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 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	343.01	241.65	7.94	-	-
Revenue Growth	286.04%	2943.81%	-	-	-
Cost of Revenue	96.62	71.55	2.72	-	-
Gross Profit	246.39	170.1	5.22	-	-
Selling, General & Admin	51.79	49.1	30.57	16.27	0.79
Other Operating Expenses	0.25	0.25	0.01	-	-
Operating Expenses	124.63	103	31.73	16.53	0.79
Operating Income	121.77	67.09	-26.51	-16.53	-0.79
Interest Expense	-36.25	-28.52	-4.18	-0.12	-
Interest & Investment Income	0.98	0.76	0.58	0.25	-
Other Non Operating Income (Expenses)	-59.08	79.23	-4.4	-	-
EBT Excluding Unusual Items	27.41	118.56	-34.51	-16.41	-0.79
Legal Settlements	-5.67	-1.52	-	-	-
Other Unusual Items	-63.34	-63.34	-5.36	-45.61	-
Pretax Income	-41.6	53.71	-39.87	-62.02	-0.79
Income Tax Expense	3.07	21.65	-	-	-
Earnings From Continuing Operations	-44.67	32.05	-39.87	-62.02	-0.79
Earnings From Discontinued Operations	-	-	-1.05	-17.06	-
Net Income	-44.67	32.05	-40.91	-79.08	-0.79
Preferred Dividends & Other Adjustments	-47	92.96	-	-	-
Net Income to Common	2.33	-60.91	-40.91	-79.08	-0.79
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	71	45	15	5	-
Shares Outstanding (Diluted)	119	45	15	5	-
Shares Change	329.72%	192.70%	222.73%	-	-
EPS (Basic)	0.03	-1.35	-2.65	-16.51	-
EPS (Diluted)	-0.77	-1.35	-2.65	-16.51	-
EPS Growth	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Free Cash Flow	-9.99	-483.39	-38.25	-35.46	-0
Free Cash Flow Per Share	-0.08	-10.69	-2.48	-7.40	-
Gross Margin	71.83%	70.39%	65.74%	-	-
Operating Margin	35.50%	27.77%	-333.96%	-	-
Profit Margin	0.68%	-25.20%	-515.33%	-	-
Free Cash Flow Margin	-2.91%	-200.04%	-481.82%	-	-
EBITDA	193.48	119.67	-26.08	-15.55	-
EBITDA Margin	56.41%	49.52%	-	-	-
D&A For EBITDA	71.71	52.57	0.43	0.98	-
EBIT	121.77	67.09	-26.51	-16.53	-0.79
EBIT Margin	35.50%	27.77%	-	-	-
Effective Tax Rate	-	40.32%	-	-	-
Revenue as Reported	241.65	241.65	7.94	-	-

SEC Filings: 10-K · 10-Q