Jupiter Marine International Holdings, Inc.

JMIH

JMIHJupiter Marine International Holdings, Inc. US flag

Other OTC

0.00

USD

- -

19,949.00Market Cap

Profitability (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	13.47	16.39	14.26	5.47	-28.56
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	36.98	40.11	31.78	33.27	- -
Gross Margin (%)	16.84	20.91	24.63	25.03	24.37	17.78
EBITDA Margin (%)	2.17	8.33	8.49	8.37	8.56	-0.17
Operating Margin (%)	-1.86	4.86	6	5.67	6.29	-3.45
Incremental Operating Margin (%)	- -	23.57	17.1	2.82	8.24	- -
Pretax Margin (%)	- -	3.08	3.98	3.67	1.56	-8.97
Profit Margin (%)	-4.52	3.08	3.98	3.67	1.56	-8.97
Net Income to Common Margin (%)	-6.18	1.71	3.26	3.37	1.56	-8.97
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	26.78	-80.3	-22.02	-8.85	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Total Debt	- -	1	- -	1	- -	- -
ST Debt	- -	1	- -	1	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	2.71	1.1	0.41	0.62	0.32	-1.63
Net Debt/EBITDA	2.22	0.6	-0.29	0.24	0.05	2.08
Total Debt/EBIT	-3.17	1.89	0.57	0.91	0.44	-0.08
Net Debt/EBIT	-2.6	1.03	-0.4	0.36	0.06	0.1
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-88.81	-100.75	-71.55	-48.89	-24.04	-65.49
Long-Term Debt/Equity (%)	75.57	0.56	28.94	- -	14.06	1.06
Long-Term Debt/Capital (%)	-29.59	-0.26	-21.99	- -	-43.68	-0.61
Long-Term Debt/Total Assets (%)	20.28	0.16	12.87	- -	7.17	0.39
Total Debt/Equity (%)	75.57	130.42	29.25	30.49	14.95	2.78
Total Debt/Capital (%)	-29.59	-59.64	-22.22	-61.13	-46.43	-1.6
Total Debt/Total Assets (%)	20.28	37.64	13.01	18.55	7.62	1.03
Net Debt to Equity	61.9	71.05	-20.61	12.07	2.13	-3.54
Net Debt/Capital (%)	-23.01	-25.6	11.36	-17.68	-4.9	1.98
EBITDA	- -	1	1	1	1	- -
EBITDA-CapEx	- -	1	- -	- -	- -	-1
Operating Income (Loss)	- -	- -	1	1	1	-1

Liquidity (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Cash Ratio	0.07	0.24	0.57	0.29	0.15	0.03
Current Ratio	0.98	0.89	1.71	1.68	1.62	0.77
Quick Ratio	0.08	0.33	0.59	0.42	0.29	0.05
CFO/Avg Current Liab	- -	0.26	0.54	0.4	0.58	0.2
Common Equity/Total Assets	-88.81	-100.75	-71.55	-48.89	-24.04	-65.49
Long-Term Debt/Equity (%)	75.57	0.56	28.94	- -	14.06	1.06
Long-Term Debt/Capital (%)	-29.59	-0.26	-21.99	- -	-43.68	-0.61
Long-Term Debt/Total Assets (%)	20.28	0.16	12.87	- -	7.17	0.39
Total Debt/Equity (%)	75.57	130.42	29.25	30.49	14.95	2.78
Total Debt/Capital (%)	-29.59	-59.64	-22.22	-61.13	-46.43	-1.6
Total Debt/Total Assets (%)	20.28	37.64	13.01	18.55	7.62	1.03
CFO/Total Liabilities	12.82	21.79	48.01	36.56	36.75	17.98
CFO/CapEx	0.66	1.29	1.79	0.79	0.8	0.68
Altman's Z-Score	2.78	3.89	4.47	6.03	4.1	2.58

Working Capital (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Accounts Receivable Turnover	- -	113.55	120.09	121.35	87	135.95
Days Sales Outstanding	- -	3.21	3.04	3.01	4.2	2.68
Inventory Turnover	- -	8.24	7.65	6.67	5.43	5.5
Days Inventory Outstanding	- -	44.31	47.7	54.73	67.2	66.34
Accounts Payable Turnover	- -	18.35	24.47	47.44	19.52	11.69
Accounts Payable Turnover Days	- -	19.89	14.92	7.69	18.7	31.23
Cash Conversion Cycle	- -	27.63	35.82	50.04	52.7	37.79
Inventory to Cash Days	- -	-41.09	-44.66	-51.72	-63.01	-63.66
Inventories	1	1	1	1	3	2
Raw Materials	- -	- -	- -	- -	2	- -
Work In Process	1	- -	1	- -	1	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	1	- -	1	- -	2

Enterprise Value (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Market Capitalization	2	2	2	4	4	2
- Cash & Cash Equivalents	- -	- -	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	- -	1	- -	- -
Enterprise Value	2	2	1	5	4	2
Total Capital	-1	-1	-2	-1	-1	-3
Total Debt/Capital (%)	-29.59	-59.64	-22.22	-61.13	-46.43	-1.6
Total Debt / EV	0.17	0.39	0.27	0.13	0.11	0.03
EV/Sales	0.34	0.23	0.13	0.4	0.24	0.1
EV/EBITDA	15.53	2.81	1.53	4.84	2.85	- -
EV/EBIT	- -	4.82	2.16	7.14	3.88	- -
EV/Cash Flow to Firm	- -	6.2	1.83	10.19	3.75	3.43
EV/Free Cash Flow to Firm	- -	3.5	1.18	4.51	1.67	1.39
Diluted Market Cap	2	2	2	5	4	2
Diluted Enterprise Value	2	2	2	5	4	2
EV per Share	0.56	0.37	0.15	0.32	0.22	0.08
TTM Sales	7	9	10	11	15	15
TTM EBITDA	- -	1	1	1	1	- -
TTM Operating Income	- -	- -	1	1	1	-1
TTM Cash Flow to Firm	- -	- -	1	- -	1	- -
TTM Free Cash Flow to Firm	- -	1	1	1	2	1

Multiples (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Price/Free Cash Flow	4.2	2.74	1.84	4.73	1.72	1.58
EV/EBIT	- -	4.82	2.16	7.14	3.88	- -
Enterprise Value	2	2	1	5	4	2
Low Price	0.38	0.01	0.11	0.14	0.15	0.09
EV/Sales	0.34	0.23	0.13	0.4	0.24	0.1
EV/EBITDA	15.53	2.81	1.53	4.84	2.85	- -
Price/Earnings	- -	10.74	4.71	11.41	15.2	- -
Price/Earnings Average	-8.27	7.3	7.61	11.28	18.13	-2.05
Price/Earnings High	-14.63	14.82	10.78	13.69	23.16	-3.59
Price/Earnings Low	-3.66	0.37	2.96	5.32	10.86	-1.19
Price/Book Value	-1.12	-0.75	-0.81	-2.83	-2.73	-0.61
Price/Book Value Average	-1.98	-0.51	-1.31	-2.8	-3.26	-1.05
Price/Book Value High	-3.5	-1.03	-1.85	-3.4	-4.17	-1.83
Price/Book Value Low	-0.87	-0.03	-0.51	-1.32	-1.95	-0.61
Price/Tangible Book Value	3.7	2.61	1.31	2.28	1.29	1.06
Price/Tangible Book Value Average	6.54	1.77	2.11	2.25	1.54	1.84
Price/Tangible Book Value High	11.57	3.6	2.98	2.73	1.96	3.22
Price/Tangible Book Value Low	2.89	0.09	0.82	1.06	0.92	1.06
Price/Sales	0.29	0.18	0.15	0.38	0.24	0.11
Price/Sales Average	0.51	0.12	0.25	0.38	0.28	0.18
Price/Sales High	0.9	0.25	0.35	0.46	0.36	0.32
Price/Sales Low	0.23	0.01	0.1	0.18	0.17	0.11
Price/Cash Flow	10.59	4.86	2.18	9.68	3.65	3.51
Price/Cash Flow Average	18.7	3.3	3.52	9.57	4.36	6.07
Price/Cash Flow High	33.1	6.71	4.98	11.62	5.56	10.62
Price/Cash Flow Low	8.28	0.17	1.37	4.52	2.61	3.51
Price/Free Cash Flow Average	7.42	1.86	2.96	4.67	2.05	2.72
Price/Free Cash Flow High	13.13	3.78	4.2	5.68	2.62	4.76
Price/Free Cash Flow Low	3.28	0.09	1.15	2.21	1.23	1.58
EV/Sales Average	0.56	0.18	0.22	0.4	0.29	0.18
EV/Sales High	0.95	0.3	0.33	0.48	0.37	0.32
EV/Sales Low	0.27	0.06	0.07	0.2	0.18	0.1
EV/EBITDA Average	25.71	2.1	2.64	4.79	3.39	-106.76
EV/EBITDA High	43.79	3.64	3.86	5.76	4.31	-187.96
EV/EBITDA Low	12.62	0.68	0.85	2.39	2.06	-61.19
EV/EBIT Average	-30.02	3.6	3.73	7.07	4.61	-5.26
EV/EBIT High	-51.13	6.25	5.46	8.5	5.85	-9.26
EV/EBIT Low	-14.73	1.17	1.21	3.53	2.8	-3.01
Last Price	0.48	0.29	0.18	0.3	0.21	0.09
High Price	1.5	0.4	0.4	0.36	0.32	0.26
Enterprise Value Average	4	2	2	5	4	3
Enterprise Value High	7	3	3	6	6	5
Enterprise Value Low	2	1	1	2	3	2

Profitability (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	13.47	16.39	14.26	5.47	-28.56
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	36.98	40.11	31.78	33.27	- -
Gross Margin (%)	16.84	20.91	24.63	25.03	24.37	17.78
EBITDA Margin (%)	2.17	8.33	8.49	8.37	8.56	-0.17
Operating Margin (%)	-1.86	4.86	6	5.67	6.29	-3.45
Incremental Operating Margin (%)	- -	23.57	17.1	2.82	8.24	- -
Pretax Margin (%)	- -	3.08	3.98	3.67	1.56	-8.97
Profit Margin (%)	-4.52	3.08	3.98	3.67	1.56	-8.97
Net Income to Common Margin (%)	-6.18	1.71	3.26	3.37	1.56	-8.97
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	26.78	-80.3	-22.02	-8.85	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Total Debt	- -	1	- -	1	- -	- -
ST Debt	- -	1	- -	1	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	2.71	1.1	0.41	0.62	0.32	-1.63
Net Debt/EBITDA	2.22	0.6	-0.29	0.24	0.05	2.08
Total Debt/EBIT	-3.17	1.89	0.57	0.91	0.44	-0.08
Net Debt/EBIT	-2.6	1.03	-0.4	0.36	0.06	0.1
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-88.81	-100.75	-71.55	-48.89	-24.04	-65.49
Long-Term Debt/Equity (%)	75.57	0.56	28.94	- -	14.06	1.06
Long-Term Debt/Capital (%)	-29.59	-0.26	-21.99	- -	-43.68	-0.61
Long-Term Debt/Total Assets (%)	20.28	0.16	12.87	- -	7.17	0.39
Total Debt/Equity (%)	75.57	130.42	29.25	30.49	14.95	2.78
Total Debt/Capital (%)	-29.59	-59.64	-22.22	-61.13	-46.43	-1.6
Total Debt/Total Assets (%)	20.28	37.64	13.01	18.55	7.62	1.03
Net Debt to Equity	61.9	71.05	-20.61	12.07	2.13	-3.54
Net Debt/Capital (%)	-23.01	-25.6	11.36	-17.68	-4.9	1.98
EBITDA	- -	1	1	1	1	- -
EBITDA-CapEx	- -	1	- -	- -	- -	-1
Operating Income (Loss)	- -	- -	1	1	1	-1

Liquidity (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Cash Ratio	0.07	0.24	0.57	0.29	0.15	0.03
Current Ratio	0.98	0.89	1.71	1.68	1.62	0.77
Quick Ratio	0.08	0.33	0.59	0.42	0.29	0.05
CFO/Avg Current Liab	- -	0.26	0.54	0.4	0.58	0.2
Common Equity/Total Assets	-88.81	-100.75	-71.55	-48.89	-24.04	-65.49
Long-Term Debt/Equity (%)	75.57	0.56	28.94	- -	14.06	1.06
Long-Term Debt/Capital (%)	-29.59	-0.26	-21.99	- -	-43.68	-0.61
Long-Term Debt/Total Assets (%)	20.28	0.16	12.87	- -	7.17	0.39
Total Debt/Equity (%)	75.57	130.42	29.25	30.49	14.95	2.78
Total Debt/Capital (%)	-29.59	-59.64	-22.22	-61.13	-46.43	-1.6
Total Debt/Total Assets (%)	20.28	37.64	13.01	18.55	7.62	1.03
CFO/Total Liabilities	12.82	21.79	48.01	36.56	36.75	17.98
CFO/CapEx	0.66	1.29	1.79	0.79	0.8	0.68
Altman's Z-Score	2.78	3.89	4.47	6.03	4.1	2.58

Working Capital (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Accounts Receivable Turnover	- -	113.55	120.09	121.35	87	135.95
Days Sales Outstanding	- -	3.21	3.04	3.01	4.2	2.68
Inventory Turnover	- -	8.24	7.65	6.67	5.43	5.5
Days Inventory Outstanding	- -	44.31	47.7	54.73	67.2	66.34
Accounts Payable Turnover	- -	18.35	24.47	47.44	19.52	11.69
Accounts Payable Turnover Days	- -	19.89	14.92	7.69	18.7	31.23
Cash Conversion Cycle	- -	27.63	35.82	50.04	52.7	37.79
Inventory to Cash Days	- -	-41.09	-44.66	-51.72	-63.01	-63.66
Inventories	1	1	1	1	3	2
Raw Materials	- -	- -	- -	- -	2	- -
Work In Process	1	- -	1	- -	1	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	1	- -	1	- -	2

Enterprise Value (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Market Capitalization	2	2	2	4	4	2
- Cash & Cash Equivalents	- -	- -	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	- -	1	- -	- -
Enterprise Value	2	2	1	5	4	2
Total Capital	-1	-1	-2	-1	-1	-3
Total Debt/Capital (%)	-29.59	-59.64	-22.22	-61.13	-46.43	-1.6
Total Debt / EV	0.17	0.39	0.27	0.13	0.11	0.03
EV/Sales	0.34	0.23	0.13	0.4	0.24	0.1
EV/EBITDA	15.53	2.81	1.53	4.84	2.85	- -
EV/EBIT	- -	4.82	2.16	7.14	3.88	- -
EV/Cash Flow to Firm	- -	6.2	1.83	10.19	3.75	3.43
EV/Free Cash Flow to Firm	- -	3.5	1.18	4.51	1.67	1.39
Diluted Market Cap	2	2	2	5	4	2
Diluted Enterprise Value	2	2	2	5	4	2
EV per Share	0.56	0.37	0.15	0.32	0.22	0.08
TTM Sales	7	9	10	11	15	15
TTM EBITDA	- -	1	1	1	1	- -
TTM Operating Income	- -	- -	1	1	1	-1
TTM Cash Flow to Firm	- -	- -	1	- -	1	- -
TTM Free Cash Flow to Firm	- -	1	1	1	2	1

Multiples (USD)

API ChatGPT

	2001 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	07/31/2001	07/31/2003	07/31/2004	07/31/2005	07/31/2006	07/31/2007

Price/Free Cash Flow	4.2	2.74	1.84	4.73	1.72	1.58
EV/EBIT	- -	4.82	2.16	7.14	3.88	- -
Enterprise Value	2	2	1	5	4	2
Low Price	0.38	0.01	0.11	0.14	0.15	0.09
EV/Sales	0.34	0.23	0.13	0.4	0.24	0.1
EV/EBITDA	15.53	2.81	1.53	4.84	2.85	- -
Price/Earnings	- -	10.74	4.71	11.41	15.2	- -
Price/Earnings Average	-8.27	7.3	7.61	11.28	18.13	-2.05
Price/Earnings High	-14.63	14.82	10.78	13.69	23.16	-3.59
Price/Earnings Low	-3.66	0.37	2.96	5.32	10.86	-1.19
Price/Book Value	-1.12	-0.75	-0.81	-2.83	-2.73	-0.61
Price/Book Value Average	-1.98	-0.51	-1.31	-2.8	-3.26	-1.05
Price/Book Value High	-3.5	-1.03	-1.85	-3.4	-4.17	-1.83
Price/Book Value Low	-0.87	-0.03	-0.51	-1.32	-1.95	-0.61
Price/Tangible Book Value	3.7	2.61	1.31	2.28	1.29	1.06
Price/Tangible Book Value Average	6.54	1.77	2.11	2.25	1.54	1.84
Price/Tangible Book Value High	11.57	3.6	2.98	2.73	1.96	3.22
Price/Tangible Book Value Low	2.89	0.09	0.82	1.06	0.92	1.06
Price/Sales	0.29	0.18	0.15	0.38	0.24	0.11
Price/Sales Average	0.51	0.12	0.25	0.38	0.28	0.18
Price/Sales High	0.9	0.25	0.35	0.46	0.36	0.32
Price/Sales Low	0.23	0.01	0.1	0.18	0.17	0.11
Price/Cash Flow	10.59	4.86	2.18	9.68	3.65	3.51
Price/Cash Flow Average	18.7	3.3	3.52	9.57	4.36	6.07
Price/Cash Flow High	33.1	6.71	4.98	11.62	5.56	10.62
Price/Cash Flow Low	8.28	0.17	1.37	4.52	2.61	3.51
Price/Free Cash Flow Average	7.42	1.86	2.96	4.67	2.05	2.72
Price/Free Cash Flow High	13.13	3.78	4.2	5.68	2.62	4.76
Price/Free Cash Flow Low	3.28	0.09	1.15	2.21	1.23	1.58
EV/Sales Average	0.56	0.18	0.22	0.4	0.29	0.18
EV/Sales High	0.95	0.3	0.33	0.48	0.37	0.32
EV/Sales Low	0.27	0.06	0.07	0.2	0.18	0.1
EV/EBITDA Average	25.71	2.1	2.64	4.79	3.39	-106.76
EV/EBITDA High	43.79	3.64	3.86	5.76	4.31	-187.96
EV/EBITDA Low	12.62	0.68	0.85	2.39	2.06	-61.19
EV/EBIT Average	-30.02	3.6	3.73	7.07	4.61	-5.26
EV/EBIT High	-51.13	6.25	5.46	8.5	5.85	-9.26
EV/EBIT Low	-14.73	1.17	1.21	3.53	2.8	-3.01
Last Price	0.48	0.29	0.18	0.3	0.21	0.09
High Price	1.5	0.4	0.4	0.36	0.32	0.26
Enterprise Value Average	4	2	2	5	4	3
Enterprise Value High	7	3	3	6	6	5
Enterprise Value Low	2	1	1	2	3	2

Shares Outstanding	4	8	12	16	19	19
Diluted Weighted Avg Shares	4	6	12	16	18	21
Basic Weighted Avg Shares	4	6	9	15	17	19
Revenue per Share	1.66	1.58	1.14	0.78	0.88	0.81
EBITDA per Share	0.04	0.13	0.1	0.07	0.08	- -
Operating Income per Share	-0.03	0.08	0.07	0.04	0.06	-0.03
Basic EPS, GAAP	-0.1	0.03	0.04	0.03	0.01	-0.07
Basic EPS from Cont Ops	-0.08	0.05	0.05	0.03	0.01	-0.07
Diluted EPS, GAAP	-0.1	0.03	0.03	0.02	0.01	-0.07
Diluted EPS from Cont Ops	-0.08	0.05	0.03	0.03	0.01	-0.07
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.05	0.06	0.08	0.03	0.06	0.02
Free Cash Flow per Basic Share	-0.02	0.01	0.04	-0.01	-0.01	-0.01
Cash & Equivalents per Share	0.02	0.07	0.07	0.02	0.02	- -
Book Value per Share	-0.43	-0.39	-0.22	-0.11	-0.08	-0.14
Tangible Book Value per Share	0.13	0.11	0.13	0.13	0.16	0.08

Jupiter Marine International Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)