XML 40 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Stockholder's Equity/Members' Deficit - 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 Dec. 31, 2022 $ (382,000)
Balance, shares at Dec. 31, 2022          
Net loss (225,000)
Balance at May. 03, 2023 (381,520,000)
Balance, shares at May. 03, 2023          
Balance at Dec. 31, 2022 (382,000)
Balance, shares at Dec. 31, 2022          
Balance at Dec. 31, 2023 $ 98,000 118,928,000 (78,854,000) 40,172,000
Balance, shares at Dec. 31, 2023     20,627 20,000 9,826,719      
Balance at May. 03, 2023 (381,520,000)
Balance, shares at May. 03, 2023          
Net loss (78,854,000) (78,854,000)
Conversion of membership interests 607,000 $ 23,000 (630,000) (607,000)
Conversion of membership interests, shares           2,297,668      
Issuance of Common Stock to former stockholders of Creek Road Miners upon Merger $ 39,000 9,889,000 9,928,000
Issuance of common stock to former stockholders of Creek Road Miners upon Merger, shares           3,860,898      
Issuance of Series D Preferred Stock to PIPE investors, net of issuance costs 16,447,000 16,447,000
Issuance of series D preferred stock, shares       17,376          
Issuance of Series D Preferred Stock to holders of Convertible Debentures for settlement of Creek Road Miners liabilities 3,209,000 3,209,000
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 $ 7,000 7,282,000 7,289,000
Issuance of common stock and warrants in conjunction with purchase of Exok Option assets, shares           670,499      
Issuance of Series E Preferred Stock and warrants and Common Stock, net of issuance cost 19,834,000 19,834,000
Issuance of Series E preferred stock, warrants and common stock, shares         20,000 39,614      
Reclassification (Refer to Note 14 – Common Stock) $ 21,799,000 $ 20,000,000 (67,682,000) (67,682,000)
Reclassification, shares   21,799 20,000 (21,799) (20,000)        
Issuance of Obligation Shares $ 2,000 2,005,000 2,007,000
Issuance of Obligation, Shares           205,970      
Conversion of AR Debentures, inclusive of interest $ 4,000 5,772,000 5,776,000
Conversion of AR Debentures, inclusive of interest, shares           400,666      
Reclassification (Refer to Note 14 – Common Stock) $ (21,799,000) $ (20,000,000) 107,480,000 107,480,000
Reclassification, shares   (21,799) (20,000) 21,799 20,000        
Conversion of Series D Preferred Stock $ 2,000 (2,000)
Conversion of Series D preferred stock, shares       (1,172)   234,424      
Issuance of Common Stock upon warrant exercise $ 21,000 12,429,000 12,450,000
Issuance of common stock upon warrant exercise, shares           2,116,980      
Stock based compensation 2,895,000 2,895,000
Balance at Dec. 31, 2023 $ 98,000 118,928,000 (78,854,000) 40,172,000
Balance, shares at Dec. 31, 2023     20,627 20,000 9,826,719      
Net loss (40,912,000) (40,912,000)
Issuance of series D preferred stock, shares           39,615      
Conversion of Series D Preferred Stock $ 12,000 (12,000)
Conversion of Series D preferred stock, shares       (6,170)   1,234,090      
Issuance of Common Stock upon warrant exercise $ 57,000 33,482,000 33,539,000
Issuance of common stock upon warrant exercise, shares           5,589,740      
Stock based compensation 8,377,000 8,377,000
Conversion of Series E Preferred Stock $ 40,000 (40,000)
Conversion of Series E Preferred Stock, shares         (20,000) 4,000,000      
Issuance of Common Stock to fund NRO Acquisition, net of issuance costs $ 18,000 9,974,000 9,992,000
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      
Issuance of Common Stock as part of credit facility issuance costs $ 1,000 999,000 1,000,000
Issuance of Common Stock as part of credit facility issuance costs, shares           120,048      
Issuance of Common Stock related to stock based compensation     $ 3,000 (3,000)
Issuance of common stock related to stock based compensation, shares           347,572      
Balance at Dec. 31, 2024 $ 230,000 $ 172,304,000 $ (119,766,000) $ 52,768,000
Balance, shares at Dec. 31, 2024     14,457 23,045,209