Prairie Operating Co. Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Revenue	166.58	7.94	-	-	0.37	0.41	Upgrade
Revenue Growth (YoY)	-	-	-	-	-10.31%	-96.10%	Upgrade
Cost of Revenue	48.07	2.72	-	-	0.28	0.21	Upgrade
Gross Profit	118.51	5.22	-	-	0.09	0.21	Upgrade
Selling, General & Admin	39.93	30.57	16.27	0.79	5.79	2.05	Upgrade
Other Operating Expenses	-31.68	4.4	-	-	-	-	Upgrade
Operating Expenses	40.02	36.13	16.53	0.79	18.24	2.48	Upgrade
Operating Income	78.49	-30.91	-16.53	-0.79	-18.15	-2.27	Upgrade
Interest Expense	-20.68	-4.18	-0.12	-	-1.18	-0.64	Upgrade
Interest & Investment Income	0.42	0.58	0.25	-	-	-	Upgrade
Other Non Operating Income (Expenses)	-30.45	-	-	-	-0.06	0.01	Upgrade
EBT Excluding Unusual Items	27.77	-34.51	-16.41	-0.79	-19.39	-2.9	Upgrade
Other Unusual Items	-5.36	-5.36	-45.61	-	0.18	-	Upgrade
Pretax Income	22.42	-39.87	-62.02	-0.79	-19.2	-2.9	Upgrade
Earnings From Continuing Operations	22.42	-39.87	-62.02	-0.79	-19.2	-2.9	Upgrade
Earnings From Discontinued Operations	-	-1.05	-17.06	-	1.93	0.96	Upgrade
Net Income to Company	22.42	-40.91	-79.08	-0.79	-17.27	-1.94	Upgrade
Net Income	22.42	-40.91	-79.08	-0.79	-17.27	-1.94	Upgrade
Preferred Dividends & Other Adjustments	101.83	-	-	-	0.37	0.09	Upgrade
Net Income to Common	-79.42	-40.91	-79.08	-0.79	-17.64	-2.03	Upgrade
Shares Outstanding (Basic)	36	15	5	-	0	0	Upgrade
Shares Outstanding (Diluted)	36	15	5	-	0	0	Upgrade
Shares Change (YoY)	205.33%	222.73%	-	-	35.60%	-	Upgrade
EPS (Basic)	-2.19	-2.65	-16.51	-	-106.01	-16.51	Upgrade
EPS (Diluted)	-2.19	-2.65	-16.51	-	-106.01	-16.51	Upgrade
Free Cash Flow	-141.02	-94.09	-33.47	-0	-16.9	-1.1	Upgrade
Free Cash Flow Per Share	-3.90	-6.09	-6.99	-	-101.53	-8.93	Upgrade
Gross Margin	71.14%	65.74%	-	-	23.80%	50.00%	Upgrade
Operating Margin	47.12%	-389.32%	-	-	-4908.20%	-551.68%	Upgrade
Profit Margin	-47.67%	-515.33%	-	-	-4770.91%	-491.41%	Upgrade
Free Cash Flow Margin	-84.66%	-1185.21%	-	-	-4569.57%	-265.68%	Upgrade
EBITDA	109.41	-30.48	-15.55	-	-18.04	-2.25	Upgrade
EBITDA Margin	65.68%	-	-	-	-	-	Upgrade
D&A For EBITDA	30.93	0.43	0.98	-	0.11	0.02	Upgrade
EBIT	78.49	-30.91	-16.53	-0.79	-18.15	-2.27	Upgrade
EBIT Margin	47.12%	-	-	-	-	-	Upgrade
Revenue as Reported	166.58	7.94	-	-	-	0.41	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q