Educational research on US and Indian equities, ETFs, mutual funds and crypto, with screeners and a free investing academy.
All data is for educational purposes only and should not be considered investment advice.
Equiscale is operated by Syntellia LLC, a Delaware limited liability company.
© 2026 Syntellia LLC. All rights reserved.
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.
Rule-based from financial data. Not advice.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 5 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $242M | $131M | $32M | $-43M | 24.6% | 2943.8% | -178.3% |
| 2024 | $8M | $-38M | $-41M | $-39M | -77.5% | - | -48.3% |
| 2023 | $0M | $-62M | $-79M | $-33M | -196.9% | - | 17034.7% |
| 2022 | $0M | $-0M | $-0M | $-0M | 121.0% | - | - |
| 2021 | - | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2025 |
|---|---|
| Total Revenue | 241.65 |
| Operating Revenue | 241.65 |
| Cost Of Revenue | 120.47 |
| Gross Profit | 121.18 |
| Operating Expense | 52.19 |
| Selling General And Administration | 50.61 |
| Total Expenses | 172.66 |
| Operating Income | 68.99 |
| Total Operating Income As Reported | 65.58 |
| EBITDA | 131.14 |
| Normalized EBITDA | 118.66 |
| EBIT | 82.23 |
| Interest Income | 0.76 |
| Interest Expense | 28.52 |
| Net Interest Income | -27.76 |
| Other Non Operating Income Expenses | - |
| Other Income Expense | 12.48 |
| Interest Income Non Operating | 0.76 |
| Interest Expense Non Operating | 28.52 |
| Net Non Operating Interest Income Expense | -27.76 |
| Pretax Income | 53.70 |
| Tax Provision | 21.65 |
| Tax Rate For Calcs | 0 |
| Tax Effect Of Unusual Items | 4.99 |
| Net Income Continuous Operations | 32.05 |
| Net Income From Continuing And Discontinued Operation | 32.05 |
| Net Income From Continuing Operation Net Minority Interest | 32.05 |
| Net Income | 32.05 |
| Net Income Common Stockholders | -60.91 |
| Net Income Including Noncontrolling Interests | 32.05 |
| Normalized Income | 24.56 |
| Diluted NI Availto Com Stockholders | -60.91 |
| Basic Average Shares | 45.23 |
| Diluted Average Shares | 45.23 |
| Reconciled Depreciation | 48.92 |
| Reconciled Cost Of Revenue | 120.47 |
| Total Unusual Items | 12.48 |
| Total Unusual Items Excluding Goodwill | 12.48 |
| Preferred Stock Dividends | - |
| Minority Interests | - |
| Net Income Discontinuous Operations | 0 |
| Special Income Charges | -3.41 |
| Other Special Charges | - |
| Write Off | - |
| Impairment Of Capital Assets | 3.41 |
| Gain On Sale Of Security | 15.89 |
| Depreciation Amortization Depletion Income Statement | - |
| Depreciation And Amortization In Income Statement | - |
| General And Administrative Expense | 50.61 |
| Other Gand A | 50.61 |
| Salaries And Wages | - |
| Gain On Sale Of Ppe | - |
| Rent Expense Supplemental | 41.41 |
| Other Operating Expenses | 1.58 |
| Otherunder Preferred Stock Dividend | 92.96 |
Energy sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Prairie Operating Co.this co. | PROP | $85M | 2.66↓ discount | 0.65 | 24.6% | 3.47 |
| enCore Energy Corp. | EU | $308M | -5.41 | 1.34 | -24.8% | -7.40 |
| PrimeEnergy Resources Corporation | PNRG | $299M | 11.35 | 1.38 | 12.2% | 2.72 |
| Infinity Natural Resources, Inc. | INR | $252M | 10.60 | 0.82 | 7.7% | 2.32 |
| Kolibri Global Energy Inc. | KGEI |
| - |
| - |
| - |
| - |
| $202M |
| 13.03 |
| 0.99 |
| 7.6% |
| 6.11 |
| Epsilon Energy Ltd. | EPSN | $179M | -30.93 | 1.44 | -4.6% | 30.11 |
| Evolution Petroleum Corporation | EPM | $163M | 110.65 | 2.27 | 2.1% | 7.38 |
| New Fortress Energy Inc. | NFE | $154M | -0.08 | 0.84 | -1009.4% | -10.29 |
| Empire Petroleum Corporation | EP | $109M | -1.52 | -23.76 | 1564.8% | -2.10 |
| Peer Median | - | 5.26 | 1.17 | 4.8% | 2.52 | |