Prairie Operating Co. (PROP)
NASDAQ: PROP
· Real-Time Price · USD
2.75
0.23 (9.13%)
At close: Aug 15, 2025, 3:59 PM
2.77
0.91%
After-hours: Aug 15, 2025, 07:44 PM EDT
Prairie Operating Income Statement
Financials in USD. Fiscal
year is
January - December.
Fiscal Year | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 | Q1 2021 |
Period Ending | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 |
Revenue | 89.63M | 21.53M | 7.94M | 908.52K | 1.37M | 1.55M | 1.55M | 637.27K | 187.27K | 174.55K | 559.66K | 612.94K | 753.38K | 813.52K | 601.1K | 1.05M | 1.5M | 2.09M |
Cost of Revenue | 9.14M | 8.7M | 3.15M | 510.2K | 1.14M | 1.81M | 1.44M | 1.1M | 910.72K | 1.25M | 1.75M | 1.54M | 1.99M | 2.27M | 1.78M | 2.23M | 1.61M | 1.25M |
Gross Profit | 12.39M | 12.83M | 4.79M | 398.32K | 222.03K | -266.46K | 104.66K | -459.66K | -723.66K | -1.07M | -1.19M | -929.91K | -1.23M | -834.91K | -554.41K | -374.95K | 695.57K | 1.03M |
Operating Income | 10.79M | -16.71M | -26.51M | -32.77M | -30.44M | -24.78M | -16.8M | -10.54M | -4.33M | -3.05M | -6.13M | -17.35M | -19.26M | -18.98M | -18.65M | -6.8M | -5.21M | -4.11M |
Interest Income | 542.76K | 597.9K | 580K | 658.7K | 312.28K | 300.18K | 248.07K | 128.2K | 43.04K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Pretax Income | 9.71M | -34.49M | -39.87M | -51.38M | -74.2M | -69.99M | -62.06M | -45.1M | -11.13M | -8.83M | -11.86M | -19.53M | -21.5M | -21.08M | -21.04M | -7.5M | -6M | -4.8M |
Net Income | 9.71M | -34.49M | -40.91M | -52.43M | -75.42M | -88.05M | -79.08M | -62.12M | -27.98M | -8.88M | -11.91M | -17.77M | -18.09M | -17.89M | -17.27M | -5.55M | -5.69M | -4.23M |
Selling & General & Admin | 36.44M | 28.57M | 31.06M | 32.7M | 30.23M | 24.51M | 16.53M | 10.15M | 4.12M | 2.49M | 5.28M | 15.49M | 17.15M | 17.26M | 17.31M | 6.9M | 5.89M | 5.14M |
Research & Development | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Expenses | 535K | 535K | 242K | 25.82K | -185 | -185 | -185 | n/a | n/a | 164.55K | 435.18K | 582.94K | 595.09K | 437.93K | 172.26K | 26.46K | 12.35K | 4.96K |
Operating Expenses | 36.98M | 29.11M | 31.31M | 32.73M | 30.23M | 24.51M | 17.21M | 10.84M | 5.8M | 4.34M | 6.72M | 17.11M | 17.27M | 17.22M | 17.01M | 6.43M | 5.9M | 5.14M |
Interest Expense | -6.6M | 2.52M | 1.14M | 10.37K | 78.11K | 121.83K | 275.91K | 424.53K | 420.93K | 619.84K | 613.83K | 866.04K | 1.1M | 1.1M | 1.18M | 940.56K | 790.35K | 701.13K |
Selling & Marketing Expenses | n/a | 56.69K | 498.69K | 822.68K | 822.68K | 766K | 324K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.85M | 1.85M | 1.85M | 1.85M |
Cost & Expenses | 29.68M | 38.24M | 34.45M | 32.73M | 30.23M | 24.74M | 17.51M | 11.3M | 6.72M | 5.43M | 8.04M | 19.3M | 19.91M | 19.46M | 19.03M | 7.62M | 6.48M | 6.2M |
Income Tax Expense | n/a | n/a | n/a | n/a | n/a | n/a | 5.00 | 5.00 | 11.00 | 11.00 | -6.6K | 38.55K | 38.54K | 38.54K | 45.15K | n/a | n/a | n/a |
Shares Outstanding (Basic) | 44.06M | 26.8M | 23.05M | 16.77M | 12M | 10.01M | 9.83M | 6.57M | 3.92M | 428.61K | 428.61K | 430.38K | 427.35K | 329.98K | 260.2K | 196.28K | 126.64K | 122.74K |
Shares Outstanding (Diluted) | 198.37M | 26.8M | 23.05M | 16.77M | 12M | 10.01M | 9.83M | 6.57M | 3.92M | 428.61K | 428.61K | 430.38K | 427.35K | 329.98K | 259.87K | 196.28K | 126.64K | 122.74K |
EPS (Basic) | -3.65 | -5.4 | -2.81 | -4.68 | -9.24 | -13.92 | -13.17 | -25.92 | -21.32 | -21.07 | -30.63 | -65.02 | -68.38 | -77.77 | -88.64 | -44.19 | -45.98 | -34.63 |
EPS (Diluted) | -4.51 | -5.4 | -2.81 | -4.68 | -9.24 | -13.92 | -13.17 | -25.92 | -21.32 | -20.73 | -30.29 | -64.68 | -68.04 | -77.77 | -88.64 | -44.19 | -45.98 | -34.63 |
EBITDA | 10.23M | -29.61M | -38.29M | -50.95M | -73.44M | -69M | -61.2M | -44.35M | -10.7M | -8.04M | -10.85M | -18.35M | -20M | -19.74M | -19.75M | -6.52M | -5.19M | -4.08M |
EBIT | -23.46M | -31.97M | -38.73M | -51.37M | -74.3M | -68.64M | -60.71M | -43.6M | -9.53M | -8.43M | -11.31M | -18.75M | -20.42M | -20M | -19.88M | -6.56M | -5.21M | -4.1M |
Depreciation & Amortization | 14.75M | 2.3M | 433K | 426.18K | 851.41K | 1.23M | 1.05M | 787.41K | 526.47K | 558.13K | 657.93K | 570.13K | 424.61K | 267.48K | 108.07K | 38.27K | 22.9K | 21.05K |