PROP
PROP
Prairie Operating Co.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $77.72M ▲ | $12.39M ▼ | $1.29M ▼ | 1.66% ▼ | $-0.44 ▼ | $26.36M ▼ |
| Q2-2025 | $68.1M ▲ | $16.97M ▲ | $35.68M ▲ | 52.4% ▲ | $1.04 ▲ | $57.01M ▲ |
| Q1-2025 | $13.59M ▲ | $5.84M ▼ | $-2.62M ▲ | -19.26% ▲ | $-3.49 ▼ | $878K ▲ |
| Q4-2024 | $7.94M ▲ | $5.88M ▼ | $-11.94M ▼ | -150.36% ▼ | $-0.52 ▲ | $-10.36M ▲ |
| Q3-2024 | $0 | $8.82M | $-11.42M | 0% | $-0.68 | $-11.42M |
What's going well?
Revenue is up 14% and operating profit jumped 43%, showing strong demand and improved efficiency. The company is doing a better job controlling costs and growing its core business.
What's concerning?
Big non-operating expenses and a sharp rise in share count wiped out profits, swinging the company to a large net loss. Margins are getting squeezed, and interest costs remain a heavy burden.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $10.64M ▼ | $939.79M ▲ | $837.95M ▲ | $101.84M ▼ |
| Q2-2025 | $10.65M ▼ | $858.54M ▲ | $599.78M ▲ | $258.76M ▲ |
| Q1-2025 | $14.97M ▲ | $775.45M ▲ | $553.12M ▲ | $222.32M ▲ |
| Q4-2024 | $5.19M ▼ | $156.55M ▲ | $103.79M ▲ | $52.77M ▼ |
| Q3-2024 | $40.05M | $107.17M | $45.89M | $61.29M |
What's financially strong about this company?
Most assets are real, tangible things like property and equipment, with no risky goodwill. The company has increased its asset base and receivables, which could mean growth if managed well.
What are the financial risks or weaknesses?
Debt is extremely high compared to equity, and cash is low. Liquidity is tight, payables are rising fast, and equity dropped sharply this quarter – all signs of financial stress.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.29M ▼ | $57.66M ▲ | $-86.25M ▼ | $28.57M ▲ | $-13K ▲ | $449.9M ▲ |
| Q2-2025 | $35.68M ▲ | $-7.21M ▼ | $6.14M ▲ | $-3.25M ▼ | $-4.32M ▼ | $-47.13M ▼ |
| Q1-2025 | $-2.62M ▲ | $16.93M ▲ | $-528.43M ▼ | $521.28M ▲ | $9.78M ▲ | $1.93M ▲ |
| Q4-2024 | $-11.94M ▼ | $-3.69M ▼ | $-69.43M ▼ | $38.26M ▲ | $-34.86M ▼ | $-23.69M ▼ |
| Q3-2024 | $-11.42M | $2.79M | $-2.14M | $37.18M | $37.83M | $-2.52M |
What's strong about this company's cash flow?
Operating and free cash flow improved dramatically this quarter, showing the business can generate real cash. Working capital management also helped, and the company is not relying on outside funding to survive.
What are the cash flow concerns?
Cash balance is low compared to the size of investments and operations, so any hiccup could create a cash crunch. The jump in free cash flow may be partly due to one-time items, and net income dropped sharply.
5-Year Trend Analysis
A comprehensive look at Prairie Operating Co.'s financial evolution and strategic trajectory over the past five years.
Prairie Operating’s key strengths include a clear strategic focus on the DJ Basin, visible early revenue growth with strong gross margins, and an expanding asset base supported by significant capital inflows. Management appears experienced and returns‑focused, with a willingness to innovate operationally through well design and production optimization. The shift from a shell to an operating company with positive equity and real producing assets marks a meaningful structural improvement.
Major risks center on persistent operating and cash losses, high and rising overhead relative to revenue, and a growing reliance on debt and external financing. Liquidity metrics have weakened, leaving less room for error if commodity prices soften or wells underperform. The company also faces usual E&P sector risks: commodity price volatility, regulatory changes, technical and environmental risks, and strong competition from larger players in the same basin. Execution and integration missteps on acquisitions could further strain finances.
The outlook is that of a high‑risk, high‑potential growth story. If Prairie can ramp production, hold strong well‑level economics, and grow into its cost base while managing leverage, its recent investments could translate into a more sustainable, cash‑generative business over time. Conversely, if revenue growth stalls or costs continue to outpace scale, the combination of negative cash flow and higher debt could become a significant constraint. Future results will hinge on disciplined execution, continued access to capital, and supportive commodity and regulatory environments.
About Prairie Operating Co.
https://www.prairieopco.comPrairie Operating Co. engages in developing energy to meet growing demand, while protecting the environment. The company was formerly known as Creek Road Miners, Inc. and changed its name to Prairie Operating Co. in May 2023. Prairie Operating Co. is based in Oklahoma City, Oklahoma.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $77.72M ▲ | $12.39M ▼ | $1.29M ▼ | 1.66% ▼ | $-0.44 ▼ | $26.36M ▼ |
| Q2-2025 | $68.1M ▲ | $16.97M ▲ | $35.68M ▲ | 52.4% ▲ | $1.04 ▲ | $57.01M ▲ |
| Q1-2025 | $13.59M ▲ | $5.84M ▼ | $-2.62M ▲ | -19.26% ▲ | $-3.49 ▼ | $878K ▲ |
| Q4-2024 | $7.94M ▲ | $5.88M ▼ | $-11.94M ▼ | -150.36% ▼ | $-0.52 ▲ | $-10.36M ▲ |
| Q3-2024 | $0 | $8.82M | $-11.42M | 0% | $-0.68 | $-11.42M |
What's going well?
Revenue is up 14% and operating profit jumped 43%, showing strong demand and improved efficiency. The company is doing a better job controlling costs and growing its core business.
What's concerning?
Big non-operating expenses and a sharp rise in share count wiped out profits, swinging the company to a large net loss. Margins are getting squeezed, and interest costs remain a heavy burden.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $10.64M ▼ | $939.79M ▲ | $837.95M ▲ | $101.84M ▼ |
| Q2-2025 | $10.65M ▼ | $858.54M ▲ | $599.78M ▲ | $258.76M ▲ |
| Q1-2025 | $14.97M ▲ | $775.45M ▲ | $553.12M ▲ | $222.32M ▲ |
| Q4-2024 | $5.19M ▼ | $156.55M ▲ | $103.79M ▲ | $52.77M ▼ |
| Q3-2024 | $40.05M | $107.17M | $45.89M | $61.29M |
What's financially strong about this company?
Most assets are real, tangible things like property and equipment, with no risky goodwill. The company has increased its asset base and receivables, which could mean growth if managed well.
What are the financial risks or weaknesses?
Debt is extremely high compared to equity, and cash is low. Liquidity is tight, payables are rising fast, and equity dropped sharply this quarter – all signs of financial stress.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.29M ▼ | $57.66M ▲ | $-86.25M ▼ | $28.57M ▲ | $-13K ▲ | $449.9M ▲ |
| Q2-2025 | $35.68M ▲ | $-7.21M ▼ | $6.14M ▲ | $-3.25M ▼ | $-4.32M ▼ | $-47.13M ▼ |
| Q1-2025 | $-2.62M ▲ | $16.93M ▲ | $-528.43M ▼ | $521.28M ▲ | $9.78M ▲ | $1.93M ▲ |
| Q4-2024 | $-11.94M ▼ | $-3.69M ▼ | $-69.43M ▼ | $38.26M ▲ | $-34.86M ▼ | $-23.69M ▼ |
| Q3-2024 | $-11.42M | $2.79M | $-2.14M | $37.18M | $37.83M | $-2.52M |
What's strong about this company's cash flow?
Operating and free cash flow improved dramatically this quarter, showing the business can generate real cash. Working capital management also helped, and the company is not relying on outside funding to survive.
What are the cash flow concerns?
Cash balance is low compared to the size of investments and operations, so any hiccup could create a cash crunch. The jump in free cash flow may be partly due to one-time items, and net income dropped sharply.
5-Year Trend Analysis
A comprehensive look at Prairie Operating Co.'s financial evolution and strategic trajectory over the past five years.
Prairie Operating’s key strengths include a clear strategic focus on the DJ Basin, visible early revenue growth with strong gross margins, and an expanding asset base supported by significant capital inflows. Management appears experienced and returns‑focused, with a willingness to innovate operationally through well design and production optimization. The shift from a shell to an operating company with positive equity and real producing assets marks a meaningful structural improvement.
Major risks center on persistent operating and cash losses, high and rising overhead relative to revenue, and a growing reliance on debt and external financing. Liquidity metrics have weakened, leaving less room for error if commodity prices soften or wells underperform. The company also faces usual E&P sector risks: commodity price volatility, regulatory changes, technical and environmental risks, and strong competition from larger players in the same basin. Execution and integration missteps on acquisitions could further strain finances.
The outlook is that of a high‑risk, high‑potential growth story. If Prairie can ramp production, hold strong well‑level economics, and grow into its cost base while managing leverage, its recent investments could translate into a more sustainable, cash‑generative business over time. Conversely, if revenue growth stalls or costs continue to outpace scale, the combination of negative cash flow and higher debt could become a significant constraint. Future results will hinge on disciplined execution, continued access to capital, and supportive commodity and regulatory environments.

CEO
Edward Kovalik
Compensation Summary
(Year )
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2023-10-16 | Reverse | 17:500 |
| 2020-02-27 | Reverse | 1:20 |
ETFs Holding This Stock
Summary
Showing Top 3 of 44
Ratings Snapshot
Rating : B+
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1
Price Target
Institutional Ownership
BLACKROCK, INC.
Shares:1.8M
Value:$3.18M
VANGUARD GROUP INC
Shares:1.76M
Value:$3.11M
LAZARD ASSET MANAGEMENT LLC
Shares:963.39K
Value:$1.71M
Summary
Showing Top 3 of 112

