XML 52 R41.htm IDEA: XBRL DOCUMENT v3.24.1
Schedule of Total Purchase Price (Details) - USD ($)
12 Months Ended
Aug. 14, 2023
May 03, 2023
Dec. 31, 2023
Number of shares of common stock of the combined company owned by the Company's stockholders immediately prior to the merger (1) 670,499    
Fair value of the Company's pre-Merger common stock     $ 16,447,649
Stock Issued During Period, Value, Acquisitions     7,289,492
Prairie LLC Transaction costs (4) [1]   $ 2,032,696  
Purchase price   $ 15,170,154  
Series D Preferred Stock [Member]      
Number of shares of Series D Preferred Stock at to effectuate the Merger   4,423  
Preferred Stock, Redemption Price Per Share [2]   $ 725.57  
Stock Issued During Period, Value, Acquisitions   $ 3,209,196  
Common Stock [Member]      
Number of shares of common stock of the combined company owned by the Company's stockholders immediately prior to the merger (1) [3]   3,860,898  
Multiplied by the fair value per share of common stock (2) [4]   $ 2.57  
Fair value of the Company's pre-Merger common stock   $ 9,928,262
Number of shares of Series D Preferred Stock at to effectuate the Merger   3,860,898 670,499
Stock Issued During Period, Value, Acquisitions     $ 6,705
[1] Prairie LLC transaction costs consist primarily of legal expenses incurred by Prairie LLC. The transaction costs have been reflected as an increase in the purchase price.
[2] Fair value calculated as described above on May 3, 2023.
[3] Represents the historical shares of the common stock outstanding immediately prior to the Closing of the Merger on May 3, 2023.
[4] Based on the last reported sale price of the common stock on OTC Capital Markets on May 3, 2023, the closing date of the Merger (the “Closing Date”).