PROP · Prairie Operating Co.
Market Cap
$51.12M
Shares
112.80M
Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Revenue
$241.65M
+2943.8%
FY2025
Net Income
$32.05M
+178.3%
FY2025
Gross Margin
366.6%
+358pp
FY2020
Operating Margin
27.14%
+361.1pp
FY2025
Diluted EPS
-$1.35
+49.1%
FY2025
Operating Cash Flow
$153.9M
+1746.4%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $342.23M | $241.65M | $7.94M | $1.55M | $517.6K | $369.8K | $412.33K | $10.58M | $13.9M | $15.07M | $22.7M | $24.03M | $23.06M | $11.19M | $6.74M | $3.78M | $3M | |
| — | — | $1.14M | $122K | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $866.83K | — | — | — | — | — | $3.01M | $9.67M | $11.28M | $15.06M | $16.17M | $18.76M | $14.77M | $6.92M | $4.32M | $2.83M | $2.16M | |
| $385.75K | — | — | — | — | — | $1.51M | $904.63K | $2.62M | $9316 | $6.53M | $5.27M | $8.29M | $4.27M | $2.42M | $950.91K | $842.2K | |
| — | — | — | — | — | — | 366.6% | 8.55% | 18.87% | 0.06% | 28.78% | 21.92% | 35.96% | 38.13% | 35.88% | 25.14% | 28.07% | |
| — | $152.9M | $38M | — | — | — | — | — | — | — | — | — | — | $6673 | $10.98K | $815.04K | — | |
| $57.46M | $50.61M | $30.57M | $16.27M | $3.61M | $5.79M | $2.05M | $890.35K | $1.13M | $1.62M | $2.56M | $2.13M | $1.95M | $987.77K | $822.37K | $958.12K | $721.53K | |
| $67.45M | $48.92M | $427K | $983.79K | $658.08K | $112.51K | $24.34K | — | — | — | — | — | — | — | — | — | — | |
| $226.14M | $176.07M | $34.45M | $16.53M | $8.12M | $18.58M | $2.69M | $2.76M | $3.56M | $5.35M | $7.72M | $8.15M | $6.82M | $3.92M | $2.22M | $4.11M | $1.18M | |
| — | $65.58M | -$26.51M | -$16.53M | -$7.61M | -$18.21M | -$2.27M | -$1.86M | -$941.02K | -$5.34M | -$1.18M | -$2.88M | $1.47M | $343.51K | $197.81K | -$3.16M | -$340.81K | |
| — | 27.14% | -333.96% | -1069.55% | -1469.63% | -4924.36% | -551.68% | -17.56% | -6.77% | -35.42% | -5.21% | -11.99% | 6.37% | 3.07% | 2.93% | -83.48% | -11.36% | |
| — | $114.49M | -$26.09M | -$15.55M | -$6.95M | -$18.1M | -$2.25M | — | — | — | — | — | — | — | — | — | — | |
| — | — | — | — | $613.83K | $1.18M | $637.04K | $304.45K | $1.68M | — | — | — | — | — | — | $331.03K | $2738 | |
| -$157.69M | -$11.87M | -$13.35M | -$45.49M | -$5.79M | -$991.65K | -$627.04K | -$304.45K | -$1.67M | -$395.89K | -$325.86K | -$1.35M | -$472.55K | -$3.98M | -$1.22M | $1.15M | -$1.29M | |
| — | — | — | — | -$127.22K | — | — | — | — | — | — | -$25K | — | — | — | — | — | |
| -$41.6M | $53.71M | -$39.87M | -$62.02M | -$13.4M | -$19.2M | -$2.9M | -$2.16M | -$2.62M | -$5.73M | -$1.51M | -$4.23M | $995.62K | -$3.64M | -$1.02M | -$2.01M | -$1.63M | |
| $3.07M | $21.65M | $0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| -$44.67M | $32.05M | -$40.91M | -$79.08M | -$13.42M | -$17.27M | -$1.94M | -$2.16M | -$2.62M | -$5.73M | -$1.58M | -$4.25M | $995.62K | -$3.64M | -$1.02M | -$2.01M | -$1.63M | |
| — | 13.26% | -515.33% | -5115.82% | -2592.5% | -4670.23% | -470.6% | -20.44% | -18.81% | -38.05% | -6.94% | -17.7% | 4.32% | -32.52% | -15.11% | -53.12% | -54.26% | |
| — | — | — | — | — | — | — | — | — | -$681 | $67.26K | $17.71K | — | — | — | — | — | |
| -$136K | -$60.91M | -$40.91M | — | -$13.78M | -$17.64M | -$2.03M | — | — | — | — | — | $995.62K | -$3.88M | -$3.14M | -$2.62M | -$1.63M | |
| USD/shares | $0.69 | -$1.35 | -$2.65 | -$16.51 | -$34.71 | -$109.12 | -$15.59 | -$18.24 | -$22.35 | — | — | -$47.06 | $11.76 | -$52.94 | — | — | — |
| USD/shares | $0.03 | -$1.35 | -$2.65 | -$16.51 | — | — | -$15.59 | -$18.24 | -$22.35 | — | — | -$47.06 | $11.76 | -$52.94 | — | — | — |
| shares | — | 45.23M | 15.45M | 4.79M | 396.06K | 161.68K | 119.23K | 119.23K | 117.08K | 116.51K | 89.72K | 87.32K | 87.2K | 70.32K | 59.9K | 58.99K | 36.31K |
| shares | — | 45.23M | 15.45M | 4.79M | — | 161.68K | 119.23K | 119.23K | 117.08K | 116.51K | 89.72K | 87.32K | 94.49K | 70.32K | 59.9K | 58.99K | 36.31K |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Debt Profile
Annual debt figures are established from 10-K filings and updated by subsequent 10-Q and 8-K disclosures. Instrument balances are not summed into a company total unless the filing itself reports that total.
Debt data is being processed. Please check back later.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.25×
Peer median 1.30×
EV/EBIT
6.52×
P/E (TTM)
—
Peer median 14.69×
Peer medians compare against the 22 similar-size Oil & Gas E&P companies (of 72 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2023 |
|---|---|
| Cryptocurrency Mining | $1,545,792 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2021 | FY2020 |
|---|---|---|---|---|
| Crude Oil Sales | $204,040,000 | $6,595,000 | — | — |
| NGL Sales | $28,136,000 | $793,000 | — | — |
| Natural Gas Liquids Reserves | $28,136,000 | $793,000 | — | — |
| Natural Gas Sales | $9,472,000 | $551,000 | — | — |
| Cryptocurrency Mining | — | — | $369,804 | — |
| E Commerce | — | — | $437,773 | $412,325 |
| Natural Gas Revenue | — | $551,000 | — | — |
| NGL Revenue | — | $793,000 | — | — |
| Oil Revenue | — | $6,595,000 | — | — |
| Oil And Gas Service | — | $7,939,000 | — | — |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2023 |
|---|---|
| Exploration and Production | -$13,305,589 |
| Cryptocurrency Mining | -$20,285,841 |
Operating Margin by Segment (%)
| Component | FY2023 |
|---|---|
| Cryptocurrency Mining | -1312.3% |
Key facts
CIK
1162896
CUSIP
739650109
13F (30d)
66 filings
66 filers
Visit website
Investor relations