PROP
PROP
Prairie Operating Co.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $83.01M ▲ | $16.99M ▲ | $-2.3M ▼ | -2.77% ▼ | $0.11 ▲ | $46.9M ▲ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $20K ▼ | $944.55M ▲ | $814.38M ▼ | $130.16M ▲ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-11.62M ▼ | $86.52M ▲ | $-47.38M ▲ | $-49.76M ▼ | $-10.62M ▼ | $31.3M ▼ |
| 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 |
5-Year Trend Analysis
A comprehensive look at Prairie Operating Co.'s financial evolution and strategic trajectory over the past five years.
Key positives include a solid revenue base, positive operating income, and strong operating cash flow, all supported by a sizable asset base and relatively low overall debt. Strategically, the company has a focused footprint in the DJ Basin, is pushing meaningful operational innovations, and has used acquisitions to quickly build scale in an attractive resource area.
Major concerns center on persistent net losses, negative retained earnings, and very tight liquidity, with low cash and weak short‑term coverage ratios despite modest leverage. On top of that, heavy recent investing outflows, the need to fund a sizable future drilling program, exposure to volatile commodity prices, and regulatory and execution risks in Colorado all add to the overall risk profile.
The forward picture is balanced between opportunity and vulnerability: if Prairie can keep generating strong operating cash, control overhead and financing costs, and execute its drilling and electrification plans, its financial profile could gradually improve. At the same time, its thin liquidity and reliance on successful project execution mean that setbacks in operations, pricing, or regulation could quickly strain the business, so the path ahead is promising but far from guaranteed.
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 |
|---|---|---|---|---|---|---|
| Q4-2025 | $83.01M ▲ | $16.99M ▲ | $-2.3M ▼ | -2.77% ▼ | $0.11 ▲ | $46.9M ▲ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $20K ▼ | $944.55M ▲ | $814.38M ▼ | $130.16M ▲ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-11.62M ▼ | $86.52M ▲ | $-47.38M ▲ | $-49.76M ▼ | $-10.62M ▼ | $31.3M ▼ |
| 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 |
5-Year Trend Analysis
A comprehensive look at Prairie Operating Co.'s financial evolution and strategic trajectory over the past five years.
Key positives include a solid revenue base, positive operating income, and strong operating cash flow, all supported by a sizable asset base and relatively low overall debt. Strategically, the company has a focused footprint in the DJ Basin, is pushing meaningful operational innovations, and has used acquisitions to quickly build scale in an attractive resource area.
Major concerns center on persistent net losses, negative retained earnings, and very tight liquidity, with low cash and weak short‑term coverage ratios despite modest leverage. On top of that, heavy recent investing outflows, the need to fund a sizable future drilling program, exposure to volatile commodity prices, and regulatory and execution risks in Colorado all add to the overall risk profile.
The forward picture is balanced between opportunity and vulnerability: if Prairie can keep generating strong operating cash, control overhead and financing costs, and execute its drilling and electrification plans, its financial profile could gradually improve. At the same time, its thin liquidity and reliance on successful project execution mean that setbacks in operations, pricing, or regulation could quickly strain the business, so the path ahead is promising but far from guaranteed.

CEO
Richard N. Frommer
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 45
Ratings Snapshot
Rating : A-
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1
Price Target
Institutional Ownership
BLACKROCK, INC.
Shares:1.8M
Value:$2.42M
VANGUARD GROUP INC
Shares:1.76M
Value:$2.36M
LAZARD ASSET MANAGEMENT LLC
Shares:963.39K
Value:$1.3M
Summary
Showing Top 3 of 112

