balance equationreview2026-06-30
Difference 27960000 exceeds tolerance 1005213.000. Presentation or filing-vintage differences need review.
Revenue
$98.86M
Fiscal year ended 2026-06-30Operating income
Unavailable
Fiscal year ended 2026-06-30Free cash flow
Unavailable
Fiscal year ended 2026-06-30Valuation, from the filing
| Public float | $74.13M | Market value of stock held by non-affiliates, as stated on the cover page for 2025-06-30 |
|---|---|---|
| Float per share | $0.97 | Float divided by shares outstanding in the same filing. A floor under the share price on that date, not the price itself. |
| Float / net income | 2.3× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / revenue | 0.3× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / equity | 0.6× | A lower bound on the multiple, because affiliate holdings are excluded. |
Every figure here is drawn from the 10-K cover page and the statements behind it, so each one traces to a filing. Public float counts only stock held by non-affiliates, which makes these floors rather than estimates: a high multiple is conclusive, a low one may mean cheap or may mean closely held. The float was measured on 2025-06-30, not today, and each multiple below it uses the figures for the fiscal year ending 2025-12-31 — the year that filing covered.
How this compares in its industry
Percentile among the Crude Petroleum & Natural Gas filers on this site, highest value first. A high percentile means a large figure, which is good for a margin and not for leverage — the ranking says where the company sits, not whether that is where it should be.
| Measure | Reported | Percentile | |
|---|---|---|---|
| Revenue YoY growth | 2943.8% | 100th | |
| Effective tax rate | 40.3% | 95th | |
| SBC / revenue | 6.1% | 89th | |
| Operating margin | 27.1% | 75th | |
| Current ratio | 0.63x | 30th | |
| Net margin | 13.3% | 65th |
Prairie Operating Co. (PROP) reported revenue of $98.86M and net income of $109.02M for the fiscal year ended 2026-06-30. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Prairie Operating Co.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Crude Petroleum & Natural Gas.
Income
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2023-12-31 | 2023-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $98.86M | $83.42M | $83.01M | $77.72M | $68.10M | $13.59M | $7.94M | $0 | $908.52K | $457.95K |
| Cost of revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross profit | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating income | Unavailable | Unavailable | $17.84M | $27.05M | $18.94M | $1.75M | -$1.08M | -$8.82M | -$7.30M | -$6.31M |
| Net income | $109.02M | -$152.67M | -$2.30M | $1.29M | $35.68M | -$2.62M | -$11.94M | -$11.42M | -$23.45M | -$34.42M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 185.59M | shares 80.59M | Unavailable | shares 50.62M | shares 198.37M | shares 26.80M | Unavailable | shares 16.77M | Unavailable | shares 6.57M |
| Pretax income | $128.83M | -$191.07M | $19.35M | $1.29M | $35.68M | -$2.62M | -$11.94M | -$11.42M | -$23.41M | -$34.24M |
| Income tax expense | $19.81M | -$38.39M | $21.65M | $0 | $0 | $0 | $0 | $0 | Unavailable | Unavailable |
| Diluted EPS | $0.23 | $-2.16 | Unavailable | $-0.44 | $0.18 | $-3.49 | Unavailable | $-0.68 | Unavailable | $-5.24 |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | $11.95M | $16.89M | $16.35M | $12.27M | $16.44M | $5.55M | $5.66M | $8.79M | $7.03M | $6.31M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2023-12-31 | 2023-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $21.00K | $263.00K | $20.00K | $10.64M | $10.65M | $14.97M | $5.19M | $40.05M | $13.04M | $7.24M |
| Total assets | $1.01B | $958.75M | $944.55M | $939.79M | $858.54M | $775.44M | $156.55M | $107.17M | $45.68M | $40.09M |
| Current assets | $41.90M | $58.35M | $79.72M | $120.98M | $97.40M | $71.90M | $18.30M | $57.08M | $13.53M | $7.61M |
| Total liabilities | $739.02M | $836.30M | $678.24M | $679.26M | $599.78M | $553.12M | $103.79M | $45.89M | $5.51M | $62.34M |
| Current liabilities | $167.42M | $239.37M | $125.78M | $145.01M | $161.64M | $126.63M | $63.01M | $45.01M | $5.42M | $11.60M |
| Total equity incl. NCI | $222.97M | $400.00K | $130.16M | $101.84M | $94.17M | $34.04M | $52.77M | $61.28M | $40.17M | -$64.05M |
| Temporary (mezzanine) equity | $15.26M | Unavailable | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $4.22M | $2.65M | $3.60M | $4.89M | $3.42M | $1.28M | $5.00K | Unavailable | Unavailable | Unavailable |
| Accounts receivable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | Unavailable | Unavailable | Unavailable | Unavailable | $387.00M | $377.00M | $28.00M | Unavailable | $2.00M | Unavailable |
| Accounts payable | $60.64M | Unavailable | $44.62M | Unavailable | $38.31M | $25.14M | $19.28M | $9.22M | $2.30M | $2.30M |
Cash flow
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2023-12-31 | 2023-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $51.99M | $42.27M | $86.52M | $57.66M | -$7.21M | $16.93M | -$3.69M | Unavailable | -$4.00M | -$2.88M |
| Capital expenditures | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $0 | $0 |
| Investing cash flow | -$107.56M | -$36.34M | -$47.38M | -$86.25M | $6.14M | -$528.43M | -$69.43M | Unavailable | -$2.13M | -$18.12M |
| Financing cash flow | $55.33M | -$5.69M | -$49.76M | $28.57M | -$3.25M | $521.28M | $38.26M | Unavailable | $11.93M | $19.68M |
| Net change in cash | -$242.00K | $243.00K | -$10.62M | -$13.00K | -$4.32M | $9.78M | -$34.86M | Unavailable | $5.80M | -$1.31M |
| Stock-based compensation | $3.31M | $5.73M | $6.92M | $4.12M | $2.40M | $1.32M | $2.54M | Unavailable | $1.97M | Unavailable |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $17.08M | $15.84M | $18.56M | $16.04M | $12.26M | $2.12M | $427.00K | $0 | $425.47K | $425.47K |
Derived
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2023-12-31 | 2023-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating margin | Unavailable | Unavailable | 21.5% | 34.8% | Unavailable | Unavailable | -13.7% | Unavailable | Unavailable | Unavailable |
| FCF margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | 3.3% | 6.9% | 8.3% | 5.3% | 3.5% | 9.7% | 32.0% | Unavailable | Unavailable | Unavailable |
| Current ratio | 0.25x | 0.24x | 0.63x | 0.83x | 0.60x | 0.57x | 0.29x | 1.27x | 2.50x | 0.66x |
| Revenue YoY growth | 45.2% | 513.8% | 945.6% | Unavailable | Unavailable | Unavailable | 773.8% | -100.0% | Unavailable | 5656.8% |
| Net margin | 110.3% | Unavailable | -2.8% | 1.7% | 52.4% | Unavailable | -150.4% | Unavailable | Unavailable | Unavailable |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 0.0% | 0.0% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 15.4% | Unavailable | 111.9% | 0.0% | 0.0% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open PROP in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-14View SEC filing
10-Q · Filed 2026-05-14View SEC filing
10-K · Filed 2026-03-31View SEC filing
10-Q · Filed 2025-11-14View SEC filing
10-Q · Filed 2025-08-12View SEC filing
10-Q · Filed 2025-05-15View SEC filing
Reconciliation checks needing review
8 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
balance equationreview2026-03-31
Difference 122059000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2025-12-31
Difference 136146000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2025-09-30
Difference 158687000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2025-06-30
Difference 164590000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2025-03-31
Difference 188282000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2023-09-30
Difference 41799250 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2022-12-31
Difference 5762019 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.