JUPITER MARINE INTERNATIONAL HOLDINGS INC/FL

EDGAR

37 filing records in this dataset, filed from 1999-11-15 to 2007-12-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.86 million USD

2007-10-27 · USD

Exact inputs and evidence

Operating cash flow

956 thousand USD

2007-10-27 · USD

Exact inputs and evidence
  • Operating Cash Flow: 956022 USD Source

Free cash flow

467 thousand USD

2007-10-27 · USD

Exact inputs and evidence
  • Operating Cash Flow: 956022 USD Source
  • Capital Expenditure: 489091 USD Source
Cash and cash equivalents
341 thousand USD Source
Exact value

341031 USD

Long-term debt including current maturities
Not available
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: 2007-12-17.

Financial data available through: 2007-07-28.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2007-07-28
  • Operating income: 3 of 11 periods available· newest 2001-07-28
  • Net income: 10 of 11 periods available· newest 2007-07-28
  • Operating cash flow: 10 of 11 periods available· newest 2007-07-28
  • Capital expenditure: 10 of 11 periods available· newest 2007-07-28
  • Total assets: 8 of 11 periods available· newest 2007-07-28
  • Total liabilities: 5 of 11 periods available· newest 2007-07-28
  • Current assets: 8 of 11 periods available· newest 2007-07-28
  • Current liabilities: 8 of 11 periods available· newest 2007-07-28
  • Cash and cash equivalents: 8 of 11 periods available· newest 2007-07-28
  • long term debt: No compatible figures in this window
  • 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

    +0.5%

    Prior period

    USD 15.15 million

    –

    Current period

    USD 15.23 million

    –

    Exact inputs and evidence

    15225021 − 15150389 = 74632 USD

    15150389 USD · 2005-07-30 – 2006-07-29

    Inspect prior input Prior source

    15225021 USD · 2006-07-29 – 2007-07-28

    Inspect current input Current source
    Share or cite

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

  • Net income

    -677.3%

    Prior period

    USD 236,620

    –

    Current period

    −USD 1.37 million

    –

    Exact inputs and evidence

    -1366044 − 236620 = -1602664 USD

    236620 USD · 2005-07-30 – 2006-07-29

    Inspect prior input Prior source

    -1366044 USD · 2006-07-29 – 2007-07-28

    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

    -53.1%

    Prior period

    USD 985,135

    –

    Current period

    USD 461,913

    –

    Exact inputs and evidence

    461913 − 985135 = -523222 USD

    985135 USD · 2005-07-30 – 2006-07-29

    Inspect prior input Prior source

    461913 USD · 2006-07-29 – 2007-07-28

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -44.6%

    Prior period

    USD 1.23 million

    –

    Current period

    USD 681,895

    –

    Exact inputs and evidence

    681895 − 1230186 = -548291 USD

    1230186 USD · 2005-07-30 – 2006-07-29

    Inspect prior input Prior source

    681895 USD · 2006-07-29 – 2007-07-28

    Inspect current input Current source
    Share or cite

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

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.

2007 2006-07-29 – 2007-07-28

  • Revenue USD 15.23 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 1.37 million −9% of revenue

Cash

  • Operating cash flow USD 461,913 3% of revenue
  • Capital expenditure USD 681,895 4.5% of revenue
  • Free cash flow Derived −USD 219,982 −1.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 153% of revenue.
  • 2000 Operating loss: operating costs were 102% of revenue.
  • 2001 Operating loss: operating costs were 103% of revenue.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-08-01 – 1999-07-311201375 1842571 Derived -641196 114421 Derived -755617 -1201355 Derived
Source
2000 1999-07-30 – 2000-07-295924124 6065842 Derived -141718 59839 Derived -201557 -521469 Derived
Source
2001 2000-07-29 – 2001-07-286844813 7079282 Derived -234469 75100 Derived -309569 -97334 Derived
Source
2002 2001-07-28 – 2002-07-276931551 UnavailableUnavailableUnavailable-569158 -306965 Derived
Source
2003 2002-08-01 – 2003-07-319304192 UnavailableUnavailableUnavailable286840 79677 Derived
Source
2004 2003-08-01 – 2004-07-3110260684 UnavailableUnavailableUnavailable408549 319419 Derived
Source
2005 2004-07-31 – 2005-07-3011463235 UnavailableUnavailableUnavailable420543 -119138 Derived
Source
2006 2005-07-30 – 2006-07-2915150389 UnavailableUnavailableUnavailable236620 -245051 Derived
Source
2007 2006-07-29 – 2007-07-2815225021 UnavailableUnavailableUnavailable-1366044 -219982 Derived
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 15.2M 2007
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.16.4M12.3M8.2M4.1M0.0199920032007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue1201375
2000Revenue5924124
2001Revenue6844813
2002Revenue6931551
2003Revenue9304192
2004Revenue10260684
2005Revenue11463235
2006Revenue15150389
2007Revenue15225021

Revenue growth

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

0.5% 2007
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.425%318%212%106%0%199920032007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year393.1%
2001Year over year15.5%
2002Year over year1.3%
2003Year over year34.2%
2004Year over year10.3%
2005Year over year11.7%
2006Year over year32.2%
2007Year over year0.5%

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 -3.4% 2001
Net margin -9% 2007
Free cash flow margin -1.4% 2007
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.12%-18%-48%-78%-108%19992003-07-312007-07-28
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-53.4%
2000Operating margin-2.4%
2001Operating margin-3.4%
2002-07-27Operating marginNot reported
2003-07-31Operating marginNot reported
2004-07-31Operating marginNot reported
2005-07-30Operating marginNot reported
2006-07-29Operating marginNot reported
2007-07-28Operating marginNot reported
1999Net margin-62.9%
2000Net margin-3.4%
2001Net margin-4.5%
2002Net margin-8.2%
2003Net margin3.1%
2004Net margin4%
2005Net margin3.7%
2006Net margin1.6%
2007Net margin-9%
1999Free cash flow margin-100%
2000Free cash flow margin-8.8%
2001Free cash flow margin-1.4%
2002Free cash flow margin-4.4%
2003Free cash flow margin0.9%
2004Free cash flow margin3.1%
2005Free cash flow margin-1%
2006Free cash flow margin-1.6%
2007Free cash flow margin-1.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 461.9K 2007
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.1.1M562.5K-21.0K-604.6K-1.2M199920032007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-1027186
2000Operating cash flow-188140
2001Operating cash flow186897
2002Operating cash flow-83584
2003Operating cash flow351336
2004Operating cash flow724556
2005Operating cash flow455330
2006Operating cash flow985135
2007Operating cash flow461913

Free cash flow

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

USD -220K 2007
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.441.1K56.5-441.0K-882.0K-1.3M199920032007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-1201355
2000Free cash flow-521469
2001Free cash flow-97334
2002Free cash flow-306965
2003Free cash flow79677
2004Free cash flow319419
2005Free cash flow-119138
2006Free cash flow-245051
2007Free cash flow-219982

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.

62.8% 2007
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.81%60%40%20%0%19992003-07-312007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets74.6%
2000-07-29Liabilities / assetsNot reported
2001-07-28Liabilities / assetsNot reported
2002-07-27Liabilities / assetsNot reported
2003-07-31Liabilities / assetsNot reportedNo source recorded
2004Liabilities / assets55.5%
2005Liabilities / assets39.2%
2006Liabilities / assets49%
2007Liabilities / assets62.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.77× 2007
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.1.84×1.38×0.92×0.46×0.00×19992003-07-312007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities0.83×
2000Current assets / current liabilities1.36×
2001Current assets / current liabilities0.98×
2002Current assets / current liabilities0.72×
2003-07-31Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities1.71×
2005Current assets / current liabilities1.68×
2006Current assets / current liabilities1.62×
2007Current assets / current liabilities0.77×

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
1999 1998-07-30 – 1999-07-29
−USD 755,617
Exact value

Exact value: -755617 USD

1998-07-30 – 1999-07-29: -755617 USD Inspect Net Income Open source
Share or cite

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

−USD 1.03 million
Exact value

Exact value: -1027186 USD

1998-07-30 – 1999-07-29: -1027186 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 174,169
Exact value

Exact value: 174169 USD

1998-07-30 – 1999-07-29: 174169 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.2 million
Calculation and evidence

-1027186 − 174169 USD

Exact free cash flow: -1201355 USD

Share or cite

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

1999 1998-08-01 – 1999-07-31
−USD 755,617
Exact value

Exact value: -755617 USD

1998-08-01 – 1999-07-31: -755617 USD Inspect Net Income Open source
Share or cite

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

−USD 1.03 million
Exact value

Exact value: -1027186 USD

1998-08-01 – 1999-07-31: -1027186 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 174,169
Exact value

Exact value: 174169 USD

1998-08-01 – 1999-07-31: 174169 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.2 million
Calculation and evidence

-1027186 − 174169 USD

Exact free cash flow: -1201355 USD

Share or cite

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

2000 1999-07-30 – 2000-07-29
−USD 201,557
Exact value

Exact value: -201557 USD

1999-07-30 – 2000-07-29: -201557 USD Inspect Net Income Open source
Share or cite

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

−USD 188,140
Exact value

Exact value: -188140 USD

1999-07-30 – 2000-07-29: -188140 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 333,329
Exact value

Exact value: 333329 USD

1999-07-30 – 2000-07-29: 333329 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 521,469
Calculation and evidence

-188140 − 333329 USD

Exact free cash flow: -521469 USD

Share or cite

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

2001 2000-07-29 – 2001-07-28
−USD 309,569
Exact value

Exact value: -309569 USD

2000-07-29 – 2001-07-28: -309569 USD Inspect Net Income Open source
Share or cite

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

USD 186,897
Exact value

Exact value: 186897 USD

2000-07-29 – 2001-07-28: 186897 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 284,231
Exact value

Exact value: 284231 USD

2000-07-29 – 2001-07-28: 284231 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 97,334
Calculation and evidence

186897 − 284231 USD

Exact free cash flow: -97334 USD

Share or cite

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

2002 2001-07-28 – 2002-07-27
−USD 569,158
Exact value

Exact value: -569158 USD

2001-07-28 – 2002-07-27: -569158 USD Inspect Net Income Open source
Share or cite

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

−USD 83,584
Exact value

Exact value: -83584 USD

2001-07-28 – 2002-07-27: -83584 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 223,381
Exact value

Exact value: 223381 USD

2001-07-28 – 2002-07-27: 223381 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 306,965
Calculation and evidence

-83584 − 223381 USD

Exact free cash flow: -306965 USD

Share or cite

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

2003 2002-08-01 – 2003-07-31
USD 286,840
Exact value

Exact value: 286840 USD

2002-08-01 – 2003-07-31: 286840 USD Inspect Net Income Open source
Share or cite

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

USD 351,336
Exact value

Exact value: 351336 USD

2002-08-01 – 2003-07-31: 351336 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 271,659
Exact value

Exact value: 271659 USD

2002-08-01 – 2003-07-31: 271659 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 79,677
Calculation and evidence

351336 − 271659 USD

Exact free cash flow: 79677 USD

Share or cite

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

2004 2003-08-01 – 2004-07-31
USD 408,549
Exact value

Exact value: 408549 USD

2003-08-01 – 2004-07-31: 408549 USD Inspect Net Income Open source
Share or cite

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

USD 724,556
Exact value

Exact value: 724556 USD

2003-08-01 – 2004-07-31: 724556 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 405,137
Exact value

Exact value: 405137 USD

2003-08-01 – 2004-07-31: 405137 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 319,419
Calculation and evidence

724556 − 405137 USD

Exact free cash flow: 319419 USD

Share or cite

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

2005 2004-07-31 – 2005-07-30
USD 420,543
Exact value

Exact value: 420543 USD

2004-07-31 – 2005-07-30: 420543 USD Inspect Net Income Open source
Share or cite

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

USD 455,330
Exact value

Exact value: 455330 USD

2004-07-31 – 2005-07-30: 455330 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 574,468
Exact value

Exact value: 574468 USD

2004-07-31 – 2005-07-30: 574468 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 119,138
Calculation and evidence

455330 − 574468 USD

Exact free cash flow: -119138 USD

Share or cite

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

2006 2005-07-30 – 2006-07-29
USD 236,620
Exact value

Exact value: 236620 USD

2005-07-30 – 2006-07-29: 236620 USD Inspect Net Income Open source
Share or cite

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

USD 985,135
Exact value

Exact value: 985135 USD

2005-07-30 – 2006-07-29: 985135 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 1.23 million
Exact value

Exact value: 1230186 USD

2005-07-30 – 2006-07-29: 1230186 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 245,051
Calculation and evidence

985135 − 1230186 USD

Exact free cash flow: -245051 USD

Share or cite

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

2007 2006-07-29 – 2007-07-28
−USD 1.37 million
Exact value

Exact value: -1366044 USD

2006-07-29 – 2007-07-28: -1366044 USD Inspect Net Income Open source
Share or cite

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

USD 461,913
Exact value

Exact value: 461913 USD

2006-07-29 – 2007-07-28: 461913 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 681,895
Exact value

Exact value: 681895 USD

2006-07-29 – 2007-07-28: 681895 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 219,982
Calculation and evidence

461913 − 681895 USD

Exact free cash flow: -219982 USD

Share or cite

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

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.

37 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001063154, 1063154, edgar:1063154