For the year ending 2025-12-31, PROP made $241,648K in revenue. -$60,907K in net income. Net profit margin of -25.20%.
| Income Statement | 2025-12-31 | 2024-12-31 | ||
|---|---|---|---|---|
| Total revenues | 241,648 | 7,939 | ||
| Ad valorem and production taxes | - | 591 | ||
| Lease operating expenses | 41,411 | 1,265 | ||
| Transportation and processing expenses | 8,910 | - | ||
| Ad valorem and production taxes | 21,231 | - | ||
| Depreciation, depletion, and amortization | 48,916 | 427 | ||
| Accretion of asset retirement obligation | 247 | 6 | ||
| Exploration expenses | 1,332 | 734 | ||
| Abandonment and impairment of unproved properties | 3,409 | - | ||
| Gathering, transportation, and processing expenses | - | 864 | ||
| General and administrative expenses | 50,614 | 30,565 | ||
| Total operating expenses | 176,070 | 34,452 | ||
| Income (loss) from operations | 65,578 | -26,513 | ||
| Interest expense | 28,521 | - | ||
| Gain (loss) on derivatives, net | 79,230 | - | ||
| Loss on adjustment to fair value embedded derivatives, debt, and warrants | -63,341 | - | ||
| Loss on derivatives, net | - | 4,395 | ||
| Loss on issuance of debt | 0 | - | ||
| Interest income and other | 759 | 580 | ||
| Interest expense | - | 1,142 | ||
| Loss on issuance of debt | - | -3,039 | ||
| Loss on adjustment to fair value debt and warrants | - | -5,358 | ||
| Total other expenses | -11,873 | -13,354 | ||
| Income (loss) from operations before income taxes | 53,705 | -39,867 | ||
| Income tax expense | 21,654 | 0 | ||
| Net income (loss) from continuing operations | 32,051 | -39,867 | ||
| Loss from discontinued operations, net of taxes | 0 | -1,045 | ||
| Net loss from discontinued operations | 0 | -1,045 | ||
| Net income (loss) attributable to prairie operating co | 32,051 | -40,912 | ||
| Series f preferred stock declared dividends | 11,269 | - | ||
| Series f preferred stock undeclared dividends | 1,211 | - | ||
| Remeasurement of series f preferred stock | 80,478 | - | ||
| Net loss attributable to prairie operating co. common stockholders | -60,907 | - | ||
| Basic EPS | -1.35 | -2.65 | ||
| Diluted EPS | -1.35 | -2.65 | ||
| Basic Average Shares | 45,232,756 | 15,453,502 | ||
| Diluted Average Shares | 45,232,756 | - | ||
Prairie Operating Co. (PROP)
Prairie Operating Co. (PROP)