InsiderClue
Stocks · Energy · Crude Petroleum & Natural Gas

Prairie Operating Co.

PROP Clue Score73
United States Fiscal year ends December CIK 0001162896
$0.44 +6.90% Close, 9 Oct 2026
Alert on the numbers Alert on insider trades
Price $0.44 −72.10% Close, 9 Oct 2026

Closing prices at the end of each trading day, from 1 Feb 2017. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.

Revenue and profit

What the business sells, and what is left of it. Point at a year for the detail.
RevenueOperating incomeNet income
Fiscal year 2016Revenue22.7Operating income−1.2Net income−1.6Fiscal year 2017Revenue15.1 −33.6%Operating income−5.3Net income−5.7Fiscal year 2018Revenue13.9 −7.7%Operating income−0.9Net income−2.6EPS, diluted−0.76Fiscal year 2019Revenue10.6 −23.9%Operating income−1.9Net income−2.2EPS, diluted−0.62Fiscal year 2020Revenue0.4 −96.1%Operating income−2.3Net income−1.9EPS, diluted−0.53Fiscal year 2021Revenue0.4 −10.3%Operating income−18.2Net income−17.3Fiscal year 2022Revenue0.5 +40.0%Operating income−7.6Net income−13.4Fiscal year 2023Revenue1.5 +198.6%Operating income−16.5Net income−79.1EPS, diluted−16.51Fiscal year 2024Revenue7.9 +413.6%Operating income−26.5Net income−40.9EPS, diluted−2.65Fiscal year 2025Revenue241.6 +2,943.8%Operating income65.6Net income32.1EPS, diluted−1.35
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue 22.7 15.1 13.9 10.6 0.4 0.4 0.5 1.5 7.9 241.6
Growth −33.6% −7.7% −23.9% −96.1% −10.3% +40.0% +198.6% +413.6% +2,943.8%
Operating income −1.2 −5.3 −0.9 −1.9 −2.3 −18.2 −7.6 −16.5 −26.5 65.6
Net income −1.6 −5.7 −2.6 −2.2 −1.9 −17.3 −13.4 −79.1 −40.9 32.1
Growth
EPS, diluted n/a n/a −0.76 −0.62 −0.53 n/a n/a −16.51 −2.65 −1.35

Margins

How much of each dollar of revenue it keeps. Point at a year for the detail.
Gross marginOperating marginNet margin
Fiscal year 2016Gross margin28.8%Operating margin−5.2%Net margin−6.9%Free cash flow margin−11.7%Fiscal year 2017Gross margin0.1%Operating margin−35.4%Net margin−38.0%Free cash flow margin−17.5%Fiscal year 2018Gross margin18.9%Operating margin−6.8%Net margin−18.8%Free cash flow margin−5.4%Fiscal year 2019Gross margin8.6%Operating margin−17.6%Net margin−20.4%Free cash flow margin−6.7%Fiscal year 2020Gross margin366.6%Operating margin−551.7%Net margin−470.6%Free cash flow margin−265.7%Fiscal year 2021Operating margin−4,924.4%Net margin−4,670.2%Free cash flow margin−2,510.8%Fiscal year 2022Operating margin−1,469.6%Net margin−2,592.5%Free cash flow margin−1,446.7%Fiscal year 2023Operating margin−1,069.5%Net margin−5,115.8%Free cash flow margin−785.4%Fiscal year 2024Operating margin−334.0%Net margin−515.3%Fiscal year 2025Operating margin27.1%Net margin13.3%
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Gross margin 28.8% 0.1% 18.9% 8.6% 366.6% n/a n/a n/a n/a n/a
Operating margin −5.2% −35.4% −6.8% −17.6% −551.7% −4,924.4% −1,469.6% −1,069.5% −334.0% 27.1%
Net margin −6.9% −38.0% −18.8% −20.4% −470.6% −4,670.2% −2,592.5% −5,115.8% −515.3% 13.3%
Free cash flow margin −11.7% −17.5% −5.4% −6.7% −265.7% −2,510.8% −1,446.7% −785.4% n/a n/a

Cash flow

The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flowCapital expenditureFree cash flow
Fiscal year 2016Operating cash flow−2.5Capital expenditure−0.2Free cash flow−2.7Fiscal year 2017Operating cash flow−2.5Capital expenditure−0.1Free cash flow−2.6Fiscal year 2018Operating cash flow−0.7Capital expenditure−0.0Free cash flow−0.8Fiscal year 2019Operating cash flow−0.7Capital expenditure−0.0Free cash flow−0.7Fiscal year 2020Operating cash flow−1.1Capital expenditure−0.0Free cash flow−1.1Fiscal year 2021Operating cash flow−7.0Capital expenditure−2.3Free cash flow−9.3Fiscal year 2022Operating cash flow−2.2Capital expenditure−5.3Free cash flow−7.5Fiscal year 2023Operating cash flow−11.9Capital expenditure−0.2Free cash flow−12.1Fiscal year 2024Operating cash flow−9.3Fiscal year 2025Operating cash flow153.9
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Operating cash flow −2.5 −2.5 −0.7 −0.7 −1.1 −7.0 −2.2 −11.9 −9.3 153.9
Capital expenditure −0.2 −0.1 −0.0 −0.0 −0.0 −2.3 −5.3 −0.2 n/a n/a
Free cash flow −2.7 −2.6 −0.8 −0.7 −1.1 −9.3 −7.5 −12.1 n/a n/a
Growth

Balance sheet

What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
Fiscal year 2016Cash4.4Shareholders’ equity2.1Fiscal year 2017Cash1.8Shareholders’ equity−3.4Fiscal year 2018Cash1.0Shareholders’ equity−4.9Fiscal year 2019Cash2.8Shareholders’ equity−6.3Fiscal year 2020Cash1.9Shareholders’ equity−6.8Fiscal year 2021Cash2.8Shareholders’ equity4.2Fiscal year 2022Cash0.1Shareholders’ equity−6.5Fiscal year 2023Cash13.0Total debt2.0Net cash (debt)11.0Shareholders’ equity40.2Debt to equity0.05Fiscal year 2024Cash5.2Total debt28.0Net cash (debt)−22.8Shareholders’ equity52.8Debt to equity0.53Fiscal year 2025Cash0.0Shareholders’ equity130.2
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Cash 4.4 1.8 1.0 2.8 1.9 2.8 0.1 13.0 5.2 0.0
Total debt n/a n/a n/a n/a n/a n/a n/a 2.0 28.0 n/a
Net cash (debt) n/a n/a n/a n/a n/a n/a n/a 11.0 −22.8 n/a
Shareholders’ equity 2.1 −3.4 −4.9 −6.3 −6.8 4.2 −6.5 40.2 52.8 130.2
Debt to equity n/a n/a n/a n/a n/a n/a n/a 0.05 0.53 n/a

In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.

Financial statements FY2025 · 10-K

Balance sheet

In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year FY2016 31 Dec 2016 FY2017 31 Dec 2017 FY2018 31 Dec 2018 FY2019 31 Dec 2019 FY2020 31 Dec 2020 FY2021 31 Dec 2021 FY2022 31 Dec 2022 FY2023 31 Dec 2023 FY2024† 31 Dec 2024 FY2025† 31 Dec 2025
Assets
4.4 1.8 1.0 2.8 1.9 2.8 0.1 13.0 5.2 0.0
0.2 0.3 0.1 0.0 0.0 0.0 n/a n/a n/a n/a
n/a 0.0 n/a n/a 0.2 0.0 n/a n/a 0.0 3.6
0.2 0.2 0.1 0.1 0.0 2.2 1.6 28.7 134.6 824.5
5.8 2.9 2.2 3.5 2.7 13.2 1.8 45.7 156.6 944.5
Growth −49.6% −24.3% +55.3% −22.7% +394.3% −86.1% +2,382.0% +242.7% +503.3%
Liabilities
n/a n/a n/a n/a n/a n/a n/a 2.0 28.0 n/a
calc n/a n/a n/a n/a n/a n/a n/a 2.0 28.0 n/a
3.8 6.3 7.1 9.7 9.5 9.0 2.2 5.5 103.8 678.2
Equity
−17.6 −23.3 −25.9 −28.1 −30.0 −47.3 −60.7 −78.9 −119.8 −87.7
2.1 −3.4 −4.9 −6.3 −6.8 4.2 −6.5 40.2 52.8 130.2
Growth −262.5% −255.4% +31.4% +146.7%
Per share and net cash
calc n/a n/a n/a n/a n/a n/a n/a 11.0 −22.8 n/a
68.5 68.5 3.5 3.5 3.5 8.2 0.0 9.8 23.0 62.5
calc 0.03 −0.05 −1.40 −1.78 −1.95 0.51 n/a 4.09 2.29 2.08

† The diluted share count jumps at 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.

Lines marked calc are worked out here from filed figures; point at one for how.