For the twelve months ended Jun 30, 2026, Prairie Operating Co. reported $343.01M of revenue and -$44.67M of net income.
PROP revenue was $98.86M in fiscal Q2 2026 (ended Jun 30, 2026), up 45.2% from a year earlier and up 18.5% from the prior quarter. For the full fiscal 2025 it was $241.65M, up about 30-fold from fiscal 2024. Compound annual growth was +257.8% over 5 years and +26.0% over 10 years. It rose in 4 of the last 10 fiscal years. Fiscal 2025 is the highest of the 15 fiscal years on file.
PROP net income was $109.02M in fiscal Q2 2026 (ended Jun 30, 2026), up 205.5% from a year earlier. For the full fiscal 2025 it was $32.05M, compared with -$40.91M in fiscal 2024. Fiscal 2025 is the highest of the 15 fiscal years on file.
PROP diluted EPS was $0.23 in fiscal Q2 2026 (ended Jun 30, 2026), up 27.8% from a year earlier. For the full fiscal 2025 it was -$1.35.
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $241.65M | $7.94M | $1.55M | $517.6K | $369.8K | $412.3K | $10.58M | $13.90M | $15.07M | $22.70M |
| Cost of revenue | - | - | - | - | - | $3.01M | $9.67M | $11.28M | $15.06M | $16.17M |
| Gross profit | - | - | - | - | - | $1.51M | $904.6K | $2.62M | $9.3K | $6.53M |
| Research and development | $152.90M | $38.00M | - | - | - | - | - | - | - | - |
| Selling, general and admin | $50.61M | $30.57M | $16.27M | $3.61M | $5.79M | $2.05M | $890.3K | $1.13M | $1.62M | $2.56M |
| Operating income | $65.58M | -$26.51M | -$16.53M | -$7.61M | -$18.21M | -$2.27M | -$1.86M | -$941.0K | -$5.34M | -$1.18M |
| Interest expense | - | - | - | $613.8K | $1.18M | $637.0K | $304.4K | $1.68M | - | - |
| Pre-tax income | $53.70M | -$39.87M | -$62.02M | -$13.40M | -$19.20M | -$2.90M | -$2.16M | -$2.62M | -$5.73M | -$1.51M |
| Income tax | $21.65M | $0 | - | - | - | - | - | - | - | - |
| Net income | $32.05M | -$40.91M | -$79.08M | -$13.42M | -$17.27M | -$1.94M | -$2.16M | -$2.62M | -$5.73M | -$1.58M |
| EPS, basic | -$1.35 | -$2.65 | -$16.51 | -$1.18 | -$3.71 | -$0.58 | -$0.62 | -$0.76 | -$0.08 | -$0.03 |
| EPS, diluted | -$1.35 | -$2.65 | -$16.51 | - | -$3.71 | -$0.58 | -$0.62 | -$0.76 | -$0.08 | -$0.03 |
| Diluted shares | 45.2M | 15.5M | 4.8M | - | 4.8M | 3.5M | 3.5M | 3.4M | 68.5M | 52.8M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $20.0K | $5.19M | $13.04M | $79.8K | $2.79M | $1.90M | $2.78M | $1.01M | $1.77M | $4.40M |
| Receivables | - | - | - | - | $427 | $33.5K | $113 | $124.4K | $336.0K | $187.8K |
| Inventory | $3.60M | $5.0K | - | - | $18.7K | $220.6K | - | - | $1.2K | - |
| Current assets | $79.72M | $18.30M | $13.53M | $79.8K | $10.83M | $2.22M | $3.22M | $2.12M | $2.77M | $5.60M |
| Total assets | $944.55M | $156.55M | $45.68M | $1.84M | $13.20M | $2.67M | $3.46M | $2.23M | $2.94M | $5.84M |
| Current liabilities | $125.78M | $63.01M | $5.42M | $2.22M | $6.04M | $7.07M | $7.70M | $7.14M | $6.31M | $2.74M |
| Long-term debt | $0 | $11.25M | - | - | - | - | - | - | - | $1.03M |
| Total debt | $0 | $11.25M | $2.00M | - | - | - | - | - | - | $1.03M |
| Total liabilities | $678.24M | $103.79M | $5.51M | $2.22M | $9.00M | $9.52M | $9.71M | $7.14M | $6.31M | $3.76M |
| Shareholders' equity | $130.16M | $52.77M | $40.17M | -$6.53M | $4.20M | -$6.84M | -$6.26M | -$4.91M | -$3.37M | $2.07M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $153.90M | -$9.35M | -$11.94M | -$2.19M | -$6.97M | -$1.07M | -$705.6K | -$743.5K | -$2.53M | -$2.49M |
| Capital expenditures | - | - | $200.0K | $5.30M | $2.32M | $24.7K | $6.0K | $11.4K | $98.1K | $169.8K |
| Free cash flow | - | - | -$12.14M | -$7.49M | -$9.29M | -$1.10M | -$711.6K | -$754.9K | -$2.63M | -$2.66M |
| Investing cash flow | -$655.92M | -$83.41M | -$23.68M | -$1.82M | -$9.93M | -$156.7K | -$6.0K | -$11.4K | -$98.1K | -$311.1K |
| Financing cash flow | $496.84M | $84.91M | $48.58M | $1.47M | $17.79M | $347.5K | $2.47M | - | - | $2.48M |
| Stock-based compensation | $14.76M | $8.38M | $2.90M | $2.68M | $12.34M | $408.0K | $274.6K | $357.3K | $296.3K | $777.5K |
| Depreciation and amortization | $48.92M | $427.0K | $983.8K | $658.1K | $112.5K | $24.3K | - | - | - | - |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | 2943.8% | 413.6% | 198.6% | 40.0% | -10.3% | -96.1% | -23.9% | -7.7% | -33.6% | -5.5% |
| Gross margin | - | - | - | - | - | 366.6% | 8.6% | 18.9% | 0.1% | 28.8% |
| Operating margin | 27.1% | -334.0% | -1069.5% | -1469.6% | -4924.4% | -551.7% | -17.6% | -6.8% | -35.4% | -5.2% |
| Net margin | 13.3% | -515.3% | -5115.8% | -2592.5% | -4670.2% | -470.6% | -20.4% | -18.8% | -38.0% | -6.9% |
| Free cash flow margin | - | - | -785.4% | -1446.7% | -2510.8% | -265.7% | -6.7% | -5.4% | -17.5% | -11.7% |
| Return on equity | 24.6% | -77.5% | -196.9% | - | -411.4% | - | - | - | - | -76.1% |
| Return on assets | 3.4% | -26.1% | -173.1% | -729.1% | -130.8% | -72.7% | -62.6% | -117.5% | -195.0% | -27.0% |
| Current ratio | 0.63 | 0.29 | 2.50 | 0.04 | 1.79 | 0.31 | 0.42 | 0.30 | 0.44 | 2.05 |
| Debt to equity | 0.00 | 0.21 | 0.05 | - | - | - | - | - | - | 0.50 |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $98.86M | $83.42M | $83.01M | $77.72M | $68.10M | $13.59M | $7.94M | $0 | - | - | $908.5K | $458.0K |
| Selling, general and admin | $11.95M | $16.89M | $16.35M | $12.27M | $16.44M | $5.55M | $5.66M | $8.79M | $8.51M | $7.60M | $7.03M | $6.31M |
| Operating income | - | - | $17.84M | $27.05M | $18.94M | $1.75M | -$1.08M | -$8.81M | -$8.57M | -$8.04M | -$7.30M | -$6.31M |
| Interest expense | - | - | - | - | $8.10M | $1.20M | - | - | - | - | - | - |
| Pre-tax income | $128.83M | -$191.07M | $19.35M | $1.29M | $35.68M | -$2.62M | -$11.94M | -$11.42M | -$8.51M | -$7.99M | -$23.41M | -$34.24M |
| Income tax | $19.81M | -$38.39M | $21.65M | $0 | $0 | $0 | $0 | $0 | - | - | - | - |
| Net income | $109.02M | -$152.67M | -$2.30M | $1.29M | $35.68M | -$2.62M | -$11.94M | -$11.42M | -$8.51M | -$9.04M | -$23.45M | -$34.42M |
| EPS, basic | $1.75 | -$2.16 | - | -$0.44 | $1.04 | -$3.49 | - | -$0.68 | -$3.49 | -$0.90 | - | -$5.24 |
| EPS, diluted | $0.23 | -$2.16 | - | -$0.44 | $0.18 | -$3.49 | - | -$0.68 | -$3.49 | -$0.90 | - | -$5.24 |
| Diluted shares | 185.6M | 80.6M | - | 50.6M | 198.4M | 26.8M | - | 16.8M | - | - | - | 6.6M |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $21.0K | $263.0K | $20.0K | $10.64M | $10.65M | $14.97M | $5.19M | $40.05M | $2.23M | $4.05M | $13.04M | $7.24M |
| Inventory | $4.22M | $2.65M | $3.60M | $4.89M | $3.42M | $1.28M | $5.0K | - | - | - | - | - |
| Current assets | $41.90M | $58.35M | $79.72M | $120.98M | $97.40M | $71.89M | $18.30M | $57.08M | $4.60M | $6.19M | $13.53M | $7.61M |
| Total assets | $1.01B | $958.75M | $944.55M | $939.79M | $858.54M | $775.45M | $156.55M | $107.17M | $48.23M | $46.53M | $45.68M | $40.09M |
| Current liabilities | $167.41M | $239.37M | $125.78M | $145.01M | $161.64M | $126.63M | $63.01M | $45.01M | $12.51M | $8.65M | $5.42M | $11.60M |
| Short-term debt | - | - | - | - | - | - | - | - | - | - | - | $4.86M |
| Long-term debt | - | - | $0 | $0 | - | - | $11.25M | - | - | - | - | - |
| Total debt | - | - | $0 | $0 | $387.00M | $377.00M | $11.25M | - | - | - | $2.00M | - |
| Total liabilities | $739.02M | $836.29M | $678.24M | $679.26M | $599.78M | $553.12M | $103.79M | $45.89M | $12.68M | $8.87M | $5.51M | $62.34M |
| Shareholders' equity | $222.97M | $400.0K | $130.16M | $101.84M | $94.17M | $34.04M | $52.77M | $61.28M | $35.55M | $37.66M | $40.17M | -$64.05M |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $51.99M | $42.27M | $86.52M | $57.66M | -$7.21M | $16.93M | -$3.69M | $2.79M | -$5.12M | -$3.32M | -$4.00M | -$2.88M |
| Capital expenditures | - | - | - | - | - | - | - | - | - | - | $0 | $0 |
| Free cash flow | - | - | - | - | - | - | - | - | - | - | -$4.00M | -$2.88M |
| Investing cash flow | -$107.56M | -$36.34M | -$47.38M | -$86.25M | $6.14M | -$528.43M | -$69.43M | -$2.14M | -$1.71M | -$10.13M | -$2.13M | -$18.12M |
| Financing cash flow | $55.33M | -$5.69M | -$49.76M | $28.57M | -$3.25M | $521.28M | $38.26M | $37.18M | $5.02M | $4.46M | $11.93M | $19.68M |
| Stock-based compensation | $3.31M | $5.73M | $6.92M | $4.12M | $2.40M | $1.32M | $2.54M | $2.38M | $1.38M | $2.07M | $1.97M | - |
| Depreciation and amortization | $17.07M | $15.84M | $18.56M | $16.04M | $12.27M | $2.12M | $427.0K | $0 | - | - | $425.5K | $425.5K |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | 45.2% | 513.8% | 945.6% | - | - | - | 773.8% | -100.0% | - | - | - | 5656.8% |
| Net income growth, YoY | 205.5% | - | - | - | - | - | - | - | - | - | - | - |
| EPS growth, YoY | 27.8% | - | - | - | - | - | - | - | - | - | - | - |
| Operating margin | - | - | 21.5% | 34.8% | 27.8% | 12.9% | -13.7% | - | - | - | -803.1% | -1379.0% |
| Net margin | 110.3% | -183.0% | -2.8% | 1.7% | 52.4% | -19.3% | -150.4% | - | - | - | -2581.4% | -7515.2% |
| Free cash flow margin | - | - | - | - | - | - | - | - | - | - | -440.6% | -628.4% |
| Current ratio | 0.25 | 0.24 | 0.63 | 0.83 | 0.60 | 0.57 | 0.29 | 1.27 | 0.37 | 0.72 | 2.50 | 0.66 |
| Debt to equity | - | - | 0.00 | 0.00 | 4.11 | 11.07 | 0.21 | - | - | - | 0.05 | - |
Source: XBRL data Prairie Operating Co. files with the SEC, latest filing dated Aug 14, 2026 (see filings on SEC EDGAR). Provided for information only, not investment advice. Check the filing before relying on a number.
* Worked out from the filings rather than stated in them: Q4 is the full year less the first nine months.
Per-share figures are as filed. The filings show no stock split in these periods.
EPS growth is left out where the share count moved enough to suggest a split the filings do not show. Growth rates need a positive starting figure. CAGR is compound annual growth between fiscal years. The CSV holds every period on file, in full figures, from the same SEC filings.
| Company | Revenue | Growth | Net income | Net margin | Market cap |
|---|---|---|---|---|---|
| PROP | $343.01M | +282.7% | -$44.67M | -13.0% | $41.7M |
| SHEL | $273.73B | -5.3% | $17.84B | 6.5% | $273.51B |
| TTE | $201.20B | -6.2% | $13.13B | 6.5% | $192.00B |
| PBR | $89.19B | -2.4% | $19.63B | 22.0% | $118.25B |
| CNQ | C$38.76B | +8.7% | C$10.82B | 27.9% | $98.26B |
| E | €82.15B | -7.5% | €2.61B | 3.2% | $87.98B |
| EOG | $29.73B | +31.7% | $8.19B | 27.5% | $76.96B |
| OXY | $25.75B | +36.9% | $7.50B | 29.1% | $55.74B |
| OKE | $43.19B | +36.8% | $4.07B | 9.4% | $54.21B |