JUPITER MARINE INTL HLDGS INC

OOTC:JMIHOTC Markets

0.00

USD

0.00

(0.00%)

-0.06EPS

1.19MMarket Cap

Profitability (USD)

Profitability Ratios 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 (%)	- -	26.77	35.94	24.57	10.02	-63.32
Return on Assets (%)	- -	13.47	16.39	14.26	5.47	-28.56
Return on Capital (%)	- -	23.46	26.61	20.57	8.26	- -
Return on Invested Capital (%)	- -	31.85	31.64	23.84	10.72	- -
Gross Margin (%)	16.84	20.91	24.63	25.03	24.37	17.78
EBITDA Margin (%)	7.46	7.66	7.22	6.95	4.29	-4.51
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 (%)	- -	48.26	43.85	26.75	10.02	-63.32

Credit (USD)

Credit Ratios 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	0.79	1.2	0.48	0.74	0.64	-0.06
Net Debt/EBITDA	0.65	0.65	-0.34	0.29	0.09	0.08
Total Debt/EBIT	1.72	2.19	0.73	1.21	1.36	-0.04
Net Debt/EBIT	1.41	1.19	-0.51	0.48	0.19	0.05
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	26.83	28.86	44.48	60.84	51	37.24
Long-Term Debt/Equity (%)	75.57	0.56	28.94	- -	14.06	1.06
Long-Term Debt/Capital (%)	43.04	0.24	22.39	- -	12.23	1.03
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 (%)	43.04	56.6	22.63	23.37	13	2.7
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 (%)	38.23	41.4	-25.96	10.77	2.06	-3.63
EBITDA	1	1	1	1	1	-1
EBITDA-CapEx	- -	- -	- -	- -	-1	-1
Operating Income (Loss)	- -	- -	1	1	1	-1

Liquidity (USD)

Liquidity Ratios 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	26.83	28.86	44.48	60.84	51	37.24
Long-Term Debt/Equity (%)	75.57	0.56	28.94	- -	14.06	1.06
Long-Term Debt/Capital (%)	43.04	0.24	22.39	- -	12.23	1.03
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 (%)	43.04	56.6	22.63	23.37	13	2.7
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	4.16	4.66	6.15	4.18	2.58

Working Capital (USD)

Working Capital Ratios 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)

Enterprise Value 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	5	4	2
- Cash & Cash Equivalents	- -	- -	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	- -	1	- -	- -
Enterprise Value	2	3	2	5	4	2
Total Capital	1	2	2	3	3	2
Total Debt/Capital (%)	43.04	56.6	22.63	23.37	13	2.7
Total Debt / EV	0.17	0.3	0.19	0.12	0.1	0.03
EV/Sales	0.34	0.31	0.18	0.43	0.27	0.1
EV/EBITDA	4.54	4.04	2.46	6.15	6.25	- -
EV/EBIT	9.89	7.39	3.75	10.06	13.22	- -
EV/Cash Flow to Firm	- -	8.19	2.51	10.76	4.12	- -
EV/Free Cash Flow to Firm	- -	36.12	5.7	- -	- -	- -
Diluted Market Cap	2	2	2	5	4	2
Diluted Enterprise Value	2	2	2	5	4	2
EV per Share	0.56	0.35	0.15	0.32	0.22	0.08
TTM Sales	7	9	10	11	15	15
TTM EBITDA	1	1	1	1	1	-1
TTM Operating Income	- -	- -	1	1	1	-1
TTM Cash Flow to Firm	- -	- -	1	- -	1	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples 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	-20.34	21.45	6.49	-40.89	-15.53	-8.19
EV/EBIT	9.89	7.39	3.75	10.06	13.22	- -
Enterprise Value	2	3	2	5	4	2
Low Price	0.38	0.1	0.11	0.14	0.15	0.09
EV/Sales	0.34	0.31	0.18	0.43	0.27	0.1
EV/EBITDA	4.54	4.04	2.46	6.15	6.25	- -
Price/Earnings	- -	10.74	4.71	11.41	15.2	- -
Price/Earnings Average	- -	11.46	7.42	11.28	18.13	- -
Price/Earnings High	- -	14.82	10.78	13.69	23.16	- -
Price/Earnings Low	- -	3.7	2.96	5.32	10.86	- -
Price/Book Value	3.72	3.68	1.71	2.41	1.42	1.06
Price/Book Value Average	6.38	3.93	2.7	2.38	1.69	1.94
Price/Book Value High	11.63	5.08	3.91	2.89	2.16	3.22
Price/Book Value Low	2.91	1.27	1.08	1.13	1.01	1.06
Price/Tangible Book Value	3.72	3.68	1.71	2.41	1.42	1.06
Price/Tangible Book Value Average	6.38	3.93	2.7	2.38	1.69	1.94
Price/Tangible Book Value High	11.63	5.08	3.91	2.89	2.16	3.22
Price/Tangible Book Value Low	2.91	1.27	1.08	1.13	1.01	1.06
Price/Sales	0.29	0.18	0.15	0.38	0.24	0.11
Price/Sales Average	0.5	0.2	0.24	0.38	0.28	0.19
Price/Sales High	0.9	0.25	0.35	0.46	0.36	0.32
Price/Sales Low	0.23	0.06	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	18.17	5.19	3.43	9.57	4.36	6.4
Price/Cash Flow High	33.1	6.71	4.98	11.62	5.56	10.62
Price/Cash Flow Low	8.28	1.68	1.37	4.52	2.61	3.51
Price/Free Cash Flow Average	-34.89	22.89	10.23	-40.41	-18.53	-14.93
Price/Free Cash Flow High	-63.57	29.59	14.84	-49.06	-23.67	-24.77
Price/Free Cash Flow Low	-15.89	7.4	4.08	-19.08	-11.1	-8.19
EV/Sales Average	0.55	0.33	0.29	0.42	0.32	0.19
EV/Sales High	0.96	0.41	0.44	0.51	0.41	0.32
EV/Sales Low	0.28	0.14	0.1	0.21	0.19	0.1
EV/EBITDA Average	7.33	4.27	4.06	6.08	7.43	- -
EV/EBITDA High	12.82	5.32	6.05	7.32	9.44	- -
EV/EBITDA Low	3.69	1.82	1.42	3.03	4.51	- -
EV/EBIT Average	15.96	7.8	6.2	9.94	15.71	- -
EV/EBIT High	27.92	9.74	9.23	11.97	19.98	- -
EV/EBIT Low	8.04	3.34	2.17	4.95	9.54	- -
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	3	3	5	5	3
Enterprise Value High	7	4	4	6	6	5
Enterprise Value Low	2	1	1	2	3	2

Per Share Data Items (USD)

Per-Share Data 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

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	0.12	0.12	0.08	0.05	0.04	-0.04
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	0.05	0.05	0.02	0.02	- -
Book Value per Share	0.13	0.08	0.1	0.12	0.15	0.08
Tangible Book Value per Share	0.13	0.08	0.1	0.12	0.15	0.08

Profitability (USD)

Profitability Ratios 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 (%)	- -	26.77	35.94	24.57	10.02	-63.32
Return on Assets (%)	- -	13.47	16.39	14.26	5.47	-28.56
Return on Capital (%)	- -	23.46	26.61	20.57	8.26	- -
Return on Invested Capital (%)	- -	31.85	31.64	23.84	10.72	- -
Gross Margin (%)	16.84	20.91	24.63	25.03	24.37	17.78
EBITDA Margin (%)	7.46	7.66	7.22	6.95	4.29	-4.51
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 (%)	- -	48.26	43.85	26.75	10.02	-63.32

Credit (USD)

Credit Ratios 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	0.79	1.2	0.48	0.74	0.64	-0.06
Net Debt/EBITDA	0.65	0.65	-0.34	0.29	0.09	0.08
Total Debt/EBIT	1.72	2.19	0.73	1.21	1.36	-0.04
Net Debt/EBIT	1.41	1.19	-0.51	0.48	0.19	0.05
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	26.83	28.86	44.48	60.84	51	37.24
Long-Term Debt/Equity (%)	75.57	0.56	28.94	- -	14.06	1.06
Long-Term Debt/Capital (%)	43.04	0.24	22.39	- -	12.23	1.03
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 (%)	43.04	56.6	22.63	23.37	13	2.7
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 (%)	38.23	41.4	-25.96	10.77	2.06	-3.63
EBITDA	1	1	1	1	1	-1
EBITDA-CapEx	- -	- -	- -	- -	-1	-1
Operating Income (Loss)	- -	- -	1	1	1	-1

Liquidity (USD)

Liquidity Ratios 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	26.83	28.86	44.48	60.84	51	37.24
Long-Term Debt/Equity (%)	75.57	0.56	28.94	- -	14.06	1.06
Long-Term Debt/Capital (%)	43.04	0.24	22.39	- -	12.23	1.03
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 (%)	43.04	56.6	22.63	23.37	13	2.7
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	4.16	4.66	6.15	4.18	2.58

Working Capital (USD)

Working Capital Ratios 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)

Enterprise Value 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	5	4	2
- Cash & Cash Equivalents	- -	- -	1	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1	- -	1	- -	- -
Enterprise Value	2	3	2	5	4	2
Total Capital	1	2	2	3	3	2
Total Debt/Capital (%)	43.04	56.6	22.63	23.37	13	2.7
Total Debt / EV	0.17	0.3	0.19	0.12	0.1	0.03
EV/Sales	0.34	0.31	0.18	0.43	0.27	0.1
EV/EBITDA	4.54	4.04	2.46	6.15	6.25	- -
EV/EBIT	9.89	7.39	3.75	10.06	13.22	- -
EV/Cash Flow to Firm	- -	8.19	2.51	10.76	4.12	- -
EV/Free Cash Flow to Firm	- -	36.12	5.7	- -	- -	- -
Diluted Market Cap	2	2	2	5	4	2
Diluted Enterprise Value	2	2	2	5	4	2
EV per Share	0.56	0.35	0.15	0.32	0.22	0.08
TTM Sales	7	9	10	11	15	15
TTM EBITDA	1	1	1	1	1	-1
TTM Operating Income	- -	- -	1	1	1	-1
TTM Cash Flow to Firm	- -	- -	1	- -	1	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples 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	-20.34	21.45	6.49	-40.89	-15.53	-8.19
EV/EBIT	9.89	7.39	3.75	10.06	13.22	- -
Enterprise Value	2	3	2	5	4	2
Low Price	0.38	0.1	0.11	0.14	0.15	0.09
EV/Sales	0.34	0.31	0.18	0.43	0.27	0.1
EV/EBITDA	4.54	4.04	2.46	6.15	6.25	- -
Price/Earnings	- -	10.74	4.71	11.41	15.2	- -
Price/Earnings Average	- -	11.46	7.42	11.28	18.13	- -
Price/Earnings High	- -	14.82	10.78	13.69	23.16	- -
Price/Earnings Low	- -	3.7	2.96	5.32	10.86	- -
Price/Book Value	3.72	3.68	1.71	2.41	1.42	1.06
Price/Book Value Average	6.38	3.93	2.7	2.38	1.69	1.94
Price/Book Value High	11.63	5.08	3.91	2.89	2.16	3.22
Price/Book Value Low	2.91	1.27	1.08	1.13	1.01	1.06
Price/Tangible Book Value	3.72	3.68	1.71	2.41	1.42	1.06
Price/Tangible Book Value Average	6.38	3.93	2.7	2.38	1.69	1.94
Price/Tangible Book Value High	11.63	5.08	3.91	2.89	2.16	3.22
Price/Tangible Book Value Low	2.91	1.27	1.08	1.13	1.01	1.06
Price/Sales	0.29	0.18	0.15	0.38	0.24	0.11
Price/Sales Average	0.5	0.2	0.24	0.38	0.28	0.19
Price/Sales High	0.9	0.25	0.35	0.46	0.36	0.32
Price/Sales Low	0.23	0.06	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	18.17	5.19	3.43	9.57	4.36	6.4
Price/Cash Flow High	33.1	6.71	4.98	11.62	5.56	10.62
Price/Cash Flow Low	8.28	1.68	1.37	4.52	2.61	3.51
Price/Free Cash Flow Average	-34.89	22.89	10.23	-40.41	-18.53	-14.93
Price/Free Cash Flow High	-63.57	29.59	14.84	-49.06	-23.67	-24.77
Price/Free Cash Flow Low	-15.89	7.4	4.08	-19.08	-11.1	-8.19
EV/Sales Average	0.55	0.33	0.29	0.42	0.32	0.19
EV/Sales High	0.96	0.41	0.44	0.51	0.41	0.32
EV/Sales Low	0.28	0.14	0.1	0.21	0.19	0.1
EV/EBITDA Average	7.33	4.27	4.06	6.08	7.43	- -
EV/EBITDA High	12.82	5.32	6.05	7.32	9.44	- -
EV/EBITDA Low	3.69	1.82	1.42	3.03	4.51	- -
EV/EBIT Average	15.96	7.8	6.2	9.94	15.71	- -
EV/EBIT High	27.92	9.74	9.23	11.97	19.98	- -
EV/EBIT Low	8.04	3.34	2.17	4.95	9.54	- -
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	3	3	5	5	3
Enterprise Value High	7	4	4	6	6	5
Enterprise Value Low	2	1	1	2	3	2

Per Share Data Items (USD)

Per-Share Data 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

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	0.12	0.12	0.08	0.05	0.04	-0.04
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	0.05	0.05	0.02	0.02	- -
Book Value per Share	0.13	0.08	0.1	0.12	0.15	0.08
Tangible Book Value per Share	0.13	0.08	0.1	0.12	0.15	0.08