VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
PROPPrairie Operating Co.
$0.67$65M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksPROPCash Flow

Prairie Operating Co. (PROP) Cash Flow Statement

19Y historyFree accessUpdated daily

Liquidity remains a critical concern, evidenced by a current ratio of 0.24 and a cash balance of just $263,000, which may necessitate further dilutive financing.

PROP Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Jul'09Jul'08Jul'07
Cash from Operations179.24M153.9M-9.35M-11.94M-2.19M-6.97M-1.07M-705.6K-743.46K-2.53M-2.49M443.12K2.25M1.73M243.16K-1.57M-350.54K-17.42K-18.94K-18.36K
Operating CF Margin %-63.69%-117.75%---1884.71%-259.68%-6.67%-5.35%-16.81%-10.96%1.84%9.74%15.48%3.61%-41.58%-11.68%---
Operating CF Growth %4518.32%1746.36%21.72%-444.6%68.54%-550.94%-51.75%5.09%70.66%-1.83%-661.47%-80.26%29.66%612.16%115.46%-348.61%-1912.61%8.05%-3.14%-
Net Income-118M32.05M-39.87M-62.02M-791.18K-17.27M-1.94M-2.16M-2.62M-5.77M-1.51M-4.23M995.62K-3.64M-1.02M-2.01M-1.63M-19.46K-18.94K-71.58K
Depreciation & Amortization61.63M48.92M0983.79K650.32K117.94K24.23K50.14K80.04K147.83K159.1K119.21K45.49K7.3K3.01K2.75K6.81K000
Stock-Based Compensation20.39M14.76M8.38M2.9M012.59M407.85K274.59K357.26K296.27K777.54K1.32M873.91K661.8K302.31K700.09K0000
Deferred Taxes-16.74M21.65M000000000000000000
Other Non-Cash Items221.53M12.34M14.32M44.76M-4.47M-2.26M34.55K5K1.38M130.59K465.54K1.35M03.97M1.14M-939.25K1.28M000
Working Capital Changes19.75M24.18M7.82M1.44M2.42M-145.55K402.65K1.13M59.64K2.67M-2.38M1.89M330.22K729.39K-184.17K673.1K-13.8K2.04K053.22K
Change in Receivables-5.98M-6.23M-12.27M0-89.57K33.02K-33.34K124.28K211.63K-148.21K219.32K-407.14K17.76K22.79K13.66K-44.15K-3.55K000
Change in Inventory-2.28M-3.55M0018.73K-18.73K-220.64K01.2K-1.2K-125.35K-39.55K27K-27K000000
Change in Payables5.08M19.2M18.59M1.56M3.37M569.46K1.1M606.98K000000000000
Cash from Investing-163.82M-655.92M-83.41M-23.68M-1.82M-9.93M-156.73K-6.01K-11.42K-98.07K-311.14K-1.51M-88.37K-54.92K0-3.99K-3.58K000
Capital Expenditures281.47M0-29M-21.41M-5.3M-9.93M-156.73K-6.01K-11.42K-98.07K-169.8K-105.26K-259.27K-54.92K0-3.99K-3.58K000
CapEx % of Revenue90.14%81.58%365.26%--2684.86%38.01%0.06%0.08%0.65%0.75%0.44%1.12%0.49%-0.11%0.12%---
Acquisitions0-------------------
Investments00168K000000000142.5K0000000
Other Investing544.73M-655.92M1.1M-2.27M2.94M000008.66K000000000
Cash from Financing-30.13M496.84M84.91M48.58M1.47M17.79M347.5K2.47M002.48M4K001.29M1.46M894.31K20K20K10K
Debt Issued (Net)0-------------------
Equity Issued (Net)-1.38M192.17M48.54M49.83M983.33K16.04M000000001.55M825K978.66K000
Dividends Paid00000000000000000000
Share Repurchases-1.38M-531K000000000000000000
Other Financing-13.24M-30.11M-5.34M-1.09M01.55M0-25.4K00-23.33K4K00-233.24K-72K-84.35K000
Net Change in Cash-14.71M-5.17M-7.84M12.96M-2.54M887.48K-879.95K1.76M-754.88K-2.63M-322.48K-1.07M2.16M1.68M1.53M-120.43K540.2K2.58K1.06K-8.37K
Free Cash Flow442.26M-43.23M-38.59M-33.47M-7.49M-16.9M-1.23M-711.62K-754.88K-2.63M-2.66M337.87K1.99M1.68M243.16K-1.58M-354.11K-17.42K-18.94K-18.36K
FCF Margin %141.64%-17.89%-486.02%---4569.57%-297.69%-6.73%-5.43%-17.47%-11.71%1.41%8.61%14.99%3.61%-41.69%-11.8%---
FCF Growth %1513.87%-12.03%-15.3%-346.91%55.69%-1276.71%-72.49%5.73%71.32%0.98%-886.65%-82.99%18.44%589.58%115.42%-345.21%-1933.15%8.05%-3.14%-
FCF per Share0.01-0.00-2.50-6.99-17.47-101.53-10.00-5.80-6.26-21.94-28.783.7620.4223.163.94-25.71-9.47-2.30-2.51-2.43
FCF Conversion (FCF/Net Income)-3.75x4.80x0.23x0.15x4.75x0.40x0.55x0.33x0.28x0.44x1.58x-0.10x2.26x-0.48x-0.24x0.78x0.22x0.90x1.00x0.26x
Interest Paid15.6M0715K121K0000002002.91K00000000
Taxes Paid000000000000575K0000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowMixed
Top Statement Risk

Liquidity and regulatory concentration

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Disconnects From Cash

As reported in financial statements, the relationship between net income and operating cash flow is highly volatile, with the OCF/NI ratio reaching an extreme 44.80 in 2025Q3, indicating that reported earnings are currently poor proxies for the company's actual ability to generate recurring cash from operations.

The massive divergence between net income and operating cash flow suggests that non-cash charges and accounting adjustments are significantly distorting the firm's profitability profile. Investors should monitor whether this gap narrows as the company matures, as the current lack of correlation makes it difficult to assess the underlying cash-generating power of the DJ Basin assets.

FCF Volatility Reflects Operational Transition

Based on recent SEC filings, Prairie Operating Co.'s free cash flow trajectory has been erratic, swinging from a $449.9 million inflow in 2025Q3 to a $47.1 million outflow in 2025Q2, highlighting the extreme sensitivity of the firm's cash position to the timing of large-scale asset acquisitions and drilling expenditures.

The inconsistency in FCF margins suggests that the company is currently in a capital-intensive growth phase where cash flow is dictated more by investment cycles than by operational efficiency. This pattern warrants further investigation into whether the firm can achieve sustainable positive FCF without continued reliance on external financing or asset-based liquidity.

Capital Intensity Outpacing Revenue Growth

According to reported figures, the company's capital expenditure intensity has been substantial, with CapEx/Revenue ratios peaking at 110.4% in 2025Q1, which underscores the heavy financial burden required to develop and maintain production capacity within the highly regulated and competitive Colorado energy landscape.

The high level of capital spending relative to revenue suggests that the firm is prioritizing aggressive asset development over immediate cash preservation. This strategy appears to be a double-edged sword, as it may accelerate production growth while simultaneously straining the company's limited liquidity and increasing its vulnerability to commodity price volatility.

Working Capital Fluctuations Mask Liquidity

As indicated by the quarterly data, working capital changes have been highly variable, including a $39.8 million inflow in 2025Q4, which suggests that the company is utilizing aggressive payables management or timing differences to manage its immediate cash needs amidst a period of rapid operational scaling.

The reliance on working capital swings to bolster operating cash flow may indicate that the firm is operating on a just-in-time liquidity basis. Analysts should monitor these fluctuations closely, as any reversal in these trends could rapidly expose the company's underlying cash constraints and necessitate further dilutive capital raises.

PROP — Frequently Asked Questions

Quick answers to the most common questions about buying PROP stock.

How much cash does Prairie Operating Co. (PROP) generate from operations?

Prairie Operating Co. (PROP) generated $153.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Prairie Operating Co.'s free cash flow?

Prairie Operating Co. (PROP) reported negative free cash flow of $43.2M in 2025, indicating capital requirements exceeded cash from operations.

What is Prairie Operating Co.'s capital expenditure (CapEx)?

Prairie Operating Co. (PROP) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Prairie Operating Co. distribute cash to shareholders?

In 2025, Prairie Operating Co. (PROP) spent $0.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.