XML 15 R6.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 7 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Dec. 31, 2022
Dec. 31, 2021
Cash Flows from Operating Activities          
Net loss $ (971,366) $ (3,089,095)   $ (13,418,814) $ (17,270,703)
Adjustment to reconcile net loss to net cash used in operating activities:          
Gain from sale of discontinued operations   (1,853,169)
Depreciation and amortization 64,576 164,520   658,080 112,512
Accretion of debt discount   535,784
Amortization of lease right (148)   (7,759) 5,423
Stock based compensation 170,120 1,923,105   2,870,665 12,585,008
Impairment of cryptocurrency 106,105   107,174 59,752
Impairment of fixed assets   5,231,752
Realized loss on sale of cryptocurrency   127,222
Loss on sale of investment   19,104
PPP loan forgiveness (197,662)   (197,662) (183,567)
Changes in operating assets and liabilities:          
Accounts receivable 307   428 33,025
Receivable from sale of investment 90,000   (90,000)
Prepaid expenses 13,903 (56,414)   67,047 (54,435)
Inventory 1,906   18,725 (18,725)
Cryptocurrency, net of mining fees (336,187)   (507,150) (302,654)
Current assets associated with discontinued operations       233,018
Security deposits       (92,149) 102
Assets associated with discontinued operations       180,683
Accounts payable and accrued expenses 556,501 446,413   3,371,431 569,459
Accrued and unpaid dividends on preferred stock (95,472) (99,600)   (364,384) (372,325)
Liabilities associated with discontinued operations (8,384)   13,683 (1,228,911)
Cash used in operating activities (171,738) (1,145,134)   (2,192,607) (6,969,723)
Cash flow from investing activities:          
Proceeds from sale of cryptocurrency       575,408
Purchase of investment       (125,000)
Proceeds from sale of investment       90,000
Deposits on mining equipment, net (47,600) 707,810   2,939,550 (7,613,230)
Purchase of property and equipment (2,111,932)   (5,295,478) (2,315,496)
Net cash used in investing activities (47,600) (1,404,122)   (1,815,520) (9,928,726)
Cash Flows from Financing Activities          
Proceeds from the issuance of common stock and warrants, net       3,925,050
Proceeds from the issuance of series B preferred stock and warrants, net       4,378,995
Proceeds from the issuance of series C preferred stock and warrants, net       7,733,601
Proceeds from the exercise of stock options       50,625
Proceeds from the exercise of warrants 900,000   983,330
Proceeds from (payments to) SBA/PPP loans payable (14,033)   (14,033) 197,662
Proceeds from note payable       500,000
Proceeds from the sale of discontinued operations       1,500,000
Cash provided by investing activities 885,967   1,469,297 17,785,933
Net increase in cash (219,338) (1,663,289)   (2,538,830) 887,484
Cash – beginning of period 246,358 2,785,188   2,785,188 1,897,703
Cash – end of period 27,020 1,121,899 $ 246,358 246,358 2,785,188
Supplemental disclosure of cash flow information:          
Cash paid for income taxes  
Cash paid for interest  
Supplemental disclosure of non-cash activity:          
Issuance of series A preferred stock to settle accrued liabilities and compensation 170,120 160,720   555,700 588,044
Issuance of series B preferred stock to settle accrued liabilities 19,424 111,459   189,466
Accrued dividends on preferred stock 95,472      
Conversion of preferred stock to common stock 239   348 145
Conversion of secured convertible debentures to common stock $ 6,300   6,300
Dividends on preferred stock       $ 364,384 $ 372,325
Issuance of common stock for investment       100,000
Settlement to exchange warrant shares for convertible note       $ 900,000
Prairie Operating Co LLC [Member]          
Cash Flows from Operating Activities          
Net loss (64,392)   (461,520)    
Changes in operating assets and liabilities:          
Increase in accounts payable and accrued expenses 64,309   461,365    
Cash used in operating activities (83)   (155)    
Cash Flows from Financing Activities          
Proceeds from sale of options     80,000    
Cash provided by investing activities     80,000    
Net increase in cash (83)   79,845    
Cash – beginning of period 79,845      
Cash – end of period 79,762   79,845 $ 79,845  
Supplemental disclosure of cash flow information:          
Cash paid for income taxes      
Cash paid for interest      
Supplemental disclosure of non-cash activity:          
Accrued deferred transaction costs associated with the Merger and Exok Transaction 178,893   1,350,744    
Accrued deferred transaction costs associated with the PIPE Transaction $ 33,501   $ 409,921