marketcaparena
Search

    PROP

    Prairie Operating Co.

    Company overview

    Market capitalization
    $45.86M
    Employees
    59
    Latest publication
    2026-09-29
    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.

    Company website

    Financial statements

    Income Quarterly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricQ2 20262026-06-30 · USDQ1 20262026-03-31 · USDQ4 20252025-12-31 · USDQ3 20252025-09-30 · USDQ2 20252025-06-30 · USDQ1 20252025-03-31 · USDQ4 20242024-12-31 · USDQ3 20242024-09-30 · USD
    Total Revenue98,859,000USD83,417,000USD30,300,000USD77,721,000USD68,100,000USD13,590,000USD7,939,000USD0USD
    Selling General Administrative11,952,000USD16,886,000USD—12,273,000USD16,443,000USD5,551,000USD5,660,000USD8,790,000USD
    General And Administrative Expenses11,952,000USD16,886,000USD—12,273,000USD16,443,000USD5,551,000USD——
    Total Operating Expenses53,503,000USD57,569,000USD—50,673,000USD49,164,000USD11,837,000USD5,876,000USD8,815,688USD
    Total Other Income Expense Net83,475,000USD-216,915,000USD—-25,761,000USD16,747,000USD-4,370,000USD-10,853,000USD-2,607,754USD
    Interest Expense10,033,000USD8,197,000USD——8,100,000USD1,200,000USD1,142,000USD0USD
    Litigation Settlement Expense800,000USD3,300,000USD——————
    Income Before Tax128,831,000USD-191,067,000USD—1,287,000USD35,683,000USD-2,617,000USD-11,937,000USD-11,424,153USD
    Income Tax Expense19,814,000USD-38,394,000USD—0USD0USD0USD——
    Net Income109,017,000USD-152,673,000USD-60,900,000USD1,287,000USD35,683,000USD-2,617,000USD-11,937,000USD-11,424,153USD
    Net Income Applicable To Common Shares42,568,000USD-174,397,000USD—-22,508,000USD45,882,000USD-93,474,000USD——
    Operating Income———27,048,000USD18,936,000USD1,753,000USD-1,083,000USD-8,816,399USD
    Discontinued Operations———0USD————
    Cost Of Revenue——————3,146,000USD711USD
    Gross Profit——————4,793,000USD-711USD
    Interest Income——————41,167USD430,000USD
    Net Interest Income——————-1,100,833USD430,000USD
    Tax Provision——————0USD0USD
    Net Income From Continuing Ops——————-11,936,649USD-11,424,000USD
    Ebit——————-10,794,289USD-11,424,153USD
    Ebitda——————-10,362,000USD-11,423,442USD
    Depreciation And Amortization——————432,289USD711USD
    Reconciled Depreciation——————426,289USD0USD
    SourceDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosurePreliminaryDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalLegacy providerLegacyLegacy providerLegacy

    Income Yearly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricFY 20252025-12-31 · USDFY 20242024-12-31 · USDFY 20232023-12-31 · USDFY 20222022-12-31 · USDFY 20212021-12-31 · USDFY 20202020-12-31 · USDFY 20192019-12-31 · USDFY 20182018-12-31 · USD
    Total Revenue241,648,000USD7,939,000USD1,545,792USD517,602USD807,577USD4,518,163USD10,578,316USD13,901,603USD
    Research Development152,900,000USD38,000,000USD——————
    Selling General Administrative50,614,000USD30,565,000USD16,269,045USD3,606,522USD5,782,686USD1,073,393USD890,349USD1,131,153USD
    General And Administrative Expenses50,614,000USD30,565,000USD16,269,045USD3,606,522USD5,782,686USD1,073,393USD890,349USD1,131,153USD
    Total Operating Expenses176,070,000USD34,452,000USD35,137,222USD8,124,435USD18,894,654USD2,828,606USD2,762,037USD3,564,552USD
    Operating Income65,578,000USD-26,513,000USD-33,591,430USD-7,606,833USD-18,087,077USD-1,317,018USD-1,857,406USD-941,015USD
    Total Other Income Expense Net-11,873,000USD-13,354,000USD-45,487,430USD-5,794,243USD-991,650USD-623,383USD-304,449USD-1,674,404USD
    Interest Expense28,521,000USD——613,827USD1,175,217USD633,383USD304,449USD—
    Litigation Settlement Expense1,500,000USD———————
    Income Before Tax53,705,000USD-39,867,000USD-79,078,860USD-13,401,076USD-19,078,727USD-1,940,401USD-2,161,855USD-2,615,419USD
    Income Tax Expense21,654,000USD0USD0USD0USD0USD170USD0USD0USD
    Discontinued Operations0USD-1,045,000USD—-17,738USD1,808,024USD———
    Net Income32,051,000USD-40,912,000USD-79,078,860USD-13,418,814USD-17,270,703USD-1,940,571USD-2,161,855USD-2,615,419USD
    Net Income Applicable To Common Shares-60,907,000USD——-13,783,198USD-17,643,028USD———
    Net Interest Income—1,142,000USD——————
    Cost Of Revenue—————3,006,575USD9,673,685USD11,278,066USD
    Gross Profit—————1,511,588USD904,631USD2,623,537USD
    SourceDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicAmendmentDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinal

    Balance sheet Quarterly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricQ2 20262026-06-30 · USDQ1 20262026-03-31 · USDQ4 20252025-12-31 · USDQ3 20252025-09-30 · USDQ2 20252025-06-30 · USDQ1 20252025-03-31 · USDQ4 20242024-12-31 · USDQ3 20242024-09-30 · USD
    Total Assets1,005,213,000USD958,754,000USD944,546,000USD939,788,000USD858,540,000USD775,445,000USD156,554,000USD107,174,724USD
    Cash And Equivalents21,000USD263,000USD20,000USD10,640,000USD10,653,000USD14,972,000USD5,192,000USD40,052,362USD
    Total Current Assets41,901,000USD58,349,000USD79,722,000USD120,977,000USD97,400,000USD71,895,000USD18,302,000USD57,077,378USD
    Other Current Assets1,689,000USD1,655,000USD1,452,000USD2,015,000USD654,000USD———
    Other Non Current Assets167,000USD133,000USD133,000USD133,000USD541,000USD125,000USD1,759,000USD27,816USD
    Total Liabilities739,018,000USD836,295,000USD678,236,000USD679,264,000USD599,777,000USD553,121,000USD103,786,000USD45,887,639USD
    Total Current Liabilities167,415,000USD239,371,000USD125,777,000USD145,010,000USD161,638,000USD126,633,000USD63,009,000USD45,012,534USD
    Other Current Liabilities32,087,000USD———————
    Other Non Current Liabilities1,026,000USD1,042,000USD1,082,000USD361,000USD560,000USD———
    Total Stockholder Equity222,971,000USD400,000USD130,164,000USD101,837,000USD94,173,000USD34,043,000USD52,768,000USD61,287,085USD
    Total Equity Including Noncontrolling Interest266,195,000USD122,459,000USD266,310,000USD260,524,000USD258,763,000USD222,324,000USD52,768,000USD61,287,085USD
    Inventory4,220,000USD2,653,000USD3,604,000USD4,890,000USD3,415,000USD1,281,000USD——
    Property Plant Equipment Net950,457,000USD871,851,000USD827,422,000USD798,660,000USD740,157,000USD673,926,000USD135,943,000USD43,218,211USD
    Accounts Payable60,642,000USD104,642,000USD62,792,000USD81,952,000USD38,313,000USD25,145,000USD33,856,000USD9,221,754USD
    Short Term Debt1,543,000USD1,363,000USD1,300,000USD749,000USD888,000USD384,000USD323,000USD177,722USD
    Common Stock1,060,000USD854,000USD625,000USD540,000USD456,000USD429,000USD230,000USD229,188USD
    Retained Earnings-131,371,000USD-240,388,000USD-87,715,000USD-85,413,000USD-86,700,000USD-122,382,000USD-119,766,000USD-107,828,773USD
    SourceDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinal

    Balance sheet Yearly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricFY 20252025-12-31 · USDFY 20242024-12-31 · USDFY 20232023-12-31 · USDFY 20222022-12-31 · USDFY 20212021-12-31 · USDFY 20202020-12-31 · USDFY 20192019-12-31 · USDFY 20182018-12-31 · USD
    Total Assets944,546,000USD156,554,000USD45,683,011USD6,793,097USD13,199,869USD2,670,363USD3,456,130USD2,226,156USD
    Cash And Equivalents20,000USD5,192,000USD13,036,950USD246,358USD2,785,188USD1,897,703USD2,777,654USD1,014,671USD
    Total Current Assets79,722,000USD18,302,000USD13,531,091USD5,050,740USD10,827,973USD2,217,487USD3,217,922USD2,116,960USD
    Other Current Assets1,452,000USD———————
    Other Non Current Assets133,000USD1,759,000USD——————
    Total Liabilities678,236,000USD103,786,000USD5,510,200USD13,318,156USD9,002,022USD9,515,272USD9,712,859USD7,140,953USD
    Total Current Liabilities125,777,000USD63,009,000USD5,416,384USD13,168,256USD6,039,311USD7,065,862USD7,703,779USD7,140,953USD
    Other Non Current Liabilities1,082,000USD———————
    Total Stockholder Equity130,164,000USD52,768,000USD40,172,811USD-6,525,059USD———-4,914,797USD
    Total Equity Including Noncontrolling Interest266,310,000USD52,768,000USD40,172,811USD-6,525,059USD4,197,847USD-6,844,909USD-6,256,729USD-4,914,797USD
    Inventory3,604,000USD———18,725USD220,641USD——
    Property Plant Equipment Net827,422,000USD135,943,000USD32,042,964USD1,632,007USD2,353,695USD302,573USD228,800USD99,788USD
    Accounts Payable62,792,000USD33,856,000USD2,295,575USD3,232,855USD801,747USD3,474,061USD3,317,972USD2,710,989USD
    Short Term Debt1,300,000USD323,000USD41,890USD—33,977USD108,713USD93,324USD—
    Common Stock625,000USD230,000USD98,267USD1,224USD819USD351USD351USD7,015USD
    Retained Earnings-87,715,000USD-119,766,000USD-78,853,677USD-60,728,664USD-47,309,849USD-30,039,146USD-28,098,745USD-25,936,890USD
    Net Receivables——329,750USD—427USD33,452USD113USD124,395USD
    Deferred Revenue—————758,847USD1,568,242USD1,710,722USD
    Intangible Assets—————132,000USD——
    SourceDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicAmendmentDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinal

    Cash flow YTD

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricQ2 20262026-06-30 · USDQ3 20252025-09-30 · USDQ2 20252025-06-30 · USDQ3 20242024-09-30 · USDQ2 20242024-06-30 · USDQ3 20232023-09-30 · USDQ2 20232023-06-30 · USDQ3 20222022-09-30 · USD
    Depreciation32,919,000USD30,353,000USD14,315,000USD711USD—558,319USD132,851USD493,560USD
    Stock Based Compensation9,040,000USD7,845,000USD3,722,000USD5,835,339USD3,450,775USD927,221USD—2,545,431USD
    Change In Working Capital-531,000USD-26,710,000USD-28,236,000USD12,453,329USD5,843,965USD464,002USD-1,923,685USD2,710,888USD
    Operating Cash Flow94,256,000USD67,384,000USD9,722,000USD-5,656,390USD-8,447,686USD-7,937,926USD-5,060,375USD-1,886,550USD
    Investing Cash Flow-143,899,000USD-608,536,000USD-522,289,000USD-13,982,228USD-11,841,179USD-21,551,717USD-3,435,189USD-1,916,723USD
    Financing Cash Flow49,644,000USD546,600,000USD518,028,000USD46,654,030USD9,478,393USD36,651,609USD16,967,202USD1,469,297USD
    Change In Cash1,000USD5,448,000USD5,461,000USD27,015,412USD-10,810,472USD7,161,966USD8,471,638USD-2,333,976USD
    End Cash Flow21,000USD10,640,000USD10,653,000USD40,052,362USD2,226,478USD7,241,811USD8,551,483USD451,212USD
    Change To Account Receivables—-54,162,000USD-42,546,000USD———-86,635USD428USD
    Change To Inventory—-4,885,000USD-3,410,000USD————18,725USD
    Change To Liabilities—23,710,000USD16,401,000USD12,453,329USD5,843,965USD464,002USD-1,837,050USD2,691,735USD
    Other Non Cash Items———-3,039,347USD————
    Capital Expenditures—————-200,000USD-200,000USD-5,295,478USD
    Unclassified Investing Cash Flow—————-21,351,717USD-3,235,189USD3,503,755USD
    Net Debt Issuance—————-150,000USD——
    Unclassified Financing Cash Flow—————36,801,609USD——
    Net Investments———————-125,000USD
    SourceDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinal

    Cash flow Quarterly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricQ2 20262026-06-30 · USDQ1 20262026-03-31 · USDQ4 20252025-12-31 · USDQ3 20252025-09-30 · USDQ2 20252025-06-30 · USDQ1 20252025-03-31 · USDQ4 20242024-12-31 · USDQ3 20242024-09-30 · USD
    Net Income193,794,000USD—-11,621,649USD-22,508,000USD48,503,000USD—-11,936,649USD-11,424,153USD
    Depreciation17,075USD15,844,000USD16,446,000USD16,037,000USD12,199,000USD2,117,000USD——
    Stock Based Compensation3,307USD5,733,000USD8,136,661USD4,123,000USD2,419,000USD1,324,000USD2,541,661USD2,384,564USD
    Capital Expenditures-98,489,000USD—-55,220,000USD-69,582,000USD-56,605,000USD—-20,001,672USD-5,308,198USD
    Change In Working Capital—1,062,000USD39,794,000USD——12,121,000USD-4,516,347USD8,190,827USD
    Operating Cash Flow—42,268,000USD———16,932,000USD——
    Investing Cash Flow—-36,337,000USD—-608,536,000USD-522,289,000USD-528,431,000USD——
    Financing Cash Flow—-5,688,000USD—546,600,000USD518,028,000USD521,279,000USD——
    Change In Cash—243,000USD-10,620,000USD5,448,000USD—9,780,000USD-34,860,362USD37,825,884USD
    End Cash Flow—263,000USD———14,972,000USD——
    Other Non Cash Items——12,108,988USD———10,219,725USD3,640,058USD
    Change To Account Receivables——47,933,000USD——-4,614,000USD-12,265,000USD0USD
    Change To Inventory——1,333,000USD——-1,276,000USD—0USD
    Total Cash From Operating Activities——86,518,000USD———-3,691,610USD2,791,296USD
    Free Cash Flow——31,298,000USD———-23,693,282USD-2,516,902USD
    Total Cashflows From Investing Activities——-47,380,000USD———-69,425,772USD-2,141,049USD
    Net Borrowings——-51,000,000USD———38,716,000USD3,000,000USD
    Total Cash From Financing Activities——-49,758,000USD———38,256,970USD37,175,637USD
    Sale Purchase Of Stock——-89,000USD————0USD
    Issuance Of Capital Stock——0USD———607USD48,539,000USD
    Begin Period Cash Flow——10,640,000USD———40,052,362USD2,226,478USD
    End Period Cash Flow——20,000USD———5,192,000USD40,052,362USD
    Other Cashflows From Investing Activities——540,431,471USD———-33,301USD46,350USD
    Other Cashflows From Financing Activities——1,331,000USD———-459,637USD—
    Unclassified Operating Cash Flow——21,654,000USD—————
    Unclassified Investing Cash Flow——-532,591,471USD———20,034,973USD5,261,799USD
    Change To Liabilities—————20,713,000USD——
    Investments——————-69,425,772USD-2,141,000USD
    Unclassified Financing Cash Flow———————34,175,637USD
    SourceDisclosurePreliminaryDisclosureDeterministicFinalLegacy providerLegacyDisclosurePreliminaryDisclosurePreliminaryDisclosureDeterministicFinalLegacy providerLegacyLegacy providerLegacy

    Cash flow Yearly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricFY 20252025-12-31 · USDFY 20242024-12-31 · USDFY 20232023-12-31 · USDFY 20222022-12-31 · USDFY 20212021-12-31 · USDFY 20202020-12-31 · USDFY 20192019-12-31 · USDFY 20182018-12-31 · USD
    Depreciation48,916,000USD427,000USD983,788USD658,080USD112,512USD24,336USD47,698USD80,036USD
    Stock Based Compensation14,764,000USD8,377,000USD2,894,686USD2,681,201USD12,338,424USD407,951USD274,587USD357,261USD
    Deferred Income Tax21,652,000USD———————
    Change To Inventory-3,552,000USD——18,725USD-18,725USD-220,641USD—1,204USD
    Change To Liabilities19,202,000USD18,590,000USD1,562,826USD3,371,431USD569,459USD1,100,458USD606,983USD540,986USD
    Change In Working Capital33,597,000USD6,821,000USD1,562,826USD3,390,584USD583,759USD846,478USD731,265USD753,825USD
    Operating Cash Flow153,902,000USD-9,348,000USD-11,940,855USD-2,192,607USD-6,969,723USD-1,070,718USD-705,603USD-743,458USD
    Investing Cash Flow-655,916,000USD-83,408,000USD-23,684,302USD-1,815,520USD-9,928,726USD-156,733USD-6,014USD-11,421USD
    Financing Cash Flow496,842,000USD84,911,000USD48,582,262USD1,469,297USD17,785,933USD347,500USD2,474,600USD—
    Change In Cash-5,172,000USD-7,845,000USD12,957,105USD-2,538,830USD887,484USD-879,951USD1,762,983USD-754,879USD
    End Cash Flow20,000USD5,192,000USD13,036,950USD246,357USD2,785,187USD1,897,703USD2,777,654USD1,014,671USD
    Other Non Cash Items—-3,039,000USD——————
    Change To Account Receivables—-12,265,000USD—428USD33,025USD-33,339USD124,282USD211,635USD
    Capital Expenditures——-200,000USD-5,295,478USD-2,315,496USD-24,733USD-6,014USD-11,421USD
    Unclassified Investing Cash Flow——-23,484,302USD3,514,958USD-7,613,230USD-132,000USD——
    Net Debt Issuance——-150,000USD—197,662USD———
    Unclassified Financing Cash Flow——48,732,262USD—17,588,271USD———
    Net Investments———-35,000USD————
    SourceDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicAmendmentDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinalDisclosureDeterministicFinal

    Operating metrics

    No operating metrics are currently published for this company.

    Revenue breakdown

    PeriodDimensionBusiness / regionRevenueCurrencySource
    Q2 2025Quarterly · 2025-06-30ProductCrude Oil Sales57,941,000USDDisclosure
    Q2 2025Quarterly · 2025-06-30ProductNatural Gas Sales6,084,000USDDisclosure
    Q2 2025Quarterly · 2025-06-30ProductNGLSales4,075,000USDDisclosure
    Q1 2025Quarterly · 2025-03-31ProductCrude Oil Sales10,788,000USDDisclosure
    Q1 2025Quarterly · 2025-03-31ProductNatural Gas Sales1,223,000USDDisclosure
    Q1 2025Quarterly · 2025-03-31ProductNGLSales1,579,000USDDisclosure
    FY 2024Yearly · 2024-12-31ProductOil And Gas Service — Natural Gas Revenue551,000USDDisclosure
    FY 2024Yearly · 2024-12-31ProductOil And Gas Service — NGLRevenue793,000USDDisclosure
    FY 2024Yearly · 2024-12-31ProductOil And Gas Service — Oil Revenue6,595,000USDDisclosure
    Q1 2022Quarterly · 2022-03-31ProductCryptocurrency Mining343,055USDDisclosure
    Q1 2022Quarterly · 2022-03-31ProductECommerce42,059USDDisclosure
    FY 2021Yearly · 2021-12-31ProductCryptocurrency Mining369,804USDDisclosure
    FY 2021Yearly · 2021-12-31ProductECommerce437,773USDDisclosure
    Q1 2021Quarterly · 2021-03-31ProductJevo14,514USDDisclosure
    Q1 2021Quarterly · 2021-03-31ProductVault172,698USDDisclosure
    Q1 2021Quarterly · 2021-03-31ProductVirtual191,962USDDisclosure
    FY 2020Yearly · 2020-12-31ProductConventions2,610,123USDDisclosure
    FY 2020Yearly · 2020-12-31ProductJevo29,001USDDisclosure
    FY 2020Yearly · 2020-12-31ProductVault1,466,714USDDisclosure
    FY 2020Yearly · 2020-12-31ProductVirtual412,325USDDisclosure
    FY 2017Yearly · 2017-12-31SegmentCon Box84,580USDDisclosure
    FY 2017Yearly · 2017-12-31SegmentConventions14,983,033USDDisclosure
    Q2 2017Quarterly · 2017-06-30SegmentCon Box10,461USDDisclosure
    Q2 2017Quarterly · 2017-06-30SegmentConventions4,936,084USDDisclosure
    Q1 2017Quarterly · 2017-03-31SegmentCon Box74,119USDDisclosure
    Q1 2017Quarterly · 2017-03-31SegmentConventions3,447,957USDDisclosure
    FY 2016Yearly · 2016-12-31SegmentCon Box707,101USDDisclosure
    FY 2016Yearly · 2016-12-31SegmentConventions21,994,433USDDisclosure
    Q4 2016Quarterly · 2016-12-31SegmentCon Box99,076USDDisclosure
    Q4 2016Quarterly · 2016-12-31SegmentConventions1,225,496USDDisclosure
    Q3 2016Quarterly · 2016-09-30SegmentCon Box137,020USDDisclosure
    Q3 2016Quarterly · 2016-09-30SegmentConventions6,267,631USDDisclosure
    Q2 2016Quarterly · 2016-06-30SegmentCon Box122,823USDDisclosure
    Q2 2016Quarterly · 2016-06-30SegmentConventions9,507,647USDDisclosure
    Q1 2016Quarterly · 2016-03-31SegmentCon Box348,182USDDisclosure
    Q1 2016Quarterly · 2016-03-31SegmentConventions4,993,659USDDisclosure
    FY 2015Yearly · 2015-12-31SegmentCon Box1,120,535USDDisclosure
    FY 2015Yearly · 2015-12-31SegmentConventions22,905,636USDDisclosure

    Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.