Prairie Operating Co. (PROP) Cash Flow Statement
Where PROP’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $153.9M
- Capital expenditures
- $197.1M 81.6% of revenue
- Free cash flow
- −$43.2M −17.9% margin
- Returned to shareholders
- $531,000
- Change in cash
- −$5.2M cash at year-end $20,000
Drawn to scale: where the cash came from and how it was used. Hover for values.
PROP operating cash flow, capex and free cash flow
PROP cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$2.5M2016 | $153.9M2025 | — | |
| Capital expenditures | $169,8022016 | $197.1M2025 | +119.0%/yr | |
| Free cash flow | −$2.7M2016 | −$43.2M2025 | — | |
| Free cash flow margin | −11.7%2016 | −17.9%2025 | −6.2 pts | |
| Stock-based compensation | $777,5362016 | $14.8M2025 | +38.7%/yr | |
| Share buybacks (net) | $02024 | $531,0002025 | — | |
| Capex / revenue | 0.7%2016 | 81.6%2025 | +80.8 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
PROP cash flow by activity
PROP net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
PROP cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $32.1M | −$39.9M | −$62.0M | −$791,177 | −$17.3M | −$1.9M | −$2.2M | −$2.6M | −$5.8M | −$1.5M |
| Depreciation & amortization | $48.9M | $427,000 | $983,788 | $650,321 | $117,935 | $24,227 | $50,142 | $80,036 | $147,832 | $159,101 |
| Stock-based compensation | $14.8M | $8.4M | $2.9M | $0 | $12.6M | $407,852 | $274,587 | $357,261 | $296,274 | $777,536 |
| Change in working capital | $24.2M | $7.8M | $1.4M | $2.4M | −$145,553 | $402,652 | $1.1M | $59,642 | $2.7M | −$2.4M |
| Other non-cash items | $34.0M | $13.9M | $44.8M | −$4.5M | −$2.3M | $34,551 | $4,999 | $1.4M | $130,588 | $465,539 |
| Cash from operating activities | $153.9M | −$9.3M | −$11.9M | −$2.2M | −$7.0M | −$1.1M | −$705,603 | −$743,458 | −$2.5M | −$2.5M |
| Investing activities | ||||||||||
| Capital expenditures | −$197.1M | −$28.5M | −$21.5M | −$5.3M | −$9.9M | −$156,733 | −$6,014 | −$11,421 | −$98,072 | −$169,802 |
| Investments (net) | — | −$83.4M | −$23.7M | −$35,000 | $0 | −$156,733 | −$156,577 | — | — | — |
| Acquisitions & other investing | −$458.8M | $28.5M | $21.5M | $3.5M | $0 | $156,733 | $156,577 | $0 | $0 | −$141,338 |
| Cash from investing activities | −$655.9M | −$83.4M | −$23.7M | −$1.8M | −$9.9M | −$156,733 | −$6,014 | −$11,421 | −$98,072 | −$311,140 |
| Financing activities | ||||||||||
| Share repurchases & issuance (net) | −$531,000 | $0 | — | — | — | — | — | — | — | — |
| Net borrowing (repayment) | $334.8M | $41.7M | −$150,000 | $0 | $197,662 | — | — | $15,000 | — | — |
| Shares issued | $192.1M | $48.5M | $49.8M | $0 | $16.0M | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$29.5M | −$5.3M | −$1.1M | $1.5M | $1.6M | $347,500 | $2.5M | $0 | — | $2.5M |
| Cash from financing activities | $496.8M | $84.9M | $48.6M | $1.5M | $17.8M | $347,500 | $2.5M | $15,000 | — | $2.5M |
| Summary | ||||||||||
| Net change in cash | −$5.2M | −$7.8M | $13.0M | −$2.5M | $887,484 | −$879,951 | $1.8M | −$754,879 | −$2.6M | −$322,482 |
| Cash at end of period | $20,000 | $5.2M | $13.0M | $246,358 | $2.8M | $1.9M | $2.8M | $1.0M | $1.8M | $4.4M |
| Free cash flow | −$43.2M | −$37.9M | −$33.5M | −$7.5M | −$16.9M | −$1.2M | −$711,617 | −$754,879 | −$2.6M | −$2.7M |
| Free cash flow margin | −17.9% | −477.0% | — | — | −4,569.6% | −297.7% | −6.7% | −5.4% | −17.5% | −11.7% |
| Capex / revenue | 81.6% | 359.3% | — | — | 2,684.9% | 38.0% | 0.1% | 0.1% | 0.7% | 0.7% |
| Operating cash flow / net income | 4.80 | — | — | — | — | — | — | — | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $109.0M | −$152.7M | −$11.6M | $1.3M | $35.7M | −$2.6M | −$11.9M | −$11.4M | −$8.5M | −$9.0M | −$23.5M | −$34.2M |
| Depreciation & amortization | $17.1M | $15.8M | $18.6M | $16.0M | $12.2M | $2.1M | $432,289 | $711 | — | — | $425,469 | $425,468 |
| Stock-based compensation | $3.3M | $5.7M | $8.1M | $4.1M | $2.4M | $1.3M | $2.5M | $2.4M | $1.5M | $2.1M | $2.0M | $1.9M |
| Change in working capital | $27.7M | $15.6M | $39.8M | $10.2M | −$38.6M | $12.8M | −$4.5M | $8.2M | $2.0M | $2.1M | $943,815 | $2.5M |
| Other non-cash items | −$105.1M | $157.7M | $31.6M | $26.0M | −$18.9M | $3.3M | $9.8M | $3.6M | −$115,908 | $1.5M | $16.1M | $26.5M |
| Cash from operating activities | $52.0M | $42.3M | $86.5M | $57.7M | −$7.2M | $16.9M | −$3.7M | $2.8M | −$5.1M | −$3.3M | −$4.0M | −$2.9M |
| Investing activities | ||||||||||||
| Capital expenditures | −$109.8M | −$34.1M | −$55.2M | −$74.3M | −$39.9M | −$15.0M | −$19.9M | −$5.3M | −$1.9M | −$9.0M | −$108,939 | −$18.1M |
| Investments (net) | — | — | — | −$86.2M | $6.1M | −$528.4M | −$69.4M | −$2.1M | −$1.7M | −$10.1M | −$2.1M | −$18.1M |
| Acquisitions & other investing | $2.3M | −$2.3M | $7.8M | $74.3M | $39.9M | $15.0M | $19.9M | $5.3M | $1.9M | $9.0M | $108,939 | $18.1M |
| Cash from investing activities | −$107.6M | −$36.3M | −$47.4M | −$86.2M | $6.1M | −$528.4M | −$69.4M | −$2.1M | −$1.7M | −$10.1M | −$2.1M | −$18.1M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | −$19.1M | −$1.2M | −$89,000 | −$24,000 | −$82,000 | −$336,000 | — | $0 | $0 | $0 | — | — |
| Net borrowing (repayment) | $74.5M | −$4.5M | −$51.0M | $30.0M | $10.0M | $345.8M | $38.7M | $3.0M | — | — | — | — |
| Shares issued | $1.8M | $0 | $0 | $0 | $0 | $192.1M | $607 | $48.5M | $0 | $4.5M | $0 | $20.0M |
| Other financing | −$2.0M | $0 | $1.3M | −$1.4M | −$13.2M | −$16.2M | −$459,637 | −$14.4M | $5.0M | −$340 | $11.9M | −$315,593 |
| Cash from financing activities | $55.3M | −$5.7M | −$49.8M | $28.6M | −$3.3M | $521.3M | $38.3M | $37.2M | $5.0M | $4.5M | $11.9M | $19.7M |
| Summary | ||||||||||||
| Net change in cash | −$242,000 | $243,000 | −$10.6M | −$13,000 | −$4.3M | $9.8M | −$34.9M | $37.8M | −$1.8M | −$9.0M | $5.8M | −$1.3M |
| Cash at end of period | $21,000 | $263,000 | $20,000 | $10.6M | $10.7M | $15.0M | $5.2M | $40.1M | $2.2M | $4.0M | $13.0M | $7.2M |
| Free cash flow | −$57.8M | $8.2M | $31.3M | −$16.6M | −$47.1M | $1.9M | −$23.6M | −$2.5M | −$7.0M | −$12.3M | −$4.1M | −$21.0M |
| Free cash flow margin | −58.5% | 9.8% | 37.7% | −21.4% | −69.2% | 14.2% | −297.0% | — | — | — | −452.6% | — |
| Capex / revenue | 111.1% | 40.8% | 66.5% | 95.6% | 58.6% | 110.4% | 250.5% | — | — | — | 12.0% | — |
| Operating cash flow / net income | 0.48 | — | — | 44.80 | −0.20 | — | — | — | — | — | — | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
PROP cash generation
In fiscal 2025 (ended December 31, 2025), Prairie Operating generated $153.9 million of cash from operations and spent $197.1 million on capital expenditures, leaving free cash flow of -$43.2 million, −17.9% of revenue. It returned $0.5 million to shareholders through dividends ($0) and net share buybacks ($0.5 million). Cash and equivalents fell by $5.2 million over the year.
Related: PROP income statement, PROP balance sheet. See the PROP stock overview for the latest quote and news.
PROP cash flow FAQ
What is Prairie Operating's free cash flow?
Prairie Operating's free cash flow was -$43.2 million in fiscal 2025: $153.9 million of operating cash flow minus $197.1 million of capital expenditures It was -$37.9 million a year earlier..
How much cash does Prairie Operating generate from operations?
Prairie Operating generated $153.9 million of cash from operating activities in fiscal 2025, 4.80 times its net income of $32.1 million.
How much does Prairie Operating spend on capital expenditures?
Prairie Operating spent $197.1 million on capital expenditures in fiscal 2025, 81.6% of revenue, compared with $28.5 million the year before.
How much stock does Prairie Operating buy back?
Prairie Operating spent $0.5 million on net share repurchases in fiscal 2025.