Prairie Operating Co. Common Stock

Financial Services US PROP

7.51USD
0.11(1.49%)

Last update at 2024-12-19T18:46:00Z

Day Range

7.438.03

LowHigh

52 Week Range

1.4518.50

LowHigh

Fundamentals

Previous Close 7.40
Market Cap0.00000M
Volume96331
P/E Ratio-
Dividend Yield-%
EBITDA-15.76383M
Revenue TTM1.15M
Revenue Per Share TTM0.16
Gross Profit TTM 0.00000M
Diluted EPS TTM-

Overview
Financials
Peer Comparison
Reports
Stock Research & News

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31
Type	yearly	yearly	yearly	yearly	yearly
Date	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31
Income before tax	-13.40108M	-19.07873M	-1.94040M	-2.16186M	-
Minority interest	-	1.81M	-	0.00000M	-
Net income	-13.41881M	-17.27070M	-1.94040M	-2.16186M	-
Selling general administrative	6.29M	18.12M	2.83M	2.76M	-
Selling and marketing expenses	-	-	-	-	-
Gross profit	-0.55386M	0.21M	1.51M	0.90M	-
Reconciled depreciation	0.65M	0.12M	0.02M	0.05M	-
Ebit	-	-	-	-	-0.10124M
Ebitda	-	-	-	-	-
Depreciation and amortization	-	-	-	-	-
Non operating income net other	-	-	-	-	-
Operating income	-7.49966M	-18.02733M	-1.31702M	-1.85741M	-
Other operating expenses	-	-	-	-	-
Interest expense	0.61M	1.18M	0.63M	0.30M	-
Tax provision	0.00000M	0.00000M	0.00000M	0.00000M	-
Interest income	-	-	-	-	-
Net interest income	-0.61383M	-1.17522M	-0.63338M	-0.30445M	-
Extraordinary items	-	-	-	-	-
Non recurring	-	-	-	-	-
Other items	-	-	-	-	-
Income tax expense	-	-	-	-	-
Total revenue	0.52M	0.81M	4.52M	10.58M	-
Total operating expenses	8.02M	18.83M	5.84M	12.44M	-
Cost of revenue	1.07M	0.60M	3.01M	9.67M	-
Total other income expense net	-5.28759M	0.12M	0.01000M	-	-
Discontinued operations	-	-	-	-	-
Net income from continuing ops	-13.40108M	-19.07873M	-1.94040M	-2.16186M	-
Net income applicable to common shares	-	-	-	-	-0.10466M
Preferred stock and other adjustments	-	-	-	-	-

Breakdown	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31
Type	yearly	yearly	yearly	yearly	yearly
Date	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31
Total assets	6.79M	13.20M	2.67M	3.46M	-
Intangible assets	-	-	0.13M	-	-
Earning assets	-	-	-	-	-
Other current assets	-	0.30M	-	-	0.13M
Total liab	13.32M	9.00M	9.52M	9.71M	-
Total stockholder equity	-6.52506M	4.20M	-6.83241M	-6.24423M	-
Deferred long term liab	-	-	-	-	-
Other current liab	0.49M	0.47M	-	-	0.00589M
Common stock	-	-	-	-	0.48M
Capital stock	0.00125M	0.00084M	0.00037M	0.00038M	-
Retained earnings	-60.72866M	-47.30985M	-30.03915M	-28.09875M	-0.41643M
Other liab	-	-	-	-	-
Good will	-	-	-	-	-
Other assets	-	-	-	-	0.00175M
Cash	0.25M	2.79M	1.90M	2.78M	-
Cash and equivalents	-	-	-	-	-
Total current liabilities	13.17M	6.04M	7.07M	7.70M	0.10M
Current deferred revenue	-	-	-	-	-
Net debt	6.30M	2.58M	2.91M	1.65M	-
Short term debt	-	-	-	-	-
Short long term debt	6.39M	2.50M	2.50M	2.50M	-
Short long term debt total	-	-	-	-	-
Other stockholder equity	-	-	-	-	-
Property plant equipment	-	-	-	-	0.00388M
Total current assets	5.05M	10.83M	2.22M	3.22M	0.17M
Long term investments	-	-	-	-	-
Net tangible assets	-	-	-	-	0.07M
Short term investments	0.00000M	0.30M	-	-	-
Net receivables	0.09M	0.00043M	0.03M	0.00011M	-
Long term debt	0.15M	2.86M	2.31M	1.93M	-
Inventory	0.00000M	0.02M	0.22M	0.00000M	-
Accounts payable	3.23M	0.80M	3.47M	3.32M	0.08M
Total permanent equity	-	-	-	-	-
Noncontrolling interest in consolidated entity	-	-	-	-	-
Temporary equity redeemable noncontrolling interests	-	-	-	-	-
Accumulated other comprehensive income	-	-	-	-	-
Additional paid in capital	-	-	-	-	-
Common stock total equity	-	-	-	-	-
Preferred stock total equity	-	-	-	-	-
Retained earnings total equity	-	-	-	-	-
Treasury stock	-	-	-	-	-
Accumulated amortization	-	-	-	-	-
Non currrent assets other	-	-	-	-	-
Deferred long term asset charges	-	-	-	-	-
Non current assets total	1.74M	2.37M	0.45M	0.24M	-
Capital lease obligations	0.00000M	0.14M	0.25M	0.17M	-
Long term debt total	-	-	-	-	-

Breakdown	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31
Type	yearly	yearly	yearly	yearly	yearly
Date	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31
Investments	-1.81552M	-9.92873M	-0.15673M	-0.00601M	-
Change to liabilities	-	-	-	-	0.03M
Total cashflows from investing activities	-	-	-	-	-
Net borrowings	-	-	-	-	0.01M
Total cash from financing activities	1.47M	16.29M	0.35M	2.47M	0.01M
Change to operating activities	-	-	-	-	0.01M
Net income	-13.41881M	-17.27070M	-1.94040M	-2.16186M	-0.10124M
Change in cash	-2.53883M	0.89M	-0.87995M	1.76M	0.06M
Begin period cash flow	2.79M	1.90M	2.78M	1.01M	-
End period cash flow	0.25M	2.79M	1.90M	2.78M	1.01M
Total cash from operating activities	-2.19261M	-6.96972M	-1.07072M	-0.70560M	0.05M
Issuance of capital stock	0.00000M	16.04M	-	-	-
Depreciation	0.65M	0.12M	0.02M	0.05M	0.00126M
Other cashflows from investing activities	-	-	-	-	-
Dividends paid	-	-	-	-	-
Change to inventory	0.02M	-0.01872M	-0.22064M	0.00000M	-
Change to account receivables	0.00043M	0.03M	-0.03334M	0.12M	-
Sale purchase of stock	-	-	-	-	-
Other cashflows from financing activities	-	-	-	-	-
Change to netincome	-	-	-	-	0.10M
Capital expenditures	5.30M	9.93M	0.16M	0.00601M	0.00000M
Change receivables	-	-	-	-	-
Cash flows other operating	-	-	-	-	-
Exchange rate changes	-	-	-	-	-
Cash and cash equivalents changes	-	-	-	-	-
Change in working capital	2.40M	-0.14555M	0.40M	1.13M	-
Stock based compensation	2.87M	12.59M	0.41M	0.27M	-
Other non cash items	-	-1.31739M	0.03M	0.00500M	-
Free cash flow	-7.48808M	-16.89845M	-1.22745M	-0.71162M	-

Peer Comparison

Sector: Financial Services Industry: Capital Markets

Company	Change (USD)	Price (USD)	Trailing PE (x)	Forward PE (x)	Price Sales TTM (x)	Price to Book Value (x)	Enterprise Value to Revenue (x)	Enterprise Value to EBITDA (x)
PROP Prairie Operating Co. Common Stock	0.11 1.49%	7.51	-	-	62.02	-	164.95	-1.7198
MS Morgan Stanley	0.69 0.57%	121.72	16.50	13.76	2.80	1.65
SCHW Charles Schwab Corp	0.28 0.39%	74.25	22.86	17.39	6.14	4.28
GS Goldman Sachs Group Inc	8.62 1.57%	558.87	18.44	10.60	2.83	1.16
CIIHY CITIC Securities Co Ltd ADR	- -%	30.18	15.86	7.89	0.98	1.07	10.27

Reports Covered

View All

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.