Prairie Operating Co.
PROP · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $78 | $68 | $14 | $8 |
| % Growth | 14.1% | 401.1% | 71.2% | – |
| Cost of Goods Sold | $38 | $32 | $6 | $3 |
| Gross Profit | $39 | $36 | $8 | $5 |
| % Margin | 50.7% | 52.7% | 55.9% | 60.4% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $12 | $16 | $6 | $6 |
| SG&A Expenses | $12 | $16 | $6 | $6 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $1 | $0 | $0 |
| Operating Expenses | $12 | $17 | $6 | $6 |
| Operating Income | $27 | $19 | $2 | -$1 |
| % Margin | 34.8% | 27.8% | 12.9% | -13.6% |
| Other Income/Exp. Net | -$26 | $17 | -$4 | -$11 |
| Pre-Tax Income | $1 | $36 | -$3 | -$12 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | $1 | $36 | -$3 | -$12 |
| % Margin | 1.7% | 52.4% | -19.3% | -150.4% |
| EPS | -0.44 | 1.04 | -3.49 | -0.52 |
| % Growth | -142.3% | 129.8% | -571.2% | – |
| EPS Diluted | -0.44 | 0.18 | -3.49 | -0.52 |
| Weighted Avg Shares Out | 51 | 44 | 27 | 23 |
| Weighted Avg Shares Out Dil | 506 | 198 | 27 | 23 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $9 | $9 | $1 | $1 |
| Depreciation & Amortization | $16 | $12 | $2 | $0 |
| EBITDA | $26 | $57 | $1 | -$10 |
| % Margin | 33.9% | 83.7% | 6.5% | -130.5% |