Prairie Operating Co.
PROP · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $77,721 | $68,100 | $13,590 | $7,939 |
| % Growth | 14.1% | 401.1% | 71.2% | – |
| Cost of Goods Sold | $38,284 | $32,197 | $5,993 | $3,146 |
| Gross Profit | $39,437 | $35,903 | $7,597 | $4,793 |
| % Margin | 50.7% | 52.7% | 55.9% | 60.4% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $12,273 | $16,443 | $5,551 | $5,660 |
| SG&A Expenses | $12,273 | $16,443 | $5,551 | $5,660 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $116 | $524 | $293 | $216 |
| Operating Expenses | $12,389 | $16,967 | $5,844 | $5,876 |
| Operating Income | $27,048 | $18,936 | $1,753 | -$1,083 |
| % Margin | 34.8% | 27.8% | 12.9% | -13.6% |
| Other Income/Exp. Net | -$25,761 | $16,747 | -$4,370 | -$10,853 |
| Pre-Tax Income | $1,287 | $35,683 | -$2,617 | -$11,937 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | $1,287 | $35,683 | -$2,617 | -$11,937 |
| % 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 | 50,624 | 44,063 | 26,797 | 23,045 |
| Weighted Avg Shares Out Dil | 506,245 | 198,365 | 26,797 | 23,045 |
| Supplemental Information | – | – | – | – |
| Interest Income | $218 | $94 | $70 | $41 |
| Interest Expense | $9,039 | $9,124 | $1,378 | $1,142 |
| Depreciation & Amortization | $16,038 | $12,198 | $2,117 | $432 |
| EBITDA | $26,364 | $57,005 | $878 | -$10,362 |
| % Margin | 33.9% | 83.7% | 6.5% | -130.5% |