PEDEVCO CORP PED
We were originally incorporated in September 2000 as Rocker & Spike Entertainment, Inc. In January 2001 we changed our name to Reconstruction Data Group, Inc., and in April 2003 we changed our name to Verdisys, Inc. and were engaged in the business of providing satellite services to agribusiness. In June 2005, we changed our name to Blast Energy Services, Inc. ("Blast") to reflect our new focus on the energy services business, and in 2010 we changed the direction of the Company to focus on the acquisition of oil and gas producing properties.
On July 27, 2012, we acquired, through a reverse acquisition, Pacific Energy Development Corp., a privately held Nevada corporation, which we refer to as Pacific Energy Development. As described below, pursuant to the acquisition, the stockholders of Pacific Energy Development gained control of approximately 95% of the then voting securities of our company. Since the transaction resulted in a change of control, Pacific Energy Development was the acquirer for accounting purposes. In connection with the merger, which we refer to as the Pacific Energy Development merger, Pacific Energy Development became our wholly-owned subsidiary and we changed our name from Blast Energy Services, Inc. to PEDEVCO Corp. Following the merger, we refocused our business plan on the acquisition, exploration, development and production of oil and natural gas resources in the United States.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $45.8M | $39.6M | $30.8M | $30.8M | $15.9M | $8.1M | $13.0M | $4.5M | $3.0M | — |
| SG&A | $16.8M | $6.4M | $6.0M | $5.9M | $6.2M | $6.7M | $5.8M | $4.1M | $2.5M | $3.9M |
| Total operating expenses | $54.8M | $34.8M | $25.3M | $27.4M | $19.5M | $41.9M | $24.2M | $13.5M | $26.6M | $9.6M |
| Operating income | -$7.9M | $4.7M | $1.2M | $2.6M | -$1.9M | -$33.8M | -$10.2M | -$9.0M | -$23.6M | -$5.7M |
| Interest expense | $1.4M | $0 | — | $0 | $1.0K | $2.0K | $824.0K | $7.7M | $12.8M | $14.0M |
| Pre-tax income | -$2.3M | $5.0M | $1.7M | — | -$1.3M | -$32.7M | — | — | — | — |
| Income tax | $8.1M | $7.3M | $0 | — | $0 | $0 | — | — | — | — |
| Net income | -$10.4M | $12.3M | $1.7M | $2.8M | -$1.3M | -$32.7M | -$11.1M | $53.6M | -$36.4M | -$19.6M |
| EPS, basic | -2.25 | 2.76 | 0.02 | 0.03 | -0.02 | -0.45 | -0.22 | 4.80 | -6.22 | — |
| EPS, diluted | -2.25 | 2.76 | 0.02 | 0.03 | -0.02 | -0.45 | -0.22 | 4.74 | -6.22 | -4.02 |
| Shares, diluted (wtd. avg.) | $4.6M | $4.5M | $87.0M | $85.5M | $80.0M | $450 | $51.2M | $11.3M | $5.8M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $3.2M | $4.0M | $20.7M | $33.0M | $29.2M | $11.3M | $25.7M | $5.8M | $917.0K | $659.0K |
| Receivables | $0 | $293.0K | $42.0K | $0 | — | — | — | — | — | — |
| Inventory | $61.0K | $0 | — | — | — | — | — | — | — | — |
| Total current assets | $37.8M | $13.2M | $24.6M | $32.1M | $28.0M | $8.8M | $27.1M | $6.8M | $1.4M | $1.3M |
| Total assets | $375.9M | $128.3M | $122.7M | $116.1M | $98.2M | $79.6M | $122.9M | $67.5M | $36.4M | $58.8M |
| Accounts payable | $32.4M | $2.6M | $6.6M | $1.6M | $2.6M | $212.0K | $12.1M | $4.5M | $101.0K | $103.0K |
| Total current liabilities | $64.5M | $6.9M | $18.9M | $17.0M | $5.2M | $2.0M | $15.2M | $8.8M | $3.4M | $3.3M |
| Long-term debt | — | — | — | — | — | — | $0 | $7.7M | — | — |
| Total liabilities | $168.5M | $12.7M | $21.3M | $19.7M | $6.7M | $3.9M | $15.2M | $50.6M | $73.5M | $60.7M |
| Retained earnings | -$121.9M | -$111.5M | -$123.8M | -$126.7M | -$129.6M | -$128.3M | -$95.6M | -$84.5M | -$138.1M | -$101.7M |
| Total equity | $207.4M | $115.6M | $101.5M | $97.7M | $91.5M | $75.6M | $105.5M | $17.0M | -$37.1M | -$2.0M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $10.8M | $12.8M | $23.5M | $16.0M | $6.0M | $12.0K | $1.7M | -$1.5M | -$236.0K | -$6.0M |
| Depreciation and amortisation | — | — | $10.9M | $11.2M | $7.4M | $11.3M | $11.0M | $7.3M | $3.8M | $5.1M |
| Stock-based compensation | $2.8M | $1.9M | $2.0M | $2.1M | $2.5M | $2.8M | $1.6M | $862.0K | $655.0K | $1.5M |
| Capital expenditure | — | — | $45.0K | $0 | — | — | — | $3.3M | $0 | — |
| Investing cash flow | -$133.2M | -$26.9M | -$35.7M | -$12.3M | -$2.8M | -$14.8M | -$39.7M | -$23.1M | $0 | -$75.0K |
| Financing cash flow | $122.1M | $0 | $0 | $35.0K | $14.7M | $370.0K | $58.0M | $29.5M | $494.0K | $5.6M |
| Buybacks | — | — | — | — | — | — | — | — | $0 | $74.0K |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001654954-26-003098.
Others in SIC 1311
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| EOG | EOG RESOURCES INC | $76.16B | 15.9x | -4.5% |
| OXY | OCCIDENTAL PETROLEUM CORP /DE/ | $60.02B | 37.3x | -5.0% |
| FANG | Diamondback Energy, Inc. | $55.79B | 34.8x | 35.8% |
| DVN | DEVON ENERGY CORP/DE | $52.87B | 11.5x | 5.4% |
| EQT | EQT Corp | $34.51B | 16.7x | 63.9% |
| EXE | EXPAND ENERGY Corp | $23.42B | 12.9x | 186.3% |
| PR | Permian Resources Corp | $19.57B | 18.2x | 1.3% |
| OVV | Ovintiv Inc. | $17.84B | 13.5x | -3.1% |