XML 52 R42.htm IDEA: XBRL DOCUMENT v3.23.3
Schedule of Total Purchase Price (Details) - USD ($)
 1 Months Ended 3 Months Ended 9 Months Ended
Aug. 14, 2023
May 03, 2023
Oct. 30, 2023
Sep. 30, 2023
Jun. 30, 2023
Sep. 30, 2023
Issuance of Series E preferred stock, warrants and common stock, shares 670,499 3,860,917 400,667      
Fair value of the Company's pre-Merger common stock       $ 19,834,407 $ 16,447,649  
Fair value of Series D Preferred Stock issued as consideration       $ 7,289,492 9,928,262  
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        
Multipled by the fair value per share (3) [2]   $ 725.57        
Fair value of Series D Preferred Stock issued as consideration   $ 3,209,196        
Common Stock [Member]            
Issuance of Series E preferred stock, warrants and common stock, shares   3,860,917 [3]   39,614   5,695,387
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   $ 396  
Number of shares of Series D Preferred Stock at to effectuate the Merger   3,860,991   670,499 3,860,917  
Fair value of Series D Preferred Stock issued as consideration       $ 6,705 $ 38,609  
[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] For purposes of this unaudited pro forma combined financial information, 3,860,917 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”).