PROP - NASDAQ

Prairie Operating Co.

PROP·NASDAQ

$1.20

+1.7%

Financial ServicesFinancial - Capital Markets

Prairie Operating Co. engages in developing energy to meet growing demand, while protecting the environment. The company was formerly known as Creek Road Miners, Inc. and changed its name to Prairie Operating Co. in May 2023. Prairie Operating Co. is based in Oklahoma City, Oklahoma.

Statements Value Model

At a Glance

Live Snapshot

Market Cap$54.28M

EPS-1.3500

P/E Ratio2.39

Earnings Date05/13/2026

944.55M

Assets

503%

3Y+13804.0%

5Y+35271.0%

10Y+16087.0%

814.38M

Total Liabilities

685%

3Y+6015.0%

5Y+8459.0%

10Y+21535.0%

130.16M

Total Equity

147%

3Y-2095.0%

5Y-2002.0%

10Y+6185.0%

Prairie Operating Co. Funding & Solvency Profile

PROP · NASDAQ

Current Assets

Cash & Cash Equivalents20.00K

Net Receivables45.83M

Inventory3.60M

Other Current Assets30.26M

Total Current Assets80 M

Non-Current Assets

Property, Plant & Equipment24.03M

Goodwill & Intangible Assets0.00

Long-Term Investments24.63M

Other Non-Current Assets816.16M

Total Non-Current Assets865 M

Total Assets

944.55M

Financial Health Analysis

Current Ratio

0.63x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

6.26x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-46055000

Negative working capital indicates short-term liabilities exceed short-term assets—potential liquidity stress.

Asset Composition

8% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

Prairie Operating Co. Balance Sheet

PROP • NASDAQ

Prairie Operating Co. Balance Sheet	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017	Dec 2016	Dec 2015	Dec 2014	Dec 2013	Dec 2012	Dec 2011	Dec 2010	Jul 2009	Jul 2008	Jul 2007
ASSETS
CURRENT ASSETS
Cash and Cash Equivalents	20K	5.2M	13M	246.4K	2.8M	1.9M	2.8M	1M	1.8M	4.4M	4.7M	5.8M	3.6M	2M	422.1K	542.6K	4.8K	2.2K	1.2K
Cash & Short-Term Investments	20K	5.2M	13M	246.4K	2.8M	1.9M	2.8M	1M	1.8M	4.4M	4.7M	5.8M	3.6M	2M	422.1K	542.6K	4.8K	2.2K	1.2K
Net Receivables	45.8M	12.8M	0.0	90K	427.0	33.5K	113.0	124.4K	336K	187.8K	407.1K	0.0	17.8K	40.5K	54.2K	19.1K	0.0	0.0	0.0
Accounts Receivables	22.7M	12.3M	0.0	0.0	427.0	33.5K	113.0	124.4K	336K	187.8K	407.1K	0.0	17.8K	40.5K	54.2K	19.1K	0.0	0.0	0.0
Other Receivables	23.1M	494K	0.0	90K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Inventory	3.6M	0.0	0.0	0.0	18.7K	0.0	0.0	0.0	1.2K	0.0	39.6K	0.0	27K	0.0	0.0	0.0	0.0	0.0	0.0
Prepaids	0.0	0.0	164.4K	40.7K	107.7K	53.3K	440.2K	898.4K	658.5K	1M	1.3M	2M	620.2K	262K	164.1K	95.3K	0.0	0.0	0.0
Other Current Assets	30.3M	317K	329.6K	4.7M	7.9M	233K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	29.5K	0.0	0.0	0.0	0.0
Total Current Assets	79.7M	18.3M	13.5M	5.1M	10.8M	2.2M	3.2M	2M	2.8M	5.6M	6.5M	7.8M	4.3M	2.3M	670K	657K	4.8K	2.2K	1.2K
NON-CURRENT ASSETS
Property, Plant, and Equipment (Net)	24M	136.3M	28.9M	1.6M	2.4M	253.9K	228.8K	99.8K	165.4K	215.9K	250.8K	264.7K	51K	3.3K	8K	6.8K	0.0	0.0	0.0
Intangible Assets	0.0	0.0	0.0	0.0	0.0	132K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Goodwill & Intangible Assets	0.0	0.0	0.0	0.0	0.0	132K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	24.6M	168K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	142.5K	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Tax Assets	0.0	0.0	137K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-Current Assets	816.2M	2.6M	3.3M	110.4K	18.2K	67K	9.4K	88.9K	9.4K	19.9K	21.1K	20.1K	34.8K	15.1K	13.4K	0.0	0.0	0.0	0.0
Total Non-Current Assets	864.8M	139.1M	32.3M	1.7M	2.4M	452.9K	238.2K	188.7K	174.8K	235.9K	271.9K	427.3K	85.8K	18.5K	21.4K	6.8K	0.0	0.0	0.0
Other Assets	0.0	-854K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Assets	944.5M	156.6M	45.8M	6.8M	13.2M	2.7M	3.5M	2.2M	2.9M	5.8M	6.8M	8.2M	4.4M	2.3M	691.4K	663.8K	4.8K	2.2K	1.2K
LIABILITIES
CURRENT LIABILITIES
Total Payables	108.1M	44.4M	2.3M	3.2M	801.7K	599.5K	3M	2.7M	2.8M	937.8K	1.7M	1.9M	1.2M	1.1M	1.3M	589.2K	4.9K	0.0	0.0
Accounts Payable	45.8M	33.9M	2.3M	3.2M	801.7K	599.5K	3M	2.4M	2.8M	937.8K	1.6M	1.6M	1.2M	684K	1.2M	508.9K	4.9K	0.0	0.0
Other Payables	62.3M	10.5M	0.0	0.0	0.0	0.0	0.0	224.2K	0.0	0.0	111.7K	313.4K	0.0	387K	116.7K	80.3K	0.0	0.0	0.0
Accrued Expenses	0.0	748K	1.9M	0.0	2.2M	1.6M	186.9K	48.7K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.6K	0.0	0.0
Short Term Debt	0.0	12.6M	42K	6.4M	2.5M	2.5M	2.5M	2.5M	1.1M	0.0	0.0	0.0	0.0	0.0	633.1K	0.0	90K	70K	50K
Capital Lease Obligations (Current)	1.3M	323K	0.0	0.0	34K	108.7K	93.3K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Tax Payables	31.4M	7.1M	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Deferred Revenue	0.0	0.0	0.0	0.0	0.0	758.8K	1.6M	1.7M	2.2M	1.6M	3.7M	2M	861.6K	176.2K	169.4K	75.7K	0.0	0.0	0.0
Other Current Liabilities	16.4M	5M	1.2M	3.5M	472K	1.5M	324.2K	224.2K	224.2K	224.2K	0.0	0.0	0.0	0.0	0.0	2.3M	0.0	0.0	0.0
Total Current Liabilities	125.8M	63M	5.4M	13.2M	6M	7.1M	7.7M	7.1M	6.3M	2.7M	5.4M	3.9M	2.1M	1.2M	2.1M	2.9M	96.5K	70K	50K
NON-CURRENT LIABILITIES
Long Term Debt	367.5M	32.6M	0.0	149.9K	2.9M	2.3M	1.9M	0.0	0.0	1M	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Deferred Tax Liabilities (Non-Current)	21.7M	854K	137K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-Current Liabilities	297.7M	7.1M	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.8M	1.9M	0.0	0.0	0.0	0.0
Total Non-Current Liabilities	688.6M	41.6M	231K	149.9K	3M	2.4M	2M	0.0	0.0	1M	0.0	0.0	0.0	4.8M	1.9M	0.0	0.0	0.0	0.0
Other Liabilities	0.0	-854K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Lease Obligations	3.1M	1.4M	94K	0.0	135.1K	246.4K	79.8K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	814.4M	103.8M	5.6M	13.3M	9M	9.5M	9.7M	7.1M	6.3M	3.8M	5.4M	3.9M	2.1M	6M	4.1M	2.9M	96.5K	70K	50K
SHAREHOLDERS' EQUITY
Treasury Stock	-531K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Preferred Stock	15.9M	0.0	0.0	26.0	23.0	17.0	29.0	577.0	0.0	0.0	0.0	0.0	0.0	4.0	2.0	98.0	0.0	0.0	0.0
Common Stock	625K	230K	98K	1.2K	819.0	351.0	351.0	7K	6.9K	6.9K	5.1K	5.1K	5.1K	3.6K	3.5K	0.0	432.0	432.0	432.0
Additional Paid-In Capital	217.8M	172.3M	118.9M	54.2M	51.5M	23.2M	21.9M	21M	20M	19.7M	17.3M	16M	15M	5.1M	2.3M	853.1K	71.2K	71.2K	71.2K
Retained Earnings	-87.7M	-119.8M	-78.9M	-60.7M	-47.3M	-30M	-28.1M	-25.9M	-23.3M	-17.6M	-16M	-11.8M	-12.8M	-8.9M	-5.7M	-3.1M	-163.3K	-136.6K	-120.5K
Accumulated Other Comprehensive Income/Loss	0.0	0.0	0.0	0.0	-819.0	0.0	-350.0	-7K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.8K	0.0
Other Total Stockholders' Equity	0.0	0.0	0.0	0.0	0.0	0.0	350.0	-7.2K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Stockholders' Equity	130.2M	52.8M	40.2M	-6.5M	4.2M	-6.8M	-6.2M	-4.9M	-3.4M	2.1M	1.3M	4.3M	2.3M	-3.8M	-3.4M	-2.3M	-91.7K	-67.8K	-48.8K
Total Equity	130.2M	52.8M	40.2M	-6.5M	4.2M	-6.8M	-6.3M	-4.9M	-3.4M	2.1M	1.4M	4.3M	2.3M	-3.8M	-3.4M	-2.3M	-91.7K	-67.8K	-48.8K
Minority Interest	0.0	0.0	0.0	0.0	0.0	-12.5K	-12.5K	-12.5K	-12.5K	-11.8K	17.7K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
SUMMARY
Total Liabilities & Equity	944.5M	156.6M	45.8M	6.8M	13.2M	2.7M	3.5M	2.2M	2.9M	5.8M	6.8M	8.2M	4.4M	2.3M	691.4K	663.8K	4.8K	2.2K	1.2K
Total Investments	24.6M	168K	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	142.5K	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Debt	370.6M	46.5M	136K	6.5M	5.5M	5.1M	4.6M	2.5M	1.1M	1M	0.0	0.0	0.0	0.0	633.1K	0.0	90K	70K	50K
Net Debt	370.5M	41.3M	-12.9M	6.3M	2.7M	3.2M	1.9M	1.5M	-652.6K	-3.4M	-4.7M	-5.8M	-3.6M	-2M	211K	-542.6K	85.2K	67.8K	48.8K
Shares Outstanding	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744	50,277,744

SEC Filings

PROP - Filing history and reports

Filing Type	Filing Date	Period Ending	Fiscal Year	Actions
DEF 14A DEF 14A 2026 N/A	April 23, 2026	June 03, 2026	2026	View Filing
8-K 8-K 2026 N/A	April 22, 2026	April 22, 2026	2026	View Filing
8-K 8-K 2026 N/A	April 09, 2026	April 08, 2026	2026	View Filing
8-K 8-K 2026 N/A	April 07, 2026	April 06, 2026	2026	View Filing
10-K 10-K 2025 FY FY	March 31, 2026	December 31, 2025	2025	View Filing
8-K 8-K 2026 N/A	March 30, 2026	March 30, 2026	2026	View Filing
8-K 8-K 2026 N/A	March 25, 2026	March 25, 2026	2026	View Filing
8-K 8-K 2026 N/A	March 03, 2026	March 02, 2026	2026	View Filing
8-K 8-K 2025 N/A	November 14, 2025	November 14, 2025	2025	View Filing
10-Q 10-Q 2025 Q3 Q3	November 14, 2025	September 30, 2025	2025	View Filing

Showing 1 to 10 of 284 filings

Related Guides

Blog Categories

Continue your PROP research with focused valuation guides.

Fundamentals

Decode statement quality and operating durability.

Accounting

Interpret line items with cleaner analytical framing.

Forecasting

Translate historical performance into forward scenarios.

Reference

Use practical frameworks for statement-led valuation.

Research Paths

Pick your next lens

Snapshot

Start with context, operating signals, and key market metrics.

Value Model

Stress test fair value across bear, base, and bull assumptions.

Statements

Validate revenue quality, margins, and balance sheet durability.

Earnings Call

Read management commentary and compare it with reported outcomes.

Dividends

Check payout sustainability and long-term distribution behavior.

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.