XML 11 R5.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed Consolidated Statements of Members'/Stockholders' Equity Deficit (Unaudited) - USD ($)
Member Deficit [Member]
Preferred Stock [Member]
Series D Preferred Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Creek Road Miners Inc [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Creek Road Miners Inc [Member]
Preferred Stock [Member]
Series C Preferred Stock [Member]
Creek Road Miners Inc [Member]
Common Stock [Member]
Common Stock [Member]
Creek Road Miners Inc [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Creek Road Miners Inc [Member]
Retained Earnings [Member]
Retained Earnings [Member]
Creek Road Miners Inc [Member]
Total
Creek Road Miners Inc [Member]
Prairie Operating Co LLC [Member]
Noncontrolling Interest [Member]
Creek Road Miners Inc [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                
Net loss             (17,270,703)   (17,270,703)  
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)  
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                
Issuance of common stock for investment       $ 17   99,983     100,000    
Issuance of common stock for investment, shares             169,205                
Conversion of secured convertible debentures to common       $ 4   6,296     6,300    
Conversion of secured convertible debenture to Common stock, shares             36,000                
Net loss             (13,418,814)   (13,418,814)  
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                
Recission of common stock issued for services       $ (3)   3        
Recission of common stock issued 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                        
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 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 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)                
Dividend on Series A preferred stock         (273,497)     (273,497)    
Dividend on Series B preferred stock         (90,887)     (90,887)    
Balance - December 31, 2022 at Dec. 31, 2022 $ (381,520) $ 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, value at Dec. 31, 2022                       381,520      
Balance - June 7, 2022 (date of inception) at Jun. 06, 2022                            
Balance, value at Jun. 06, 2022                            
Net loss (32,723)                     (32,723)      
Balance, value at Jun. 30, 2022 (32,723)                            
Balance - June 7, 2022 (date of inception) at Jun. 06, 2022                            
Balance, value at Jun. 06, 2022                            
Net loss                           (461,520)  
Capital contributions                           80,000  
Balance - December 31, 2022 at Dec. 31, 2022 (381,520) $ 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, value at Dec. 31, 2022                       381,520      
Net loss (64,392)                  
Balance - December 31, 2022 at Mar. 31, 2023 (445,912)                  
Ending balance, shares at Mar. 31, 2023                          
Balance - June 7, 2022 (date of inception) at Dec. 31, 2022 (381,520) $ 25 $ 1 $ 1,224 $ 54,202,355 $ (60,728,664) $ (6,525,059) $ (381,520)
Beginning balance, shares at Dec. 31, 2022   256,117 1,439 7,630 12,246,036                
Balance, value at Dec. 31, 2022                       381,520      
Net loss                       $ (21,211,195)      
Conversion of series A preferred stock to common, shares                       202,500      
Balance - December 31, 2022 at Jun. 30, 2023 $ 218       $ 1,759,617   27,218,567   (20,986,010)   $ 7,992,392      
Ending balance, shares at Jun. 30, 2023   21,799       175,961,698                  
Balance, value at Jun. 30, 2023                            
Balance - June 7, 2022 (date of inception) at Mar. 31, 2023 (445,912)                  
Beginning balance, shares at Mar. 31, 2023                          
Net loss           (20,986,010)   (20,986,010)      
Net loss from April 1, 2023 through May 3, 2023 (160,793)                  
Conversion of membership interests 606,705       $ 656,477   (1,263,182)     (606,705)      
Conversion of membership interests, shares           65,647,676                  
Issuance of common stock to former stockholders of Creek Road Miners upon Merger       $ 1,103,140   8,825,122     9,928,262      
Issuance of common stock to former stockholders of Creek Road Miners upon Merger, shares           110,314,022                  
Issuance of common stock for investment $ 174         16,447,475     16,447,649      
Issuance of common stock for investment, shares   17,376                        
Conversion of secured convertible debentures to common $ 44         3,209,152     3,209,196      
Conversion of secured convertible debenture to Common stock, shares   4,423                          
Net loss                       (21,146,803)      
Balance - December 31, 2022 at Jun. 30, 2023 $ 218       $ 1,759,617   $ 27,218,567   $ (20,986,010)   7,992,392      
Ending balance, shares at Jun. 30, 2023   21,799       175,961,698                  
Balance, value at Jun. 30, 2023