Balance - June 7, 2022 (date of inception) at Dec. 31, 2020 $ 17 $ 351 $ 23,206,367 $ (30,039,146) $ (6,844,909)   $ (12,498)
Beginning balance, shares at Dec. 31, 2020 173,993 3,506,752          
Warrants issued for services 2,270,015 2,270,015  
Exercise of stock options $ 30 50,595 $ 50,625  
Exercise of stock options, shares       302,644     317,500    
Conversion of series A preferred stock to common $ (1) $ 50 (49)  
Conversion of series A preferred stock to common, shares (8,750)     500,000          
Conversion of series B preferred stock to common $ 95 (95)  
Conversion of series B preferred stock to common, shares   (1,280)   948,646          
Dividend on Series A preferred stock (254,322) (254,322)  
Dividend on Series B preferred stock (118,003) (118,003)  
Net loss   (17,270,703) (17,270,703)  
Stock based compensation 9,726,950 9,726,950  
Issuance of series A preferred stock to settle accrued liabilities and compensation $ 6 588,044 588,050  
Issuance of Series A preferred stock to settle accrued liabilities and compensation, shares 58,721                
Issuance of common stock and warrants, net $ 293 3,924,757 3,925,050  
Issuance of common stock and warrants, net, shares       2,933,340          
Issuance of series B preferred stock and warrants, net 4,378,995 4,378,995  
Issuance of series B preferred stock and warrants, net, shares   5,000              
Issuance of series C preferred stock and warrants, net $ 1 7,733,600 7,733,601  
Issuance of series C preferred stock and warrants net, shares     7,880            
Write-off of non-controlling interest 12,498   12,498
Balance - December 31, 2022 at Dec. 31, 2021 $ 22 $ 1 $ 819 51,506,854 (47,309,849) 4,197,847  
Ending balance, shares at Dec. 31, 2021 223,964 3,720 7,880 8,191,382          
Warrants issued for services 109,383 109,383    
Exercise of Warrants $ 60 899,940 900,000    
Exercise of Warrants, shares       600,000          
Replacement warrants issued 1,608,000 1,608,000    
Exercise of stock options $ 19 (19)    
Exercise of stock options, shares       185,216          
Issuance of common stock for services $ 3 44,997 45,000    
Issuance of common stock for services, shares       30,000          
Issuance of series A preferred stock to settle compensation $ 2 160,718 160,720    
Issuance of series A preferred stock to settle compensation, shares 16,072                
Issuance of series B preferred stock to settle liabilities 111,459 111,459    
Issuance of series B preferred stock to settle liabilities, shares   112              
Conversion of series A preferred stock to common $ (2) $ 119 (117)    
Conversion of series A preferred stock to common, shares (20,798)     1,188,456          
Conversion of series B preferred stock to common $ 120 (120)    
Conversion of series B preferred stock to common, shares   (1,532)   1,208,751          
Conversion of secured convertible debentures to common $ 4 6,296 6,300    
Conversion of secured convertible debenture to Common stock, shares       36,000          
Dividend on Series A preferred stock (66,763) (66,763)    
Dividend on Series B preferred stock (32,837) (32,837)    
Net loss   (3,089,095) (3,089,095)    
Balance - December 31, 2022 at Mar. 31, 2022 $ 22 $ 1 $ 1,144 54,347,791 (50,398,944) 3,950,014    
Ending balance, shares at Mar. 31, 2022 219,238 2,300 7,880 11,439,805          
Balance - June 7, 2022 (date of inception) at Dec. 31, 2021 $ 22 $ 1 $ 819 51,506,854 (47,309,849) 4,197,847  
Beginning balance, shares at Dec. 31, 2021 223,964 3,720 7,880 8,191,382          
Warrants issued for services 472,501 472,501    
Exercise of Warrants $ 77 983,253 983,330    
Exercise of Warrants, shares       766,660          
Replacement warrants issued 1,608,000 1,608,000    
Exercise of stock options $ 19 (19)    
Exercise of stock options, shares       185,216     217,500    
Issuance of common stock for services $ 3 44,997 $ 45,000    
Issuance of common stock for services, shares       30,000          
Issuance of series A preferred stock to settle compensation $ 6 555,694 555,700    
Issuance of series A preferred stock to settle compensation, shares 55,576                
Conversion of series A preferred stock to common $ (3) $ 134 (131)    
Conversion of series A preferred stock to common, shares (23,423)     1,338,456          
Conversion of series B preferred stock to common $ 195 (195)    
Conversion of series B preferred stock to common, shares   (2,472)   1,962,448          
Conversion of secured convertible debentures to common $ 4 6,296 6,300    
Conversion of secured convertible debenture to Common stock, shares       36,000          
Dividend on Series A preferred stock (273,497) (273,497)    
Dividend on Series B preferred stock (90,887) (90,887)    
Net loss   (13,418,814) (13,418,814)  
Recission of common stock issued for services $ (3) 3    
Recission of common stock issued for services, shares       (30,000)          
Issuance of common stock for investment $ 17 99,983 100,000    
Issuance of common stock for investment, shares       169,205          
Issuance of series B preferred stock to settle liabilities 189,466 189,466    
Issuance of series B preferred stock to settle liabilities, shares   191              
Issuance of common stock, net (4) (1) (5)    
Issuance of common stock, net, shares       11,502          
Conversion of series C preferred stock to common $ 19 (19)    
Conversion of series C preferred stock to common, shares     (250) 185,167          
Settlement to exchange warrant shares for convertible note $ (60) (899,940) (900,000)    
Settlement to exchange warrant shares for convertible note, shares       (600,000)          
Balance - December 31, 2022 at Dec. 31, 2022 $ 25 $ 1 $ 1,224 54,202,355 (60,728,664) (6,525,059) $ (381,520)
Ending balance, shares at Dec. 31, 2022 256,117 1,439 7,630 12,246,036          
Balance - June 7, 2022 (date of inception) at Jun. 06, 2022                
Net loss               (461,520)  
Capital contributions               80,000  
Balance - December 31, 2022 at Dec. 31, 2022 $ 25 $ 1 $ 1,224 54,202,355 (60,728,664) $ (6,525,059) (381,520)
Ending balance, shares at Dec. 31, 2022 256,117 1,439 7,630 12,246,036          
Exercise of stock options, shares                
Issuance of series A preferred stock to settle compensation $ 2 170,118 $ 170,120    
Issuance of series A preferred stock to settle compensation, shares 17,012                
Issuance of series B preferred stock to settle liabilities 19,424 19,424    
Issuance of series B preferred stock to settle liabilities, shares   19              
Dividend on Series A preferred stock (75,784) (75,784)    
Dividend on Series B preferred stock (19,688) (19,688)    
Net loss (971,366) (971,366) (64,392)  
Capital contributions                
Balance - December 31, 2022 at Mar. 31, 2023 $ 27 $ 1 $ 1,224 $ 54,296,425 $ (61,700,030) $ (7,402,353) $ (445,912)  
Ending balance, shares at Mar. 31, 2023 273,129 1,458 7,630 12,246,036