Prairie Operating Co. (PROP)

Import this data to Google Sheets with:

=jivedata("PROP","financials")

Full statements spill as a table. For one cell: =jivedata("PROP","Revenue") or =jivedata("PROP","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.

Prairie Operating Co.

PROP • CIK 0001162896

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Assets	$45,683.011	$156,554	$944,546	$1,005,213
Hedged Liability, Fair Value Hedge	—	—	$0	$0
Liabilities	$5,510.2	$103,786	$678,236	$739,018
Cash and Cash Equivalents, at Carrying Value	$13,036.95	$5,192	$20	$21
Oil and Gas Joint Interest Billing Receivables	—	—	$23,106	$7,234
Derivative Asset, Current	—	—	$28,812	$0
Inventory, Net	—	—	$3,604	$4,220
Prepaid Expense and Other Assets, Current	—	—	$1,452	$1,689
Assets, Current	$13,531.091	$18,302	$79,722	$41,901
Oil and Gas Property, Successful Effort Method, Gross	—	—	$852,732	$1,007,985
Property, Plant and Equipment, Other, Gross	—	$94	$21,067	$21,604
Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment	$1,111.115	$427	$49,343	$82,098
Property, Plant and Equipment, Net	$31,887.711	$134,620	$824,456	$947,491
Derivative Asset, Noncurrent	—	—	$24,627	$0
Debt Issuance Costs, Net	—	—	$12,642	$12,688
Operating Lease, Right-of-Use Asset	$155.253	$1,323	$2,966	$2,966
Other Assets, Noncurrent	—	$1,759	$133	$167
Accounts Payable and Accrued Liabilities, Current	$5,374.494	$38,225	$62,792	$92,729
Oil and Gas Sales Payable, Current	—	$2,366	$30,300	$21,115
Taxes Payable, Current	—	$7,094	$31,385	$35,074
Derivative Liability, Current	—	$2,446	$0	$16,954
Operating Lease, Liability, Current	$41.89	$323	$1,300	$1,543
Liabilities, Current	$5,416.384	$63,009	$125,777	$167,415
Long-term Line of Credit, Noncurrent	—	—	$366,000	$436,000
Subordinated Debt Obligations, Fair Value Disclosure	—	—	$1,458	$1,458
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability Value	—	—	$316	$725
Embedded Derivative, Fair Value of Embedded Derivative Liability	—	—	$15,853	$12,262
Derivative Liability, Noncurrent	—	$1,949	$0	$14,711
Deferred Tax and Other Liabilities, Noncurrent	—	—	$21,652	$21,652
Asset Retirement Obligation	—	$227	$4,019	$3,781
Operating Lease, Liability, Noncurrent	$93.816	$1,043	$1,792	$1,544
Other Liabilities, Noncurrent	—	—	$1,082	$1,026
Liabilities, Noncurrent	$93.816	$40,777	$552,459	$571,603
Temporary Equity, Par Value	—	—	$136,146	$43,224
Common Stock, Value, Issued	$98.267	$230	$625	$1,060
Treasury Stock, Common, Value	—	—	$531	$1,778
Additional Paid in Capital	$118,927.814	$172,304	$217,785	$355,060
Retained Earnings (Accumulated Deficit)	$-78,853.677	$-119,766	$-87,715	$-131,371
Stockholders' Equity Attributable to Parent	$40,172.811	$52,768	$130,164	$222,971
Capitalized Costs of Unproved Properties Excluded from Amortization, Cumulative	—	—	$57,897	$101,499
Temporary Equity, Shares Authorized	—	—	50,000,000	50,000,000
Temporary Equity, Shares Issued	—	—	121,050	98,000
Common Stock, Shares Authorized	500,000,000	500,000,000	500,000,000	500,000,000
Common Stock, Shares, Issued	9,826,719	23,045,209	62,499,375	105,828,010
Treasury Stock, Common, Shares	—	—	111,357	715,955
Financial and Nonfinancial Liabilities, Fair Value Disclosure	—	$790	—	$790

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025

Loading financial statements…

Import this data to Google Sheets with:

=jivedata("PROP","financials")

Full statements spill as a table. For one cell: =jivedata("PROP","Revenue") or =jivedata("PROP","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.