Saturday 17 October 2026
Export PROP’s income statement to Excel — free account
Prairie Operating Co.
PROP Energy Oil & Gas E&P
Prairie Operating Co.’s revenue for fiscal 2025 (year ended December 2025) was $241.6 million, up 2,943.8% from fiscal 2024. In the quarter to June 2026, revenue grew 45.2%, EPS grew 25.7%, free cash flow fell 5,603.9% and total debt rose 12.5%, each against the same quarter a year earlier. Revenue growth for three consecutive years; insiders bought in the last twelve months.
0.34
0.02
−5.56%
Follow PROP
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Piotroski F-Score |
4 | 2 | 5 | 3 | 5 | 3 | 4 | 4 | 4 | 5 |
Altman Z-Score |
1.56 | (12.41) | (13.02) | (11.12) | (20.45) | (8.13) | (47.96) | 1.59 | (1.30) | 0.36 |
P/S ratio |
0.48 | 0.63 | 0.98 | 0.82 | 5.34 | 0.00 | 1.23 | 19.26 | 56.30 | 0.32 |
P/FCF ratio |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Altman Z″-Score (non-manufacturers) |
(7.39) | (46.52) | (56.36) | (39.31) | (55.06) | (18.09) | (117.07) | 0.76 | (4.97) | 0.26 |
Beneish M-Score |
(2.26) | 238.58 | (7.59) | (0.20) | 7,895.73 | (8.27) | — | (7.69) | 5.27 | 22.82 |
P/Operating CF |
(8.75) | 16.02 | (59.30) | (753.16) | (11.01) | (15.39) | (4,260.46) | (9.14) | (28.98) | 0.88 |
P/B ratio |
5.25 | 0.00 | 0.00 | 0.00 | 0.00 | 3.50 | 0.00 | 0.91 | 2.03 | 0.59 |
Price to Tangible BV |
5.25 | 0.00 | 0.00 | 0.00 | 0.00 | 3.61 | 0.00 | 0.91 | 2.03 | 0.59 |
EV/Sales |
0.33 | 0.52 | 0.92 | 0.74 | 5.50 | (5.46) | 1.33 | 12.47 | 72.92 | 1.84 |
EV/EBITDA |
0.00 | 0.00 | 24.76 | 0.00 | 0.00 | 0.00 | 20.09 | 0.00 | 0.00 | 3.77 |
EV/Operating CF |
(3.01) | (3.08) | (17.12) | (11.07) | (2.12) | (2.07) | (0.49) | (1.98) | (14.82) | 2.88 |
EV/FCF |
(2.83) | (2.97) | (16.84) | (10.98) | (2.07) | (1.55) | (0.08) | (1.33) | (1.48) | (0.88) |
Quick Ratio |
1.68 | 0.33 | 0.16 | 0.36 | 0.27 | 0.46 | 0.08 | 2.47 | 0.28 | 0.36 |
Current Ratio |
2.05 | 0.44 | 0.30 | 0.42 | 0.31 | 1.79 | 0.04 | 2.50 | 0.29 | 0.63 |
Net Debt/EBITDA |
3.30 | 0.35 | (1.97) | 0.47 | (0.03) | 0.02 | (0.15) | 0.79 | (1.21) | 3.13 |
Debt/Assets |
17.60% | 0.00% | 0.00% | 55.82% | 73.55% | 18.94% | 8.14% | 0.00% | 23.49% | 38.94% |
Debt/Equity |
0.50 | 0.00 | 0.00 | (0.31) | (0.29) | 0.60 | (0.39) | 0.00 | 0.70 | 1.38 |
Asset Turnover |
3.60 | 3.43 | 5.38 | 3.72 | 0.13 | 0.05 | 0.07 | 0.07 | 0.08 | 0.44 |
Operating CF/Net income |
1.58 | 0.44 | 0.28 | 0.33 | 0.53 | 0.40 | 0.00 | 0.15 | 0.23 | (2.53) |
Capex/Depreciation |
(1.01) | (0.41) | (0.01) | (0.11) | (2.63) | (3.54) | (8.14) | (0.19) | (182.09) | (12.61) |
Interest Coverage |
(44.61) | (13.51) | (0.56) | (6.10) | (3.57) | (15.50) | (0.75) | (135.52) | (23.22) | 2.30 |
| (92.08%) | 885.24% | 63.17% | 38.70% | 30.93% | 1,333.01% | (24.19%) | (397.48%) | (88.04%) | (66.59%) | |
| (24.99%) | (130.66%) | (101.25%) | (76.09%) | (66.15%) | (222.34%) | (6.14%) | (332.81%) | (40.46%) | (11.06%) | |
ROIC |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | (290.90%) | 0.00% | (38.08%) | (19.65%) | 6.46% |
Return on Tangible Assets |
(51.18%) | 169.83% | 53.11% | 48.83% | 41.88% | (251.50%) | 90.45% | (214.77%) | (45.50%) | (7.82%) |
Average Days of Receivables |
3.02 | 8.14 | 3.27 | 0.00 | 29.66 | 0.39 | 63.47 | 77.87 | 565.45 | 69.23 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
30.97% | 30.77% | 22.46% | 21.67% | 595.71% | 4,901.62% | 89.16% | 1,052.46% | 385.00% | 20.95% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Share Based Compensation of Revenue |
3.42% | 1.97% | 2.57% | 2.60% | 98.93% | 3,403.19% | 554.62% | 187.28% | 105.52% | 6.11% |
Graham Net Nets |
0.17 | (0.37) | (0.37) | (0.75) | (3.32) | 0.12 | (2.51) | 0.22 | (0.80) | (7.83) |
Graham Number |
0.00 | 174.79 | 148.82 | 143.30 | 136.56 | 0.00 | 26.74 | 0.00 | 0.00 | 0.00 |
Earnings Yield |
(13.88%) | (60.91%) | (21.26%) | (25.36%) | (82.82%) | (117.14%) | (1,624.48%) | (349.31%) | (38.20%) | (165.69%) |
Free Cash Flow Yield |
(24.37%) | (27.64%) | (5.52%) | (8.22%) | (49.76%) | (63.24%) | (1,359.69%) | (48.56%) | (87.41%) | (657.77%) |
Revenue per Share |
245.69 | 125.67 | 115.37 | 86.21 | 3.36 | 2.22 | 1.27 | 0.32 | 0.51 | 5.34 |
Operating CF per Share |
(26.93) | (21.13) | (6.17) | (5.75) | (8.73) | (41.89) | 0.00 | (2.49) | (0.60) | 3.40 |
Capex per Share |
(1.74) | (0.82) | (0.09) | (0.05) | (1.28) | (13.92) | (12.99) | (0.04) | (5.44) | (14.52) |
Free Cash Flow per Share |
(28.67) | (21.95) | (6.26) | (5.80) | (10.00) | (55.80) | (12.99) | (2.53) | (6.05) | (11.12) |
Cash per Share |
47.63 | 14.76 | 8.42 | 22.64 | 15.47 | 16.74 | 0.20 | 2.72 | 0.34 | 0.00 |
Shareholders Equity per Share |
22.41 | (28.08) | (40.79) | (50.99) | (55.79) | 25.23 | (0.94) | 8.39 | 3.41 | 5.89 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
22.41 | (28.08) | (40.79) | (50.99) | (55.79) | 25.23 | (0.94) | 8.39 | 3.41 | 5.89 |
Free Cash Flow |
(2.65) | (2.63) | (0.75) | (0.71) | (1.23) | (9.29) | (5.30) | (12.13) | (93.47) | (502.82) |
Working Capital |
2.86 | (3.54) | (5.02) | (4.49) | (4.85) | 4.79 | (2.14) | 8.12 | (44.71) | (46.05) |
Capital Expenditures |
(0.16) | (0.10) | (0.01) | (0.01) | (0.16) | (2.32) | (5.30) | (0.19) | (84.12) | (656.72) |
Net Current Asset Value |
1.84 | (3.54) | (5.02) | (6.49) | (7.30) | 1.83 | (2.14) | 8.02 | (85.48) | (598.51) |
EV/EBIT |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.77 |
Capex to Sales |
0.01 | 0.01 | 0.00 | 0.00 | 0.38 | 6.26 | 10.23 | 0.12 | 10.60 | 2.72 |
Price to Operating Income |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.17 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.74 | 1.44 | 14.61 | 0.91 | 6.08 | 0.29 | 0.40 | 0.03 | 0.00 | 0.06 |
Cash ROIC |
(35.32%) | 164.83% | 19.36% | 45.92% | 41.15% | (97.91%) | 3,488.60% | (22.80%) | (98.68%) | (79.30%) |
Accounts Receivable Turnover |
76.32 | 57.53 | 60.39 | 169.93 | 24.54 | 21.82 | 11.45 | 7.36 | 1.26 | 8.31 |
Accounts Payable Turnover |
12.86 | 8.06 | 4.09 | 3.21 | 0.11 | 0.40 | 0.00 | 0.00 | 0.00 | 0.00 |
Inventory Turnover |
0.00 | 738.15 | 0.00 | 0.00 | 0.00 | 28.32 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Days of Payables |
21.17 | 67.87 | 87.74 | 125.19 | 1,061.19 | 1,038.40 | 0.00 | 0.00 | 0.00 | 0.00 |
Days of Inventory on Hand |
0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 24.22 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Receivables |
0.30 | 0.26 | 0.23 | 0.06 | 0.02 | 0.02 | 0.05 | 0.21 | 6.31 | 29.07 |
Average Payables |
1.26 | 1.87 | 2.76 | 3.01 | 1.96 | 0.70 | 1.51 | 3.80 | 21.80 | 50.51 |
Average Inventory |
— | 0.02 | — | — | — | 0.01 | — | — | 0.01 | 1.80 |
Average Assets |
6.30 | 4.39 | 2.58 | 2.84 | 3.06 | 7.94 | 7.52 | 23.76 | 101.12 | 550.55 |
Average Common Equity |
1.71 | (0.65) | (4.14) | (5.59) | (6.55) | (1.32) | 1.91 | 19.90 | 46.47 | 91.47 |
Columns are period end dates