PROP
Prairie Operating Co.
$1.92
+$0.05(+2.67%)
40
Overall
--
Value
40
Tech
--
Quality
Market Cap
$94.02M
Volume
2.17M
52W Range
$1.84 - $11.00
Target Price
$6.33
Order:
Income Statement
| Metric | Trend | Chart | 2014 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $23.1M | $22.7M | $15.1M | $13.9M | $10.6M | $412.3K | $369.8K | $517.6K | $1.5M | $7.9M | ||
| Total Revenue | $23.1M | $22.7M | $15.1M | $13.9M | $10.6M | $412.3K | $369.8K | $517.6K | $1.5M | $7.9M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-14.8M | $16.2M | -- | $-11.3M | $-9.7M | $206.2K | $281.8K | -- | $548.6K | $3.1M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $8.3M | $6.5M | $15.1M | $2.6M | $904.6K | $206.2K | $88.0K | $517.6K | $997.2K | $7.9M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-6.8M | $7.7M | $20.4M | $-3.6M | $-2.8M | $2.7M | $18.6M | $8.1M | $16.5M | $34.5M | ||
| Research & Development | -- | -- | -- | -- | -- | -- | -- | -- | -- | $79.1M | ||
| Selling, General & Administrative | $2.4M | $3.2M | $2.3M | $1.6M | $1.4M | $2.0M | $5.8M | $3.6M | $16.3M | $30.6M | ||
| General & Administrative Expenses | $2.4M | $3.2M | $2.3M | $1.6M | $1.4M | $2.0M | $5.8M | $3.6M | $16.3M | $30.6M | ||
| Salaries & Wages | $4.5M | $4.5M | $3.0M | $2.0M | $1.4M | $408.0K | $12.3M | $2.7M | -- | -- | ||
| Depreciation & Amortization | $-45.5K | $-159.1K | $-147.8K | $-80.0K | $-47.7K | $24.7K | $112.5K | $658.1K | $983.8K | $427.0K | ||
| Depreciation & Amortization | $-45.5K | $-159.1K | $-147.8K | $-80.0K | $-47.7K | $24.7K | $112.5K | $658.1K | $983.8K | $427.0K | ||
| Amortization | -- | -- | -- | -- | -- | $132.0K | -- | -- | -- | -- | ||
| Other Operating Expenses | $-6.8M | $-7.7M | $15.1M | $-3.6M | $-116.0K | $-206.2K | $-281.8K | $-1.1M | $264.0K | $2.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $1.5M | $-1.2M | $-5.3M | $-941.0K | $-1.9M | $-2.3M | $-18.2M | $-7.6M | $-16.5M | $-26.5M | ||
| EBITDA | $1.1M | $-1.3M | $-5.2M | $520.0K | $-1.8M | $-2.2M | $-17.9M | $-461.5K | $-65.0M | $-39.6M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $11.8K | $26.5K | $395.1K | $1.7M | $304.4K | $637.0K | $1.2M | $613.8K | $122.0K | $1.1M | ||
| Intinc | -- | -- | -- | -- | -- | -- | -- | -- | $248.0K | $580.0K | ||
| Net Non-Operating Interest Income/Expense | $-11.8K | $-26.5K | $-395.1K | $-1.7M | $-304.4K | $-637.0K | $-1.2M | $-613.8K | $126.0K | $-562.0K | ||
| Gain on Sale of Securities | -- | $-1.8M | -- | -- | -- | -- | -- | $-146.3K | -- | -- | ||
| Other Income/Expense | $460.7K | $299.4K | $785 | $-3.0K | $-1.4M | $-10.0K | $-183.6K | $-5.3M | $548.0K | $4.4M | ||
| Other Special Charges | -- | $-5.1M | -- | $1.4M | $1.4M | $10.0K | $183.6K | $197.7K | $-548.0K | $-6.0K | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | -- | -- | -- | -- | $-125.0K | -- | -- | ||
| Special Income Charges | -- | -- | -- | $5.0K | -- | -- | $-59.8K | $-107.2K | $-17.1M | -- | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | -- | $59.8K | $107.2K | $17.1M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $1.0M | $-1.5M | $-5.3M | $-938.0K | $-1.9M | $-2.3M | $-18.0M | $-461.5K | $-65.0M | $-40.1M | ||
| Pre-Tax Income | $995.6K | $-1.5M | $-5.7M | $-2.6M | $-2.2M | $-2.9M | $-19.2M | $-461.5K | $-62.0M | $-39.9M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-575.0K | -- | -- | -- | -- | -- | -- | -- | $-3.1M | $-1.3M | ||
| NET INCOME | ||||||||||||
| Net Income | $995.6K | $-1.6M | $-5.7M | $-2.6M | $-2.2M | $-1.9M | $-17.3M | $-461.5K | $-79.1M | $-40.9M | ||
| Net Income (Continuing Operations) | $995.6K | $-1.6M | $-5.7M | $-2.6M | $-2.2M | $-1.9M | $-17.3M | $-461.5K | $-62.0M | $-39.9M | ||
| Net Income (Discontinued Operations) | $995.6K | $-1.6M | $-5.7M | $-2.6M | $-2.2M | $-1.9M | $-17.3M | $-461.5K | $-79.1M | $-40.9M | ||
| Net Income (Common Stockholders) | $995.6K | $-1.6M | $-5.7M | $-2.6M | $-2.2M | $-2.0M | $-17.6M | $-461.5K | $-79.1M | $-40.9M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | $-15.1M | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $-21.6M | $23.9M | -- | $-14.8M | $-12.4M | $2.7M | $18.6M | $461.5K | $16.5M | $37.6M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $2.6M | $2.6M | $3.4M | $3.4M | $3.5M | $3.5M | $4.8M | $11.6M | $4.8M | $15.5M | ||
| Average Shares Outstanding (Diluted) | $2.8M | $2.6M | $3.4M | $3.3M | $3.5M | $3.5M | $4.8M | $11.6M | $4.8M | $15.5M | ||
| Shares Outstanding | $2.6M | $3.4M | $3.4M | $3.5M | $3.5M | $3.5M | $10.4M | $12.2M | $10.0M | $26.9M | ||
| Basic EPS | $0.40 | $-3.2 | $-1.6 | $-0.76 | $-0.62 | $-0.53 | $-7.42 | $-2.36 | $-16.51 | $-5.3 | ||
| Basic EPS (Continuing Operations) | -- | $-3.2 | $-1.6 | -- | -- | $-0.53 | $-7.8 | $-2.36 | $-16.51 | $-5.23 | ||
| Diluted EPS | $0.40 | $-3.2 | $-1.6 | $-0.80 | $-0.62 | $-0.53 | $-7.42 | $-2.36 | $-16.51 | $-5.3 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $-0.53 | -- | -- | $-16.51 | $-5.23 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | -- | -- | $85.8K | $372.3K | $364.4K | -- | -- | ||
| Basic Discontinuous Operations | -- | -- | -- | -- | -- | -- | $0.38 | -- | -- | $-0.07 | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-0.07 | ||
| Gain On Sale Of P P E | -- | $-36.9K | $-785 | $3.0K | -- | -- | -- | $-5.2M | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | -- | -- | $957.7K | $1.9M | $-15.5K | -- | -- | ||
| Minority Interests | -- | $-67.3K | $681 | -- | -- | $961.3K | $1.8M | -- | -- | -- | ||
| Net Income Discontinuous Operations | -- | -- | -- | -- | -- | $961.3K | $1.9M | $-17.7K | $-17.1M | $-1.0M | ||
| Net Income From Other Gains Losses | -- | -- | -- | -- | -- | $85.8K | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | $-5.0K | -- | -- | -- | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | -- | $961.3K | $78.2K | $-17.7K | $-17.1M | $-1.0M | ||
| Other Gand A | $2.4M | $3.2M | $2.3M | $1.6M | $1.4M | $2.0M | $5.8M | $3.6M | $16.3M | $30.6M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | $59.8K | $107.2K | -- | -- | ||
| Other Taxes | -- | -- | -- | -- | -- | -- | -- | -- | -- | $591.0K | ||
| Other Write Off | -- | -- | -- | -- | -- | $3.0M | -- | -- | -- | -- | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | -- | -- | $85.8K | $372.3K | $364.4K | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | -- | -- | $85.8K | $372.3K | $364.4K | -- | -- | ||
| Provision For Gain Loss On Disposal | -- | -- | -- | -- | -- | -- | -- | -- | $-17.1M | $-1.0M | ||
| Rent And Landing Fees | $2.0M | -- | -- | $1.1M | $890.3K | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | -- | -- | -- | -- | -- | $-125.0K | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | PROP | $1.92 | +2.7% | 2.17M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |