Symbols / PROP Stock $1.19 +0.00% Prairie Operating Co.

Energy • Oil & Gas E&P • United States • NCM
PROP (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
About

Prairie Operating Co., an independent energy company, engages in the acquisition, development, and production of crude oil, natural gas, and natural gas liquids resources in the United States. Prairie Operating Co. is based in Houston, Texas.

Stock Fundamentals
Scroll to Statements
Market Cap 91.12M Enterprise Value 688.25M Income -60.91M Sales 241.65M Book/sh 2.08 Cash/sh 20000.00
Dividend Yield — Payout 0.00% Employees 59 IPO — P/E — Forward P/E 1.23
PEG — P/S 0.38 P/B 0.57 P/C — EV/EBITDA 5.75 EV/Sales 2.85
Quick Ratio 0.36 Current Ratio 0.63 Debt/Eq 104.05 LT Debt/Eq — EPS (ttm) -1.35 EPS next Y 0.97
EPS Growth — Revenue Growth 9.46% Earnings 2026-05-15 ROA 7.62% ROE 15.67% ROIC —
Gross Margin 70.39% Oper. Margin 21.62% Profit Margin 13.26% Shs Outstand 76.57M Shs Float 74.48M Short Float 9.75%
Short Ratio 1.02 Short Interest — 52W High 4.80 52W Low 1.13 Beta -0.17 Avg Volume 4.23M
Volume 2.84M Target Price $4.38 Recom Strong_buy Prev Close $1.19 Price $1.19 Change 0.00%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$4.38
Mean price target
2. Current target
$1.19
Latest analyst target
3. DCF / Fair value
$-125.74
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.19
Low
$4.00
High
$4.75
Mean
$4.38

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-10-21 main Piper Sandler Neutral → Neutral $2
2025-07-17 main Piper Sandler Overweight → Overweight $9
2025-07-03 init Keybanc — → Sector Weight —
2025-06-12 init Roth Capital — → Buy $8
2025-06-02 init Citigroup — → Buy $8
2025-05-13 main Piper Sandler Overweight → Overweight $10
2025-05-12 init Johnson Rice — → Accumulate $9
2025-04-30 init Piper Sandler — → Overweight $11
News
RSS: Latest PROP news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2025-12-29 GREGORY K O'NEILL FAMILY TRUST Trustee — 210,981 $1.61 $339,806
2025-12-24 GREGORY K O'NEILL FAMILY TRUST Trustee — 83,825 $1.68 $140,826
2025-12-18 GREGORY K O'NEILL FAMILY TRUST Trustee — 193,518 $1.68 $325,047
2025-12-15 GREGORY K O'NEILL FAMILY TRUST Trustee — 1,213,412 $1.69 $2,055,439
2025-11-24 GREGORY K O'NEILL FAMILY TRUST Trustee — 3,831 $1.70 $6,513
2025-11-21 GREGORY K O'NEILL FAMILY TRUST Trustee — 1,736,422 $1.67 $2,978,424
2025-09-05 GRAY JONATHAN H Director — 89,000 $2.11 $187,790
2025-09-02 LEE STEPHEN Director — 2,500 $2.51 $6,275
2025-08-27 PATTON GREGORY SCOTT Chief Financial Officer — 3,000 $2.51 $7,530
2025-08-27 FROMMER RICHARD NEIL Director — 1,500 $2.49 $3,735
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
241.65
+2943.81%
7.94
0.00
0.00
Operating Revenue
241.65
+2943.81%
7.94
0.00
0.00
Cost Of Revenue
120.47
+3728.03%
3.15
0.00
0.00
Reconciled Cost Of Revenue
120.47
+3728.03%
3.15
0.00
0.00
Gross Profit
121.18
+2428.80%
4.79
0.00
0.00
Operating Expense
52.19
+66.72%
31.30
+89.35%
16.53
+3482.29%
0.46
Selling General And Administration
50.61
+65.59%
30.57
+87.87%
16.27
+3425.09%
0.46
General And Administrative Expense
50.61
+65.59%
30.57
+87.87%
16.27
+3425.09%
0.46
Salaries And Wages
—
—
—
2.68
Other Gand A
50.61
+65.59%
30.57
+87.87%
16.27
+3425.09%
0.46
Other Operating Expenses
1.58
+113.38%
0.74
+180.30%
0.26
—
Total Expenses
172.66
+401.16%
34.45
+108.38%
16.53
+3482.29%
0.46
Operating Income
68.99
+360.20%
-26.51
-60.36%
-16.53
-3482.29%
-0.46
Total Operating Income As Reported
65.58
+347.34%
-26.51
-60.36%
-16.53
-3482.29%
-0.46
EBITDA
131.14
+442.43%
-38.30
+38.13%
-61.90
-13311.99%
-0.46
Normalized EBITDA
118.66
+515.70%
-28.55
-75.28%
-16.29
-3428.56%
-0.46
Reconciled Depreciation
48.92
+11355.74%
0.43
0.00
0.00
EBIT
82.23
+312.33%
-38.73
+37.44%
-61.90
-13311.99%
-0.46
Total Unusual Items
12.48
+227.96%
-9.75
+78.62%
-45.61
0.00
Total Unusual Items Excluding Goodwill
12.48
+227.96%
-9.75
+78.62%
-45.61
0.00
Special Income Charges
-3.41
0.00
+100.00%
-0.55
0.00
Other Special Charges
—
—
0.55
+377.24%
-0.20
Impairment Of Capital Assets
3.41
—
17.07
0.00
Write Off
—
—
—
0.11
Net Income
32.05
+178.34%
-40.91
+48.27%
-79.08
-17034.69%
-0.46
Pretax Income
53.70
+234.71%
-39.87
+35.72%
-62.02
-13338.42%
-0.46
Net Non Operating Interest Income Expense
-27.76
-4839.86%
-0.56
-546.03%
0.13
0.00
Interest Expense Non Operating
28.52
+2397.46%
1.14
+836.07%
0.12
0.00
Net Interest Income
-27.76
-4839.86%
-0.56
-546.03%
0.13
0.00
Interest Expense
28.52
+2397.46%
1.14
+836.07%
0.12
0.00
Interest Income Non Operating
0.76
+30.86%
0.58
+133.87%
0.25
0.00
Interest Income
0.76
+30.86%
0.58
+133.87%
0.25
0.00
Other Income Expense
12.48
+197.56%
-12.79
+71.96%
-45.61
-762.66%
-5.29
Other Non Operating Income Expenses
—
-3.04
—
—
Gain On Sale Of Security
15.89
+262.91%
-9.75
+78.36%
-45.07
-30698.35%
-0.15
Tax Provision
21.65
0.00
0.00
0.00
Tax Rate For Calcs
0.00
0.00
0.00
0.00
Tax Effect Of Unusual Items
4.99
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
32.05
+178.34%
-40.91
+48.27%
-79.08
-17034.69%
-0.46
Net Income From Continuing Operation Net Minority Interest
32.05
+180.39%
-39.87
+35.72%
-62.02
-13338.42%
-0.46
Net Income From Continuing And Discontinued Operation
32.05
+178.34%
-40.91
+48.27%
-79.08
-17034.69%
-0.46
Net Income Continuous Operations
32.05
+180.39%
-39.87
+35.72%
-62.02
-13338.42%
-0.46
Net Income Discontinuous Operations
0.00
+100.00%
-1.04
+93.87%
-17.06
-96072.06%
-0.02
Minority Interests
—
—
—
—
Normalized Income
24.56
+181.57%
-30.11
-83.54%
-16.41
-3454.99%
-0.46
Net Income Common Stockholders
-60.91
-48.87%
-40.91
+48.27%
-79.08
-17034.69%
-0.46
Otherunder Preferred Stock Dividend
92.96
0.00
—
—
Diluted EPS
-1.35
+49.06%
-2.65
+83.95%
-16.51
-1433.27%
-1.08
Basic EPS
-1.35
+49.06%
-2.65
+83.95%
-16.51
-1433.27%
-1.08
Basic Average Shares
45.23
+192.70%
15.45
+222.73%
4.79
+1017.19%
0.43
Diluted Average Shares
45.23
+192.70%
15.45
+222.73%
4.79
+1017.19%
0.43
Diluted NI Availto Com Stockholders
-60.91
-48.87%
-40.91
+48.27%
-79.08
-17034.69%
-0.46
Depreciation Amortization Depletion Income Statement
—
—
0.98
0.00
Depreciation And Amortization In Income Statement
—
—
0.98
0.00
Gain On Sale Of PPE
—
—
—
—
Preferred Stock Dividends
—
—
—
0.36
Rent Expense Supplemental
41.41
+3173.60%
1.26
0.00
—
Line Item Trend 2025-12-31
Total Assets
944.55
Current Assets
79.72
Cash Cash Equivalents And Short Term Investments
0.02
Cash And Cash Equivalents
0.02
Other Short Term Investments
—
Receivables
45.83
Accounts Receivable
—
Other Receivables
45.83
Inventory
3.60
Prepaid Assets
—
Assets Held For Sale Current
—
Hedging Assets Current
28.81
Other Current Assets
1.45
Total Non Current Assets
864.82
Net PPE
827.42
Gross PPE
876.76
Accumulated Depreciation
-49.34
Properties
852.73
Machinery Furniture Equipment
—
Construction In Progress
—
Other Properties
24.03
Goodwill And Other Intangible Assets
—
Non Current Deferred Assets
—
Non Current Prepaid Assets
—
Other Non Current Assets
12.78
Total Liabilities Net Minority Interest
814.38
Current Liabilities
125.78
Payables And Accrued Expenses
118.32
Payables
108.08
Accounts Payable
45.83
Other Payable
30.87
Current Accrued Expenses
10.24
Pensionand Other Post Retirement Benefit Plans Current
6.15
Total Tax Payable
31.39
Current Debt And Capital Lease Obligation
1.30
Current Debt
—
Other Current Borrowings
—
Current Capital Lease Obligation
1.30
Other Current Liabilities
—
Total Non Current Liabilities Net Minority Interest
688.61
Liabilities Heldfor Sale Non Current
4.02
Long Term Debt And Capital Lease Obligation
369.25
Long Term Debt
367.46
Long Term Capital Lease Obligation
1.79
Tradeand Other Payables Non Current
50.15
Non Current Deferred Liabilities
21.65
Non Current Deferred Taxes Liabilities
21.65
Other Non Current Liabilities
1.08
Preferred Securities Outside Stock Equity
136.15
Stockholders Equity
130.16
Common Stock Equity
130.16
Capital Stock
0.62
Common Stock
0.62
Preferred Stock
0.00
Share Issued
62.61
Ordinary Shares Number
62.50
Treasury Shares Number
0.11
Additional Paid In Capital
217.78
Retained Earnings
-87.72
Treasury Stock
0.53
Minority Interest
—
Total Equity Gross Minority Interest
130.16
Total Capitalization
497.62
Working Capital
-46.05
Invested Capital
497.62
Total Debt
370.55
Net Debt
367.44
Capital Lease Obligations
3.09
Net Tangible Assets
130.16
Tangible Book Value
130.16
Derivative Product Liabilities
106.30
Financial Assets
24.63
Interest Payable
0.42
Non Current Note Receivables
—
Notes Receivable
0.00
Other Equity Interest
—
Preferred Shares Number
0.04
Preferred Stock Equity
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
153.90
+1746.36%
-9.35
+21.72%
-11.94
-7703770.97%
-0.00
Cash Flow From Continuing Operating Activities
153.90
+1669.15%
-9.81
+22.26%
-12.62
-8139254.84%
-0.00
Cash From Discontinued Operating Activities
0.00
-100.00%
0.46
-31.85%
0.68
+4833.13%
0.01
Net Income From Continuing Operations
32.05
+180.39%
-39.87
+35.72%
-62.02
-13338.42%
-0.46
Depreciation Amortization Depletion
48.92
+11355.74%
0.43
0.00
0.00
Depreciation
—
—
0.98
0.00
Amortization Cash Flow
—
—
—
-0.01
Depreciation And Amortization
—
—
0.98
0.00
Amortization Of Intangibles
—
—
—
-0.01
Other Non Cash Items
6.83
+85.63%
3.68
-29.92%
5.25
—
Stock Based Compensation
14.76
+76.24%
8.38
+189.36%
2.90
0.00
Asset Impairment Charge
—
—
17.07
0.00
Deferred Tax
21.65
0.00
—
—
Deferred Income Tax
21.65
0.00
—
—
Operating Gains Losses
-57.83
-1415.90%
4.39
—
-0.05
Gain Loss On Investment Securities
-57.83
-1415.90%
4.39
—
—
Unrealized Gain Loss On Investment Securities
63.34
+1082.18%
5.36
-88.11%
45.07
0.00
Gain Loss On Sale Of PPE
—
—
—
0.13
Change In Working Capital
24.18
+209.12%
7.82
+441.69%
1.44
+212.98%
0.46
Change In Receivables
-6.23
+32.59%
-9.24
0.00
0.00
Changes In Account Receivables
—
-12.27
0.00
-100.00%
0.00
Change In Inventory
-3.55
0.00
—
0.02
Change In Prepaid Assets
-1.14
-1440.54%
-0.07
+26.73%
-0.10
0.00
Change In Payables And Accrued Expense
54.63
+170.08%
20.23
+1195.71%
1.56
+238.34%
0.46
Change In Accrued Expense
—
0.00
+100.00%
-0.00
0.00
Change In Payable
54.63
+170.08%
20.23
+1194.05%
1.56
+238.78%
0.46
Change In Account Payable
19.20
+3.29%
18.59
+1089.38%
1.56
+238.78%
0.46
Change In Other Working Capital
0.18
+370.77%
-0.07
-306.25%
-0.02
—
Change In Other Current Assets
-19.70
-551.55%
-3.02
—
-0.51
Change In Other Current Liabilities
—
—
—
—
Investing Cash Flow
-655.92
-686.39%
-83.41
-252.17%
-23.68
0.00
Cash Flow From Continuing Investing Activities
-655.92
-686.39%
-83.41
-254.72%
-23.51
0.00
Cash From Discontinued Investing Activities
—
0.00
+100.00%
-0.17
—
Net PPE Purchase And Sale
-197.13
-579.80%
-29.00
-35.41%
-21.41
0.00
Purchase Of PPE
-197.13
-579.80%
-29.00
-35.41%
-21.41
0.00
Sale Of PPE
—
—
—
2.94
Capital Expenditure
-197.13
-574.24%
-29.24
-35.83%
-21.52
-306.46%
-5.30
Capital Expenditure Reported
0.00
+100.00%
-0.24
-119.27%
-0.11
0.00
Net Investment Purchase And Sale
—
—
—
-0.04
Purchase Of Investment
—
—
—
-0.12
Sale Of Investment
—
—
—
0.09
Net Business Purchase And Sale
-459.59
-727.96%
-55.51
0.00
—
Purchase Of Business
-459.59
-727.96%
-55.51
0.00
—
Net Intangibles Purchase And Sale
0.00
-100.00%
1.00
0.00
-100.00%
0.58
Purchase Of Intangibles
—
—
—
—
Net Other Investing Changes
0.81
+138.17%
0.34
+116.98%
-1.99
—
Financing Cash Flow
496.84
+485.13%
84.91
+74.78%
48.58
+60627.50%
0.08
Cash Flow From Continuing Financing Activities
496.84
+485.13%
84.91
+74.78%
48.58
+60627.50%
0.08
Net Issuance Payments Of Debt
334.79
+702.54%
41.72
+27910.67%
-0.15
0.00
Issuance Of Debt
390.00
+725.40%
47.25
0.00
-100.00%
0.50
Repayment Of Debt
-55.21
-897.72%
-5.53
-3589.33%
-0.15
0.00
Long Term Debt Issuance
390.00
+725.40%
47.25
0.00
-100.00%
0.50
Long Term Debt Payments
-55.21
-897.72%
-5.53
-3589.33%
-0.15
0.00
Net Long Term Debt Issuance
334.79
+702.54%
41.72
+27910.67%
-0.15
0.00
Net Common Stock Issuance
43.29
-10.82%
48.54
+289.87%
12.45
0.00
Common Stock Payments
-0.53
0.00
—
—
Repurchase Of Capital Stock
-0.53
0.00
—
—
Proceeds From Stock Option Exercised
0.63
0.00
-100.00%
32.45
+40462.50%
0.08
Net Other Financing Charges
-30.11
-463.49%
-5.34
-388.48%
-1.09
—
Changes In Cash
-5.17
+34.07%
-7.84
-160.55%
12.96
+16127.69%
0.08
Beginning Cash Position
5.19
-60.17%
13.04
+16196.25%
0.08
0.00
End Cash Position
0.02
-99.61%
5.19
-60.17%
13.04
+16227.89%
0.08
Free Cash Flow
-43.23
-12.03%
-38.59
-15.30%
-33.47
-21590222.58%
-0.00
Interest Paid Supplemental Data
25.26
+3432.73%
0.71
+490.91%
0.12
0.00
Income Tax Paid Supplemental Data
—
0.00
0.00
0.00
Change In Dividend Payable
—
—
—
-0.36
Change In Income Tax Payable
17.95
+3518.35%
0.50
0.00
—
Change In Interest Payable
—
0.00
+100.00%
-0.00
0.00
Change In Tax Payable
17.95
+3518.35%
0.50
0.00
—
Common Stock Issuance
43.82
-9.73%
48.54
+289.87%
12.45
0.00
Issuance Of Capital Stock
192.07
+295.70%
48.54
-2.58%
49.83
0.00
Net Preferred Stock Issuance
148.25
0.00
-100.00%
37.38
0.00
Preferred Stock Issuance
148.25
0.00
-100.00%
37.38
0.00
Sale Of Intangibles
0.00
-100.00%
1.00
0.00
-100.00%
0.58
Cash From Discontinued Financing Activities
—
0.00
0.00
0.00
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category