XML 51 R39.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Schedule of Total Purchase Price (Details) - USD ($)
1 Months Ended 3 Months Ended
May 03, 2023
May 03, 2023
Jun. 30, 2023
Business Acquisition [Line Items]      
Fair value of the Company's pre-Merger common stock   $ 16,447,649  
Fair value of Series D Preferred Stock issued as consideration   9,928,262  
Prairie LLC Transaction costs (4) [1] $ 2,032,696 $ 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 $ 725.57  
Fair value of Series D Preferred Stock issued as consideration $ 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 $ 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   3,860,989
Fair value of Series D Preferred Stock issued as consideration   $ 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] 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.