PROP
Prairie Operating Co.
Price Chart
No historical data available
Latest Quote
$0.53
-0.01 (-2.65%)
Current Price
| Previous Close | $0.54 |
| Open | $0.55 |
| Day High | $0.56 |
| Day Low | $0.52 |
| Volume | 1,595,804 |
Stock Information
| Shares Outstanding | 112.80M |
| Total Debt | $440.54M |
| Cash Equivalents | $21K |
| Revenue | $343.01M |
| Net Income | $2.33M |
| Sector | Energy |
| Industry | Oil & Gas E&P |
| Market Cap | $63.00M |
| EPS (TTM) | $-0.49 |
| Exchange | NCM |
Recent Price History
No history data available. Data will be fetched automatically.
About Prairie Operating Co.
Prairie Operating Co., an independent energy company, engages in the acquisition and development of crude oil, natural gas, and natural gas liquids resources in the United States. Prairie Operating Co. is based in Houston, Texas.
đ° Latest News
No news articles available at the moment. Check back later for updates on PROP.
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $120,468,000 | $3,147,000 | $0 | $0 |
| Cost Of Revenue | $120,468,000 | $3,147,000 | $0 | $0 |
| Total Revenue | $241,648,000 | $7,939,000 | $0 | $0 |
| Operating Revenue | $241,648,000 | $7,939,000 | $0 | $0 |
| Expenses | ||||
| Interest Expense | $28,521,000 | $1,142,000 | $122,000 | $0 |
| Total Expenses | $172,661,000 | $34,452,000 | $16,533,000 | $461,520 |
| Rent Expense Supplemental | $41,411,000 | $1,265,000 | $0 | - |
| Other Income Expense | $12,480,000 | $-12,792,000 | $-45,614,000 | $-5,287,590 |
| Net Non Operating Interest Income Expense | $-27,762,000 | $-562,000 | $126,000 | $0 |
| Interest Expense Non Operating | $28,521,000 | $1,142,000 | $122,000 | $0 |
| Operating Expense | $52,193,000 | $31,305,000 | $16,533,000 | $461,520 |
| Other Operating Expenses | $1,579,000 | $740,000 | $264,000 | - |
| General And Administrative Expense | $50,614,000 | $30,565,000 | $16,269,000 | $461,520 |
| Other Non Operating Income Expenses | - | $-3,039,000 | - | - |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $32,051,000 | $-39,867,000 | $-62,021,000 | $-461,520 |
| Net Interest Income | $-27,762,000 | $-562,000 | $126,000 | $0 |
| Interest Income | $759,000 | $580,000 | $248,000 | $0 |
| Normalized Income | $24,563,000 | $-30,114,000 | $-16,407,000 | $-461,520 |
| Net Income From Continuing And Discontinued Operation | $32,051,000 | $-40,912,000 | $-79,080,000 | $-461,520 |
| Total Operating Income As Reported | $65,578,000 | $-26,513,000 | $-16,533,000 | $-461,520 |
| Net Income Common Stockholders | $-60,907,000 | $-40,912,000 | $-79,080,000 | $-461,520 |
| Net Income | $32,051,000 | $-40,912,000 | $-79,080,000 | $-461,520 |
| Net Income Including Noncontrolling Interests | $32,051,000 | $-40,912,000 | $-79,080,000 | $-461,520 |
| Net Income Discontinuous Operations | $0 | $-1,045,000 | $-17,059,000 | $-17,738 |
| Net Income Continuous Operations | $32,051,000 | $-39,867,000 | $-62,021,000 | $-461,520 |
| Pretax Income | $53,705,000 | $-39,867,000 | $-62,021,000 | $-461,520 |
| Special Income Charges | $-3,409,000 | $0 | $-548,000 | $0 |
| Interest Income Non Operating | $759,000 | $580,000 | $248,000 | $0 |
| Operating Income | $68,987,000 | $-26,513,000 | $-16,533,000 | $-461,520 |
| Gross Profit | $121,180,000 | $4,792,000 | $0 | $0 |
| Depreciation Amortization Depletion Income Statement | - | - | $983,788 | $0 |
| Depreciation And Amortization In Income Statement | - | - | $983,788 | $0 |
| Per Share | ||||
| Diluted EPS | $-1.35 | $-2.65 | $-16.51 | $-1.08 |
| Basic EPS | $-1.35 | $-2.65 | $-16.51 | $-1.08 |
| Other | ||||
| Tax Effect Of Unusual Items | $4,992,000 | $0 | $0 | $0 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $118,662,000 | $-28,545,000 | $-16,285,000 | $-461,520 |
| Total Unusual Items | $12,480,000 | $-9,753,000 | $-45,614,000 | $0 |
| Total Unusual Items Excluding Goodwill | $12,480,000 | $-9,753,000 | $-45,614,000 | $0 |
| Reconciled Depreciation | $48,916,000 | $427,000 | $0 | $0 |
| EBITDA (Bullshit earnings) | $131,142,000 | $-38,298,000 | $-61,899,000 | $-461,520 |
| EBIT | $82,226,000 | $-38,725,000 | $-61,899,000 | $-461,520 |
| Diluted Average Shares | $45,232,756 | $15,453,502 | $4,788,412 | $428,611 |
| Basic Average Shares | $45,232,756 | $15,453,502 | $4,788,412 | $428,611 |
| Diluted NI Availto Com Stockholders | $-60,907,000 | $-40,912,000 | $-79,080,000 | $-461,520 |
| Otherunder Preferred Stock Dividend | $92,958,000 | $0 | - | - |
| Tax Provision | $21,654,000 | $0 | $0 | $0 |
| Impairment Of Capital Assets | $3,409,000 | - | $17,072,015 | $0 |
| Gain On Sale Of Security | $15,889,000 | $-9,753,000 | $-45,066,000 | $-146,326 |
| Selling General And Administration | $50,614,000 | $30,565,000 | $16,269,000 | $461,520 |
| Other Gand A | $50,614,000 | $30,565,000 | $16,269,000 | $461,520 |
| Other Special Charges | - | - | $548,000 | $-197,662 |
| Preferred Stock Dividends | - | - | - | $364,384 |
| Write Off | - | - | - | $107,174 |
| Salaries And Wages | - | - | - | $2,681,201 |
| Minority Interests | - | - | - | - |
| Gain On Sale Of Ppe | - | - | - | - |
Fetched: 2026-08-14
Balance Sheet (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $130,164,000 | $52,768,000 | $40,172,000 | $-381,520 |
| Total Assets | $944,546,000 | $156,554,000 | $45,682,000 | $1,840,510 |
| Total Non Current Assets | $864,824,000 | $138,252,000 | $32,151,000 | $1,760,665 |
| Other Non Current Assets | $12,775,000 | $2,309,000 | $3,182,000 | - |
| Financial Assets | $24,627,000 | $0 | - | - |
| Current Assets | $79,722,000 | $18,302,000 | $13,531,000 | $79,845 |
| Other Current Assets | $1,452,000 | $312,000 | $171,000 | - |
| Hedging Assets Current | $28,812,000 | $0 | - | - |
| Inventory | $3,604,000 | $5,000 | - | $0 |
| Receivables | $45,834,000 | $12,793,000 | $0 | $0 |
| Other Receivables | $45,834,000 | $12,299,000 | - | - |
| Notes Receivable | $0 | $494,000 | $0 | - |
| Cash Cash Equivalents And Short Term Investments | $20,000 | $5,192,000 | $13,037,000 | $79,845 |
| Cash And Cash Equivalents | $20,000 | $5,192,000 | $13,037,000 | $79,845 |
| Non Current Deferred Assets | - | $0 | $109,000 | $1,760,665 |
| Non Current Note Receivables | - | $168,000 | $0 | - |
| Assets Held For Sale Current | - | $0 | $323,000 | - |
| Accounts Receivable | - | $12,299,000 | $0 | $0 |
| Prepaid Assets | - | - | $164,391 | $0 |
| Non Current Prepaid Assets | - | - | - | $110,350 |
| Goodwill And Other Intangible Assets | - | - | - | - |
| Debt | ||||
| Net Debt | $367,438,000 | $39,972,000 | - | $6,297,242 |
| Total Debt | $370,550,000 | $46,530,000 | $136,000 | $0 |
| Long Term Debt And Capital Lease Obligation | $369,250,000 | $33,652,000 | $94,000 | $0 |
| Long Term Debt | $367,458,000 | $32,609,000 | - | $149,900 |
| Current Debt And Capital Lease Obligation | $1,300,000 | $12,878,000 | $42,000 | $6,393,700 |
| Current Debt | - | $12,555,000 | - | $6,393,700 |
| Other Current Borrowings | - | $12,555,000 | - | $6,393,700 |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $814,382,000 | $103,786,000 | $5,510,000 | $2,222,030 |
| Total Non Current Liabilities Net Minority Interest | $688,605,000 | $40,777,000 | $94,000 | $0 |
| Other Non Current Liabilities | $1,082,000 | - | $1 | - |
| Liabilities Heldfor Sale Non Current | $4,019,000 | $227,000 | $0 | - |
| Derivative Product Liabilities | $106,303,000 | $6,898,000 | $0 | - |
| Tradeand Other Payables Non Current | $50,153,000 | $0 | - | - |
| Non Current Deferred Liabilities | $21,652,000 | $0 | - | - |
| Non Current Deferred Taxes Liabilities | $21,652,000 | $0 | - | - |
| Current Liabilities | $125,777,000 | $63,009,000 | $5,416,000 | $2,222,030 |
| Payables And Accrued Expenses | $118,324,000 | $45,114,000 | $3,449,000 | $2,222,030 |
| Interest Payable | $422,000 | $325,000 | $0 | $2,084 |
| Payables | $108,085,000 | $25,037,000 | $3,248,000 | $300 |
| Other Payable | $30,872,000 | $3,416,000 | $952,000 | $300 |
| Total Tax Payable | $31,385,000 | $7,094,000 | $0 | - |
| Accounts Payable | $45,828,000 | $14,527,000 | $2,296,000 | $0 |
| Other Current Liabilities | - | $2,446,000 | - | $485,712 |
| Equity | ||||
| Common Stock Equity | $130,164,000 | $52,768,000 | $40,172,000 | $-381,520 |
| Total Equity Gross Minority Interest | $130,164,000 | $52,768,000 | $40,172,000 | $-381,520 |
| Stockholders Equity | $130,164,000 | $52,768,000 | $40,172,000 | $-381,520 |
| Retained Earnings | $-87,715,000 | $-119,766,000 | $-78,854,000 | $0 |
| Preferred Securities Outside Stock Equity | $136,146,000 | $0 | - | - |
| Preferred Stock Equity | - | - | $406 | $26 |
| Other Equity Interest | - | - | - | $-381,520 |
| Other | ||||
| Treasury Shares Number | $111,357 | - | - | - |
| Preferred Shares Number | $39,101 | $39,101 | $39,101 | $39,101 |
| Ordinary Shares Number | $62,499,375 | $23,045,209 | $9,826,719 | $428,611 |
| Share Issued | $62,610,732 | $23,045,209 | $9,826,719 | $428,611 |
| Tangible Book Value | $130,164,000 | $52,768,000 | $40,172,000 | $-381,520 |
| Invested Capital | $497,622,000 | $97,932,000 | $40,172,000 | $-381,520 |
| Working Capital | $-46,055,000 | $-44,707,000 | $8,115,000 | $-2,142,185 |
| Capital Lease Obligations | $3,092,000 | $1,366,000 | $136,000 | $0 |
| Total Capitalization | $497,622,000 | $85,377,000 | $40,172,000 | $-381,520 |
| Treasury Stock | $531,000 | $0 | - | - |
| Additional Paid In Capital | $217,785,000 | $172,304,000 | $118,928,000 | $0 |
| Capital Stock | $625,000 | $230,000 | $98,000 | $0 |
| Common Stock | $625,000 | $230,000 | $98,000 | $0 |
| Preferred Stock | $0 | $0 | $0 | $0 |
| Long Term Capital Lease Obligation | $1,792,000 | $1,043,000 | $94,000 | $0 |
| Current Capital Lease Obligation | $1,300,000 | $323,000 | $42,000 | $0 |
| Pensionand Other Post Retirement Benefit Plans Current | $6,153,000 | $2,571,000 | $1,925,000 | $0 |
| Current Accrued Expenses | $10,239,000 | $20,077,000 | $201,000 | $2,221,730 |
| Net PPE | $827,422,000 | $135,943,000 | $28,860,000 | $0 |
| Accumulated Depreciation | $-49,343,000 | $-427,000 | $0 | $0 |
| Gross PPE | $876,765,000 | $136,370,000 | $28,860,000 | $0 |
| Other Properties | $24,033,000 | $1,417,000 | $155,000 | $2,799,260 |
| Properties | $852,732,000 | $134,953,000 | $28,705,000 | $0 |
| Construction In Progress | - | $382,000 | $0 | - |
| Machinery Furniture Equipment | - | - | $155,253 | $0 |
| Other Short Term Investments | - | - | - | $0 |
| Minority Interest | - | - | - | - |
Fetched: 2026-08-14
Cash Flow Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $-43,226,000 | $-38,585,000 | $-33,465,000 | $-155 |
| Operating Activities | ||||
| Operating Cash Flow | $153,902,000 | $-9,348,000 | $-11,941,000 | $-155 |
| Cash From Discontinued Operating Activities | $0 | $460,000 | $675,000 | $13,683 |
| Cash Flow From Continuing Operating Activities | $153,902,000 | $-9,808,000 | $-12,616,000 | $-155 |
| Operating Gains Losses | $-57,834,000 | $4,395,000 | - | $-51,336 |
| Investing Activities | ||||
| Capital Expenditure | $-197,128,000 | $-29,237,000 | $-21,524,000 | $-5,295,478 |
| Investing Cash Flow | $-655,916,000 | $-83,408,000 | $-23,684,000 | $0 |
| Cash Flow From Continuing Investing Activities | $-655,916,000 | $-83,408,000 | $-23,514,000 | $0 |
| Net Other Investing Changes | $805,000 | $338,000 | $-1,990,000 | - |
| Capital Expenditure Reported | $0 | $-239,000 | $-109,000 | $0 |
| Cash From Discontinued Investing Activities | - | $0 | $-170,000 | - |
| Financing Activities | ||||
| Repurchase Of Capital Stock | $-531,000 | $0 | - | - |
| Issuance Of Capital Stock | $192,067,000 | $48,539,000 | $49,826,000 | $0 |
| Financing Cash Flow | $496,842,000 | $84,911,000 | $48,582,000 | $80,000 |
| Cash Flow From Continuing Financing Activities | $496,842,000 | $84,911,000 | $48,582,000 | $80,000 |
| Net Other Financing Charges | $-30,113,000 | $-5,344,000 | $-1,094,000 | - |
| Net Preferred Stock Issuance | $148,250,000 | $0 | $37,376,000 | $0 |
| Preferred Stock Issuance | $148,250,000 | $0 | $37,376,000 | $0 |
| Net Common Stock Issuance | $43,286,000 | $48,539,000 | $12,450,000 | $0 |
| Common Stock Issuance | $43,817,000 | $48,539,000 | $12,450,000 | $0 |
| Cash From Discontinued Financing Activities | - | $0 | $0 | $0 |
| Change In Dividend Payable | - | - | - | $-364,384 |
| Other | ||||
| Repayment Of Debt | $-55,214,000 | $-5,534,000 | $-150,000 | $0 |
| Issuance Of Debt | $390,000,000 | $47,250,000 | $0 | $500,000 |
| Interest Paid Supplemental Data | $25,259,000 | $715,000 | $121,000 | $0 |
| End Cash Position | $20,000 | $5,192,000 | $13,037,000 | $79,845 |
| Beginning Cash Position | $5,192,000 | $13,037,000 | $80,000 | $0 |
| Changes In Cash | $-5,172,000 | $-7,845,000 | $12,957,000 | $79,845 |
| Proceeds From Stock Option Exercised | $633,000 | $0 | $32,450,000 | $80,000 |
| Common Stock Payments | $-531,000 | $0 | - | - |
| Net Issuance Payments Of Debt | $334,786,000 | $41,716,000 | $-150,000 | $0 |
| Net Long Term Debt Issuance | $334,786,000 | $41,716,000 | $-150,000 | $0 |
| Long Term Debt Payments | $-55,214,000 | $-5,534,000 | $-150,000 | $0 |
| Long Term Debt Issuance | $390,000,000 | $47,250,000 | $0 | $500,000 |
| Net Business Purchase And Sale | $-459,593,000 | $-55,509,000 | $0 | - |
| Purchase Of Business | $-459,593,000 | $-55,509,000 | $0 | - |
| Net Intangibles Purchase And Sale | $0 | $1,000,000 | $0 | $575,408 |
| Sale Of Intangibles | $0 | $1,000,000 | $0 | $575,408 |
| Net PPE Purchase And Sale | $-197,128,000 | $-28,998,000 | $-21,415,000 | $0 |
| Purchase Of PPE | $-197,128,000 | $-28,998,000 | $-21,415,000 | $0 |
| Change In Working Capital | $24,179,000 | $7,822,000 | $1,444,000 | $461,365 |
| Change In Other Working Capital | $176,000 | $-65,000 | $-16,000 | - |
| Change In Other Current Assets | $-19,703,000 | $-3,024,000 | - | $-507,150 |
| Change In Payables And Accrued Expense | $54,627,000 | $20,226,000 | $1,561,000 | $461,365 |
| Change In Payable | $54,627,000 | $20,226,000 | $1,563,000 | $461,365 |
| Change In Account Payable | $19,202,000 | $18,590,000 | $1,563,000 | $461,365 |
| Change In Tax Payable | $17,947,000 | $496,000 | $0 | - |
| Change In Income Tax Payable | $17,947,000 | $496,000 | $0 | - |
| Change In Prepaid Assets | $-1,140,000 | $-74,000 | $-101,000 | $0 |
| Change In Inventory | $-3,552,000 | $0 | - | $18,725 |
| Change In Receivables | $-6,229,000 | $-9,241,000 | $0 | $0 |
| Other Non Cash Items | $6,831,000 | $3,680,000 | $5,251,112 | - |
| Stock Based Compensation | $14,764,000 | $8,377,000 | $2,895,000 | $0 |
| Unrealized Gain Loss On Investment Securities | $63,341,000 | $5,358,000 | $45,066,000 | $0 |
| Deferred Tax | $21,654,000 | $0 | - | - |
| Deferred Income Tax | $21,654,000 | $0 | - | - |
| Depreciation Amortization Depletion | $48,916,000 | $427,000 | $0 | $0 |
| Gain Loss On Investment Securities | $-57,834,000 | $4,395,000 | - | - |
| Net Income From Continuing Operations | $32,051,000 | $-39,867,000 | $-62,021,000 | $-461,520 |
| Income Tax Paid Supplemental Data | - | $0 | $0 | $0 |
| Change In Accrued Expense | - | $0 | $-2,000 | $0 |
| Change In Interest Payable | - | $0 | $-2,000 | $0 |
| Changes In Account Receivables | - | $-12,265,000 | $0 | $428 |
| Asset Impairment Charge | - | - | $17,072,015 | $0 |
| Depreciation And Amortization | - | - | $983,788 | $0 |
| Depreciation | - | - | $983,788 | $0 |
| Net Investment Purchase And Sale | - | - | - | $-35,000 |
| Sale Of Investment | - | - | - | $90,000 |
| Purchase Of Investment | - | - | - | $-125,000 |
| Sale Of PPE | - | - | - | $2,939,550 |
| Amortization Cash Flow | - | - | - | $-7,759 |
| Amortization Of Intangibles | - | - | - | $-7,759 |
| Gain Loss On Sale Of PPE | - | - | - | $127,222 |
| Purchase Of Intangibles | - | - | - | - |
| Change In Other Current Liabilities | - | - | - | - |
Fetched: 2026-08-14