XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Stockholders' Equity/Members' Deficit (Unaudited) - USD ($)
Members' Deficit [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 Dec. 31, 2022 $ (381,520)
Balance, shares at Dec. 31, 2022        
Net loss (64,392)
Balance at Mar. 31, 2023 (445,912)
Balance, shares at Mar. 31, 2023        
Balance at Dec. 31, 2022 (381,520)
Balance, shares at Dec. 31, 2022        
Net loss             $ (55,626,937)
Issuance to holders of Convertible Debentures for settlement of Creek Road Miners liabilities, shares            
Balance at Sep. 30, 2023 $ 70,747 (8,716,827) (55,401,751) $ (64,047,831)
Balance, shares at Sep. 30, 2023   7,074,668      
Balance at Mar. 31, 2023 (445,912)
Balance, shares at Mar. 31, 2023        
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (160,793)            
Conversion of membership interests 606,705 $ 22,977 (629,682) (606,705)
Issuance of Common Stock to former stockholders of Creek Road Miners upon Merger 38,609 9,889,653 9,928,262
Issuance of Series D Preferred Stock 174 16,447,475 16,447,649
Issuance to holders of Convertible Debentures for settlement of Creek Road Miners liabilities 44 3,209,152 3,209,196
Balance at May. 03, 2023 (445,912)
Balance, shares at May. 03, 2023        
Balance at Mar. 31, 2023 (445,912)
Balance, shares at Mar. 31, 2023        
Conversion of membership interests, shares       2,297,668      
Issuance of common stock to former stockholders of Creek Road Miners upon Merger, shares       3,860,917      
Issuance of Series D Preferred Stock, shares   17,376          
Issuance to holders of Convertible Debentures for settlement of Creek Road Miners liabilities, shares   4,423          
Balance at Jun. 30, 2023 $ 218 $ 61,586 28,916,598 (20,986,010) 7,992,392
Balance, shares at Jun. 30, 2023   21,799 6,158,585      
Balance at May. 03, 2023 (445,912)
Balance, shares at May. 03, 2023        
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest           (20,986,010) (20,986,010)
Balance at Jun. 30, 2023 $ 218 $ 61,586 28,916,598 (20,986,010) 7,992,392
Balance, shares at Jun. 30, 2023   21,799 6,158,585      
Stock based compensation 927,221 927,221
Net loss (34,415,741) (34,415,741)
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 $ 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 12) $ (218) $ (200) (65,726,280) (65,726,698)
Reclassification (Note 12), shares   (21,799) (20,000)        
Reclassification (Note 12) (520,916) (520,916)
Issuance of Obligation Shares $ 2,060 2,004,681 2,006,741
Issuance of Obligation Shares, shares       205,970      
Reclassification (Note 12) (1,434,730) (1,434,730)
Balance at Sep. 30, 2023 $ 70,747 (8,716,827) (55,401,751) (64,047,831)
Balance, shares at Sep. 30, 2023   7,074,668      
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      
Conversion of Series D Preferred Stock $ (12) $ 2,450 (2,438)
Conversion of Series D preferred stock, shares   (1,225)   245,000      
Issuance of Common Stock upon warrant exercise $ 7,437 4,454,222 4,461,659
Issuance of common stock upon warrant exercise, shares       743,610      
Stock based compensation 2,066,682 2,066,682
Net loss (9,037,284) (9,037,284)
Balance at Mar. 31, 2024 $ 194 $ 200 $ 108,153 125,446,282 (87,890,961) 37,663,868
Balance, shares at Mar. 31, 2024   19,402 20,000 10,815,329      
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      
Net loss             $ (28,975,096)
Issuance to holders of Convertible Debentures for settlement of Creek Road Miners liabilities, shares            
Balance at Sep. 30, 2024 $ 145 $ 229,188 168,886,525 (107,828,773) $ 61,287,085
Balance, shares at Sep. 30, 2024   14,457 22,918,763      
Balance at Mar. 31, 2024 $ 194 $ 200 $ 108,153 125,446,282 (87,890,961) 37,663,868
Balance, shares at Mar. 31, 2024   19,402 20,000 10,815,329      
Conversion of Series D Preferred Stock $ (29) $ 5,791 (5,762)
Conversion of Series D preferred stock, shares   (2,895)   579,090      
Issuance of Common Stock upon warrant exercise $ 8,361 5,008,373 5,016,734
Issuance of common stock upon warrant exercise, shares       836,130      
Stock based compensation   1,384,093 1,384,093
Net loss (8,513,658) (8,513,658)
Issuance of Common Stock related to stock based compensation $ 3,343 (3,343)
Issuance of common stock related to stock based compensation, shares       334,312      
Balance at Jun. 30, 2024 $ 165 $ 200 $ 125,649 131,829,643 (96,404,620) 35,551,037
Balance, shares at Jun. 30, 2024   16,507 20,000 12,564,861      
Conversion of Series D Preferred Stock   $ (20) $ 4,100 (4,080)
Conversion of Series D preferred stock, shares   (2,050)   410,000      
Issuance of Common Stock upon warrant exercise $ 40,100 24,019,900 24,060,000
Issuance of common stock upon warrant exercise, shares       4,010,000      
Stock based compensation   2,384,564 2,384,564
Net loss   (11,424,153) (11,424,153)
Issuance of Common Stock related to stock based compensation   $ 69 (69)
Issuance of common stock related to stock based compensation, shares       6,862      
Conversion of Series E Preferred Stock   $ (200) $ 40,000 (39,800)
Conversion of Series E preferred stock, shares     (20,000) 4,000,000      
Issuance of Common Stock to fund NRO Acquisition, net of issuance costs   $ 18,270 10,097,367 10,115,637
Issuance of common stock to fund NRO Acquisition, net of issuance costs, shares       1,827,040      
Issuance of Common Stock for SEPA commitment fee   $ 1,000 599,000 600,000
Issuance of Common Stock for SEPA commitment fee, shares       100,000      
Balance at Sep. 30, 2024 $ 145 $ 229,188 $ 168,886,525 $ (107,828,773) $ 61,287,085
Balance, shares at Sep. 30, 2024   14,457 22,918,763