PROP - Prairie Operating Co. Stock Analysis | Stock Taper
Logo
Prairie Operating Co.

PROP

Prairie Operating Co. NASDAQ
$1.77 1.14% (+0.02)

Market Cap $88.99 M
52w High $7.41
52w Low $1.57
P/E -0.85
Volume 669.93K
Outstanding Shares 50.28M

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.

+ Strengths

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.

! Risks

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.

Outlook

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.