vs
Side-by-side financial comparison of Brilliant Earth Group, Inc. (BRLT) and Prairie Operating Co. (PROP). Click either name above to swap in a different company.
Brilliant Earth Group, Inc. is the larger business by last-quarter revenue ($124.4M vs $77.7M, roughly 1.6× Prairie Operating Co.). Prairie Operating Co. runs the higher net margin — 1.7% vs -2.3%, a 4.0% gap on every dollar of revenue. Over the past eight quarters, Prairie Operating Co.'s revenue compounded faster (9784.4% CAGR vs 13.1%).
Brilliant Earth is an American company that sells jewelry featuring diamonds and other gemstones that are asserted to be ethically sourced. The company was established in August 2005 by Beth Gerstein and Eric Grossberg, and is headquartered in San Francisco, California. According to Businessweek, the company has been influential in creating a market for ethically sourced jewelry. Some provenance claims were disputed as per a 2017 The Next Web article.
Prairie Farms Dairy is a dairy cooperative founded in Carlinville, Illinois, and now headquartered in Edwardsville, Illinois. As a dairy cooperative, Prairie Farms receives milk from producers and converts it into many different products, including cheese, butter, ice cream, sour cream, cottage cheese, various dips, yogurt, and fluid milk. Prairie Farms also produces and sells juices, flavored drinks, and pre-made iced tea.
BRLT vs PROP — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $124.4M | $77.7M |
| Net Profit | $-2.9M | $1.3M |
| Gross Margin | 55.9% | — |
| Operating Margin | -0.0% | 34.8% |
| Net Margin | -2.3% | 1.7% |
| Revenue YoY | 4.1% | — |
| Net Profit YoY | -908.9% | 111.3% |
| EPS (diluted) | $-0.20 | $-0.44 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $124.4M | — | ||
| Q3 25 | $110.3M | $77.7M | ||
| Q2 25 | $108.9M | $68.1M | ||
| Q1 25 | $93.9M | $13.6M | ||
| Q4 24 | $119.5M | — | ||
| Q3 24 | $99.9M | $0 | ||
| Q2 24 | $105.4M | — | ||
| Q1 24 | $97.3M | — |
| Q4 25 | $-2.9M | — | ||
| Q3 25 | $-107.0K | $1.3M | ||
| Q2 25 | $-166.0K | $35.7M | ||
| Q1 25 | $-466.0K | $-2.6M | ||
| Q4 24 | $358.0K | — | ||
| Q3 24 | $-141.0K | $-11.4M | ||
| Q2 24 | $185.0K | — | ||
| Q1 24 | $139.0K | — |
| Q4 25 | 55.9% | — | ||
| Q3 25 | 57.6% | — | ||
| Q2 25 | 58.3% | — | ||
| Q1 25 | 58.6% | — | ||
| Q4 24 | 59.6% | — | ||
| Q3 24 | 60.8% | — | ||
| Q2 24 | 60.8% | — | ||
| Q1 24 | 59.9% | — |
| Q4 25 | -0.0% | — | ||
| Q3 25 | -0.6% | 34.8% | ||
| Q2 25 | -1.1% | 27.8% | ||
| Q1 25 | -3.8% | 12.9% | ||
| Q4 24 | 2.0% | — | ||
| Q3 24 | -1.1% | — | ||
| Q2 24 | 1.1% | — | ||
| Q1 24 | 0.9% | — |
| Q4 25 | -2.3% | — | ||
| Q3 25 | -0.1% | 1.7% | ||
| Q2 25 | -0.2% | 52.4% | ||
| Q1 25 | -0.5% | -19.3% | ||
| Q4 24 | 0.3% | — | ||
| Q3 24 | -0.1% | — | ||
| Q2 24 | 0.2% | — | ||
| Q1 24 | 0.1% | — |
| Q4 25 | $-0.20 | — | ||
| Q3 25 | $-0.01 | $-0.44 | ||
| Q2 25 | $-0.01 | $0.18 | ||
| Q1 25 | $-0.03 | $-3.49 | ||
| Q4 24 | $0.02 | — | ||
| Q3 24 | $-0.01 | $-0.68 | ||
| Q2 24 | $0.01 | — | ||
| Q1 24 | $0.01 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $79.1M | $10.6M |
| Total DebtLower is stronger | $0 | — |
| Stockholders' EquityBook value | $12.3M | $101.8M |
| Total Assets | $200.9M | $939.8M |
| Debt / EquityLower = less leverage | 0.00× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $79.1M | — | ||
| Q3 25 | $73.4M | $10.6M | ||
| Q2 25 | $133.6M | $10.7M | ||
| Q1 25 | $147.3M | $15.0M | ||
| Q4 24 | $161.9M | — | ||
| Q3 24 | $152.7M | $40.1M | ||
| Q2 24 | $152.2M | — | ||
| Q1 24 | $147.5M | — |
| Q4 25 | $0 | — | ||
| Q3 25 | $0 | — | ||
| Q2 25 | $34.5M | $387.0M | ||
| Q1 25 | $54.5M | $377.0M | ||
| Q4 24 | $55.7M | — | ||
| Q3 24 | $58.1M | — | ||
| Q2 24 | $58.0M | — | ||
| Q1 24 | $58.8M | — |
| Q4 25 | $12.3M | — | ||
| Q3 25 | $12.0M | $101.8M | ||
| Q2 25 | $15.3M | $94.2M | ||
| Q1 25 | $14.9M | $34.0M | ||
| Q4 24 | $15.3M | — | ||
| Q3 24 | $14.5M | $61.3M | ||
| Q2 24 | $14.1M | — | ||
| Q1 24 | $13.3M | — |
| Q4 25 | $200.9M | — | ||
| Q3 25 | $203.0M | $939.8M | ||
| Q2 25 | $260.9M | $858.5M | ||
| Q1 25 | $269.6M | $775.4M | ||
| Q4 24 | $281.2M | — | ||
| Q3 24 | $273.2M | $107.2M | ||
| Q2 24 | $272.5M | — | ||
| Q1 24 | $268.2M | — |
| Q4 25 | 0.00× | — | ||
| Q3 25 | 0.00× | — | ||
| Q2 25 | 2.26× | 4.11× | ||
| Q1 25 | 3.65× | 11.07× | ||
| Q4 24 | 3.63× | — | ||
| Q3 24 | 4.01× | — | ||
| Q2 24 | 4.13× | — | ||
| Q1 24 | 4.43× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $7.2M | $57.7M |
| Free Cash FlowOCF − Capex | $5.7M | — |
| FCF MarginFCF / Revenue | 4.6% | — |
| Capex IntensityCapex / Revenue | 1.2% | — |
| Cash ConversionOCF / Net Profit | — | 44.80× |
| TTM Free Cash FlowTrailing 4 quarters | $5.8M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $7.2M | — | ||
| Q3 25 | $608.0K | $57.7M | ||
| Q2 25 | $9.1M | $-7.2M | ||
| Q1 25 | $-7.1M | $16.9M | ||
| Q4 24 | $14.1M | — | ||
| Q3 24 | $2.0M | $2.8M | ||
| Q2 24 | $7.3M | — | ||
| Q1 24 | $-5.8M | — |
| Q4 25 | $5.7M | — | ||
| Q3 25 | $-3.0K | — | ||
| Q2 25 | $7.9M | — | ||
| Q1 25 | $-7.9M | — | ||
| Q4 24 | $11.9M | — | ||
| Q3 24 | $674.0K | — | ||
| Q2 24 | $6.5M | — | ||
| Q1 24 | $-6.4M | — |
| Q4 25 | 4.6% | — | ||
| Q3 25 | -0.0% | — | ||
| Q2 25 | 7.3% | — | ||
| Q1 25 | -8.4% | — | ||
| Q4 24 | 10.0% | — | ||
| Q3 24 | 0.7% | — | ||
| Q2 24 | 6.1% | — | ||
| Q1 24 | -6.5% | — |
| Q4 25 | 1.2% | — | ||
| Q3 25 | 0.6% | — | ||
| Q2 25 | 1.1% | — | ||
| Q1 25 | 0.8% | — | ||
| Q4 24 | 1.8% | — | ||
| Q3 24 | 1.3% | — | ||
| Q2 24 | 0.8% | — | ||
| Q1 24 | 0.6% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | 44.80× | ||
| Q2 25 | — | -0.20× | ||
| Q1 25 | — | — | ||
| Q4 24 | 39.36× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 39.51× | — | ||
| Q1 24 | -41.65× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BRLT
| US | $120.3M | 97% |
| Non Us | $4.2M | 3% |
PROP
| Crude Oil Sales | $64.9M | 84% |
| Natural Gas Sales | $7.6M | 10% |
| Natural Gas Liquids Reserves | $5.2M | 7% |
