Prairie Operating Co. (PROP) 10-Year Financial Performance & Capital Metrics

PROP • • Banking & Credit

Financial ServicesCapital MarketsCryptocurrency Mining & InfrastructureBitcoin Mining Operators

AboutPrairie Operating Co. engages in developing energy to meet growing demand, while protecting the environment. The company was formerly known as Creek Road Miners, Inc. and changed its name to Prairie Operating Co. in May 2023. Prairie Operating Co. is based in Oklahoma City, Oklahoma.Show more

Net Interest Income -$562K -546.0%
Total Revenue $8M
Net Income -$41M +48.3%
Return on Equity -88.04% +81.3%
Net Interest Margin -0.36% -230.5%
Efficiency Ratio 394.32%
ROA -40.43% +86.6%
Equity / Assets 33.71% -61.6%
Book Value per Share 3.41 -59.3%
Tangible BV/Share 3.41 -59.3%
Debt/Equity 0.88 +25949.7%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓Well capitalized: 33.7% equity/assets
✓Diversified revenue: 92.7% from non-interest income
✓Trading at only 0.5x book value

✗Weaknesses

✗Weak NIM of -0.4%
✗High cost structure: 394.3% efficiency ratio
✗Weak momentum: RS Rating 14 (bottom 14%)
✗Shares diluted 100.0% in last year
✗Trading more than 30% below 52-week high

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y-10.11%

5Y-5.58%

3Y177.93%

TTM-

Profit (Net Income) CAGR

10Y-

5Y-

3Y-

TTM142.76%

EPS CAGR

10Y-

5Y-

3Y-

TTM8.76%

ROCE

10Y Avg-381.48%

5Y Avg-392.87%

3Y Avg-84.76%

Latest-39.59%

Peer Comparison

Bitcoin Mining Operators

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	Debt/Equity
IRENIREN Limited	17.04B	51.89	133.05	167.65%	17.35%	18.19%	0.53
RIOTRiot Platforms, Inc.	6.16B	16.57	48.74	34.2%	29.05%	4.68%	0.20
HUTHut 8 Corp.	6.19B	57.28	16.85	69.07%	204.38%	8.96%	0.35
BTBTBit Digital, Inc.	747.69M	2.31	11.55	264.59%	17.29%	13.1%	0.03
MARAMarathon Digital Holdings, Inc.	4.03B	10.66	6.20	69.38%	82.46%	17.91%	0.60
CLSKWCleanSpark, Inc.	123.65M	0.43	0.39	102.21%	47.56%	16.76%	0.38
ARBKArgo Blockchain plc	1.51M	4.54	-0.02	-15.95%	-113.58%
ABTCAmerican Bitcoin Corp	328.24M	1.68	-0.66	10.09%	6%	57.62%	0.01

Profit & Loss

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Net Interest Income+	-2.91K	-26.48K	-395.1K	-1.68M	-304K	-637K	-1.18M	0	126K	-562K
NII Growth %	0.75%	-8.1%	-13.92%	-3.25%	0.82%	-1.1%	-0.84%	1%	-	-5.46%
Net Interest Margin %	-	-	-	-	-	-	-	-	-	-
Interest Income	0	0	0	0	0	0	0	0	248K	580K
Interest Expense	2.91K	26.48K	395.1K	1.68M	304.45K	637.04K	1.18M	0	122K	1.14M
Loan Loss Provision	18.76M	16.14M	14.66M	9.6M	10.77M	-406.55K	-893.43K	0	-122K	2M
Non-Interest Income+	24.03M	22.7M	15.07M	13.9M	10.58M	412.32K	369.8K	0	-248K	7.36M
Non-Interest Income %	-	-	-	-	-	-	-	-	-	-
Total Revenue+	24.03M	22.7M	15.07M	13.9M	10.58M	412.32K	369.8K	0	0	7.94M
Revenue Growth %	0.04%	-0.06%	-0.34%	-0.08%	-0.24%	-0.96%	-0.1%	-1%	-	-
Non-Interest Expense	8.15M	7.72M	5.35M	3.56M	1.36M	2.46M	18.3M	461.52K	16.53M	31.3M
Efficiency Ratio	-	-	-	-	-	-	-	-	-	-
Operating Income+	-2.88M	-1.18M	-5.34M	-941.01K	-1.86M	-2.27M	-18.21M	-461.52K	-16.53M	-26.51M
Operating Margin %	-	-	-	-	-	-	-	-	-	-
Operating Income Growth %	-2.96%	0.59%	-3.51%	0.82%	-0.97%	-0.23%	-7%	0.97%	-34.82%	-0.6%
Pretax Income+	-4.23M	-1.51M	-5.73M	-2.62M	-2.16M	-2.9M	-19.2M	-461.52K	-62.02M	-39.87M
Pretax Margin %	-	-	-	-	-	-	-	-	-	-
Income Tax+	0	0	0	0	0	0	0	0	0	0
Effective Tax Rate %	-	-	-	-	-	-	-	-	-	-
Net Income+	-4.25M	-1.58M	-5.73M	-2.62M	-2.16M	-1.94M	-17.27M	-461.52K	-79.08M	-40.91M
Net Margin %	-	-	-	-	-	-	-	-	-	-
Net Income Growth %	-5.27%	0.63%	-2.64%	0.54%	0.17%	0.1%	-7.9%	0.97%	-170.35%	0.48%
Net Income (Continuing)	-4.23M	-1.51M	-5.73M	-2.62M	-2.16M	-2.9M	-19.2M	-461.52K	-62.02M	-39.87M
EPS (Diluted)+	-47.31	-17.06	-47.80	-21.70	-17.61	-16.57	-106.00	-1.08	-16.51	-2.65
EPS Growth %	-5.62%	0.64%	-1.8%	0.55%	0.19%	0.06%	-5.4%	0.99%	-14.29%	0.84%
EPS (Basic)	-47.31	-17.06	-47.80	-21.71	-17.71	-16.57	-117.61	-1.08	-16.51	-2.65
Diluted Shares Outstanding	89.89K	92.36K	119.94K	120.52K	122.74K	122.74K	166.43K	428.61K	4.79M	15.45M

Balance Sheet

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash & Short Term Investments+	1000K	1000K	1000K	1000K	1000K	1000K	1000K	246.36K	1000K	1000K
Cash & Due from Banks	4.72M	4.4M	1.77M	1.01M	2.78M	1.9M	2.79M	246.36K	13.04M	5.19M
Short Term Investments	0	0	0	0	0	0	0	0	0	0
Total Investments+	0	0	0	0	0	0	0	0	0	168K
Investments Growth %	-1%	-	-	-	-	-	-	-	-	-
Long-Term Investments	0	0	0	0	0	0	0	0	0	168K
Accounts Receivables	407.14K	187.82K	336.03K	124.39K	113	33.45K	427	0	0	1000K
Goodwill & Intangibles+	-	-	-	-	-	-	-	-	-	-
Goodwill	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	132K	0	0	0	0
PP&E (Net)	250.79K	215.95K	165.4K	99.79K	228.8K	253.89K	2.35M	1.63M	28.86M	136.32M
Other Assets	21.07K	19.9K	9.41K	88.88K	9.41K	66.99K	18.2K	110.35K	3.29M	2.61M
Total Current Assets	6.5M	5.6M	2.77M	2.04M	3.22M	2.22M	10.83M	5.05M	13.53M	18.3M
Total Non-Current Assets	271.85K	235.85K	174.81K	188.66K	238.21K	452.88K	2.37M	1.74M	32.29M	139.11M
Total Assets+	6.77M	5.84M	2.94M	2.23M	3.46M	2.67M	13.2M	6.79M	45.82M	156.55M
Asset Growth %	-0.17%	-0.14%	-0.5%	-0.24%	0.55%	-0.23%	3.94%	-0.49%	5.74%	2.42%
Return on Assets (ROA)	-0.57%	-0.25%	-1.31%	-1.01%	-0.76%	-0.63%	-2.18%	-0.05%	-3.01%	-0.4%
Accounts Payable	1.58M	937.77K	2.8M	2.44M	3.32M	599.46K	801.75K	3.23M	2.3M	33.86M
Total Debt+	0	1.03M	1.12M	2.5M	4.6M	5.06M	5.5M	6.54M	136K	46.53M
Net Debt	-4.72M	-3.37M	-652.57K	1.48M	1.82M	3.16M	2.71M	6.3M	-12.9M	41.34M
Long-Term Debt	0	1.03M	0	0	1.93M	2.31M	2.86M	149.9K	0	32.61M
Short-Term Debt	0	0	1.12M	2.5M	2.5M	2.5M	2.5M	6.39M	42K	12.55M
Other Liabilities	0	0	0	0	0	0	0	0	0	7.13M
Total Current Liabilities	5.42M	2.74M	6.31M	7.14M	7.7M	7.07M	6.04M	13.17M	5.42M	63.01M
Total Non-Current Liabilities	0	1.03M	0	0	2.01M	2.45M	2.96M	149.9K	231K	41.63M
Total Liabilities	5.42M	3.76M	6.31M	7.14M	9.71M	9.52M	9M	13.32M	5.65M	103.79M
Total Equity+	1.35M	2.07M	-3.37M	-4.91M	-6.26M	-6.84M	4.2M	-6.53M	40.17M	52.77M
Equity Growth %	-0.68%	0.53%	-2.63%	-0.46%	-0.27%	-0.09%	1.61%	-2.55%	7.16%	0.31%
Equity / Assets (Capital Ratio)	-	-	-	-	-	-	-	-	-	-
Return on Equity (ROE)	-1.51%	-0.92%	-	-	-	-	-4.11%	-	-4.7%	-0.88%
Book Value per Share	15.03	22.42	-28.07	-40.78	-50.98	-55.77	25.22	-15.22	8.39	3.41
Tangible BV per Share	-	-	-	-	-	-	-	-	-	-
Common Stock	5.14K	6.86K	6.86K	7.01K	351	351	819	1.22K	98K	230K
Additional Paid-in Capital	17.34M	19.66M	19.96M	21.03M	21.85M	23.21M	51.51M	54.2M	118.93M	172.3M
Retained Earnings	-16.01M	-17.59M	-23.32M	-25.94M	-28.1M	-30.04M	-47.31M	-60.73M	-78.85M	-119.77M
Accumulated OCI	0	0	0	-7.01K	0	0	-819	0	0	0
Treasury Stock	0	0	0	0	0	0	0	0	0	0
Preferred Stock	0	0	0	577	29	17	23	26	0	0

Cash Flow

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash from Operations+	443.12K	-2.49M	-2.53M	-743.46K	-705.6K	-1.07M	-6.97M	-2.19M	-11.94M	-9.35M
Operating CF Growth %	-0.8%	-6.61%	-0.02%	0.71%	0.05%	-0.52%	-5.51%	0.69%	-4.45%	0.22%
Net Income	-4.23M	-1.51M	-5.77M	-2.62M	-2.16M	-1.94M	-17.27M	-791.18K	-62.02M	-39.87M
Depreciation & Amortization	119.21K	159.1K	147.83K	80.04K	50.14K	24.23K	117.94K	650.32K	983.79K	0
Deferred Taxes	0	0	0	0	0	0	0	0	0	0
Other Non-Cash Items	1.35M	465.54K	130.59K	1.38M	5K	34.55K	-2.26M	-4.47M	44.76M	14.32M
Working Capital Changes	1.89M	-2.38M	2.67M	59.64K	1.13M	402.65K	-145.55K	2.42M	1.44M	7.82M
Cash from Investing+	-1.51M	-311.14K	-98.07K	-11.42K	-6.01K	-156.73K	-9.93M	-1.82M	-23.68M	-83.41M
Purchase of Investments	0	0	0	0	0	0	0	-125K	0	0
Sale/Maturity of Investments	0	0	0	0	0	0	0	665.41K	0	0
Net Investment Activity	-	-	-	-	-	-	-	-	-	-
Acquisitions	-1.41M	-150K	0	0	0	0	0	0	0	-55.51M
Other Investing	0	8.66K	0	0	0	0	0	2.94M	-2.27M	1.1M
Cash from Financing+	4K	2.48M	0	0	2.47M	347.5K	17.79M	1.47M	48.58M	84.91M
Dividends Paid	0	0	0	0	0	0	0	0	0	0
Share Repurchases	0	0	0	0	0	0	0	0	0	0
Stock Issued	0	0	0	0	0	0	3.93M	983.33K	12.45M	48.54M
Net Stock Activity	-	-	-	-	-	-	-	-	-	-
Debt Issuance (Net)	0	1000K	0	0	1000K	347.5K	197.66K	485.97K	-150K	1000K
Other Financing	4K	-23.33K	0	0	-25.4K	0	1.55M	0	-1.09M	-5.34M
Net Change in Cash+	-1.07M	-322.48K	-2.63M	-754.88K	1.76M	-879.95K	887.48K	-2.54M	12.96M	-7.84M
Exchange Rate Effect	0	0	0	0	0	0	0	0	0	0
Cash at Beginning	5.79M	4.72M	4.4M	1.77M	1.01M	2.78M	1.9M	2.79M	80K	13.04M
Cash at End	4.72M	4.4M	1.77M	1.01M	2.78M	1.9M	2.79M	246.36K	13.04M	5.19M
Interest Paid	2.91K	200	0	0	0	0	0	0	121K	715K
Income Taxes Paid	0	0	0	0	0	0	0	0	0	0
Free Cash Flow+	337.87K	-2.66M	-2.63M	-754.88K	-711.62K	-1.23M	-16.9M	-7.49M	-33.47M	-38.59M
FCF Growth %	-0.83%	-8.87%	0.01%	0.71%	0.06%	-0.72%	-12.77%	0.56%	-3.47%	-0.15%

Banking Ratios

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Return on Equity (ROE)	-151.42%	-92.08%	-	-	-	-	-411.42%	-	-470.06%	-88.04%
Return on Assets (ROA)	-56.82%	-24.99%	-130.66%	-101.25%	-76.1%	-63.33%	-217.65%	-4.62%	-300.62%	-40.43%
Net Interest Margin	-0.04%	-0.45%	-13.44%	-75.35%	-8.8%	-23.85%	-8.9%	0%	0.27%	-0.36%
Efficiency Ratio	33.91%	33.99%	35.49%	25.64%	12.86%	595.65%	4948.16%	-	-	394.32%
Equity / Assets	19.95%	35.49%	-114.49%	-220.78%	-181.03%	-256.33%	31.8%	-96.05%	87.68%	33.71%
Book Value / Share	15.03	22.42	-28.07	-40.78	-50.98	-55.77	25.22	-15.22	8.39	3.41
NII Growth	75.34%	-810.31%	-1392.02%	-324.55%	81.88%	-109.54%	-84.49%	100%	-	-546.03%

Frequently Asked Questions

Growth & Financials

Prairie Operating Co. (PROP) grew revenue by 0.0% over the past year. Growth has been modest.

Yes, Prairie Operating Co. (PROP) is profitable, generating $22.4M in net income for fiscal year 2024 (-515.3% net margin).

Dividend & Returns

Prairie Operating Co. (PROP) has a return on equity (ROE) of -88.0%. Negative ROE indicates the company is unprofitable.

Industry Metrics

Prairie Operating Co. (PROP) has a net interest margin (NIM) of -0.4%. NIM has been under pressure due to interest rate environment.

Prairie Operating Co. (PROP) has an efficiency ratio of 394.3%. This is higher than peers, suggesting room for cost optimization.

← Back to Screener

US Stock Screener

...

Prairie Operating Co. (PROP) 10-Year Financial Performance & Capital Metrics

PROP • • Banking & Credit

Financial ServicesCapital MarketsCryptocurrency Mining & InfrastructureBitcoin Mining Operators

Net Interest Income -$562K -546.0%
Total Revenue $8M
Net Income -$41M +48.3%
Return on Equity -88.04% +81.3%
Net Interest Margin -0.36% -230.5%
Efficiency Ratio 394.32%
ROA -40.43% +86.6%
Equity / Assets 33.71% -61.6%
Book Value per Share 3.41 -59.3%
Tangible BV/Share 3.41 -59.3%
Debt/Equity 0.88 +25949.7%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓Well capitalized: 33.7% equity/assets
✓Diversified revenue: 92.7% from non-interest income
✓Trading at only 0.5x book value

✗Weaknesses

✗Weak NIM of -0.4%
✗High cost structure: 394.3% efficiency ratio
✗Weak momentum: RS Rating 14 (bottom 14%)
✗Shares diluted 100.0% in last year
✗Trading more than 30% below 52-week high

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y-10.11%

5Y-5.58%

3Y177.93%

TTM-

Profit (Net Income) CAGR

10Y-

5Y-

3Y-

TTM142.76%

EPS CAGR

10Y-

5Y-

3Y-

TTM8.76%

ROCE

10Y Avg-381.48%

5Y Avg-392.87%

3Y Avg-84.76%

Latest-39.59%

Peer Comparison

Bitcoin Mining Operators

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	Debt/Equity
IRENIREN Limited	17.04B	51.89	133.05	167.65%	17.35%	18.19%	0.53
RIOTRiot Platforms, Inc.	6.16B	16.57	48.74	34.2%	29.05%	4.68%	0.20
HUTHut 8 Corp.	6.19B	57.28	16.85	69.07%	204.38%	8.96%	0.35
BTBTBit Digital, Inc.	747.69M	2.31	11.55	264.59%	17.29%	13.1%	0.03
MARAMarathon Digital Holdings, Inc.	4.03B	10.66	6.20	69.38%	82.46%	17.91%	0.60
CLSKWCleanSpark, Inc.	123.65M	0.43	0.39	102.21%	47.56%	16.76%	0.38
ARBKArgo Blockchain plc	1.51M	4.54	-0.02	-15.95%	-113.58%
ABTCAmerican Bitcoin Corp	328.24M	1.68	-0.66	10.09%	6%	57.62%	0.01

Profit & Loss

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Net Interest Income+	-2.91K	-26.48K	-395.1K	-1.68M	-304K	-637K	-1.18M	0	126K	-562K
NII Growth %	0.75%	-8.1%	-13.92%	-3.25%	0.82%	-1.1%	-0.84%	1%	-	-5.46%
Net Interest Margin %	-	-	-	-	-	-	-	-	-	-
Interest Income	0	0	0	0	0	0	0	0	248K	580K
Interest Expense	2.91K	26.48K	395.1K	1.68M	304.45K	637.04K	1.18M	0	122K	1.14M
Loan Loss Provision	18.76M	16.14M	14.66M	9.6M	10.77M	-406.55K	-893.43K	0	-122K	2M
Non-Interest Income+	24.03M	22.7M	15.07M	13.9M	10.58M	412.32K	369.8K	0	-248K	7.36M
Non-Interest Income %	-	-	-	-	-	-	-	-	-	-
Total Revenue+	24.03M	22.7M	15.07M	13.9M	10.58M	412.32K	369.8K	0	0	7.94M
Revenue Growth %	0.04%	-0.06%	-0.34%	-0.08%	-0.24%	-0.96%	-0.1%	-1%	-	-
Non-Interest Expense	8.15M	7.72M	5.35M	3.56M	1.36M	2.46M	18.3M	461.52K	16.53M	31.3M
Efficiency Ratio	-	-	-	-	-	-	-	-	-	-
Operating Income+	-2.88M	-1.18M	-5.34M	-941.01K	-1.86M	-2.27M	-18.21M	-461.52K	-16.53M	-26.51M
Operating Margin %	-	-	-	-	-	-	-	-	-	-
Operating Income Growth %	-2.96%	0.59%	-3.51%	0.82%	-0.97%	-0.23%	-7%	0.97%	-34.82%	-0.6%
Pretax Income+	-4.23M	-1.51M	-5.73M	-2.62M	-2.16M	-2.9M	-19.2M	-461.52K	-62.02M	-39.87M
Pretax Margin %	-	-	-	-	-	-	-	-	-	-
Income Tax+	0	0	0	0	0	0	0	0	0	0
Effective Tax Rate %	-	-	-	-	-	-	-	-	-	-
Net Income+	-4.25M	-1.58M	-5.73M	-2.62M	-2.16M	-1.94M	-17.27M	-461.52K	-79.08M	-40.91M
Net Margin %	-	-	-	-	-	-	-	-	-	-
Net Income Growth %	-5.27%	0.63%	-2.64%	0.54%	0.17%	0.1%	-7.9%	0.97%	-170.35%	0.48%
Net Income (Continuing)	-4.23M	-1.51M	-5.73M	-2.62M	-2.16M	-2.9M	-19.2M	-461.52K	-62.02M	-39.87M
EPS (Diluted)+	-47.31	-17.06	-47.80	-21.70	-17.61	-16.57	-106.00	-1.08	-16.51	-2.65
EPS Growth %	-5.62%	0.64%	-1.8%	0.55%	0.19%	0.06%	-5.4%	0.99%	-14.29%	0.84%
EPS (Basic)	-47.31	-17.06	-47.80	-21.71	-17.71	-16.57	-117.61	-1.08	-16.51	-2.65
Diluted Shares Outstanding	89.89K	92.36K	119.94K	120.52K	122.74K	122.74K	166.43K	428.61K	4.79M	15.45M

Balance Sheet

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash & Short Term Investments+	1000K	1000K	1000K	1000K	1000K	1000K	1000K	246.36K	1000K	1000K
Cash & Due from Banks	4.72M	4.4M	1.77M	1.01M	2.78M	1.9M	2.79M	246.36K	13.04M	5.19M
Short Term Investments	0	0	0	0	0	0	0	0	0	0
Total Investments+	0	0	0	0	0	0	0	0	0	168K
Investments Growth %	-1%	-	-	-	-	-	-	-	-	-
Long-Term Investments	0	0	0	0	0	0	0	0	0	168K
Accounts Receivables	407.14K	187.82K	336.03K	124.39K	113	33.45K	427	0	0	1000K
Goodwill & Intangibles+	-	-	-	-	-	-	-	-	-	-
Goodwill	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	132K	0	0	0	0
PP&E (Net)	250.79K	215.95K	165.4K	99.79K	228.8K	253.89K	2.35M	1.63M	28.86M	136.32M
Other Assets	21.07K	19.9K	9.41K	88.88K	9.41K	66.99K	18.2K	110.35K	3.29M	2.61M
Total Current Assets	6.5M	5.6M	2.77M	2.04M	3.22M	2.22M	10.83M	5.05M	13.53M	18.3M
Total Non-Current Assets	271.85K	235.85K	174.81K	188.66K	238.21K	452.88K	2.37M	1.74M	32.29M	139.11M
Total Assets+	6.77M	5.84M	2.94M	2.23M	3.46M	2.67M	13.2M	6.79M	45.82M	156.55M
Asset Growth %	-0.17%	-0.14%	-0.5%	-0.24%	0.55%	-0.23%	3.94%	-0.49%	5.74%	2.42%
Return on Assets (ROA)	-0.57%	-0.25%	-1.31%	-1.01%	-0.76%	-0.63%	-2.18%	-0.05%	-3.01%	-0.4%
Accounts Payable	1.58M	937.77K	2.8M	2.44M	3.32M	599.46K	801.75K	3.23M	2.3M	33.86M
Total Debt+	0	1.03M	1.12M	2.5M	4.6M	5.06M	5.5M	6.54M	136K	46.53M
Net Debt	-4.72M	-3.37M	-652.57K	1.48M	1.82M	3.16M	2.71M	6.3M	-12.9M	41.34M
Long-Term Debt	0	1.03M	0	0	1.93M	2.31M	2.86M	149.9K	0	32.61M
Short-Term Debt	0	0	1.12M	2.5M	2.5M	2.5M	2.5M	6.39M	42K	12.55M
Other Liabilities	0	0	0	0	0	0	0	0	0	7.13M
Total Current Liabilities	5.42M	2.74M	6.31M	7.14M	7.7M	7.07M	6.04M	13.17M	5.42M	63.01M
Total Non-Current Liabilities	0	1.03M	0	0	2.01M	2.45M	2.96M	149.9K	231K	41.63M
Total Liabilities	5.42M	3.76M	6.31M	7.14M	9.71M	9.52M	9M	13.32M	5.65M	103.79M
Total Equity+	1.35M	2.07M	-3.37M	-4.91M	-6.26M	-6.84M	4.2M	-6.53M	40.17M	52.77M
Equity Growth %	-0.68%	0.53%	-2.63%	-0.46%	-0.27%	-0.09%	1.61%	-2.55%	7.16%	0.31%
Equity / Assets (Capital Ratio)	-	-	-	-	-	-	-	-	-	-
Return on Equity (ROE)	-1.51%	-0.92%	-	-	-	-	-4.11%	-	-4.7%	-0.88%
Book Value per Share	15.03	22.42	-28.07	-40.78	-50.98	-55.77	25.22	-15.22	8.39	3.41
Tangible BV per Share	-	-	-	-	-	-	-	-	-	-
Common Stock	5.14K	6.86K	6.86K	7.01K	351	351	819	1.22K	98K	230K
Additional Paid-in Capital	17.34M	19.66M	19.96M	21.03M	21.85M	23.21M	51.51M	54.2M	118.93M	172.3M
Retained Earnings	-16.01M	-17.59M	-23.32M	-25.94M	-28.1M	-30.04M	-47.31M	-60.73M	-78.85M	-119.77M
Accumulated OCI	0	0	0	-7.01K	0	0	-819	0	0	0
Treasury Stock	0	0	0	0	0	0	0	0	0	0
Preferred Stock	0	0	0	577	29	17	23	26	0	0

Cash Flow

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash from Operations+	443.12K	-2.49M	-2.53M	-743.46K	-705.6K	-1.07M	-6.97M	-2.19M	-11.94M	-9.35M
Operating CF Growth %	-0.8%	-6.61%	-0.02%	0.71%	0.05%	-0.52%	-5.51%	0.69%	-4.45%	0.22%
Net Income	-4.23M	-1.51M	-5.77M	-2.62M	-2.16M	-1.94M	-17.27M	-791.18K	-62.02M	-39.87M
Depreciation & Amortization	119.21K	159.1K	147.83K	80.04K	50.14K	24.23K	117.94K	650.32K	983.79K	0
Deferred Taxes	0	0	0	0	0	0	0	0	0	0
Other Non-Cash Items	1.35M	465.54K	130.59K	1.38M	5K	34.55K	-2.26M	-4.47M	44.76M	14.32M
Working Capital Changes	1.89M	-2.38M	2.67M	59.64K	1.13M	402.65K	-145.55K	2.42M	1.44M	7.82M
Cash from Investing+	-1.51M	-311.14K	-98.07K	-11.42K	-6.01K	-156.73K	-9.93M	-1.82M	-23.68M	-83.41M
Purchase of Investments	0	0	0	0	0	0	0	-125K	0	0
Sale/Maturity of Investments	0	0	0	0	0	0	0	665.41K	0	0
Net Investment Activity	-	-	-	-	-	-	-	-	-	-
Acquisitions	-1.41M	-150K	0	0	0	0	0	0	0	-55.51M
Other Investing	0	8.66K	0	0	0	0	0	2.94M	-2.27M	1.1M
Cash from Financing+	4K	2.48M	0	0	2.47M	347.5K	17.79M	1.47M	48.58M	84.91M
Dividends Paid	0	0	0	0	0	0	0	0	0	0
Share Repurchases	0	0	0	0	0	0	0	0	0	0
Stock Issued	0	0	0	0	0	0	3.93M	983.33K	12.45M	48.54M
Net Stock Activity	-	-	-	-	-	-	-	-	-	-
Debt Issuance (Net)	0	1000K	0	0	1000K	347.5K	197.66K	485.97K	-150K	1000K
Other Financing	4K	-23.33K	0	0	-25.4K	0	1.55M	0	-1.09M	-5.34M
Net Change in Cash+	-1.07M	-322.48K	-2.63M	-754.88K	1.76M	-879.95K	887.48K	-2.54M	12.96M	-7.84M
Exchange Rate Effect	0	0	0	0	0	0	0	0	0	0
Cash at Beginning	5.79M	4.72M	4.4M	1.77M	1.01M	2.78M	1.9M	2.79M	80K	13.04M
Cash at End	4.72M	4.4M	1.77M	1.01M	2.78M	1.9M	2.79M	246.36K	13.04M	5.19M
Interest Paid	2.91K	200	0	0	0	0	0	0	121K	715K
Income Taxes Paid	0	0	0	0	0	0	0	0	0	0
Free Cash Flow+	337.87K	-2.66M	-2.63M	-754.88K	-711.62K	-1.23M	-16.9M	-7.49M	-33.47M	-38.59M
FCF Growth %	-0.83%	-8.87%	0.01%	0.71%	0.06%	-0.72%	-12.77%	0.56%	-3.47%	-0.15%

Banking Ratios

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Return on Equity (ROE)	-151.42%	-92.08%	-	-	-	-	-411.42%	-	-470.06%	-88.04%
Return on Assets (ROA)	-56.82%	-24.99%	-130.66%	-101.25%	-76.1%	-63.33%	-217.65%	-4.62%	-300.62%	-40.43%
Net Interest Margin	-0.04%	-0.45%	-13.44%	-75.35%	-8.8%	-23.85%	-8.9%	0%	0.27%	-0.36%
Efficiency Ratio	33.91%	33.99%	35.49%	25.64%	12.86%	595.65%	4948.16%	-	-	394.32%
Equity / Assets	19.95%	35.49%	-114.49%	-220.78%	-181.03%	-256.33%	31.8%	-96.05%	87.68%	33.71%
Book Value / Share	15.03	22.42	-28.07	-40.78	-50.98	-55.77	25.22	-15.22	8.39	3.41
NII Growth	75.34%	-810.31%	-1392.02%	-324.55%	81.88%	-109.54%	-84.49%	100%	-	-546.03%

Frequently Asked Questions

Growth & Financials

Prairie Operating Co. (PROP) grew revenue by 0.0% over the past year. Growth has been modest.

Yes, Prairie Operating Co. (PROP) is profitable, generating $22.4M in net income for fiscal year 2024 (-515.3% net margin).

Dividend & Returns

Prairie Operating Co. (PROP) has a return on equity (ROE) of -88.0%. Negative ROE indicates the company is unprofitable.

Industry Metrics

Prairie Operating Co. (PROP) has a net interest margin (NIM) of -0.4%. NIM has been under pressure due to interest rate environment.

Prairie Operating Co. (PROP) has an efficiency ratio of 394.3%. This is higher than peers, suggesting room for cost optimization.