PROP · Prairie Operating Co.

Prairie Operating Co., an independent energy company, engages in the acquisition and development of crude oil, natural gas, and natural gas liquids resources in the United States. Prairie Operating Co. is based in Houston, Texas.

Cap structure and valuation

Cap structure
SP	$0.73
SO	97.7M
Options	0.2M
Warrants	0.0M
FD SO	97.9M
MC	$71.5M

Cash	$0.3M
Total debt	$363.0M ⚠
EV	$434.1M

TTM Multiples
EV / Revenue	1.4x
EV / EBITDA	—
MC / Net Income	—
EV / FCF	—
MC / FCF	—

Ownership & coverage
Institutional	20.5%
Insiders	29.1%
# Institutions	145
Analysts	2
Consensus	Strong Buy
Avg target	$3.38

Short % float	18.2%
Days to cover	4.86

MC = SP × FD SO. EV = MC + Debt − Cash. SP = previous yfinance close. Balance-sheet figures as of 2026-05-12. Multiples use TTM (sum of last 4 quarters); shown as "—" when the denominator is zero or negative, or when fewer than four quarters are reported — a partial sum is not a trailing twelve months. Ownership & coverage per Yahoo Finance as of 2026-07-13 — institutional % is 13F-based, so it can lag a quarter and exceed 100% on share-count timing. Short interest per FINRA bi-monthly reporting, as of 2026-06-29; the float denominator can be unreliable on tiny floats.

Debt figure uncertain — $185.3M of liabilities are neither recognized debt nor a named non-debt item. Verify against the filing before relying on EV.

Financial statements

	3/31/26	12/31/25	9/30/25	6/30/25
Total Revenue	83.42	83.01	77.72	68.10
Revenue YoY %	513.8%	945.6%	—	—
Gross Profit	—	34.19	39.32	35.38
Gross Profit YoY %	—	647.0%	—	—
Gross Margin %	—	41.2%	50.6%	52.0%

SG&A	16.89	16.35	12.27	16.44

Operating Income	—	17.84	27.05	18.94
Operating Income YoY %	—	1747.1%	406.8%	321.0%
Operating Margin %	—	21.5%	34.8%	27.8%
EBITDA	—	36.40	43.09	31.13
EBITDA Margin %	—	43.9%	55.4%	45.7%

Interest Expense	8.20	—	—	8.10
Other Income / (Expense)	—	1.51	(25.76)	24.85
Pretax Income	(191.07)	19.35	1.29	35.68
Tax Provision	(38.39)	21.65	0.00	—
Net Income	(152.67)	(2.30)	1.29	35.68
Net Margin %	(183.0%)	(2.8%)	1.7%	52.4%

Diluted EPS	-$2.16	$0.31	-$0.44	$0.18
Basic EPS	-$2.16	$0.31	-$0.44	$1.04
Diluted Avg Shares	80.6	—	50.6	—
Basic Avg Shares	80.6	—	50.6	44.1

	LTM	12/31/25	12/31/24	12/31/23	12/31/22
Total Revenue	312.25	241.65	7.94	1.55	0.52
Revenue YoY %	29.2%	2943.8%	413.6%	198.6%	—

SG&A	61.95	50.61	30.57	16.27	3.61
R&D	—	152.90	38.00	—	—

Operating Income	—	65.58	(26.51)	(16.53)	(7.61)
Operating Income YoY %	—	347.3%	(60.4%)	(117.3%)	—
Operating Margin %	—	27.1%	(334.0%)	(1069.5%)	(1469.6%)
EBITDA	—	114.49	(26.09)	(15.55)	(6.95)
EBITDA Margin %	—	47.4%	(328.6%)	(1005.9%)	(1342.5%)

Interest Expense	35.52	28.52	1.14	0.12	0.61
Other Income / (Expense)	—	16.65	(13.26)	(62.42)	(5.20)
Pretax Income	(134.75)	53.70	(40.91)	(79.08)	(13.42)
Tax Provision	(16.74)	21.65	0.00	—	—
Net Income	(118.00)	32.05	(40.91)	(79.08)	(13.42)
Net Margin %	(37.8%)	13.3%	(515.3%)	(5115.8%)	(2592.5%)

Diluted EPS	-$2.11	-$1.35	-$2.65	-$16.51	—
Basic EPS	-$1.25	-$1.35	-$2.65	-$16.51	-$1.18
Diluted Avg Shares	80.6	45.2	15.5	4.8	—
Basic Avg Shares	80.6	45.2	15.5	4.8	11.6

	3/31/26	12/31/25	9/30/25	6/30/25
Cash & Equivalents	0.26	0.02	10.64	10.65
Inventory	2.65	3.60	4.89	3.42
Other Current Assets	55.43	76.10	105.45	83.33
Total Current Assets	58.35	79.72	120.98	97.40

Net PPE	848.49	804.08	776.61	731.78
Operating Lease ROU	3.00	2.97	1.60	1.84
Other Assets	48.91	57.78	40.59	27.52
Total Assets	958.75	944.55	939.79	858.54

Accounts Payable	—	—	—	38.31
Current Lease Liabilities	1.36	1.30	0.75	0.89
Other Current Liabilities	238.01	124.48	144.26	122.44
Total Current Liabilities	239.37	125.78	145.01	161.64
Long-term Debt	—	—	—	387.00
Long-term Lease Liabilities	1.76	1.79	0.99	1.06
Other Liabilities	595.17	550.67	533.26	50.08
Total Liabilities	836.29	678.24	679.26	599.78

Retained Earnings	(240.39)	(87.72)	(85.41)	(86.70)
Total Equity	122.46	266.31	260.52	258.76

	LTM	12/31/25	12/31/24	12/31/23	12/31/22
Cash & Equivalents	0.26	0.02	5.19	13.04	0.08
Inventory	2.65	3.60	0.01	—	—
Other Current Assets	55.43	76.10	13.11	—	—
Total Current Assets	58.35	79.72	18.30	13.53	0.08

Net PPE	848.49	804.08	134.95	28.70	1.63
Operating Lease ROU	3.00	2.97	1.32	0.15	—
Other Assets	48.91	57.78	1.98	3.29	—
Total Assets	958.75	944.55	156.55	45.68	1.84

Accounts Payable	—	—	19.29	2.30	—
Current Lease Liabilities	1.36	1.30	0.32	0.04	—
Other Current Liabilities	238.01	124.48	43.40	3.08	2.22
Total Current Liabilities	239.37	125.78	63.01	5.42	2.22
Long-term Debt	—	—	28.00	—	—
Long-term Lease Liabilities	1.76	1.79	1.04	0.09	—
Other Liabilities	595.17	550.67	11.73	—	—
Total Liabilities	836.29	678.24	103.79	5.51	2.22
Mezzanine Equity	—	—	—	—	0.38

Retained Earnings	(240.39)	(87.72)	(119.77)	(78.85)	(60.73)
Total Equity	122.46	266.31	52.77	40.17	(0.76)

	3/31/26	12/31/25	9/30/25	6/30/25
Net Income	(152.67)	(2.30)	1.29	35.68
D&A	15.84	18.56	16.04	12.20
Stock-Based Comp	5.73	6.92	4.12	2.40
Δ Working Cap & Other	173.36	63.34	36.21	(57.49)
Operating Cash Flow	42.27	86.52	57.66	(7.21)

Other Investing	(36.34)	(47.38)	(86.25)	6.14
Investing Cash Flow	(36.34)	(47.38)	(86.25)	6.14

Stock Issuance	0.00	0.00	0.00	0.00
Other Financing	(5.69)	(49.76)	28.57	(3.25)
Financing Cash Flow	(5.69)	(49.76)	28.57	(3.25)

	LTM	12/31/25	12/31/24	12/31/23	12/31/22
Net Income	(118.00)	32.05	(40.91)	(79.08)	(13.42)
D&A	62.64	48.92	0.43	0.98	0.66
Stock-Based Comp	19.17	14.76	8.38	2.90	2.68
Δ Working Cap & Other	215.43	58.17	22.76	63.26	7.89
Operating Cash Flow	179.24	153.90	(9.35)	(11.94)	(2.19)

CapEx	—	—	—	(0.20)	(5.30)
Other Investing	(163.82)	(655.92)	(83.41)	(23.48)	3.48
Investing Cash Flow	(163.82)	(655.92)	(83.41)	(23.68)	(1.82)

Debt Repayment	—	—	—	(0.15)	—
Stock Issuance	0.00	43.82	15.00	32.40	—
Other Financing	(30.12)	453.02	69.91	16.33	1.47
Financing Cash Flow	(30.12)	496.84	84.91	48.58	1.47

Free Cash Flow	—	—	—	(12.14)	(7.49)

	3/31/26	12/31/25	9/30/25	6/30/25
Current Ratio	0.24	0.63	0.83	0.60
Quick Ratio	0.23	0.61	0.80	0.58
Debt / Equity	6.83	2.55	2.61	2.32
EBITDA Margin %	—	43.9%	55.4%	45.7%
Working Capital	(181.02)	(46.05)	(24.03)	(64.24)
Net Debt	—	—	—	376.35
ROE %	(124.7%)	(0.9%)	0.5%	13.8%
ROA %	(15.9%)	(0.2%)	0.1%	4.2%

	LTM	12/31/25	12/31/24	12/31/23	12/31/22
Current Ratio	0.24	0.63	0.29	2.50	0.04
Quick Ratio	0.23	0.61	0.29	—	—
Debt / Equity	6.83	2.55	1.97	0.14	-2.91
EBITDA Margin %	—	47.4%	(328.6%)	(1005.9%)	(1342.5%)
Working Capital	(181.02)	(46.05)	(44.71)	8.12	(2.14)
Net Debt	—	—	22.81	—	—
ROE %	(96.4%)	12.0%	(77.5%)	(196.9%)	1758.6%
ROA %	(12.3%)	3.4%	(26.1%)	(173.1%)	(729.1%)

Insider activity (last 2 years)

Date Filed	Reporter	Relationship	Trans. Date	Code	Shares	Price	Total Value
2026-05-20	Frommer Richard N.	Director	2026-05-19	P	75,500	$0.87	$65,685
2026-05-20	Sweeney Daniel T.	Officer (EVP, GC and Corp. Sec.)	2026-05-19	P	15,925	$0.89	$14,173
2026-05-05	Freeman Bryan	Officer (EVP of Operations)	2026-05-04	F	(12,957)	$1.20	-$15,548
2026-05-05	Sweeney Daniel T.	Officer (EVP, GC and Corp. Sec.)	2026-05-04	F	(7,291)	$1.20	-$8,749
2026-03-30	Sweeney Daniel T.	Officer (EVP, GC and Corp. Sec.)	2026-03-26	F	(81,666)	$2.04	-$166,599
2026-03-30	Patton Gregory Scott	Officer (EVP and CFO)	2026-03-26	F	(96,979)	$2.04	-$197,837
2026-03-30	ABBAS GIZMAN I	Director	2026-03-26	F	(8,333)	$2.04	-$16,999
2026-03-30	Lee Stephen	Director	2026-03-26	F	(8,333)	$2.04	-$16,999
2026-03-30	Freeman Bryan	Officer (EVP of Operations)	2026-03-26	F	(76,668)	$2.04	-$156,403
2026-03-09	Freeman Bryan	Officer (EVP of Operations)	2026-03-05	F	(1,223)	$1.60	-$1,957
2026-03-09	Patton Gregory Scott	Officer (EVP and CFO)	2026-03-05	F	(733)	$1.60	-$1,173
2026-03-09	Sweeney Daniel T.	Officer (EVP, GC and Corp. Sec.)	2026-03-05	F	(1,223)	$1.60	-$1,957
2026-01-02	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-29	P	210,981	$1.61	$339,806
2025-12-29	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-24	P	50,000	$1.68	$84,000
2025-12-29	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-19	P	33,825	$1.68	$56,826
2025-12-19	HANNA GARY C	Director, Officer (President)	2025-12-17	F	(14,989)	$1.69	-$25,331
2025-12-19	Kovalik Edward	Director, Officer (Chief Executive Officer)	2025-12-17	F	(16,959)	$1.69	-$28,661
2025-12-18	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-18	P	36,701	$1.68	$61,658
2025-12-18	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-17	P	50,000	$1.68	$84,000
2025-12-18	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-17	P	20,795	$1.68	$34,909
2025-12-18	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-16	P	50,000	$1.68	$84,000
2025-12-18	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-16	P	36,022	$1.68	$60,481
2025-12-15	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-15	P	50,000	$1.71	$85,500
2025-12-15	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-15	P	800,000	$1.69	$1,348,240
2025-12-15	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-12	P	220,431	$1.71	$376,717
2025-12-15	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-12	P	50,000	$1.71	$85,500
2025-12-15	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-10	P	42,781	$1.71	$73,156
2025-12-15	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-12-09	P	200	$1.71	$342
2025-12-15	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-11-20	P	50,000	$1.72	$85,985
2025-11-26	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-11-24	P	3,831	$1.70	$6,513
2025-11-24	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-11-21	P	50,000	$1.67	$83,490
2025-11-24	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-11-21	P	186,977	$1.69	$316,477
2025-11-24	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-11-20	P	800,000	$1.71	$1,365,040
2025-11-24	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-11-19	P	149,271	$1.72	$256,582
2025-11-24	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-11-19	P	50,000	$1.72	$85,985
2025-11-24	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-11-18	P	131,814	$1.75	$230,121
2025-11-24	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-11-17	P	168,897	$1.75	$295,080
2025-11-24	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-11-14	P	199,463	$1.73	$345,649
2025-11-06	Patton Gregory Scott	Officer (EVP and CFO)	2025-11-06	F	(9,583)	$1.91	-$18,304
2025-09-08	Gray Jonathan H.	Director	2025-09-05	P	89,000	$2.11	$187,790
2025-09-03	Lee Stephen	Director	2025-09-02	P	2,500	$2.51	$6,275
2025-08-29	Frommer Richard N.	Director	2025-08-27	P	1,500	$2.49	$3,735
2025-08-28	Patton Gregory Scott	Officer (EVP and CFO)	2025-08-27	P	3,000	$2.51	$7,530
2025-08-27	Frommer Richard N.	Director	2025-08-25	P	3,000	$2.44	$7,326
2025-08-25	Kovalik Edward	Director, Officer (Chief Executive Officer)	2025-08-21	P	10,000	$2.17	$21,750
2025-08-25	Gray Jonathan H.	Director	2025-08-21	P	120,563	$2.16	$260,416
2025-08-21	Gray Jonathan H.	Director	2025-08-20	P	218,917	$2.09	$457,537
2025-08-21	Thoresen Erik	Director	2025-08-19	P	2,500	$2.37	$5,925
2025-08-15	Gray Jonathan H.	Director	2025-08-13	A	38,860	—	$0
2025-08-15	Gray Jonathan H.	Director	2025-08-13	A	62,500	—	$0
2025-08-15	Patton Gregory Scott	Officer (EVP and CFO)	2025-08-13	A	665,000	—	$0
2025-08-15	Patton Gregory Scott	Officer (EVP and CFO)	2025-08-13	A	665,000	—	$0
2025-08-15	HANNA GARY C	Director, Officer (President)	2025-08-13	A	687,980	—	$0
2025-08-15	HANNA GARY C	Director, Officer (President)	2025-08-13	A	1,031,970	—	$0
2025-08-15	Sweeney Daniel T.	Officer (EVP, GC and Corp. Sec.)	2025-08-13	A	560,000	—	$0
2025-08-15	Sweeney Daniel T.	Officer (EVP, GC and Corp. Sec.)	2025-08-13	A	560,000	—	$0
2025-08-15	Freeman Bryan	Officer (EVP of Operations)	2025-08-13	A	585,000	—	$0
2025-08-15	Freeman Bryan	Officer (EVP of Operations)	2025-08-13	A	585,000	—	$0
2025-08-15	Thoresen Erik	Director	2025-08-13	A	38,860	—	$0
2025-08-15	Thoresen Erik	Director	2025-08-13	A	62,500	—	$0
2025-08-15	Kovalik Edward	Director, Officer (Chief Executive Officer)	2025-08-13	A	687,980	—	$0
2025-08-15	Kovalik Edward	Director, Officer (Chief Executive Officer)	2025-08-13	A	1,031,970	—	$0
2025-08-15	ABBAS GIZMAN I	Director	2025-08-13	A	38,860	—	$0
2025-08-15	ABBAS GIZMAN I	Director	2025-08-13	A	62,500	—	$0
2025-08-15	Lee Stephen	Director	2025-08-13	A	38,860	—	$0
2025-08-15	Lee Stephen	Director	2025-08-13	A	62,500	—	$0
2025-08-15	Frommer Richard N.	Director	2025-08-13	A	38,860	—	$0
2025-08-15	Frommer Richard N.	Director	2025-08-13	A	62,500	—	$0
2025-06-18	Frommer Richard N.	Director	2025-06-13	P	5,000	$3.99	$19,950
2025-06-11	Freeman Bryan	Officer (EVP of Operations)	2025-06-09	P	5,000	$3.99	$19,950
2025-06-09	Thoresen Erik	Director	2025-06-05	M	7,614	—	$0
2025-06-09	Thoresen Erik	Director	2025-06-05	M	(7,614)	—	$-0
2025-06-09	Gray Jonathan H.	Director	2025-06-05	M	7,614	—	$0
2025-06-09	Gray Jonathan H.	Director	2025-06-05	M	(7,614)	—	$-0
2025-06-09	Lee Stephen	Director	2025-06-05	M	4,569	—	$0
2025-06-09	Lee Stephen	Director	2025-06-05	M	(7,614)	—	$-0
2025-06-09	ABBAS GIZMAN I	Director	2025-06-05	M	4,569	—	$0
2025-06-09	ABBAS GIZMAN I	Director	2025-06-05	M	(7,614)	—	$-0
2025-06-09	Frommer Richard N.	Director	2025-06-04	P	2,500	$3.94	$9,850
2025-06-09	Frommer Richard N.	Director	2025-06-03	P	1,000	$3.97	$3,970
2025-06-06	Patton Gregory Scott	Officer (EVP and CFO)	2025-06-04	P	5,050	$3.89	$19,664
2025-05-29	HANNA GARY C	Director, Officer (President)	2025-05-27	P	25,000	$3.83	$95,775
2025-05-27	Kovalik Edward	Director, Officer (Chief Executive Officer)	2025-05-23	P	6,700	$3.74	$25,058
2025-05-27	Kovalik Edward	Director, Officer (Chief Executive Officer)	2025-05-22	P	7,140	$3.51	$25,061
2025-05-23	Thoresen Erik	Director	2025-05-23	P	1,500	$3.75	$5,625
2025-05-23	Thoresen Erik	Director	2025-05-22	P	1,900	$3.47	$6,593
2025-05-23	Thoresen Erik	Director	2025-05-21	P	1,600	$3.60	$5,760
2025-05-22	Gray Jonathan H.	Director	2025-05-21	P	131,500	$3.75	$493,112
2025-05-07	Sweeney Daniel T.	Officer (EVP, GC and Corp. Sec.)	2025-05-05	F	(4,791)	$4.51	-$21,607
2025-05-07	Freeman Bryan	Officer (EVP of Operations)	2025-05-05	F	(8,116)	$4.51	-$36,603
2025-03-28	Thoresen Erik	Director	2025-03-26	P	300,000	$0.01	$3,000
2025-03-28	HANNA GARY C	Director, Officer (President)	2025-03-26	P	2,333,333	$0.01	$23,333
2025-03-28	Kovalik Edward	Director, Officer (Chief Executive Officer)	2025-03-26	P	2,333,333	$0.01	$23,333
2025-03-07	Owen Robert Craig	Officer (EVP and CFO)	2025-03-07	G	(7,000)	—	$-0
2025-03-07	HANNA GARY C	Director, Officer (President)	2025-03-05	F	(10,787)	$7.20	-$77,666
2025-03-07	Kovalik Edward	Director, Officer (Chief Executive Officer)	2025-03-05	F	(10,798)	$7.20	-$77,746
2025-03-07	Sweeney Daniel T.	Officer (General Counsel & Corp Sec'y)	2025-03-05	F	(5,515)	$7.20	-$39,708
2025-03-07	Freeman Bryan	Officer (Exec VP of Operations)	2025-03-05	F	(4,740)	$7.20	-$34,128
2025-03-07	Owen Robert Craig	Officer (EVP and CFO)	2025-03-05	F	(3,892)	$7.20	-$28,022
2025-01-28	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-01-23	C	1,600,000	$5.00	$8,000,000
2025-01-28	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2025-01-23	C	(8,000)	—	$-0
2024-12-31	Owen Robert Craig	Officer (EVP and CFO)	2024-12-26	G	(20,000)	—	$-0
2024-12-19	Kovalik Edward	Director, Officer (Chief Executive Officer)	2024-12-17	A	61,560	—	$0
2024-12-19	HANNA GARY C	Director, Officer (President)	2024-12-17	A	61,560	—	$0
2024-11-13	Gray Jonathan H.	Director	2024-09-30	P	228,310	$4.38	$999,998
2024-11-13	Gray Jonathan H.	Director	2024-09-30	P	913,242	$4.38	$4,000,000
2024-10-07	KESSLER PAUL L.	Director, 10% Owner	2024-10-04	G	(16,400)	—	$-0
2024-09-18	Wallis James W.	10% Owner	2024-05-01	X	63,719	$6.00	$382,314
2024-09-18	Wallis James W.	10% Owner	2024-05-01	X	(63,719)	—	$-0
2024-09-18	Wallis James W.	10% Owner	2023-10-10	S	(68,134)	$3.05	-$207,809
2024-09-18	Wallis James W.	10% Owner	2023-10-10	S	(159)	$3.05	-$486
2024-09-18	Wallis James W.	10% Owner	2023-10-10	S	(31,860)	$3.05	-$97,173
2024-09-18	Wallis James W.	10% Owner	2023-10-10	S	(31,860)	$3.05	-$97,173
2024-09-18	Wallis James W.	10% Owner	2023-09-07	P	204,422	$3.05	$623,487
2024-09-18	Wallis James W.	10% Owner	2023-09-07	P	477	$3.05	$1,458
2024-09-18	Wallis James W.	10% Owner	2023-09-07	P	95,578	$3.05	$291,513
2024-09-18	Wallis James W.	10% Owner	2023-09-07	P	95,578	$3.05	$291,513
2024-08-19	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2024-08-15	X	4,000,000	$6.00	$24,000,000
2024-08-19	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2024-08-15	C	4,000,000	$5.00	$20,000,000
2024-08-19	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2024-08-15	C	400,000	$5.00	$2,000,000
2024-08-19	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2024-08-15	X	(4,000,000)	—	$-0
2024-08-19	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2024-08-15	C	(20,000)	—	$-0
2024-08-19	Narrogal Nominees Pty Ltd ATF Gregory K O'Neill Family Trust	10% Owner	2024-08-15	C	(2,000)	—	$-0
2024-06-25	Thoresen Erik	Director	2024-06-25	S	(111)	$11.10	-$1,232
2024-06-25	KESSLER PAUL L.	Director, 10% Owner	2024-06-25	S	(111)	$11.10	-$1,232
2024-06-25	Sweeney Daniel T.	Officer (General Counsel & Corp. Sec'y)	2024-06-25	S	(299)	$11.10	-$3,319
2024-06-25	Owen Robert Craig	Officer (Chief Financial Officer)	2024-06-25	S	(3,206)	$11.10	-$35,587
2024-06-25	Lee Stephen	Director	2024-06-25	S	(111)	$11.10	-$1,232
2024-06-25	ABBAS GIZMAN I	Director	2024-06-25	S	(111)	$11.10	-$1,232
2024-06-25	Freeman Bryan	Officer (Exec VP of Operations)	2024-06-25	S	(535)	$11.10	-$5,938
2024-06-25	Thoresen Erik	Director	2024-06-24	S	(115)	$10.81	-$1,243
2024-06-25	KESSLER PAUL L.	Director, 10% Owner	2024-06-24	S	(115)	$10.81	-$1,243
2024-06-25	Sweeney Daniel T.	Officer (General Counsel & Corp. Sec'y)	2024-06-24	S	(309)	$10.81	-$3,340
2024-06-25	Owen Robert Craig	Officer (Chief Financial Officer)	2024-06-24	S	(3,319)	$10.81	-$35,878
2024-06-25	Lee Stephen	Director	2024-06-24	S	(115)	$10.81	-$1,243
2024-06-25	ABBAS GIZMAN I	Director	2024-06-24	S	(115)	$10.81	-$1,243
2024-06-25	Freeman Bryan	Officer (Exec VP of Operations)	2024-06-24	S	(554)	$10.81	-$5,989
2024-06-25	Thoresen Erik	Director	2024-06-21	S	(199)	$10.76	-$2,141
2024-06-25	KESSLER PAUL L.	Director, 10% Owner	2024-06-21	S	(199)	$10.76	-$2,141
2024-06-25	Sweeney Daniel T.	Officer (General Counsel & Corp. Sec'y)	2024-06-21	S	(532)	$10.76	-$5,724
2024-06-25	Owen Robert Craig	Officer (Chief Financial Officer)	2024-06-21	S	(5,719)	$10.76	-$61,536
2024-06-25	Lee Stephen	Director	2024-06-21	S	(199)	$10.76	-$2,141
2024-06-25	ABBAS GIZMAN I	Director	2024-06-21	S	(199)	$10.76	-$2,141
2024-06-25	Freeman Bryan	Officer (Exec VP of Operations)	2024-06-21	S	(953)	$10.76	-$10,254
2024-06-20	KESSLER PAUL L.	Director, 10% Owner	2024-06-20	S	(709)	$10.62	-$7,530
2024-06-20	Sweeney Daniel T.	Officer (General Counsel & Corp. Sec'y)	2024-06-20	S	(1,886)	$10.62	-$20,029
2024-06-20	Thoresen Erik	Director	2024-06-20	S	(709)	$10.62	-$7,530
2024-06-20	Owen Robert Craig	Officer (Chief Financial Officer)	2024-06-20	S	(20,235)	$10.62	-$214,896
2024-06-20	Freeman Bryan	Officer (Exec VP of Operations)	2024-06-20	S	(3,376)	$10.62	-$35,853
2024-06-20	ABBAS GIZMAN I	Director	2024-06-20	S	(709)	$10.62	-$7,530
2024-06-20	Lee Stephen	Director	2024-06-20	S	(709)	$10.62	-$7,530
2024-06-20	KESSLER PAUL L.	Director, 10% Owner	2024-06-18	S	(88)	$11.11	-$978
2024-06-20	Sweeney Daniel T.	Officer (General Counsel & Corp. Sec'y)	2024-06-18	S	(233)	$11.11	-$2,589
2024-06-20	Thoresen Erik	Director	2024-06-18	S	(88)	$11.11	-$978
2024-06-20	Owen Robert Craig	Officer (Chief Financial Officer)	2024-06-18	S	(2,500)	$11.11	-$27,775
2024-06-20	Freeman Bryan	Officer (Exec VP of Operations)	2024-06-18	S	(417)	$11.11	-$4,633
2024-06-20	ABBAS GIZMAN I	Director	2024-06-18	S	(88)	$11.11	-$978
2024-06-20	Lee Stephen	Director	2024-06-18	S	(88)	$11.11	-$978
2024-06-20	KESSLER PAUL L.	Director, 10% Owner	2024-06-17	S	(750)	$11.10	-$8,325
2024-06-20	Sweeney Daniel T.	Officer (General Counsel & Corp. Sec'y)	2024-06-17	S	(1,995)	$11.10	-$22,144
2024-06-20	Thoresen Erik	Director	2024-06-17	S	(750)	$11.10	-$8,325
2024-06-20	Owen Robert Craig	Officer (Chief Financial Officer)	2024-06-17	S	(21,431)	$11.10	-$237,884
2024-06-20	Freeman Bryan	Officer (Exec VP of Operations)	2024-06-17	S	(3,574)	$11.10	-$39,671
2024-06-20	ABBAS GIZMAN I	Director	2024-06-17	S	(750)	$11.10	-$8,325
2024-06-20	Lee Stephen	Director	2024-06-17	S	(750)	$11.10	-$8,325
2024-06-14	Owen Robert Craig	Officer (Chief Financial Officer)	2024-06-14	S	(12,286)	$10.98	-$134,900
2024-06-14	ABBAS GIZMAN I	Director	2024-06-14	S	(426)	$10.98	-$4,677
2024-06-14	KESSLER PAUL L.	Director, 10% Owner	2024-06-14	S	(426)	$10.98	-$4,677
2024-06-14	Lee Stephen	Director	2024-06-14	S	(426)	$10.98	-$4,677
2024-06-14	Sweeney Daniel T.	Officer (General Counsel & Corp. Sec'y)	2024-06-14	S	(1,137)	$10.98	-$12,484
2024-06-14	Freeman Bryan	Officer (Exec VP of Operations)	2024-06-14	S	(1,985)	$10.98	-$21,795
2024-06-14	Thoresen Erik	Director	2024-06-14	S	(426)	$10.98	-$4,677
2024-06-14	Owen Robert Craig	Officer (Chief Financial Officer)	2024-06-12	A	47,963	—	$0
2024-06-14	Owen Robert Craig	Officer (Chief Financial Officer)	2024-06-12	S	(5,127)	$12.85	-$65,882
2024-06-14	Owen Robert Craig	Officer (Chief Financial Officer)	2024-06-12	A	31,976	—	$0
2024-06-14	ABBAS GIZMAN I	Director	2024-06-12	M	6,863	—	$0
2024-06-14	ABBAS GIZMAN I	Director	2024-06-12	S	(179)	$12.85	-$2,300
2024-06-14	ABBAS GIZMAN I	Director	2024-06-12	M	(6,863)	—	$-0
2024-06-14	ABBAS GIZMAN I	Director	2024-06-12	A	7,614	—	$0
2024-06-14	KESSLER PAUL L.	Director, 10% Owner	2024-06-12	M	6,863	—	$0
2024-06-14	KESSLER PAUL L.	Director, 10% Owner	2024-06-12	S	(179)	$12.85	-$2,300
2024-06-14	KESSLER PAUL L.	Director, 10% Owner	2024-06-12	M	(6,863)	—	$-0
2024-06-14	KESSLER PAUL L.	Director, 10% Owner	2024-06-12	A	7,614	—	$0
2024-06-14	Lee Stephen	Director	2024-06-12	M	6,863	—	$0
2024-06-14	Lee Stephen	Director	2024-06-12	S	(179)	$12.85	-$2,300
2024-06-14	Lee Stephen	Director	2024-06-12	M	(6,863)	—	$-0
2024-06-14	Lee Stephen	Director	2024-06-12	A	7,614	—	$0
2024-06-14	Sweeney Daniel T.	Officer (General Counsel & Corp. Sec'y)	2024-06-12	A	47,963	—	$0
2024-06-14	Sweeney Daniel T.	Officer (General Counsel & Corp. Sec'y)	2024-06-12	S	(477)	$12.85	-$6,129
2024-06-14	Sweeney Daniel T.	Officer (General Counsel & Corp. Sec'y)	2024-06-12	A	31,976	—	$0
2024-06-14	Freeman Bryan	Officer (Exec VP of Operations)	2024-06-12	A	47,963	—	$0
2024-06-14	Freeman Bryan	Officer (Exec VP of Operations)	2024-06-12	S	(852)	$12.85	-$10,948
2024-06-14	Freeman Bryan	Officer (Exec VP of Operations)	2024-06-12	A	31,976	—	$0
2024-06-14	Thoresen Erik	Director	2024-06-12	M	6,863	—	$0
2024-06-14	Thoresen Erik	Director	2024-06-12	S	(179)	$12.86	-$2,302
2024-06-14	Thoresen Erik	Director	2024-06-12	M	(6,863)	—	$-0
2024-06-14	Thoresen Erik	Director	2024-06-12	A	7,614	—	$0
2024-06-14	Kovalik Edward	Director, Officer (Chief Executive Officer)	2024-06-12	A	125,619	—	$0
2024-06-14	Kovalik Edward	Director, Officer (Chief Executive Officer)	2024-06-12	A	83,746	—	$0
2024-06-14	Gray Jonathan H.	Director	2024-06-12	M	6,863	—	$0
2024-06-14	Gray Jonathan H.	Director	2024-06-12	M	(6,863)	—	$-0
2024-06-14	Gray Jonathan H.	Director	2024-06-12	A	7,614	—	$0
2024-06-14	HANNA GARY C	Director, Officer (President)	2024-06-12	A	125,619	—	$0
2024-06-14	HANNA GARY C	Director, Officer (President)	2024-06-12	A	83,746	—	$0
2024-05-30	Gray Jonathan H.	Director	2024-04-25	X	150,000	$6.00	$900,000
2024-05-30	Gray Jonathan H.	Director	2024-04-25	X	50,975	$6.00	$305,850
2024-05-30	Gray Jonathan H.	Director	2024-04-25	X	(150,000)	—	$-0
2024-05-30	Gray Jonathan H.	Director	2024-04-25	X	(50,975)	—	$-0
2024-05-30	Gray Jonathan H.	Director	2023-09-07	P	109,024	$3.05	$332,523
2024-05-30	Gray Jonathan H.	Director	2023-09-07	P	254	$3.05	$777
2024-05-30	Gray Jonathan H.	Director	2023-09-07	P	50,975	$3.05	$155,474
2024-05-30	Gray Jonathan H.	Director	2023-09-07	P	50,975	$3.05	$155,474