In 2010 Q1 they netted $30 / barrell of bitumen after op costs of $19 and Royalties of $2. This was when oil averaged $79 USD over the quarter. Their avg production was 6,936 bpd. If they can reliably produce 18,000 bpd with op costs of $13, they would net $36 / b. 36 * 18,000 bpd * 90 days = 58 MM. Add approx 10 MM for conv oil , NG & MRC brings us close to $70 MM. Quarterly int costs of 20 MM leaves them with approx $50 MM. I know its a stretch but its within the realms of possibilities.

Back in 2009Q2 they had their op costs down to $14.79 / b when their avg production was 6,284 bpd, so $13 is not a stretch. In addition, an SOR of 3.0 would produce 19,000 of bitumen further lowering their op costs.