Prairie Operating Co. (PROP)

Prairie Operating Co. Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	9.71	-40.91	-79.08	-0.79	-17.27	-1.94
Depreciation & Amortization	14.74	0.43	-	-	0.12	0.02
Other Amortization	2.98	0.04	-	-	0.54	0.03
Stock-Based Compensation	8.65	8.38	2.9	-	12.59	0.41
Other Operating Activities	-5.08	14.44	62.13	-	-0.12	-0
Change in Accounts Receivable	-54.81	-12.27	-	-	0.03	-0.03
Change in Inventory	-3.41	-	-	-	-0.02	-0.22
Change in Accounts Payable	29.15	18.59	1.56	0.79	0.57	1.1
Change in Other Net Operating Assets	6.91	1.5	-0.12	-	-1.54	-0.44
Operating Cash Flow	8.82	-9.35	-11.94	-0	-6.97	-1.07
Capital Expenditures	-602.15	-84.75	-21.52	-	-9.93	-0.02
Cash Acquisitions	9	-	-1.99	-	-	-
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.13
Other Investing Activities	-0.7	1.34	-0.17	-	-	-
Investing Cash Flow	-593.86	-83.41	-23.68	-	-9.93	-0.16
Short-Term Debt Issued	-	14.25	-	-	-	-
Long-Term Debt Issued	-	33	-	-	0.2	0.35
Total Debt Issued	406.25	47.25	-	-	0.2	0.35
Short-Term Debt Repaid	-	-3.75	-	-	-	-
Long-Term Debt Repaid	-	-1.79	-0.15	-	-	-
Total Debt Repaid	-8.75	-5.53	-0.15	-	-	-
Net Debt Issued (Repaid)	397.5	41.72	-0.15	-	0.2	0.35
Issuance of Common Stock	59.45	15	-	-	3.98	-
Other Financing Activities	-35.38	-5.34	-1.09	0.14	1.5	-
Financing Cash Flow	593.46	84.91	48.58	0.14	17.79	0.35
Net Cash Flow	8.43	-7.85	12.96	0.14	0.89	-0.88
Free Cash Flow	-593.33	-94.09	-33.47	-0	-16.9	-1.1
Free Cash Flow Margin	-667.76%	-1185.21%	-	-	-4569.57%	-265.68%
Free Cash Flow Per Share	-21.43	-6.09	-6.99	-	-101.53	-8.93
Cash Interest Paid	7.69	0.72	0.12	0.21	-	-
Levered Free Cash Flow	-517.04	-65.7	-26.38	6.26	-17.44	-1.94
Unlevered Free Cash Flow	-510.84	-63.12	-26.3	6.26	-17.24	-1.58
Change in Working Capital	-22.16	7.82	1.44	0.79	-0.96	0.4

Updated Aug 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q