Prairie Operating Co. Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2024	FY 2023	FY 2024
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Sep '23 Sep 30, 2023
Other Revenues	241.65	7.94	7.94	-	-
Revenue	241.65	7.94	7.94	-	-
Revenue Growth (YoY)	2943.81%	-	-	-	-
Cost of Revenue	50.32	2.13	2.13	-	-
Gross Profit	191.33	5.81	5.81	-	-
Selling, General & Admin	50.61	30.57	30.57	16.27	16.27
Depreciation & Amortization Expenses	48.92	0.43	0.43	-	-
Other Operating Expenses	26.22	1.33	1.33	0.26	0.26
Operating Income	65.58	-26.51	-26.51	-16.53	-16.53
Interest Income	0.76	0.58	0.58	0.25	-
Interest Expense	-28.52	-1.14	-1.14	-0.12	-0.12
Other Non-Operating Income (Expense)	15.89	-12.79	-8.4	-45.61	-0.55
Total Non-Operating Income (Expense)	-11.87	-13.35	-8.96	-45.49	-0.67
Pretax Income	53.71	-39.87	-39.87	-62.02	-62.02
Net Income	-60.91	-40.91	-40.91	-175.22	-175.22
Net Income Attributable to Preferred Dividends	92.96	-	-	-	-
Earnings From Discontinued Operations	-	-2.09	-1.05	-34.12	-34.12
Net Income to Common	-60.91	-40.91	-40.91	-175.22	-175.22
Shares Outstanding (Basic)	45	15	15	5	5
Shares Outstanding (Diluted)	45	15	15	5	5
Shares Change (YoY)	192.70%	-	222.73%	-	1074.46%
EPS (Basic)	-1.35	-2.65	-2.65	-16.51	-16.51
EPS (Diluted)	-1.35	-2.65	-2.65	-16.51	-16.51
Shares Outstanding	63.7	25.94	22.92	9.83	7.07
Free Cash Flow	110.68	-47.31	17.47	-45.3	6
Free Cash Flow Per Share	2.45	-3.06	1.13	-9.46	1.25
Gross Margin	79.18%	73.18%	73.18%	-	-
Operating Margin	27.14%	-333.96%	-333.96%	-	-
Profit Margin	13.26%	-502.17%	-502.17%	-	-
FCF Margin	45.80%	-595.94%	220.09%	-	-
EBITDA	114.49	-26.09	-15.79	-16.53	-3.68
EBITDA Margin	47.38%	-328.58%	-198.86%	-	-
EBIT	65.58	-26.51	-26.51	-16.53	-16.53
EBIT Margin	27.14%	-333.96%	-333.96%	-	-

Updated Dec 31, 2025. Data Source: Fiscal.ai. Capital Markets template. Financial Sources.

SEC Filings: 10-K · 10-Q