Frontierby eninvs

Language: EN · RU

← Region

PEDEVCO USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Oil & gas

Geography: United States

COMM_PED

Price chart

13 USDDay -0.31%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
13 USD · -0.31%
Market cap
60 mln USD

Growth

Δ revenue y/y
360.4%
Δ EBITDA y/y
447.9%

Multiples

P/E (LTM)
—
3y avg: 23.8x
P/B (FY)
0.3x
P/E (ann.)
<0
EV/EBITDA (LTM)
2.0x
3y avg: 22.9x
EV/EBITDA (ann.)
0.7x

Cash return

Dividend yield
—
FCF yield (LTM)
-4.9%

Value creation

to fair market cap at the current EV/EBITDA
Upside (potential)
+225.8%
↓ details

Liquidity

Daily turnover (listing)
0.2 mln USD

Shares: yahoo_fundamentals_timeseries/PED

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 2 / Warn: 12 / Err: 1 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1⚠Warn 1
2023-06-30 Q2⚠Warn 1
2023-09-30 Q3⚠Warn 1
2023-12-31 FY⚠Warn 1
2024-03-31 Q1✗Errors 1Warn 1
2024-06-30 Q2⚠Warn 1
2024-09-30 Q3⚠Warn 1
2024-12-31 FY✓OK
2024-12-31 Q1⚠Warn 1
2024-12-31 Q4✓OK
2025-03-31 Q1⚠Warn 5
2025-06-30 Q2⚠Warn 3
2025-09-30 Q3⚠Warn 1
2025-12-31 FY⚠Warn 2
2026-03-31 Q1⚠Warn 4
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueM USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2026-03-31Q1 2026 (3M)OK40.2
y/y 360.4%
6.7
y/y 4368.7%
12.4
y/y 272.1%
19.2
y/y 447.9%
-25.6
y/y —
10.5-16.5370.1
y/y 154.2%
182.2
y/y 56.8%
-52.6%-7.5Link
2025-12-31Q4 2025 (3M)OK23.1
y/y 118.2%
-4.9
y/y -259.9%
6.8
y/y 32.3%
1.9
y/y -50.4%
-8.5
y/y -243.5%
-2.1-133.2375.9
y/y 192.8%
207.4
y/y 79.4%
-6.4%-3.0Link
2025-09-30Q3 2025 (3M)OK7.0
y/y -23.1%
-0.8
y/y -129.5%
4.0
y/y 31.3%
3.2
y/y -46.0%
-0.3
y/y -111.1%
7.4-4.9135.9
y/y 18.9%
115.4
y/y 8.3%
-0.4%-10.7Link
2025-06-30Q2 2025 (3M)OK7.0
y/y -41.0%
-2.2
y/y -185.1%
3.9
y/y -9.1%
1.6
y/y -76.6%
-1.7
y/y -162.5%
-0.4-1.7136.8
y/y 23.3%
120.7
y/y 17.0%
-5.7%-8.3Link
2025-03-31Q1 2025 (3M)OK8.7
y/y 7.6%
0.1
y/y -75.7%
3.3
y/y -4.0%
3.5
y/y -14.8%
0.1
y/y -81.9%
5.9—145.6
y/y 23.1%
116.2
y/y 16.2%
0.5%-10.3Link
2024-12-31Q4 2024 (3M)OK10.6
y/y 56.9%
-1.4
y/y 50.0%
5.1
y/y 158.7%
3.8
y/y 132.8%
5.9
y/y 329.1%
4.2-4.8128.3
y/y 4.6%
115.6
y/y 13.9%
11.1%-3.9Link
2024-09-30Q3 2024 (3M)OK9.1
y/y 23.5%
2.8
y/y 230.7%
3.1
y/y 4.2%
5.9
y/y 55.4%
2.9
y/y 207.2%
8.3-9.8114.3
y/y 3.1%
106.5
y/y 4.2%
3.7%-4.5Link
2024-06-30Q2 2024 (3M)OK11.8
y/y 38.2%
2.6
y/y 77.3%
4.2
y/y 31.1%
6.9
y/y 45.7%
2.7
y/y 70.3%
4.6-11.4111.0
y/y 1.1%
103.2
y/y 2.3%
10.6%-6.0Link
2024-03-31Q1 2024 (3M)OK8.1
y/y -0.6%
0.6
y/y -62.1%
3.5
y/y 35.0%
4.1
y/y -2.6%
0.8
y/y -56.1%
-4.3-0.9118.3
y/y 9.4%
100.0
y/y 1.3%
3.1%-13.2Link
2023-12-31Q4 2023 (3M)OK6.7
y/y —
-2.7
y/y —
-8.7
y/y —
-11.5
y/y —
-2.6
y/y —
12.127.6122.7
y/y —
101.5
y/y —
1.7%-18.4Link
2023-09-30Q3 2023 (3M)OK7.3
y/y —
0.9
y/y —
2.9
y/y —
3.8
y/y —
0.9
y/y —
3.1-2.3110.9
y/y —
102.3
y/y —
1.2%-13.1Link
2023-06-30Q2 2023 (3M)OK8.5
y/y —
1.5
y/y —
3.2
y/y —
4.7
y/y —
1.6
y/y —
6.6-8.3109.8
y/y —
100.8
y/y —
6.3%-12.4Link
2023-03-31Q1 2023 (3M)OK8.2
y/y —
1.6
y/y —
2.6
y/y —
4.2
y/y —
1.8
y/y —
1.8-17.1108.1
y/y —
98.7
y/y —
—-14.1Link
Data quality — review suggested

Production & Reserves

Physical operating metrics — supplementary, not part of the financial statements

Oil and Gas E and P

Proved reserves
32.12 mln boe
2025
Reserve life (R/P)
16.6 yrs
reserves ÷ annual output
Annual production
1.94 mln boe
2025

Production, mln boe

0.1320190.3220200.2720210.3620220.9220230.9220241.9420250.742026

Proved reserves

YearReserves, mln boe
202532.12
202418.14
202317.05
202216.14
202114.70
202014.11
201914.03

Production

YearProduction, mln boeper day
20260.74 *2 017
20251.94
+110.4%		5 310
20240.92
+0.0%		2 523
20230.922 523
20220.36 *999.0
20210.27 *727.0
20200.32 *886.0
20190.13 *349.0

* partial year

EI1 ___NASDAQ_press_comm (NASDAQ / SEC filings)

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

-20020402023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-200%0%200%400%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

-150-100-5002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

-20-15-10-502023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Key-commodity price — WTI

Current 90spot vs LTM +38%

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: +225.8%

Main driver: WTI +38% vs LTM; revenue ×1.26 vs costs ×1.04; EBITDA 26→37; at 5.3× EV/EBITDA → +226%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $3y vs LTM
WTI (rev)+75%89.7365.1476.10+38%+17%
Henry Hub gas (rev)+25%3.153.533.09-11%-12%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue77
LTM EBITDA26
LTM cash costs (revenue − EBITDA)51
2 · Revenue projection
Revenue multiplier — spot×1.256 (+26%)
= Spot revenue97
Revenue multiplier — 3y price×1.095 (+10%)
= 3-year-price revenue85
3 · Costs projection
Cost multiplier — spot×1.040 (+4%)
= Spot cash costs53
Cost multiplier — 3y price×1.040 (+4%)
= 3-year-price cash costs53
4 · EBITDA projection (revenue − costs)
= Spot EBITDA44
= 3-year-price EBITDA31
Conservative EBITDA = min(spot, avg)37
5 · Valuation → target market cap
Historical EV/projected-EBITDA (3-yr average)5.3x
Target EV = EV/EBITDA × conservative EBITDA198
Net debt-8
Target market cap = EV − net debt206
Current market cap63

Upside = target market cap ÷ current − 1 = +225.8%

Life of mine: 52 yrs

Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.

PeriodAct. revModel revΔ revAct. EBITDAModel EBITDAΔ EBITDA
2023 Q296+54.8%51+247.8%
2023 Q377+9.0%43+44.0%
2023 Q477-6.1%-113-454.7%
2024 Q187+12.5%4-0—
2024 Q2128+52.5%70+4279.3%
2024 Q398+14.0%60+8290.1%
2024 Q4119+19.8%41+258.0%
2025 Q1911-20.1%36-42.6%
2025 Q2710-27.6%24-63.9%
2025 Q378-15.9%33+5.8%
2025 Q4238+190.3%23-25.9%
2026 Q14012+228.9%193+516.2%

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 79.5x · target 3-yr avg 5.3x · LTM avg 17.9x

EV/EBITDA (LTM)EV/EBITDA (projected)target avg (projected, 3y)

Dividends

No dividend rows found for this issuer (checked: Yahoo Finance (ex-div)).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)