XML 28 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Operations - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Revenues:    
Total revenues $ 241,648 [1] $ 7,939
Operating expenses:    
Lease operating expenses 41,411 1,265
Transportation and processing expenses 8,910 864
Ad valorem and production taxes 21,231 591
Depreciation, depletion, and amortization 48,916 427
Accretion of asset retirement obligation 247 6
Exploration expenses 1,332 734
Abandonment and impairment of unproved properties 3,409 0
General and administrative expenses 50,614 30,565
Total operating expenses 176,070 34,452
Income (loss) from operations 65,578 (26,513)
Other (expenses) income:    
Interest expense (28,521) (1,142)
Gain (loss) on derivatives, net 79,230 (4,395)
Loss on adjustment to fair value – embedded derivatives, debt, and warrants (63,341) (5,358)
Loss on issuance of debt 0 (3,039)
Interest income and other 759 580
Total other expenses (11,873) (13,354)
Income (loss) from operations before income taxes 53,705 (39,867)
Income tax expense (21,654) 0
Net income (loss) from continuing operations 32,051 (39,867)
Discontinued operations    
Loss from discontinued operations, net of taxes 0 (1,045)
Net loss from discontinued operations 0 (1,045)
Net income (loss) attributable to Prairie Operating Co. 32,051 (40,912)
Series F preferred stock declared dividends (11,269) 0
Series F preferred stock undeclared dividends (1,211) 0
Remeasurement of Series F preferred stock (80,478) 0
Net loss attributable to Prairie Operating Co. common stockholders (60,907) (40,912)
Net loss attributable to Prairie Operating Co. common stockholders - Diluted $ (60,907) $ (40,912)
Loss per common share:    
Loss per share, basic (in Dollars per share) $ (1.35) $ (2.65)
Loss per share, diluted (in Dollars per share) $ (1.35) $ (2.65)
Weighted average common shares outstanding, basic (in Shares) 45,232,756 15,453,502
Weighted average common shares outstanding, diluted (in Shares) 45,232,756 15,453,502
Crude Oil Sales [Member]    
Revenues:    
Total revenues $ 204,040 [1] $ 6,595
Natural Gas Sales [Member]    
Revenues:    
Total revenues 9,472 [1] 551
NGL Sales [Member]    
Revenues:    
Total revenues $ 28,136 $ 793
[1] Total revenues for the year ended December 31, 2025, include revenue from the assets acquired from Bayswater beginning on March 26, 2025, the closing date of the acquisition, through December 31, 2025.