PROP Dividend: Prairie Operating Co Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

PROP Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	89	7	0	0	0	0
Revenue Growth (YoY)	8,800%	--	--	--	--	-100%
Cost of Revenue	22	1	0	1	0	0
Gross Profit	67	6	0	0	0	0
Selling, General & Admin	36	30	16	6	18	2
Research & Development	0	0	0	--	--	--
Operating Expenses	59	32	-1	6	18	2
Other Non Operating Income (Expenses)	-5	-5	-45	--	0	0
Pretax Income	9	-39	-62	-13	-19	-2
Income Tax Expense	--	0	0	0	0	--
Net Income	-68	-40	-79	-13	-17	-2
Net Income Growth	-9%	-49%	508%	-24%	750%	0%
Shares Outstanding (Diluted)	198.36	15.45	0.16	0.4	0.16	0.12
Shares Change (YoY)	1,553%	9,120%	-59%	145%	36%	-97%
EPS (Diluted)	-0.34	-2.64	-471.86	-33.8	-106	-16.5
EPS Growth	-95%	-99%	1,296%	-68%	542%	2,576%
Free Cash Flow	-447	-10	-33	-7	-9	-1
Free Cash Flow Per Share	-2.25	-0.64	-196.89	-17.16	-54.08	-8.14
Gross Margin	75.28%	85.71%	0%	0%	0%	0%
Operating Margin	7.86%	-371.42%	0%	0%	0%	0%
Profit Margin	-76.4%	-571.42%	0%	0%	0%	0%
Free Cash Flow Margin	-502.24%	-142.85%	0%	0%	0%	0%
EBITDA	21	-26	0	-7	-18	-2
EBITDA Margin	23.59%	-371.42%	0%	0%	0%	0%
D&A For EBITDA	14	0	0	0	0	0
EBIT	7	-26	0	-7	-18	-2
EBIT Margin	7.86%	-371.42%	0%	0%	0%	0%
Effective Tax Rate	--	0%	0%	0%	0%	--