Prairie Operating Co. (PROP)

Prairie Operating Co. Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	7.94	-	-	0.37	0.41
Revenue Growth (YoY)	-	-	-	-10.31%	-96.10%
Cost of Revenue	2.72	-	-	0.28	0.21
Gross Profit	5.22	-	-	0.09	0.21
Selling, General & Admin	30.57	16.27	0.79	5.79	2.05
Other Operating Expenses	4.4	-	-	-	-
Operating Expenses	36.13	16.53	0.79	18.24	2.48
Operating Income	-30.91	-16.53	-0.79	-18.15	-2.27
Interest Expense	-4.18	-0.12	-	-1.18	-0.64
Interest & Investment Income	0.58	0.25	-	-	-
Other Non Operating Income (Expenses)	-	-	-	-0.06	0.01
EBT Excluding Unusual Items	-34.51	-16.41	-0.79	-19.39	-2.9
Other Unusual Items	-5.36	-45.61	-	0.18	-
Pretax Income	-39.87	-62.02	-0.79	-19.2	-2.9
Earnings From Continuing Operations	-39.87	-62.02	-0.79	-19.2	-2.9
Earnings From Discontinued Operations	-1.05	-17.06	-	1.93	0.96
Net Income to Company	-40.91	-79.08	-0.79	-17.27	-1.94
Net Income	-40.91	-79.08	-0.79	-17.27	-1.94
Preferred Dividends & Other Adjustments	-	-	-	0.37	0.09
Net Income to Common	-40.91	-79.08	-0.79	-17.64	-2.03
Shares Outstanding (Basic)	15	5	-	0	0
Shares Outstanding (Diluted)	15	5	-	0	0
Shares Change (YoY)	222.73%	-	-	35.60%	-
EPS (Basic)	-2.65	-16.51	-	-106.01	-16.51
EPS (Diluted)	-2.65	-16.51	-	-106.01	-16.51
Free Cash Flow	-94.09	-33.47	-0	-16.9	-1.1
Free Cash Flow Per Share	-6.09	-6.99	-	-101.53	-8.93
Gross Margin	65.74%	-	-	23.80%	50.00%
Operating Margin	-389.32%	-	-	-4908.20%	-551.68%
Profit Margin	-515.33%	-	-	-4770.91%	-491.41%
Free Cash Flow Margin	-1185.21%	-	-	-4569.57%	-265.68%
EBITDA	-30.48	-15.55	-	-18.04	-2.25
D&A For EBITDA	0.43	0.98	-	0.11	0.02
EBIT	-30.91	-16.53	-0.79	-18.15	-2.27
Revenue as Reported	7.94	-	-	-	0.41

Updated Mar 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q