GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » PEDEVCO Corp (AMEX:PED) » Definitions » Beneish M-Score

PEDEVCO (PEDEVCO) Beneish M-Score

: -2.09 (As of Today)
View and export this data going back to 2003. Start your Free Trial

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.09 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PEDEVCO's Beneish M-Score or its related term are showing as below:

PED' s Beneish M-Score Range Over the Past 10 Years
Min: -5.65   Med: -3.75   Max: 3.77
Current: -2.09

During the past 13 years, the highest Beneish M-Score of PEDEVCO was 3.77. The lowest was -5.65. And the median was -3.75.


PEDEVCO Beneish M-Score Historical Data

The historical data trend for PEDEVCO's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Array ( [0] => - [1] => - [2] => - [3] => - [4] => - [5] => 3.77 [6] => -4.41 [7] => -5.65 [8] => -3.24 [9] => -2.09 )
PEDEVCO Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 3.77 -4.41 -5.65 -3.24 -2.09

PEDEVCO Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.24 -2.62 -2.61 -1.98 -2.09

Competitive Comparison

For the Oil & Gas E&P subindustry, PEDEVCO's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PEDEVCO Beneish M-Score Distribution

For the Oil & Gas industry and Energy sector, PEDEVCO's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PEDEVCO's Beneish M-Score falls into.



PEDEVCO Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of PEDEVCO for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 2.3415+0.528 * 0.8629+0.404 * 0.9055+0.892 * 1.025+0.115 * 1.1534
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0011+4.679 * -0.158165-0.327 * 1.0905
=-2.09

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was $5.83 Mil.
Revenue was 6.742 + 7.33 + 8.548 + 8.164 = $30.78 Mil.
Gross Profit was 1.987 + 2.153 + 2.82 + 3.117 = $10.08 Mil.
Total Current Assets was $24.61 Mil.
Total Assets was $120.06 Mil.
Property, Plant and Equipment(Net PPE) was $91.91 Mil.
Depreciation, Depletion and Amortization(DDA) was $10.98 Mil.
Selling, General, & Admin. Expense(SGA) was $6.01 Mil.
Total Current Liabilities was $18.90 Mil.
Long-Term Debt & Capital Lease Obligation was $0.23 Mil.
Net Income was -4.021 + 0.949 + 1.574 + 1.762 = $0.26 Mil.
Non Operating Income was -4.268 + 0.005 + 0 + 0.035 = $-4.23 Mil.
Cash Flow from Operations was 12.056 + 3.051 + 6.592 + 1.782 = $23.48 Mil.
Total Receivables was $2.43 Mil.
Revenue was 5.925 + 7.472 + 9.547 + 7.09 = $30.03 Mil.
Gross Profit was -1.122 + 2.241 + 4.517 + 2.848 = $8.48 Mil.
Total Current Assets was $32.11 Mil.
Total Assets was $116.11 Mil.
Property, Plant and Equipment(Net PPE) was $80.22 Mil.
Depreciation, Depletion and Amortization(DDA) was $11.26 Mil.
Selling, General, & Admin. Expense(SGA) was $5.85 Mil.
Total Current Liabilities was $16.96 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(5.832 / 30.784) / (2.43 / 30.034)
=0.189449 / 0.080908
=2.3415

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(8.484 / 30.034) / (10.077 / 30.784)
=0.28248 / 0.327345
=0.8629

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (24.607 + 91.909) / 120.058) / (1 - (32.109 + 80.218) / 116.11)
=0.029502 / 0.032581
=0.9055

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=30.784 / 30.034
=1.025

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(11.255 / (11.255 + 80.218)) / (10.975 / (10.975 + 91.909))
=0.123042 / 0.106674
=1.1534

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(6.007 / 30.784) / (5.854 / 30.034)
=0.195134 / 0.194912
=1.0011

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((0.227 + 18.899) / 120.058) / ((0 + 16.962) / 116.11)
=0.159306 / 0.146086
=1.0905

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(0.264 - -4.228 - 23.481) / 120.058
=-0.158165

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

PEDEVCO has a M-score of -2.09 suggests that the company is unlikely to be a manipulator.


PEDEVCO Beneish M-Score Related Terms

Thank you for viewing the detailed overview of PEDEVCO's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


PEDEVCO (PEDEVCO) Business Description

Traded in Other Exchanges
Address
575 N. Dairy Ashford, Suite 210, Houston, TX, USA, 77079
PEDEVCO Corp is an oil and gas company focused on the acquisition and development of oil and natural gas assets where the latest in modern drilling and completion techniques and technologies have yet to be applied. In particular, the company focuses on legacy proved properties where there is a long production history, well-defined geology and existing infrastructure that can be leveraged when applying modern field management technologies. The current properties of the company are located in the San Andres formation of the Permian Basin situated in West Texas and eastern New Mexico (the Permian Basin) and in the Denver-Julesberg Basin (D-J Basin) in Colorado.
Executives
John Douglas Schick officer: President 514 BRIAR KNOLL DR., HOUSTON TX 77079
Paul Anthony Pinkston officer: CAO and PFO and AO 450 GEARS ROAD, SUITE 860, HOUSTON TX 77067
Moore Clark officer: Executive VP 12244 SANTA TERESA DRIVE, SAN RAMON CA 94538
John J Scelfo director 333 LAS OLAJ WAY, 1010, FORT LAUDERDALE FL 33301
Ivar Siem director 710 N. POST OAK RD., STE. 512, HOUSTON TX 77024
Simon G Kukes 10 percent owner
Sgk 2018 Revocable Trust 10 percent owner 575 N. DAIRY ASHFORD, ENERGY CENTER II, SUITE 210, HOUSTON TX 77079
Viktor Tkachev 10 percent owner ARHITEKTORA VLASOVA STREET 22, APT 93, MOSCOW 1Z 117393
Harold Douglas Evans director 20711 FAIRWATER DRIVE, KATY TX 77450
Sk Energy Llc director, 10 percent owner, officer: Chif Executive Officer 5100 WESTHEIMER, SUITE 200, HOUSTON TX 77056
Gregory L Overholtzer officer: Chief Financial Officer 120 ROSE ORCHARD WAY, SAN JOSE CA 95134
Michael L Peterson director, officer: CEO and President 17 CANARY COURT, DANVILLE CA 94526
Frank C Ingriselli director, 10 percent owner, officer: President 250 EAST HARTSDALE AVE, HARTSDALE NY 10530
Adam Mccune Mcafee director 4125 BLACKHAWK PLAZA CIRCLE, SUITE 201, DANVILLE CA 94506
David Z Steinberg director 4125 BLACKHAWK PLAZA CIRCLE, SUITE 201, DANVILLE CA 94506

PEDEVCO (PEDEVCO) Headlines

From GuruFocus

Pedevco Corp (PED) CEO Simon G Kukes Bought $235,887 of Shares

By GuruFocus Research GuruFocus Editor 09-11-2021

PEDEVCO Announces Expansion into Wyoming D-J Basin Codell Play

By ACCESSWIRE ACCESSWIRE 06-15-2023