Prairie Operating Co.
PROP · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $7,939 | $0 | $0 | $370 |
| % Growth | – | – | -100% | – |
| Cost of Goods Sold | $3,147 | $0 | $0 | $282 |
| Gross Profit | $4,792 | $0 | $0 | $88 |
| % Margin | 60.4% | – | – | 23.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $30,565 | $16,269 | $462 | $18,126 |
| SG&A Expenses | $30,565 | $16,269 | $462 | $18,126 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $740 | $264 | $0 | $172 |
| Operating Expenses | $31,305 | $16,533 | $462 | $18,298 |
| Operating Income | -$26,513 | -$16,533 | -$462 | -$18,210 |
| % Margin | -334% | – | – | -4,924.4% |
| Other Income/Exp. Net | -$13,354 | -$45,488 | $0 | -$992 |
| Pre-Tax Income | -$39,867 | -$62,021 | -$462 | -$19,202 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$40,912 | -$79,080 | -$462 | -$17,271 |
| % Margin | -515.3% | – | – | -4,670.2% |
| EPS | -2.65 | -16.51 | -1.08 | -117.61 |
| % Growth | 83.9% | -1,428.7% | 99.1% | – |
| EPS Diluted | -2.65 | -16.51 | -1.08 | -106 |
| Weighted Avg Shares Out | 15,454 | 4,788 | 429 | 147 |
| Weighted Avg Shares Out Dil | 15,454 | 4,788 | 429 | 166 |
| Supplemental Information | – | – | – | – |
| Interest Income | $580 | $248 | $0 | $0 |
| Interest Expense | $1,142 | $122 | $0 | $1,175 |
| Depreciation & Amortization | $433 | $0 | $0 | $118 |
| EBITDA | -$38,292 | -$61,899 | -$462 | -$17,909 |
| % Margin | -482.3% | – | – | -4,842.8% |