VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
PEDPEDEVCO Corp.
$15.74$73M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksPEDCash Flow

PEDEVCO Corp. (PED) Cash Flow Statement

24Y historyFree accessUpdated daily

Free cash flow remains highly volatile, swinging from a $12.1M inflow in 2023Q4 to a $22.6M outflow in 2025Q4, highlighting a fundamental disconnect between accounting earnings and actual cash generation.

PED Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02
Cash from Operations15.37M10.76M12.77M23.48M15.98M5.97M12K1.67M-1.49M-236K-5.97M-7.62M-4.87M-2.26M-2.8M-461.53K892.53K-264.34K595.42K-2.12M-3.65M-566.67K-2.12M-3.62M-54.45K
Operating CF Margin %-23.51%32.28%76.28%53.21%37.64%0.15%12.87%-33.03%-7.83%-150.55%-143.05%-101.14%-304.29%-557.35%-103.36%815.52%-79.88%137.82%-506.17%-112.41%-48.87%-145.58%-408.35%-54.44%
Operating CF Growth %-192.68%-15.73%-45.63%46.93%167.69%49650%-99.28%211.71%-533.05%96.05%21.59%-56.54%-115.08%19.31%-507.62%-151.71%437.65%-144.4%128.11%41.91%-543.41%73.22%41.48%-6540.82%-
Net Income-36.13M-10.36M17.79M264K2.84M-1.3M-32.69M-11.1M53.61M-36.37M-19.62M-21.32M-32.57M-18.15M-12.01M-4.15M-1.56M-1.68M-2.29M-9.87M-38.07M-2.86M-5.59M-7.36M-72.77K
Depreciation & Amortization27.13M18.01M16.03M10.97M11.26M7.48M11.43M11.07M6.52M3.75M5.08M5.14M954K437.04K131.69K147.59K135.44K139.43K38.46K93.37K13.94M236.94K571.1K219.69K14.14K
Stock-Based Compensation2.78M2.76M1.86M2.04M2.1M2.45M2.82M1.56M862K655K1.48M3.6M4.31M3.2M621.42K643.3K9.14K15.76K377.12K000000
Deferred Taxes7.08M8.05M-12.75M0-25.41M00-1.04M018.95M0337K14.3M9.07M7.29M-147.59K1.93M774.36K2.23M000000
Other Non-Cash Items28.97M-3.99M114K4.27M25.41M-2.18M19.36M161K-64.94M10.32M11.18M6.85M5.65M945.86K918.11K2.4M77.2K20K75K6.01M19.35M2.16M1.34M3.36M0
Working Capital Changes-14.48M-3.72M-10.28M5.93M-215K-481K-910K1.02M2.45M2.45M-4.09M-2.24M2.5M2.23M243.74K639.91K303.27K464.03K163.92K1.66M1.14M-96.43K1.57M160.27K4.19K
Change in Receivables-2.82M-4.98M-2.2M0-648K-1.12M3.94M-3.76M-541K163K962K1.96M216K86.62K90.19K68.59K-26.81K48.78K1.3M000000
Change in Inventory-141K-61K000000000516K396K000000000000
Change in Payables-11.51M2.31M541K-11K-159K-356K-3.2M5.41M408K-2K-3.28M-4.05M123K1.88M289.04K54.62K-5.35K49.76K-1.36M000000
Cash from Investing-150.28M-133.18M-26.87M-35.74M-12.27M-2.76M-14.77M-39.74M-23.12M0-75K265K-16.08M-20.2M-3.74M-1.88M-655K-83.03K-147.34K82.48K-48.53M-714.56K8.79K-879.49K-2.88K
Capital Expenditures-35.56M-20.49M-169K-35M-12.25M-35K0-1.2M-22.96M0-75K-235K-28.57M-5.54M-1.5M-1.89M-700K-88.03K-147.34K-41.65K-1.16M-970.3K-3.71K-459.49K-2.88K
CapEx % of Revenue46.04%44.78%0.43%113.68%40.79%0.22%-9.26%507.69%-1.89%4.41%593.74%745.05%298.39%423.38%639.6%26.6%34.11%9.95%35.62%83.69%0.25%51.89%2.88%
Acquisitions-117.67M-115.65M0001.87M01.18M000500K1.61M-9.93M545.39K00000-47.35M0000
Investments-------------------------
Other Investing00-26.7M-747K-14K-4.6M-14.77M-38.52M-155K0-75K-735K9.35M-4.73M-3.74B15.1K45K5K0124.13K-26.63K255.73K12.5K-420K0
Cash from Financing133.09M122.14M0035K14.69M370K58M29.47M494K5.57M1.82M21.01M26.6M8.85M546.57K-125.22K-123.1K234.72K549.91K52.91M1.85M1M5.87M59.15K
Debt Issued (Net)98M87M0000370K15M30.5M-37K5.64M-863K13.04M8M828.29K539.07K-125.22K-123.1K-549.38K700K37.26M995K285K-1.06M5K
Equity Issued (Net)35.14M35.14M0035K14.69M043M0531K-74K0018.68M8.02M0003M89.98K649.05K855.3K715.22K6.93M54.15K
Dividends Paid0000000000000000000000000
Share Repurchases00000000-1.09M0-74K0000000-1M-1600000
Other Financing-44K0000000-1.03M002.68M7.97M-79K4.8K7.5K00-2.21M-240.07K15M0000
Net Change in Cash923K-286K-14.11M-12.26M3.75M17.9M-14.39M19.93M4.86M258K-479K-5.54M62K4.14M2.3M-354.04K112.31K-470.47K682.8K-1.49M728.63K569.06K-1.11M1.37M1.83K
Free Cash Flow-5.12M-9.73M12.6M23.44M3.73M5.93M12K468K-24.46M-236K-6.05M-7.85M-33.44M-7.8M-4.31M-2.35M192.53K-352.37K448.07K-2.16M-4.8M-1.54M-2.12M-4.08M-57.32K
FCF Margin %-6.63%-21.26%31.85%76.13%12.42%37.42%0.15%3.61%-540.73%-7.83%-152.44%-147.47%-694.89%-1049.34%-855.74%-526.74%175.92%-106.49%103.72%-516.12%-148.03%-132.56%-145.83%-460.24%-57.32%
FCF Growth %-144.65%-177.22%-46.25%528.48%-37.17%49358.33%-97.44%101.91%-10263.14%96.1%22.98%76.51%-328.5%-81.24%-83.06%-1321.66%154.64%-178.64%120.75%55.02%-212.4%27.48%47.99%-7009.23%-
FCF per Share-0.66-2.112.825.390.871.480.000.18-43.24-0.81-24.76-37.82-236.78-91.83-138.78-2225.19203.52-384.68448.52-2352.74-6260.01-2754.43-4528.69-12348.95-123.81
FCF Conversion (FCF/Net Income)0.14x-1.04x0.72x88.94x5.62x-4.60x-0.00x-0.15x-0.03x0.01x0.30x0.36x0.16x0.12x0.23x0.11x-0.59x0.16x0.08x0.21x0.10x0.20x0.38x0.49x0.75x
Interest Paid590K590K00000000000000000000000
Taxes Paid0000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Persistent negative operating cash

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Decoupled from Cash Reality

Based on reported financial statements, PEDEVCO exhibits a profound disconnect between net income and operating cash flow, with the OCF/NI ratio reaching an extreme -0.41 in 2026Q1, suggesting that accounting profits are frequently failing to translate into the actual liquidity required to sustain ongoing drilling operations.

The volatility in the OCF/NI ratio indicates that non-cash charges and working capital swings are masking the underlying cash-generating capability of the business. Investors should monitor this divergence closely, as it implies that the company's reported earnings may not be a reliable proxy for its ability to fund future capital expenditures internally.

Free Cash Flow Volatility Persists

As reported in quarterly filings, PEDEVCO's free cash flow trajectory remains highly erratic, swinging from a positive $12.1M in 2023Q4 to a negative $22.6M in 2025Q4, which highlights the company's struggle to maintain consistent cash generation amidst fluctuating commodity prices and intermittent capital investment cycles.

The lack of a stable FCF margin suggests that the company is currently in a capital-intensive phase where growth is prioritized over immediate cash preservation. This pattern warrants further investigation into whether the current drilling program is yielding the expected returns on invested capital or merely replacing declining production.

Capital Intensity Outpacing Revenue Growth

According to recent SEC filings, PEDEVCO's capital intensity remains elevated, with CapEx/Revenue ratios frequently exceeding 40%, such as the 50.2% observed in 2025Q4, indicating that the company must reinvest a significant portion of its top-line revenue just to maintain its current wellbore inventory and production levels.

This high capital intensity suggests that the company is operating on a treadmill where significant investment is required to offset natural decline rates. If these expenditures do not lead to a commensurate increase in production, the company may face continued pressure on its limited cash reserves.

Working Capital Swings Impair Liquidity

Based on the provided cash flow data, working capital changes have been a significant source of volatility, ranging from a $11.5M inflow in 2024Q3 to a $9.1M outflow in 2026Q1, which suggests that the company's cash position is highly sensitive to the timing of collections and payables.

These fluctuations appear to be driven by the operational realities of managing multiple well sites and the associated service provider payment cycles. The inconsistency in working capital management may indicate a lack of operational maturity, which could exacerbate liquidity stress during periods of lower commodity pricing.

Limited Capital for Strategic Deployment

As reported in financial statements, PEDEVCO has focused its limited capital almost exclusively on drilling and asset maintenance, with no evidence of dividends or share repurchases, reflecting a management strategy that prioritizes asset accumulation over returning capital to shareholders in the current growth-oriented phase.

The absence of capital returns is consistent with a company that is still attempting to reach critical mass in its production base. Investors should monitor whether this focus on asset growth will eventually lead to sustainable cash flow or if it will continue to necessitate external financing.

PED — Frequently Asked Questions

Quick answers to the most common questions about buying PED stock.

How much cash does PEDEVCO Corp. (PED) generate from operations?

PEDEVCO Corp. (PED) generated $10.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is PEDEVCO Corp.'s free cash flow?

PEDEVCO Corp. (PED) reported negative free cash flow of $9.7M in 2025, indicating capital requirements exceeded cash from operations.

What is PEDEVCO Corp.'s capital expenditure (CapEx)?

PEDEVCO Corp. (PED) spent $20.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.