XML 32 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Members' Deficit/Stockholders' Equity - USD ($)
Members' Deficit [Member]
Mezzanine Equity [Member]
Series D Preferred Stock [Member]
Mezzanine Equity [Member]
Series E Preferred Stock [Member]
Preferred Stock [Member]
Series D Preferred Stock [Member]
Preferred Stock [Member]
Series E Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Jun. 06, 2022      
Balance, shares at Jun. 06, 2022          
Capital contributions 80,000
Net loss for the period from June 7, 2022 (date of inception) to December 31, 2022 (461,520)
Balance at Dec. 31, 2022 (381,520)
Balance, shares at Dec. 31, 2022          
Net loss for the period from June 7, 2022 (date of inception) to December 31, 2022 (225,185)                
Balance at May. 03, 2023 (381,520)
Balance, shares at May. 03, 2023          
Balance at Dec. 31, 2022 (381,520)
Balance, shares at Dec. 31, 2022          
Conversion of membership interests 606,705 $ 22,977 (629,682) (606,705)
Conversion of membership interests, shares           2,297,668      
Issuance of common stock to former stockholders of Creek Road Miners upon Merger $ 38,609 9,889,653 9,928,262
Issuance of common stock to former stockholders of Creek Road Miners upon Merger, shares           3,860,898      
Issuance of Series D to PIPE investors, net of issuance costs $ 174 16,447,475 16,447,649
Issuance of series D preferred stock, shares       17,376          
Issuance to holders of Convertible Debentures for settlement of Creek Road Miners liabilities $ 44 3,209,152 3,209,196
Issuance to holders of Convertible Debentures for settlement of Creek Road Miners liabilities, shares       4,423          
Issuance of common stock and warrants in conjunction with purchase of Exok Option assets $ 6,705 7,282,787 7,289,492
Issuance of common stock and warrants in conjunction with purchase of Exok Option assets, shares           670,499      
Issuance of Series E preferred stock, warrants and common stock net of issuance cost $ 200 $ 396 19,833,811 19,834,407
Issuance of Series E preferred stock, warrants and common stock, shares         20,000 39,614      
Reclassification (Note 14) $ 21,799,032 $ 19,999,980 $ (218) $ (200) (67,681,928) (67,682,346)
Reclassification, shares   21,799 20,000 (21,799) (20,000)        
Issuance of Obligation Shares $ 2,060 2,004,681 2,006,741
Issuance of Obligation, Shares           205,970      
Conversion of AR Debentures $ 4,007 5,770,755 5,774,762
Conversion of AR Debentures, shares           400,666      
Reclassification (Note 14) $ (21,799,032) $ (19,999,980) $ 218 $ 200 107,479,925 107,480,343
Reclassification, shares   (21,799) (20,000) 21,799 20,000        
Conversion of Series D preferred stock $ (12) $ 2,343 (2,331)
Conversion of series D preferred stock, shares       (1,172)   234,424     7,087
Issuance of common stock upon warrant exercise $ 21,170 12,428,830 $ 12,450,000
Issuance of common stock upon warrant exercise, shares           2,116,980      
Stock based compensation 2,894,686 2,894,686
Balance at Dec. 31, 2023 $ 206 $ 200 $ 98,267 118,927,814 (78,853,677) 40,172,811
Balance, shares at Dec. 31, 2023     20,627 20,000 9,826,719      
Balance at May. 03, 2023 (381,520)
Balance, shares at May. 03, 2023          
Net loss for the period from June 7, 2022 (date of inception) to December 31, 2022               (78,853,677) (78,853,677)
Balance at Dec. 31, 2023 $ 206 $ 200 $ 98,267 $ 118,927,814 $ (78,853,677) $ 40,172,811
Balance, shares at Dec. 31, 2023     20,627 20,000 9,826,719