Prairie Operating Co. Financial Ratios — PROP Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	30.37	-151.9	-92.24	- -	- -	- -	- -	- -	- -	- -	-88.04	35.04
Return on Assets (%)	-296.52	-68.63	-109.2	15.83	-56.82	-24.99	-130.66	-101.25	-76.09	-63.34	-217.65	-6.14	-332.81	-40.46	5.82
Return on Capital (%)	- -	- -	- -	30.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.36
Return on Invested Capital (%)	- -	- -	- -	44.78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.9
Gross Margin (%)	25.14	35.88	38.13	35.96	21.92	28.78	0.06	18.87	8.55	50	23.8	- -	47.45	60.36	50.15
EBITDA Margin (%)	-83.41	2.98	3.14	6.56	-11.5	-4.51	-34.44	-6.19	-17.08	-545.8	-4,876.31	- -	- -	-328.58	48.79
Operating Margin (%)	-83.48	2.93	3.07	6.37	-11.99	-5.21	-35.42	-6.77	-17.56	-551.68	-4,908.2	- -	- -	-333.96	28.55
Incremental Operating Margin (%)	- -	113.3	3.28	9.47	- -	- -	- -	- -	- -	- -	- -	-4,783.4	- -	- -	40.86
Pretax Margin (%)	-53.12	-15.11	-32.52	4.32	-17.62	-6.64	-38.05	-18.81	-20.44	-703.75	-5,192.51	- -	- -	-502.17	22.22
Profit Margin (%)	-53.12	-15.11	-32.52	4.32	-17.7	-6.94	-38.05	-18.81	-20.44	-470.6	-4,670.23	- -	- -	-515.33	13.26
Net Income to Common Margin (%)	-69.34	-46.55	-34.69	4.32	-17.7	-6.94	-38.05	-18.81	-20.44	-491.41	-4,770.91	- -	- -	-515.33	13.26
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.32
Dvd Payout Ratio (%)	23.39	67.54	6.25	- -	- -	- -	- -	- -	- -	2.17	1.74	44.12	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	30.37	-151.9	-92.24	- -	- -	- -	- -	- -	- -	- -	-88.04	35.04

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1	- -	- -	- -	- -	1	1	2	5	5	5	6	- -	47	371
ST Debt	1	- -	- -	- -	- -	- -	1	2	3	3	3	6	- -	13	1
LT Debt	- -	- -	- -	- -	- -	1	- -	- -	2	2	3	- -	- -	34	369
Total Debt/EBITDA	-0.2	- -	- -	- -	- -	-1	-0.22	-2.9	-2.55	-2.25	-0.3	-13.85	-0.01	-1.78	3.14
Net Debt/EBITDA	-0.07	-9.75	-10.36	-3.83	1.71	3.3	0.13	-1.72	-0.91	-1.29	-0.14	-14.01	0.79	-1.53	3.12
Total Debt/EBIT	-0.2	- -	- -	- -	- -	-0.87	-0.21	-2.65	-2.48	-2.22	-0.3	-13.85	-0.01	-1.75	5.37
Net Debt/EBIT	-0.07	-9.89	-10.58	-3.94	1.64	2.85	0.12	-1.57	-0.89	-1.28	-0.14	-14.01	0.79	-1.51	5.33
EBITDA to Interest Expense	-9.53	0.8	34.1	128.3	-949.68	-38.64	-13.14	-0.51	-5.94	-3.53	-15.34	- -	-135.52	-22.84	4.13
EBITDA-CapEx/Interest Expense	-9.54	0.8	28.76	106.32	-985.86	-45.05	-13.38	-0.52	-5.96	-3.78	-23.79	- -	-311.05	-48.23	-2.78
EBIT to Interest Expense	-9.54	0.79	33.39	124.44	-990.66	-44.65	-13.51	-0.56	-6.1	-3.57	-15.44	- -	-135.52	-23.22	2.42
Interest Expense	- -	- -	- -	- -	- -	- -	- -	2	- -	1	1	- -	- -	1	29
Common Equity/Total Assets	-490.18	-164.75	52.28	52.05	19.69	35.69	-114.07	-220.21	-180.67	-255.86	31.8	-20.73	87.94	33.71	13.78
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	49.6	- -	- -	- -	- -	70.58	- -	0.23	63.77	283.68
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	33.15	- -	- -	-121.44	-137.09	30.56	- -	0.23	33.89	73.74
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	17.6	- -	- -	58.13	91.73	22.45	- -	0.21	21.5	39.09
Total Debt/Equity (%)	-18.68	- -	- -	- -	- -	49.6	-33.18	-50.77	-73.56	-73.9	130.94	-1,675.85	0.34	88.18	284.68
Total Debt/Capital (%)	-22.97	- -	- -	- -	- -	33.15	-49.66	-103.11	-278.2	-283.09	56.7	106.35	0.34	46.86	74
Total Debt/Total Assets (%)	91.58	- -	- -	- -	- -	17.6	37.99	112.08	133.17	189.42	41.64	347.39	0.3	29.72	39.23
Net Debt to Equity	-6.23	52.14	-158.54	-135.76	-349.69	-162.92	19.39	-30.12	-26.4	-42.57	61.37	-1,694.21	-32.45	75.75	282.29
Net Debt/Capital (%)	-6.64	34.27	270.84	379.64	140.05	258.94	16.24	-43.1	-37.27	-79.09	37.29	108.96	-47.81	42.48	73.39
EBITDA	-3	- -	- -	2	-3	-1	-5	-1	-2	-2	-18	- -	-17	-26	118
EBITDA-CapEx	-3	- -	- -	1	-3	-1	-5	-1	-2	-2	-28	- -	-38	-55	-79
Operating Income (Loss)	-3	- -	- -	1	-3	-1	-5	-1	-2	-2	-18	- -	-17	-27	69

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.2	1.57	1.74	1.47	0.87	1.61	0.28	0.14	0.36	0.27	0.51	0.04	2.41	0.08	- -
Current Ratio	0.31	1.81	2.05	1.98	1.2	2.05	0.44	0.3	0.42	0.31	1.79	0.04	2.5	0.29	0.63
Quick Ratio	0.22	1.6	1.75	1.47	0.95	1.68	0.33	0.16	0.36	0.27	0.51	0.04	2.41	0.29	0.36
CFO/Avg Current Liab	-0.62	0.14	1.04	0.75	0.09	-0.61	-0.56	-0.11	-0.1	-0.14	-1.06	- -	-3.13	-0.27	1.63
Common Equity/Total Assets	-490.18	-164.75	52.28	52.05	19.69	35.69	-114.07	-220.21	-180.67	-255.86	31.8	-20.73	87.94	33.71	13.78
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	49.6	- -	- -	- -	- -	70.58	- -	0.23	63.77	283.68
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	33.15	- -	- -	-121.44	-137.09	30.56	- -	0.23	33.89	73.74
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	17.6	- -	- -	58.13	91.73	22.45	- -	0.21	21.5	39.09
Total Debt/Equity (%)	-18.68	- -	- -	- -	- -	49.6	-33.18	-50.77	-73.56	-73.9	130.94	-1,675.85	0.34	88.18	284.68
Total Debt/Capital (%)	-22.97	- -	- -	- -	- -	33.15	-49.66	-103.11	-278.2	-283.09	56.7	106.35	0.34	46.86	74
Total Debt/Total Assets (%)	91.58	- -	- -	- -	- -	17.6	37.99	112.08	133.17	189.42	41.64	347.39	0.3	29.72	39.23
CFO/Total Liabilities	-38.54	4.03	82.76	57.13	8.17	-66.1	-40.18	-10.41	-7.26	-11.25	-77.42	-0.01	-216.72	-9.01	18.9
CFO/CapEx	-394.03	- -	31.53	8.66	4.21	-14.65	-25.83	-65.1	-117.33	-6.83	-0.7	- -	-0.56	-0.32	0.78
Altman's Z-Score	-23.76	-1.68	6.13	8.01	1.51	2.14	-12.41	-13	-11.12	-20.45	-7.41	-2.04	6.78	-1	0.39

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	103.15	142.35	383.73	2,597.31	118.02	76.31	57.53	60.39	169.92	24.57	21.83	- -	9.38	1.29	39.3
Days Sales Outstanding	3.54	2.56	0.95	0.14	3.09	4.78	6.34	6.04	2.15	14.86	16.72	- -	38.93	282.73	9.29
Inventory Turnover	- -	- -	512.63	1,093.9	948.63	817.51	25,013.78	18,734.33	- -	- -	30.1	- -	- -	1,258.8	66.76
Days Inventory Outstanding	- -	- -	0.71	0.33	0.38	0.45	0.01	0.02	- -	- -	12.13	- -	- -	0.29	5.47
Accounts Payable Turnover	3.29	4.56	7.26	10.44	11.85	12.82	8.06	4.09	3.21	0.11	0.43	-0.05	- -	0.37	4.11
Accounts Payable Turnover Days	111.09	80.13	50.3	34.97	30.79	28.46	45.3	89.19	113.74	3,467.8	850.94	-7,814.09	- -	974.05	88.78
Cash Conversion Cycle	-107.56	-77.57	-48.63	-34.5	-27.31	-23.23	-38.94	-83.13	-111.59	-3,452.94	-822.09	- -	-476.77	-691.03	-74.03
Inventory to Cash Days	3.54	2.56	0.24	-0.19	2.71	4.34	6.33	6.02	2.15	14.86	4.59	- -	38.93	282.44	3.82
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	24	40	22	16	11	14	9	2	25	1	93	159	106
- Cash & Cash Equivalents	- -	2	4	6	5	4	2	1	3	2	3	- -	13	5	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	- -	- -	- -	- -	1	1	2	5	5	5	6	- -	47	371
Enterprise Value	- -	-2	20	34	18	13	10	15	10	5	28	7	81	201	476
Total Capital	-3	-4	2	4	1	3	-2	-2	-2	-2	10	6	40	99	501
Total Debt/Capital (%)	-22.97	- -	- -	- -	- -	33.15	-49.66	-103.11	-278.2	-283.09	56.7	106.35	0.34	46.86	74
Total Debt / EV	3	- -	- -	- -	- -	0.08	0.11	0.16	0.44	0.95	0.2	0.91	- -	0.23	0.78
EV/Sales	0.06	- -	1.79	1.47	0.74	0.56	0.66	1.11	0.99	12.97	74.92	- -	- -	25.29	1.97
EV/EBITDA	- -	- -	57.13	22.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.04
EV/EBIT	- -	- -	58.34	23.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.9
EV/Cash Flow to Firm	- -	- -	11.5	15	39.83	- -	- -	16.49	- -	- -	- -	- -	- -	- -	2.79
EV/Free Cash Flow to Firm	- -	- -	11.15	13.46	32.23	- -	- -	16.29	- -	- -	6.7	- -	8.39	9.66	1.29
Diluted Market Cap	- -	- -	19	43	22	12	11	14	9	2	15	1	46	107	76
Diluted Enterprise Value	- -	-2	16	37	18	9	10	15	10	5	17	7	33	148	447
EV per Share	3.44	- -	224.08	376.75	197.65	105.3	82.69	125.49	85.36	43.59	96.64	16.32	8.2	8.71	7.62
TTM Sales	4	7	11	23	24	23	15	14	11	- -	- -	- -	- -	8	242
TTM EBITDA	-3	- -	- -	2	-3	-1	-5	-1	-2	-2	-18	- -	-17	-26	118
TTM Operating Income	-3	- -	- -	1	-3	-1	-5	-1	-2	-2	-18	- -	-17	-27	69
TTM Cash Flow to Firm	-1	- -	2	2	- -	-2	-2	1	- -	- -	-6	- -	-12	-8	171
TTM Free Cash Flow to Firm	-1	- -	2	3	1	-2	-2	1	- -	- -	4	- -	10	21	368

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	10.73	17.13	40.98	-5.32	-4.35	-18.69	-12.38	-2.41	4.96	-4,396.72	4.81	5.44	0.22
EV/EBIT	- -	- -	58.34	23.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.9
Enterprise Value	- -	-2	20	34	18	13	10	15	10	5	28	7	81	201	476
Low Price	- -	- -	126.47	188.24	152.94	73.53	52.94	29.41	30.59	5.12	17.94	1.5	1.62	5.7	1.57
EV/Sales	0.06	- -	1.79	1.47	0.74	0.56	0.66	1.11	0.99	12.97	74.92	- -	- -	25.29	1.97
EV/EBITDA	- -	- -	57.13	22.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.04
Price/Earnings	- -	- -	- -	39.78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.39
Price/Earnings Average	- -	- -	-5.35	34.01	-8.05	-12.26	-2.55	-5.48	-4.37	-2.07	-0.65	-12.45	-0.41	-3.67	5.56
Price/Earnings High	- -	- -	-10.43	67.88	-11.69	-18.28	-4.31	-8.95	-7.28	-10.33	-3.05	-47.62	-1.12	-6.07	14.93
Price/Earnings Low	- -	- -	-2.36	16.97	-3.23	-4.31	-1.11	-1.36	-1.74	-0.31	-0.17	-0.78	-0.1	-2.15	2.22
Price/Book Value	- -	- -	10.33	9.3	16.86	7.69	-3.16	-2.84	-1.39	-0.32	6.03	-1.79	2.33	3.02	0.81
Price/Book Value Average	- -	- -	11.18	7.95	25.68	12.04	-4.37	-2.98	-1.51	-0.61	4.71	-26.95	1.66	4.25	1.89
Price/Book Value High	- -	- -	21.8	15.87	37.29	17.95	-7.36	-4.86	-2.52	-3.06	22.1	-103.09	4.53	7.02	5.08
Price/Book Value Low	- -	- -	4.93	3.97	10.31	4.23	-1.89	-0.74	-0.6	-0.09	1.23	-1.69	0.4	2.49	0.75
Price/Tangible Book Value	- -	- -	10.33	9.3	16.86	7.69	-3.16	-2.84	-1.39	-0.32	6.03	-1.79	2.33	3.02	0.81
Price/Tangible Book Value Average	- -	- -	11.18	7.95	25.68	12.04	-4.37	-2.98	-1.51	-0.61	4.71	-26.95	1.66	4.25	1.89
Price/Tangible Book Value High	- -	- -	21.8	15.87	37.29	17.95	-7.36	-4.86	-2.52	-3.06	22.1	-103.09	4.53	7.02	5.08
Price/Tangible Book Value Low	- -	- -	4.93	3.97	10.31	4.23	-1.89	-0.74	-0.6	-0.09	1.23	-1.69	0.4	2.49	0.75
Price/Sales	- -	- -	1.71	1.72	0.94	0.54	0.7	0.98	0.82	5.34	39.71	- -	- -	13.47	0.32
Price/Sales Average	- -	- -	1.85	1.47	1.42	0.85	0.97	1.03	0.89	10.18	31.05	- -	- -	18.92	0.74
Price/Sales High	- -	- -	3.62	2.93	2.07	1.27	1.64	1.68	1.49	50.78	145.61	- -	- -	31.3	1.98
Price/Sales Low	- -	- -	0.82	0.73	0.57	0.3	0.42	0.25	0.35	1.52	8.07	- -	- -	11.1	0.29
Price/Cash Flow	- -	- -	11.07	17.64	50.71	-4.96	-4.18	-18.4	-12.28	-2.06	-2.11	-4,396.72	-3.81	-11.44	0.5
Price/Cash Flow Average	- -	- -	11.98	15.08	77.26	-7.76	-5.78	-19.29	-13.39	-3.92	-1.65	-66,326.68	-2.73	-16.07	1.16
Price/Cash Flow High	- -	- -	23.36	30.1	112.16	-11.57	-9.75	-31.47	-22.31	-19.55	-7.73	-253,737.71	-7.42	-26.58	3.11
Price/Cash Flow Low	- -	- -	5.29	7.53	31.02	-2.73	-2.51	-4.77	-5.32	-0.59	-0.43	-4,147.85	-0.65	-9.42	0.46
Price/Free Cash Flow Average	- -	- -	11.61	14.65	62.43	-8.33	-6.01	-19.59	-13.51	-4.59	3.88	-66,326.68	3.44	7.65	0.51
Price/Free Cash Flow High	- -	- -	22.64	29.24	90.63	-12.42	-10.14	-31.96	-22.5	-22.91	18.2	-253,737.71	9.35	12.65	1.36
Price/Free Cash Flow Low	- -	- -	5.12	7.31	25.07	-2.93	-2.61	-4.84	-5.37	-0.69	1.01	-4,147.85	0.82	4.48	0.2
EV/Sales Average	0.06	- -	1.97	1.22	1.23	0.96	0.93	1.16	1.06	17.82	60.82	- -	- -	33.43	2.55
EV/Sales High	0.06	- -	4.14	2.68	1.87	1.5	1.59	1.82	1.66	58.41	258.16	- -	- -	51.88	4.27
EV/Sales Low	0.06	- -	0.69	0.48	0.38	0.24	0.38	0.37	0.53	9.16	21.24	- -	- -	21.75	1.94
EV/EBITDA Average	-0.07	-9.75	62.69	18.57	-10.69	-21.2	-2.69	-18.67	-6.23	-3.26	-1.25	-35.96	-3.26	-10.17	5.23
EV/EBITDA High	-0.07	-9.75	132.1	40.88	-16.29	-33.24	-4.63	-29.38	-9.71	-10.7	-5.29	-98.9	-10.22	-15.79	8.75
EV/EBITDA Low	-0.07	-9.75	21.88	7.35	-3.27	-5.31	-1.1	-5.9	-3.08	-1.68	-0.44	-15.07	-0.18	-6.62	3.97
EV/EBIT Average	-0.07	-9.89	64.02	19.15	-10.25	-18.35	-2.62	-17.08	-6.06	-3.23	-1.24	-35.96	-3.26	-10.01	8.94
EV/EBIT High	-0.07	-9.89	134.91	42.15	-15.62	-28.76	-4.5	-26.88	-9.45	-10.59	-5.26	-98.9	-10.22	-15.54	14.96
EV/EBIT Low	-0.07	-9.89	22.35	7.58	-3.14	-4.6	-1.06	-5.4	-3	-1.66	-0.43	-15.07	-0.18	-6.51	6.79
Last Price	- -	- -	264.71	441.18	250	133.53	88.24	113.53	70.59	17.94	88.24	1.59	9.51	6.92	1.69
High Price	- -	- -	558.82	752.94	552.94	311.76	205.88	194.12	128.24	170.59	323.53	91.76	18.5	16.08	10.58
Enterprise Value Average	- -	-2	22	28	30	22	14	16	11	7	22	17	54	265	617
Enterprise Value High	- -	-2	46	62	45	34	24	25	18	24	95	46	169	412	1,032
Enterprise Value Low	- -	-2	8	11	9	5	6	5	6	4	8	7	3	173	469

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10	23	62
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	15	45
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	15	45
Revenue per Share	61.67	109.36	154.52	256.9	267.3	245.8	125.63	115.35	86.19	3.36	2.22	- -	- -	0.51	5.34
EBITDA per Share	-51.44	3.26	4.85	16.86	-30.73	-11.08	-43.27	-7.14	-14.72	-18.34	-108.35	-1.08	-3.45	-1.69	2.61
Operating Income per Share	-51.48	3.21	4.75	16.36	-32.06	-12.8	-44.5	-7.81	-15.13	-18.53	-109.06	-1.08	-3.45	-1.72	1.53
Basic EPS, GAAP	-42.76	-50.91	-53.6	11.09	-47.31	-17.06	-47.8	-21.7	-17.61	-16.51	-106.01	-1.93	-16.51	-2.65	0.71
Basic EPS from Cont Ops	-32.76	-16.52	-50.25	11.09	-47.11	-16.33	-47.8	-21.7	-17.61	-23.64	-115.37	-1.08	-12.95	-2.58	0.71
Diluted EPS, GAAP	-42.76	-50.91	-53.6	10.24	-47.31	-17.06	-47.8	-21.7	-17.61	-16.51	-106.01	-1.93	-16.51	-2.65	0.71
Diluted EPS from Cont Ops	-32.76	-16.52	-50.25	10.24	-47.11	-16.33	-47.8	-21.7	-17.61	-23.64	-115.37	-1.08	-12.95	-2.58	0.71
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-25.64	3.94	23.92	25.01	4.93	-26.94	-21.12	-6.17	-5.75	-8.72	-41.88	- -	-2.49	-0.6	3.4
Free Cash Flow per Basic Share	-25.71	3.94	23.16	22.12	3.76	-28.78	-21.94	-6.26	-5.8	-10	-101.53	- -	-6.97	-2.48	-0.96
Cash & Equivalents per Share	6.88	31.24	40.63	64.43	52.55	36.7	14.75	8.27	22.63	15.46	10.77	0.19	1.33	0.23	- -
Book Value per Share	-55.26	-59.92	25.63	47.46	14.83	17.37	-27.96	-39.94	-50.88	-55.67	14.64	-0.89	4.09	2.29	2.08
Tangible Book Value per Share	-55.26	-59.92	25.63	47.46	14.83	17.37	-27.96	-39.94	-50.88	-55.67	14.64	-0.89	4.09	2.29	2.08

Prairie Operating Co.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)