Prairie Operating Co. (PROP) — Financial statements
Income statement, balance sheet, and cash flow for Prairie Operating Co. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 242↑2943.8% | 8 | 0.00 | 0.00↓100.0% | 0.37 | |
| Cost of Revenue | 120↑3728.0% | 3 | 0.00 | 0.00↓100.0% | 0.28 | |
| Gross Profit | 121↑2428.8% | 5 | 0.00 | 0.00↓100.0% | 0.09 | |
| Operating Expenses | ||||||
| R&D Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General & Administrative Expenses | 51↑65.6% | 31↑87.9% | 16↑3425.1% | 0.46↓97.5% | 18 | |
| Selling & Marketing Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| SG&A Expenses | 51↑65.6% | 31↑87.9% | 16↑3425.1% | 0.46↓97.5% | 18 | |
| Other Expenses | 2↑113.4% | 0.74↑180.3% | 0.26 | 0.00↓100.0% | 0.17 | |
| Operating Expenses | 52↑66.7% | 31↑89.3% | 17↑3482.3% | 0.46↓97.5% | 18 | |
| Total Costs & Expenses | 173↑401.2% | 34↑108.4% | 17↑3482.3% | 0.46↓97.5% | 19 | |
| Operating Results | ||||||
| Operating Income | 69↑360.2% | -27↓60.4% | -17↓3482.3% | -0.46↑97.5% | -18 | |
| Depreciation & Amortization | 49↑11197.0% | 0.43 | 0.00 | 0.00↓100.0% | 0.12 | |
| EBITDA | 131↑442.5% | -38↑38.1% | -62↓13312.0% | -0.46↑97.4% | -18 | |
| EBIT | 82↑312.3% | -39↑37.4% | -62↓13312.0% | -0.46↑97.4% | -18 | |
| Interest & Other Income | ||||||
| Net Interest Income | -28↓4839.9% | -0.56↓546.0% | 0.13 | 0.00↑100.0% | -1 | |
| Interest Income | 0.76↑30.9% | 0.58↑133.9% | 0.25 | 0.00 | 0.00 | |
| Interest Expense | 29↑2397.5% | 1↑836.1% | 0.12 | 0.00↓100.0% | 1 | |
| Non-Operating Income | -13↓208.4% | 12↓73.1% | 45 | 0.00↑100.0% | -0.18 | |
| Other Income / Expenses | -15↓14.4% | -13↑70.6% | -45 | 0.00↑100.0% | -0.99 | |
| Income Before Tax | 54↑234.7% | -40↑35.7% | -62↓13338.4% | -0.46↑97.6% | -19 | |
| Income Tax Expense | 22 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | 32↑180.4% | -40↑35.7% | -62↓13338.4% | -0.46↑97.6% | -19 | |
| Net Income from Discontinued Operations | 0.00↑100.0% | -1↑93.9% | -17↓96072.1% | -0.02↓100.9% | 2 | |
| Net Income | 32↑178.3% | -41↑48.3% | -79↓17034.7% | -0.46↑97.3% | -17 | |
| Bottom-Line Net Income | -61↓48.9% | -41↑48.3% | -79↓17034.7% | -0.46↑97.4% | -18 | |
| EPS (Basic) | -1.35↑49.1% | -2.65↑83.9% | -16.51↓1428.7% | -1.08↑99.1% | -117.61 | |
| EPS (Diluted) | -1.35↑49.1% | -2.65↑83.9% | -16.51↓1428.7% | -1.08↑99.0% | -106.00 | |
| Weighted Average Shares | 45↑192.7% | 15↑222.8% | 5↑1017.1% | 0.43↑191.9% | 0.15 | |
| Weighted Average Diluted Shares | 45,233↑292592.9% | 15↑222.8% | 5↑1017.1% | 0.43↑157.5% | 0.17 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.