XML 48 R37.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Schedule of Total Purchase Price (Details) - USD ($)
Aug. 14, 2023
May 03, 2023
Business Acquisition [Line Items]    
Number of shares of common stock of the combined company owned by the Company's stockholders immediately prior to the merger (1) 670,499  
Prairie LLC Transaction costs (4) [1]   $ 2,032,696
Purchase price   $ 15,170,154
Series D Preferred Stock [Member]    
Business Acquisition [Line Items]    
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]    
Business Acquisition [Line Items]    
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
[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”).