XML 91 R56.htm IDEA: XBRL DOCUMENT v3.25.0.1
Schedule of Total Purchase Price (Details) - USD ($)
$ / shares in Units, $ in Thousands
8 Months Ended
Oct. 01, 2024
May 03, 2023
Dec. 31, 2023
Business Acquisition [Line Items]      
Multiplied by the fair value per share of common stock (2)   $ 0.25  
Fair value of the Company's pre-Merger common stock     $ 16,447
Fair value of Series D Preferred Stock issued as consideration     $ 7,289
Prairie LLC Transaction costs (4) [1]   $ 2,033  
Purchase price $ 55,509 $ 15,170  
Series D Preferred Stock [Member]      
Business Acquisition [Line Items]      
Number of shares of Series D Preferred Stock at to effectuate the Merger   4,423  
Multiplied by the fair value per share [2]   $ 725.57  
Fair value of Series D Preferred Stock issued as consideration   $ 3,209  
Common Stock [Member]      
Business Acquisition [Line Items]      
Number of shares of Series D Preferred Stock at to effectuate the Merger   3,860,898 [3] 670,499
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
Fair value of Series D Preferred Stock issued as consideration     $ 7
[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 Common Stock outstanding immediately prior to the closing of the Merger on May 3, 2023.
[4] Based on the last reported sale price of Common Stock on OTC Capital Markets on May 3, 2023, the closing date of the Merger.