Delisting risk
Prairie Operating (PROP)
Develops crude oil, natural gas, and NGL assets in Colorado's DJ Basin.
$0.4700
Pre-market+0.01 (+2.84%)
At close$0.4570(−9.81%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 | 0 | 0 | 0 | 8 | 14 | 68 | 78 | 83 | 83 | 99 |
| Cost of revenue | 0 | 1 | 0 | 0 | 0 | 3 | 6 | 32 | 38 | 45 | 40 | 33 |
| Gross profit | 0 | 0 | 0 | 0 | 0 | 5 | 8 | 36 | 39 | 38 | 43 | 65 |
| 6 | 8 | 8 | 9 | 9 | 6 | 6 | 17 | 12 | 17 | 17 | 20 | |
| 6 | 7 | 8 | 9 | 9 | 6 | 6 | 16 | 12 | 16 | 17 | 12 | |
| General & administrative | 0 | 7 | 8 | 9 | 9 | 6 | 6 | 16 | 12 | 16 | 17 | 12 |
| Other expenses | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 8 |
| Operating income | −6 | −7 | −8 | −9 | −9 | −1 | 2 | 19 | 27 | 21 | 26 | 46 |
| −28 | −16 | 0 | 0 | −3 | −11 | −4 | 17 | −26 | −2 | −217 | 83 | |
| Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest expense | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 9 | 9 | 9 | 8 | 10 |
| Other non-operating income | 28 | 16 | 0 | 0 | 3 | 10 | 3 | −26 | 17 | −7 | 209 | 0 |
| Income before tax | −34 | −23 | −8 | −9 | −11 | −12 | −3 | 36 | 1 | 19 | −191 | 129 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | −38 | 20 |
| Net income from continuing operations | −34 | −23 | −8 | −9 | −11 | −12 | −3 | 36 | 1 | −2 | −153 | 109 |
| Discontinued operations | 0 | 0 | −1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income | −34 | −23 | −9 | −9 | −11 | −12 | −3 | 36 | 1 | −2 | −153 | 109 |
| EPS, basic | −$5.24 | −$2.39 | −$0.90 | −$3.49 | −$0.68 | −$0.52 | −$3.49 | $1.04 | −$0.44 | $0.11 | −$2.16 | $1.75 |
| EPS, diluted | −$5.24 | −$2.39 | −$0.90 | −$3.49 | −$0.68 | −$0.52 | −$3.49 | $0.18 | −$0.44 | $0.11 | −$2.16 | $0.23 |
| Weighted average shares, basic | 7 | 10 | 10 | 12 | 17 | 23 | 27 | 44 | 51 | 45 | 81 | 107 |
| Weighted average shares, diluted | 7 | 10 | 10 | 12 | 17 | 23 | 27 | 198 | 506 | 45,233 | 80,585 | 185,591 |
| EBITDA | −34 | −23 | −8 | −9 | −11 | −10 | 1 | 57 | 26 | 47 | −167 | 63 |
| Depreciation & amortization | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 12 | 16 | 19 | 16 | 17 |
| EBIT | −34 | −23 | −8 | −9 | −11 | −11 | −1 | 45 | 10 | 28 | −183 | 46 |
