XML 12 R6.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
1 Months Ended 6 Months Ended 7 Months Ended 12 Months Ended
Jun. 30, 2022
Jun. 30, 2023
Dec. 31, 2022
Dec. 31, 2022
Dec. 31, 2021
Cash Flows from Operating Activities          
Net loss $ (32,723) $ (21,211,195)      
Adjustment to reconcile net loss to net cash used in operating activities:          
Depreciation and amortization 132,851      
Impairment of cryptocurrency 16,794,688      
Loss on adjustment to fair value - AR Debentures 741,000      
Loss on adjustment to fair value - Obligation Shares 706,185      
Changes in operating assets and liabilities:          
Accounts receivable (86,635)      
Prepaid expenses (317,468)      
Accounts payable and accrued expenses 32,723 (1,837,050)      
Accrued interest and expenses – related parties 17,249      
Cash used in operating activities (5,060,375)      
Cash flow from investing activities:          
Cash acquired in connection with the Merger 42,360      
Acquisition of unproved oil and gas properties (3,000,000)      
Transaction expenses related to the Merger (308,452)      
Additions to mining equipment (169,097)      
Net cash used in investing activities (3,435,189)      
Cash Flows from Financing Activities          
Proceeds from the issuance of Series D preferred stock and warrants 17,376,250      
Financing costs associated with issuance of Series D preferred stock (409,048)      
Cash provided by investing activities 16,967,202      
Net increase in cash 8,471,638      
Cash – beginning of period 79,845    
Cash – end of period 8,551,483 79,845 $ 79,845  
Supplemental disclosure of cash flow information:          
Cash paid for income taxes      
Cash paid for interest 9,503      
Supplemental disclosure of non-cash activity:          
Deferred transaction costs associated with the Merger and Exok Transaction 227,182      
Deferred transaction costs associated with the PIPE Transaction 13,163      
Cryptocurrency mining equipment and deposits acquired in the Merger 20,760,560      
Secured convertible debentures assumed in the Merger 1,981,000      
SBA loan payable acquired assumed in the Merger 150,000      
Membership interests converted into shares of common stock (606,705)      
Common stock issued at Merger 9,928,262      
Series D Preferred stock issued at Merger 3,209,196      
Deferred transaction costs capitalized to oil and natural gas properties 189,031      
Deferred transaction costs associated with financing 519,533      
Creek Road Miners Inc [Member]          
Cash Flows from Operating Activities          
Net loss       (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       658,080 112,512
Accretion of debt discount       535,784
Amortization of lease right       (7,759) 5,423
Stock based compensation       2,870,665 12,585,008
Impairment of cryptocurrency       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) (183,567)
Changes in operating assets and liabilities:          
Accounts receivable       428 33,025
Prepaid expenses       67,047 (54,435)
Receivable from sale of investment       (90,000)
Inventory       18,725 (18,725)
Cryptocurrency, net of mining fees       (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       3,371,431 569,459
Accrued and unpaid dividends on preferred stock       (364,384) (372,325)
Liabilities associated with discontinued operations       13,683 (1,228,911)
Cash used in operating activities       (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       2,939,550 (7,613,230)
Purchase of property and equipment       (5,295,478) (2,315,496)
Net cash used in investing activities       (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       983,330
Proceeds from (payments to) SBA/PPP loans payable       (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       1,469,297 17,785,933
Net increase in cash       (2,538,830) 887,484
Cash – beginning of period   246,358   2,785,188 1,897,703
Cash – end of period     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       555,700 588,044
Issuance of series B preferred stock to settle accrued liabilities       189,466
Dividends on preferred stock       364,384 372,325
Issuance of common stock for investment       100,000
Conversion of preferred stock to common stock       348 145
Conversion of secured convertible debentures to common stock       6,300
Settlement to exchange warrant shares for convertible note       900,000
Prairie Operating Co LLC [Member]          
Cash Flows from Operating Activities          
Net loss     (461,520)    
Changes in operating assets and liabilities:          
Increase in accounts payable and accrued expenses     461,365    
Cash used in operating activities     (155)    
Cash Flows from Financing Activities          
Proceeds from sale of options     80,000    
Cash provided by investing activities     80,000    
Net increase in cash     79,845    
Cash – beginning of period $ 79,845    
Cash – end of period     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     1,350,744    
Accrued deferred transaction costs associated with the PIPE Transaction     $ 409,921