Paragon Shipping Inc.

EDGAR

192 filing records in this dataset, filed from 2009-03-18 to 2018-04-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

2.1 million USD

2016 · USD

Exact inputs and evidence

Operating margin

-903.58%

2016 · %

Exact inputs and evidence
  • Operating Income: -18949052 USD Source
  • Revenue: 2097103 USD Source

Operating cash flow

-1.9 million USD

2016 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1900505 USD Source

Free cash flow

-12.2 million USD

2015 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7262133 USD Source
  • Capital Expenditure: 4955986 USD Source
Cash and cash equivalents
331 thousand USD Source
Exact value

331300 USD

Long-term debt including current maturities
16.6 million USD Source
Exact value

16574961 USD

Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2018-04-10.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2016-12-31
  • Operating income: 8 of 11 periods available· newest 2016-12-31
  • Net income: 3 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2015-12-31
  • Total assets: 7 of 11 periods available· newest 2016-12-31
  • Total liabilities: 7 of 11 periods available· newest 2016-12-31
  • Current assets: 7 of 11 periods available· newest 2016-12-31
  • Current liabilities: 7 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2016-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2016-12-31
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -94.2%

    Prior period

    USD 35.88 million

    –

    Current period

    USD 2.1 million

    –

    Exact inputs and evidence

    2097103 − 35884659 = -33787556 USD

    35884659 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    2097103 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 292.49 million

    Prior period

    −USD 268.71 million

    –

    Current period

    USD 23.79 million

    –

    Exact inputs and evidence

    23786352 − -268707322 = 292493674 USD

    -268707322 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    23786352 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 5.36 million

    Prior period

    −USD 7.26 million

    –

    Current period

    −USD 1.9 million

    –

    Exact inputs and evidence

    -1900505 − -7262133 = 5361628 USD

    -7262133 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -1900505 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 2.1 million 100% of revenue
  • Operating costs Derived USD 21.05 million 1,004% of revenue
  • Operating income −USD 18.95 million −904% of revenue
  • Tax, interest and other Derived −USD 42.74 million −2,038% of revenue
  • Net income USD 23.79 million 1,134% of revenue

Cash

  • Operating cash flow −USD 1.9 million −91% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Operating loss: operating costs were 158% of revenue.
  • 2015 Operating loss: operating costs were 838% of revenue.
  • 2016 Operating loss: operating costs were 1,004% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-31161111782 81843283 Derived 79268499 UnavailableUnavailableUnavailable
Source
2010 2010-01-01 – 2010-12-31118382601 84261255 Derived 34121346 UnavailableUnavailableUnavailable
Source
2011 2011-01-01 – 2011-12-3192093426 367319166 Derived -275225740 UnavailableUnavailableUnavailable
Source
2012 2012-01-01 – 2012-12-3153218975 50925043 Derived 2293932 UnavailableUnavailableUnavailable
Source
2013 2013-01-01 – 2013-12-3159530645 62484990 Derived -2954345 UnavailableUnavailableUnavailable
Source
2014 2014-01-01 – 2014-12-3158138104 91969121 Derived -33831017 17965164 Derived -51796181 -116846199 Derived
Source
2015 2015-01-01 – 2015-12-3135884659 300547529 Derived -264662870 4044452 Derived -268707322 -12218119 Derived
Source
2016 2016-01-01 – 2016-12-312097103 21046155 Derived -18949052 -42735404 Derived 23786352 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 2.1M 2016
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.174.0M130.5M87.0M43.5M0.0200920132016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue161111782
2010Revenue118382601
2011Revenue92093426
2012Revenue53218975
2013Revenue59530645
2014Revenue58138104
2015Revenue35884659
2016Revenue2097103

Revenue growth

Change in revenue from the same financial period one year earlier.

-94.2% 2016
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.20%-10%-41%-72%-103%200920132016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year-26.5%
2011Year over year-22.2%
2012Year over year-42.2%
2013Year over year11.9%
2014Year over year-2.3%
2015Year over year-38.3%
2016Year over year-94.2%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -903.6% 2016
Net margin 1,134.2% 2016
Free cash flow margin -34% 2015
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1,297%706%115%-476%-1,067%200920132016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin49.2%
2010Operating margin28.8%
2011Operating margin-298.9%
2012Operating margin4.3%
2013Operating margin-5%
2014Operating margin-58.2%
2015Operating margin-737.5%
2016Operating margin-903.6%
2009-12-31Net marginNot reported
2010-12-31Net marginNot reported
2011-12-31Net marginNot reported
2012-12-31Net marginNot reported
2013-12-31Net marginNot reported
2014Net margin-89.1%
2015Net margin-748.8%
2016Net margin1,134.2%
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow margin-201%
2015Free cash flow margin-34%
2016Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.9M 2016
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.87.4M62.0M36.6M11.1M-14.3M200920132016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow80406754
2010Operating cash flow60613801
2011Operating cash flow45467429
2012Operating cash flow13376809
2013Operating cash flow4563696
2014Operating cash flow-6181843
2015Operating cash flow-7262133
2016Operating cash flow-1900505

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -12.2M 2015
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.9.3M-24.5M-58.4M-92.3M-126.2M200920132016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flow-116846199
2015Free cash flow-12218119
2016Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

2,695.8% 2016
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2,911%2,184%1,456%728%0%2009-12-3120132016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Liabilities / assetsNot reportedNo source recorded
2010Liabilities / assets40.3%
2011Liabilities / assets48.8%
2012Liabilities / assets48.7%
2013Liabilities / assets44.5%
2014Liabilities / assets51.3%
2015Liabilities / assets142.1%
2016Liabilities / assets2,695.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.03× 2016
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.02×1.51×1.01×0.50×0.00×2009-12-3120132016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010Current assets / current liabilities1.23×
2011Current assets / current liabilities0.93×
2012Current assets / current liabilities1.43×
2013Current assets / current liabilities1.87×
2014Current assets / current liabilities0.96×
2015Current assets / current liabilities0.15×
2016Current assets / current liabilities0.03×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2009 2009-01-01 – 2009-12-31
Unavailable Not reported for this period.
USD 80.41 million
Exact value

Exact value: 80406754 USD

2009-01-01 – 2009-12-31: 80406754 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2010 2010-01-01 – 2010-12-31
Unavailable Not reported for this period.
USD 60.61 million
Exact value

Exact value: 60613801 USD

2010-01-01 – 2010-12-31: 60613801 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2011 2011-01-01 – 2011-12-31
Unavailable Not reported for this period.
USD 45.47 million
Exact value

Exact value: 45467429 USD

2011-01-01 – 2011-12-31: 45467429 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2012 2012-01-01 – 2012-12-31
Unavailable Not reported for this period.
USD 13.38 million
Exact value

Exact value: 13376809 USD

2012-01-01 – 2012-12-31: 13376809 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2013 2013-01-01 – 2013-12-31
Unavailable Not reported for this period.
USD 4.56 million
Exact value

Exact value: 4563696 USD

2013-01-01 – 2013-12-31: 4563696 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2014 2014-01-01 – 2014-12-31
−USD 51.8 million
Exact value

Exact value: -51796181 USD

2014-01-01 – 2014-12-31: -51796181 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.18 million
Exact value

Exact value: -6181843 USD

2014-01-01 – 2014-12-31: -6181843 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 110.66 million
Exact value

Exact value: 110664356 USD

2014-01-01 – 2014-12-31: 110664356 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 116.85 million
Calculation and evidence

-6181843 − 110664356 USD

Exact free cash flow: -116846199 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2015-01-01 – 2015-12-31
−USD 268.71 million
Exact value

Exact value: -268707322 USD

2015-01-01 – 2015-12-31: -268707322 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 7.26 million
Exact value

Exact value: -7262133 USD

2015-01-01 – 2015-12-31: -7262133 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.96 million
Exact value

Exact value: 4955986 USD

2015-01-01 – 2015-12-31: 4955986 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 12.22 million
Calculation and evidence

-7262133 − 4955986 USD

Exact free cash flow: -12218119 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-01 – 2016-12-31
USD 23.79 million
Exact value

Exact value: 23786352 USD

2016-01-01 – 2016-12-31: 23786352 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.9 million
Exact value

Exact value: -1900505 USD

2016-01-01 – 2016-12-31: -1900505 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

192 filings · 653 latest values · 653 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001401112, 1401112, PRGN, PRGNF, edgar:1401112

Also known as Paragon Shipping Inc.