Prairie Operating Co. Income Statement
PROP|14 years of annual SEC 10-K data (FY2012-FY2025)
Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 14 fiscal years. All figures from audited SEC 10-K filings.
Prairie Operating Co. reported $8M in revenue and $41M in net loss for FY2025. Revenue has grown at a 5.9% compound annual rate over the past 13 years.
Based on SEC 10-K filings.
Key Data Points
- Altman Z-Score -0.09 (distress zone, below 1.8 threshold)
- High earnings quality (cash-backed earnings)
Data sourced from SEC EDGAR filings. Not investment advice.
| Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.9M | $7.9M | $1.5M | $369.8K | $412.3K | $10.6M | $13.9M | $15.1M | $22.7M | $24.0M | $23.1M | $11.2M | $6.7M | $3.8M |
| Cost of Revenue | - | - | - | - | - | $9.7M | $11.3M | $15.1M | $16.2M | $18.8M | $14.8M | $6.9M | $4.3M | $2.8M |
| Gross Profit | - | - | - | - | - | $904.6K | $2.6M | $9.3K | $6.5M | $5.3M | $8.3M | $4.3M | $2.4M | $950.9K |
| SG&A Expense | $30.6M | $16.3M | $461.5K | $5.8M | $2.0M | $890.3K | $1.1M | $1.6M | $2.6M | $2.1M | $2.0M | $987.8K | $822.4K | $958.1K |
| R&D Expense | $152.9M | $38.0M | - | - | - | - | - | - | - | - | - | - | $11.0K | $815.0K |
| Operating Income | -$26.5M | -$16.5M | -$461.5K | -$18.2M | -$2.3M | -$1.9M | -$941.0K | -$5.3M | -$1.2M | -$2.9M | $1.5M | $343.5K | $197.8K | -$3.2M |
| Interest Expense | $1.1M | $122.0K | - | $1.2M | $637.0K | $304.4K | $1.7M | - | - | - | - | - | - | - |
| Income Tax | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | -$40.9M | -$79.1M | -$461.5K | -$17.3M | -$1.9M | -$2.2M | -$2.6M | -$5.7M | -$1.6M | -$4.3M | $995.6K | -$3.6M | -$1.0M | -$2.0M |
| EPS (Basic) | -$2.65 | -$16.51 | -$16.51 | -$3.71 | - | -$0.62 | -$0.76 | - | - | - | $0.02 | -$0.09 | - | - |
| EPS (Diluted) | -$2.65 | -$16.51 | -$16.51 | - | -$0.58 | -$0.62 | -$0.76 | -$0.08 | -$0.03 | -$0.08 | $0.02 | -$0.09 | -$0.09 | -$0.06 |
| Shares Outstanding | 23.0M | 9.8M | 0 | 8.2M | 3.5M | 3.5M | 3.5M | 68.5M | 68.5M | 51.4M | 51.4M | 51.1M | 35.8M | 35.0M |
| Gross Margin | - | - | - | - | - | 8.6% | 18.9% | 0.1% | 28.8% | 21.9% | 36.0% | 38.1% | 35.9% | 25.1% |
| Operating Margin | -334.0% | -208.3% | -29.9% | -4924.4% | -551.7% | -17.6% | -6.8% | -35.4% | -5.2% | -12.0% | 6.4% | 3.1% | 2.9% | -83.5% |
| Profit Margin | -515.3% | -996.1% | -29.9% | -4670.2% | -470.6% | -20.4% | -18.8% | -38.0% | -6.9% | -17.7% | 4.3% | -32.5% | -15.1% | -53.1% |