S&P 500 7,459.94 â–ŧ 73.83 (-0.98%) DOW 52,169.10 â–ŧ 383.87 (-0.73%) NASDAQ 25,535.42 â–ŧ 346.53 (-1.34%) US Markets Closed â€ĸ 04:25 AM ET

PROP

Prairie Operating Co.

Price Chart
Latest Quote

$0.78

+0.06 (+8.22%)
Current Price
Previous Close $0.72
Open $0.71
Day High $0.80
Day Low $0.70
Volume 1,440,793
Fetched: 2026-07-18T03:42:11
Stock Information
Shares Outstanding 97.73M
Total Debt $366.80M
Cash Equivalents $263K
Revenue $311.48M
Net Income $-141.83M
Sector Energy
Industry Oil & Gas E&P
Market Cap $75.89M
EPS (TTM) $-0.02
Exchange NCM
🌐 Visit Website
📊 Comprehensive Analysis
Company Data
Enterprise Value$678.92M
Sales$311.48M
Income$-141.83M
Book/sh$0.01
Cash/sh$0.00
Employees59
Financial Ratios
Quick Ratio0.23
Current Ratio0.24
Debt/Eq154.84
Returns & Margins
ROA6.57%
ROE-49.03%
Gross Margin70.53%
Operating Margin30.99%
Profit Margin-37.89%
Ownership
Insider Ownership29.10%
Institutional Ownership20.37%
Insider & Institutional transactions data not available
Valuation Ratios
Forward P/E0.88
P/S0.24
P/B155.30
Analyst Data
Recommendationstrong_buy
Target Price$3.12
Technical Indicators
SMA20$0.72
SMA50$0.81
SMA200$1.52
RSI61.82
ATR0.0680
Shares Float70.76M
Short Float18.25%
Short Ratio4.86
Volatility-0.95
Rel Volume0.72
Performance History
Week+6.58%
Month+21.41%
Quarter-40.69%
6 Months-61.34%
YTD-57.54%
Year-78.11%
3 Years-86.86%
5 Years-99.07%
10 Years-99.63%
Stock Score: ⭐ Premium
Based on debt, profitability, growth, and cash flow metrics
⭐ Premium Feature

Sign up for free to view detailed scoring breakdown — premium is free during our trial period!

Recent Price History
Date Close Volume
2026-07-17 $0.78 1,441,300
2026-07-16 $0.72 1,179,200
2026-07-15 $0.70 1,336,600
2026-07-14 $0.74 935,800
2026-07-13 $0.77 1,600,200
2026-07-10 $0.73 1,361,100
2026-07-09 $0.80 903,800
2026-07-08 $0.77 1,521,700
2026-07-07 $0.80 1,655,100
2026-07-06 $0.79 1,965,400
2026-07-02 $0.72 1,114,200
2026-07-01 $0.71 1,571,700
2026-06-30 $0.72 1,503,900
2026-06-29 $0.69 1,485,800
2026-06-26 $0.66 5,915,200
2026-06-25 $0.70 3,548,100
2026-06-24 $0.65 2,405,000
2026-06-23 $0.66 2,384,600
2026-06-22 $0.67 2,482,200
2026-06-18 $0.65 3,913,000
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: 2026-07-15
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: 2026-07-15
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: 2026-07-15